Form: 8-K/A

Current report

November 5, 2018

 

Exhibit 99.1

 

 

 

CONSOLIDATED FINANCIAL STATEMENTS

AND INDEPENDENT AUDITORS' REPORT

 

First Bancorp of Durango, Inc. and Subsidiaries

 

December 31, 2017 and 2016

 

 

 

 

 


 

 

 

INDEPENDENT AUDITORS' REPORT

 

Board of Directors

First Bancorp of Durango, Inc.

Inverness, Illinois

 

 

We have audited the accompanying consolidated financial statements of First Bancorp of Durango, Inc. and Subsidiaries, which are comprised of  the consolidated balance sheets as of  December 31, 2017 and 2016, and the related consolidated statements of income, comprehensive income, stockholders’ equity and cash flows for the years then ended, and the related notes to the consolidated financial statements.

 

Management’s Responsibility for the Consolidated Financial Statements

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditors’ Responsibility

Our responsibility is to express an opinion on these financial statements based on our audits.  We conducted our audits in accordance with auditing standards generally accepted in the United States of America.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements.  The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of First Bancorp of Durango, Inc. and Subsidiaries at December 31, 2017 and 2016 and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

 


 


 

Report on Consolidating Information

Our audits were conducted for the purpose of forming an opinion on the 2017 and 2016 consolidated financial statements as a whole.  The accompanying consolidating schedules on pages 40 through 43 are presented for purposes of additional analysis of the consolidated financial statements rather than to present the financial position and results of operations of the individual companies, and are not a required part of the consolidated financial statements.  The supplemental consolidating schedules are the responsibility of management and were derived from and relate directly to the underlying accounting and other records used to prepare the consolidated financial statements.  The supplemental consolidating schedules have been subjected to the auditing procedures applied in the audits of the consolidated financial statements and certain additional procedures, including comparing and reconciling the information directly to the underlying accounting records used to prepare the consolidated financial statements and to the consolidated financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America.  In our opinion, the supplemental consolidating schedules are fairly stated in all material respects in relation to the consolidated financial statements as a whole.

 

 

/s/ Fortner, Bayens, Levkulich, & Garrison, P.C.

 

Denver, Colorado

March 23, 2018

 

 


First Bancorp of Durango, Inc. and Subsidiaries

 

CONSOLIDATED BALANCE SHEETS

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

18,204

 

 

$

15,243

 

Interest-bearing deposits

 

 

38,757

 

 

 

73,391

 

Cash and cash equivalents

 

 

56,961

 

 

 

88,634

 

Securities available for sale

 

 

300,820

 

 

 

324,060

 

Nonmarketable equity securities

 

 

825

 

 

 

807

 

Loans held for sale

 

 

2,949

 

 

 

806

 

Loans

 

 

267,708

 

 

 

232,994

 

Less allowance for loan losses

 

 

(4,120

)

 

 

(4,193

)

Total loans

 

 

263,588

 

 

 

228,801

 

Premises and equipment, net

 

 

13,538

 

 

 

13,495

 

Accrued interest receivable

 

 

2,728

 

 

 

2,909

 

Real estate held for sale

 

 

1,882

 

 

 

2,047

 

Intangible assets

 

 

2,154

 

 

 

2,208

 

Other assets

 

 

775

 

 

 

752

 

 

 

$

646,220

 

 

$

664,519

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

106,538

 

 

$

105,400

 

Interest-bearing

 

 

467,474

 

 

 

486,740

 

Total deposits

 

 

574,012

 

 

 

592,140

 

Repurchase agreements

 

 

631

 

 

 

4,372

 

Accrued interest payable

 

 

121

 

 

 

109

 

Federal Home Loan Bank borrowings

 

 

655

 

 

 

688

 

Other liabilities

 

 

2,236

 

 

 

2,159

 

Total liabilities

 

 

577,655

 

 

 

599,468

 

Commitments (notes 5 and 13)

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

Preferred stock - nonvoting cumulative; $100 par value

   100,000 shares authorized, none issued and outstanding

 

 

 

 

 

 

Common stock; no par value, stated value of $16.67 per share;

   90,700 shares authorized; 23,066 shares issued and

   outstanding at December 31, 2017 and 2016

 

 

384

 

 

 

384

 

Additional paid-in capital

 

 

14,068

 

 

 

14,068

 

Retained earnings

 

 

53,999

 

 

 

49,506

 

Note receivable for issuance of common stock

 

 

(471

)

 

 

(475

)

Accumulated other comprehensive income

 

 

585

 

 

 

1,568

 

Total stockholders' equity

 

 

68,565

 

 

 

65,051

 

 

 

$

646,220

 

 

$

664,519

 

 

 

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

4

 


First Bancorp of Durango, Inc. and Subsidiaries

 

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

Years Ended December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Interest income:

 

 

 

 

 

 

 

 

Loans, including fees

 

$

12,704

 

 

$

11,269

 

Taxable investment securities

 

 

2,673

 

 

 

2,359

 

Tax-exempt investment securities

 

 

4,484

 

 

 

4,824

 

Interest-bearing deposits

 

 

532

 

 

 

216

 

Dividends on nonmarketable equity securities

 

 

20

 

 

 

20

 

Total interest income

 

 

20,413

 

 

 

18,688

 

Interest expense:

 

 

 

 

 

 

 

 

Deposits

 

 

920

 

 

 

785

 

Repurchase agreements and federal funds purchased

 

 

2

 

 

 

2

 

Federal Home Loan Bank borrowings

 

 

42

 

 

 

44

 

Total interest expense

 

 

964

 

 

 

831

 

Net interest income

 

 

19,449

 

 

 

17,857

 

Provision (reverse provision) for loan losses

 

 

(17

)

 

 

(443

)

Net interest income after provision for loan losses

 

 

19,466

 

 

 

18,300

 

Noninterest income:

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

1,338

 

 

 

1,332

 

ATM and debit card

 

 

2,019

 

 

 

1,861

 

Mortgage banking

 

 

559

 

 

 

477

 

Investment services

 

 

481

 

 

 

423

 

Net gain (loss) on sale of investment securities

 

 

282

 

 

 

(62

)

Other

 

 

314

 

 

 

306

 

 

 

 

4,993

 

 

 

4,337

 

Noninterest expense:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

9,909

 

 

 

9,145

 

Occupancy and equipment

 

 

2,241

 

 

 

2,029

 

Data processing

 

 

1,166

 

 

 

908

 

ATM and debit card

 

 

960

 

 

 

819

 

Marketing and business development

 

 

617

 

 

 

529

 

Professional and advisory fees

 

 

1,247

 

 

 

1,643

 

Regulatory assessments and deposit insurance

 

 

369

 

 

 

457

 

Foreclosed real estate, net

 

 

49

 

 

 

328

 

Investment services

 

 

311

 

 

 

269

 

Amortization of intangibles

 

 

54

 

 

 

58

 

Other

 

 

1,843

 

 

 

1,882

 

 

 

 

18,766

 

 

 

18,067

 

NET INCOME

 

$

5,693

 

 

$

4,570

 

 

 

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

5

 


First Bancorp of Durango, Inc. and Subsidiaries

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

 

 

Years ended December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Net income

 

$

5,693

 

 

$

4,570

 

Other comprehensive loss

 

 

 

 

 

 

 

 

Net unrealized losses on securities available for sale

 

 

(701

)

 

 

(1,474

)

Reclassification adjustment for (gains) losses realized in net income

 

 

(282

)

 

 

62

 

Total other comprehensive loss

 

 

(983

)

 

 

(1,412

)

TOTAL COMPREHENSIVE INCOME

 

$

4,710

 

 

$

3,158

 

 

 

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

6

 


First Bancorp of Durango, Inc. and Subsidiaries

 

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

 

Years Ended December 31, 2017 and 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

 

 

Note recievable

 

 

other

 

 

 

 

 

 

 

Common stock

 

 

paid-in

 

 

Retained

 

 

for issuance

 

 

comprehensive

 

 

 

 

 

 

 

Shares

 

 

Amount

 

 

capital

 

 

earnings

 

 

of common stock

 

 

income

 

 

Total

 

 

 

(dollars in thousands)

 

Balance at December 31, 2015

 

 

23,066

 

 

$

384

 

 

$

14,068

 

 

$

46,136

 

 

$

(479

)

 

$

2,980

 

 

$

63,089

 

Loan payments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

4

 

Net income

 

 

 

 

 

 

 

 

 

 

 

4,570

 

 

 

 

 

 

 

 

 

4,570

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,412

)

 

 

(1,412

)

Cash dividends paid

   ($52.00 per share)

 

 

 

 

 

 

 

 

 

 

 

(1,200

)

 

 

 

 

 

 

 

 

(1,200

)

Balance at December 31, 2016

 

 

23,066

 

 

 

384

 

 

 

14,068

 

 

 

49,506

 

 

 

(475

)

 

 

1,568

 

 

 

65,051

 

Loan payments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

 

 

 

4

 

Net income

 

 

 

 

 

 

 

 

 

 

 

5,693

 

 

 

 

 

 

 

 

 

5,693

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(983

)

 

 

(983

)

Cash dividends paid

   ($52.00 per share)

 

 

 

 

 

 

 

 

 

 

 

(1,200

)

 

 

 

 

 

 

 

 

(1,200

)

Balance at December 31, 2017

 

 

23,066

 

 

$

384

 

 

$

14,068

 

 

$

53,999

 

 

$

(471

)

 

$

585

 

 

$

68,565

 

 

 

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

7

 


First Bancorp of Durango, Inc. and Subsidiaries

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

Years Ended December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

 

$

5,693

 

 

$

4,570

 

Adjustments to reconcile net income to net cash provided

   by operating activities

 

 

 

 

 

 

 

 

Net (gain) loss on sale of investment securities

 

 

(282

)

 

 

62

 

Net amortization of investment securities

 

 

3,100

 

 

 

3,862

 

Stock dividend on nonmarketable equity securities

 

 

(6

)

 

 

(6

)

Reverse provision for loan losses

 

 

(17

)

 

 

(443

)

Depreciation and amortization

 

 

1,117

 

 

 

943

 

Net loss on disposition of fixed assets

 

 

5

 

 

 

 

Valuation allowances on real estate held for sale

 

 

 

 

 

257

 

Net loss on sales of real estate held for sale

 

 

35

 

 

 

 

Amortization of intangible assets

 

 

54

 

 

 

58

 

Net change in

 

 

 

 

 

 

 

 

Loans held for sale

 

 

(2,143

)

 

 

(461

)

Other assets and liabilities

 

 

262

 

 

 

424

 

Net cash provided by operating activities

 

 

7,818

 

 

 

9,266

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Purchases of securities available for sale

 

 

(63,202

)

 

 

(41,984

)

Proceeds from sales of securities available for sale

 

 

4,568

 

 

 

8,619

 

Maturities, calls and prepayments of securities available for sale

 

 

78,073

 

 

 

65,210

 

Purchase of nonmarketable equity securities

 

 

(12

)

 

 

 

Redemption of nonmarketable equity securities

 

 

 

 

 

12

 

Loan originations and principal collections, net

 

 

(34,770

)

 

 

(30,338

)

Purchases of premises and equipment

 

 

(1,180

)

 

 

(1,831

)

Proceeds from sale of real estate held for sale

 

 

130

 

 

 

1,031

 

Net cash provided by (used by) investing activities

 

 

(16,393

)

 

 

719

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Net change in deposits

 

 

(18,128

)

 

 

17,056

 

Net change in repurchase agreements

 

 

(3,741

)

 

 

734

 

Payments on Federal Home Loan Bank borrowings

 

 

(33

)

 

 

(33

)

Payments on note receivable for issuance of common stock

 

 

4

 

 

 

4

 

Dividends paid

 

 

(1,200

)

 

 

(1,200

)

Net cash provided by (used by) financing activities

 

 

(23,098

)

 

 

16,561

 

Net change in cash and cash equivalents

 

 

(31,673

)

 

 

26,546

 

Cash and cash equivalents at beginning of year

 

 

88,634

 

 

 

62,088

 

Cash and cash equivalents at end of year

 

$

56,961

 

 

$

88,634

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

 

 

 

Cash paid during the year for interest expense

 

$

952

 

 

$

843

 

 

 

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

8

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

The accounting and reporting policies of First Bancorp of Durango, Inc. and Subsidiaries conform to accounting principles generally accepted in the United States of America and to general practice within the banking industry.  The following is a summary of the significant accounting and reporting policies:

 

Organization and Principles of Consolidation

 

First Bancorp of Durango, Inc. (“FBD”) is a multi-bank holding company that owns 100% of the common stock of The First National Bank of Durango (“FNB") and 100% of the common stock of Bank of New Mexico (“BNM”).  The entities are collectively referred to as "the Company.”  The accompanying consolidated financial statements include the consolidated totals of the accounts of FBD and its subsidiaries.  All significant intercompany accounts and transactions have been eliminated in consolidation.  Certain items in the prior year financial statements were reclassified to conform to the current year presentation.  

 

Nature of Operations

 

The Company provides a full range of banking and mortgage services to individual and business customers, principally in La Plata County, Colorado, and in Cibola, McKinley and Bernalillo Counties, New Mexico.  In 2017, the Company also opened a loan production office in Littleton, Colorado, and closed a branch facility in Milan, New Mexico.  Loan and deposit relationships at the closed branch were transferred to the nearby branch in Grants, New Mexico.  The Company is subject to competition from other financial institutions, and from non-financial institutions that provide financial products and services, for loans and deposit accounts. The Company is also subject to regulation by certain governmental agencies and undergoes periodic examinations by those regulatory agencies.

 

Use of Estimates

 

The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America.  In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period.  Actual results could differ significantly from those estimates.

 

Material estimates that are particularly susceptible to significant change in the near-term relate to the determination of the allowance for loan losses, the valuation of real estate held for sale and the fair value of investment securities.  In connection with the determination of the allowance for loan losses and the valuation of real estate held for sale, management obtains independent appraisals for significant properties and assesses estimated future cash flows from borrowers’ operations and the liquidation of loan collateral.  In connection with the determination of the fair value of investment securities, management obtains valuations from third-party investment accounting service providers except for certain securities internally valued using level 3 inputs (see note 16 on fair value measurement).

 

Management believes that the allowance for loan losses is adequate.  While management uses available information to recognize losses on loans, changes in economic conditions may necessitate revisions in future years.  In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Company's allowance for loan losses.  Such agencies may require the Company to recognize additional losses based on their judgments about information available to them at the time of their examination.

9

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Significant Group Concentrations of Credit Risk

 

 

 

A majority of the Company's loans are related to real estate.  Borrowers' abilities to honor their loans are dependent upon the continued economic viability of the areas in which the Company lends. Note 4 discusses the types of lending in which the Company engages.  Note 2 discusses the types of securities in which the Company invests.  

 

Cash and Cash Equivalents

 

 

Cash and cash equivalents include cash, transaction accounts at other financial institutions, interest-bearing balances at the Federal Reserve Bank (including reserve requirements and excess reserves), interest-bearing balances at the Federal Home Loan Bank of Topeka and interest-bearing balances at the Federal Home Loan Bank of Dallas. For the Statement of Cash Flows, net cash flows are reported for customer loan and deposit transactions.

 

Balances in transaction accounts at other financial institutions and the Federal Home Loan Banks may exceed amounts covered by federal deposit insurance.  Management regularly evaluates the credit risk associated with other financial institutions and believes that the Company is not exposed to any significant credit risks on cash and cash equivalents.

 

Investment Securities

 

Debt securities are classified as “available for sale.”  Available for sale securities are stated at estimated fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive income.

 

The amortized cost of debt securities classified as available for sale is adjusted for amortization of purchase premiums and accretion of purchase discounts.  Premiums and discounts are recognized in interest income using the interest method over the terms of the securities or to the call date, if earlier.  Gains and losses on the sale of securities are determined using the specific identification method.

 

Management evaluates securities for other-than-temporary impairment (“OTTI”) on at least a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation.  For securities in an unrealized loss position, management considers the extent and duration of the unrealized loss, and the financial condition and near-term prospects of the issuer.  Management also assesses whether it intends to sell, or it is more likely than not that it will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as an impairment charge to earnings.  

 

For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: 1) OTTI related to credit loss, which is recognized as an impairment charge to earnings, and 2) OTTI related to other factors, which is recognized in other comprehensive income.  The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis.  For equity securities, the entire amount of impairment is recognized through earnings.


10

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Nonmarketable Equity Securities

 

The Company, as a member of the Federal Reserve and Federal Home Loan Bank systems, is required to maintain investments in the capital stock of the Federal Reserve, the Federal Home Loan Bank of Topeka and the Federal Home Loan Bank of Dallas.  Also, the Company maintains an investment in the capital stock of Bankers’ Bank of the West Bancorp, Inc.  No ready market exists for these stocks, and they have no quoted market value.  For reporting purposes, such stock is considered restricted and is carried at cost under the caption “nonmarketable equity securities.”

 

Loans Held for Sale

 

Loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value.  Net unrealized losses, if any, are recognized through a valuation allowance charged to earnings.  Income from sales of loans is recognized at the time of sale, and consists of origination fees, service release premiums and documentation fees.  All loans are sold with recourse limited to certain events of default occurring within 120 days of the loans’ origination dates.  The Company does not retain servicing rights on loans sold.

 

Loans

 

Loans that the Company has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at their outstanding unpaid principal balances adjusted for charge-offs, the allowance for loan losses, deferred fees or costs on originated loans and purchase premiums or discounts on purchased loans.  Interest income is accrued on the unpaid principal balance.  Loan origination fees, net of certain direct origination costs, are deferred and recognized into interest income over the life of related loans using the interest method.

 

Past due loans are any loans for which payments of interest, principal or both have not been received within the timeframes designated by the loan agreements.  Loans with payments in arrears but for which borrowers have resumed making scheduled payments are considered past due until arrearages are brought current. Loans that experience insignificant payment delays or payment shortfalls generally are not considered past due. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

 

The accrual of interest on any loan is discontinued at the time a loan is 90 days past due unless the loan is well secured and in process of collection.  Additionally, loans are placed on nonaccrual at an earlier date if collection of principal or interest is considered doubtful.  When placing a loan on nonaccrual status, interest accrued to date is generally reversed and is charged against the current year's interest income.  Payments received on a loan on nonaccrual status are applied against the balance of the loan. A loan is returned to accrual status when principal and interest are no longer past due and collectibility is no longer doubtful.  

 

Troubled debt restructurings are loans for which concessions in terms have been made as a result of the borrower experiencing financial difficulty.  Generally, concessions granted to customers include lower interest rates and modification of the payment stream to lower or defer payments.  Interest on troubled debt restructurings is accrued under the new terms if the loans are performing and full collection of principal and interest is expected.  However, interest accruals are discontinued on troubled debt restructurings that meet the Company’s nonaccrual criteria.


11

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Generally, loans are charged off in whole or in part after they become significantly past due unless the loan is in the process of restructuring.  Charge-offs are determined on a loan-by-loan basis and are based upon management’s monthly review of the carrying amount of loans and the amount estimated to be collectible as determined by analyses of expected future cash flows and the liquidation of loan collateral.

 

Allowance for Loan Losses

 

The allowance for loan losses is a valuation allowance for probable incurred credit losses, and is established through a provision for loan losses charged to earnings.  Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed.  Subsequent recoveries, if any, are credited to the allowance.  The allowance consists of specific and general components as follows:

 

 

1)

The specific component relates to loans that are considered impaired, and is comprised of valuation allowances calculated on a loan-by-loan basis for impaired loans in excess of a nominal percentage of each Banks’ capital, and calculated on a pool basis for impaired loans below the percentage-of-capital thresholds. Impaired loans are all specifically identified loans for which it is probable that the Company will not collect all amounts due according to the contractual terms of the loan agreement.  Factors considered by management in determining whether a loan is impaired include payment status, collateral value, the borrower’s financial condition and overall loan quality as determined by an internal loan grading system.

 

Included in impaired loans are all nonaccrual loans and all troubled debt restructurings.  Loans that experience insignificant payment delays or payment shortfalls generally are not considered impaired.  For individually evaluated impaired loans for which repayment is expected solely from the collateral, impairment is measured based on the fair value of the collateral.  For other individually evaluated impaired loans, impairment may be measured based on the fair value of the collateral or on the present value of expected future cash flows discounted at the loan’s original effective interest rate.  For impaired loans evaluated on a pool basis, impairment is measured based on statistics reflective of the increased risk of the loan pool.   When the measure of the impaired loan is less than the recorded investment in the loan, the impairment is recorded through a valuation allowance.

 

 

2)

The general component relates to non-impaired loans, and is based on historical loss experience adjusted for the effects of qualitative factors that are likely to cause estimated credit losses as of the evaluation date to differ from the portfolio’s historical loss experience.  Qualitative factors include the following: economic conditions; industry conditions; changes in lending policies and procedures; trends in the volume and terms of loans; the experience, ability and depth of lending staff; levels and trends in delinquencies and impaired loans; levels and trends in charge-off and recovery activity; levels and trends of loan quality as determined by an internal loan grading system; portfolio concentrations.

 

Although the allowance contains a specific component, the entire allowance is available for any loan that, in management’s judgment, should be charged off.  

 

On a quarterly basis, management estimates the allowance balance required using the criteria identified above in relation to the relevant risks for each of the Company’s major loan segments.  The most significant overall risk factors for both the Company’s commercial and consumer portfolios is the strength of the real estate market in the Company’s lending areas.

  


12

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

The quality of the Company's loan portfolio is assessed as a function of the levels of past due loans and impaired loans, and internal credit quality ratings which are updated quarterly by management. The ratings on the Company’s internal credit scale are broadly grouped into the categories “non-classified” and “classified.”  Non-classified loans are those loans with minimal identified credit risk, as well as loans with potential credit weaknesses which deserve management’s attention but for which full collection of contractual principal and interest is not significantly at risk.  Classified loans are those loans that have well-defined weakness that put full collection of contractual principal or interest at risk, and classified loans for which it is probable that the Company will not collect all contractual principal or interest are also considered impaired. The credit quality ratings are an important part of the Company's overall credit risk management process and are considered in the determination of the allowance for loan losses.

 

Determination of the allowance is inherently subjective as it requires estimates that are susceptible to significant revision as new information becomes available. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Company's allowance.  Such agencies may require the Company to recognize additional losses based on their judgments about information available to them at the time of their examination.

 

Premises and Equipment

 

Land is carried at cost.  Buildings, building improvements, leasehold improvements, furniture and equipment are stated at cost less accumulated depreciation and amortization.  Depreciation and amortization is computed using the straight-line method over the estimated useful lives of the assets or the lease term, if shorter.  Maintenance and repairs, which do not extend the useful lives of premises and equipment, are charged to expense as incurred.

 

Real Estate Held for Sale

 

Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value when acquired (less an estimate of cost to sell), establishing a new cost basis.    Bank premises transferred to real estate held for sale are also initially recorded at fair value.  If fair value declines subsequent to acquisition or transfer, a valuation allowance is recorded through earnings.  Operating expenses relative to real estate held for sale are expensed as incurred, while certain improvements may be capitalized if the expenditures are likely to be recaptured upon disposition of the real estate.   Gain or loss on sale, if any, is recognized at the time of sale.  

 

Intangible Assets

 

Core Deposit Intangibles

 

Core deposit intangibles result from business acquisitions and represent the excess of the fair value of deposits acquired over their book value.  Core deposit intangibles are amortized over their estimated economic lives which range from periods of seven to twelve years.  In addition, core deposit intangibles are assessed at least annually for impairment, and any impairment losses are recognized in earnings in the period identified.

 

Goodwill

 

Goodwill results from business acquisitions and represents the excess of the purchase price over the fair value of acquired tangible assets and liabilities and identifiable intangible assets. Goodwill is assessed at least annually for impairment, and any impairment losses are recognized in earnings in the period identified.


13

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Income Taxes

 

The Company is taxed under the provisions of Subchapter S of the Internal Revenue Code.  Under those provisions, subject to certain exceptions, the Company neither pays corporate income taxes on its taxable income nor is allowed to carry back losses to claim refunds for previously paid income taxes.  Instead, the stockholders of the Company include their respective shares of consolidated taxable income or loss in their individual income tax returns. Accordingly, no income taxes are reflected in the consolidated financial statements.

 

The Company is no longer subject to examination by federal tax authorities for years before 2014.

 

Comprehensive Income

 

Comprehensive income consists of net income and other comprehensive income. Other comprehensive income for the Company consists of entirely of changes in the unrealized gains and losses on securities available for sale, with no related tax effects.  

 

Note Receivable for Issuance of Common Stock

 

The Company has extended a loan to an executive officer to facilitate the officer’s purchase of Company stock.  The loan is secured by the stock purchased, and accordingly the outstanding balance of the loan is offset against the equity issued such that equity balances reflect only amounts for which the Company does not have a collateral interest in its own stock.

 

Off- Balance Sheet Financial Instruments

 

In the ordinary course of business, the Company enters into off-balance-sheet financial instruments consisting of commitments to extend credit, unused lines of credit, standby letters of credit and undisbursed loans in process.  These financial instruments are recorded in the consolidated financial statements when they are funded.

 

The Company is exposed to credit risk on its off-balance sheet financial instruments.  In conjunction with the determination of the allowance for loan losses, and using the same criteria, the Company estimates an allowance for probable incurred credit losses on off- balance sheet credit exposures.  Provisions for the allowance are recorded as a component of other noninterest expense, and the allowance is carried as a component of other liabilities.

 

Transfers of Financial Assets

 

Transfers of financial assets are accounted for as sales when control over the assets has been relinquished and, for loan participations sold, incoming cash flows on the base loan are allocated to all participants on a pro-rata basis. Control over transferred assets is deemed to be relinquished when the assets have been isolated from the Company, the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.


14

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Loss Contingencies

 

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated.  Management does not believe there now are such matters that will have a material effect on the consolidated financial statements.

 

Fair Value Measurements

 

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants, excluding transaction costs. When measuring fair value, entities should maximize the use of observable inputs and minimize the use of unobservable inputs. The following describes the three levels of inputs that may be used to measure fair value:

 

 

Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

 

 

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

 

 

Level 3 Inputs—Unobservable inputs that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

 

Significant Applicable Accounting Standards Updates Not Yet Effective

 

Accounting Standards Update 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.   Under the new standard, the Company will be required to convert from the existing incurred-loss model for determining the allowance for loan losses to an expected-loss model.  An expected-loss model will determine the allowance for loan losses balance based upon credit losses expected to be incurred over the life of the loan portfolio, and will consider not only current credit conditions but also reasonably supportable expectations as to future credit conditions.  The standard will also require securities held to maturity to be evaluated for impairment under an expected-loss model.  The standard is effective for the Company beginning January 1, 2021.  Management is in the processing of determining the impact of the standard on the Company’s consolidated financial statements.

 

Accounting Standards Update 2016-02, Leases (Topic 326).   Under the new standard, the Company will be required to record a right-of-use asset for leased property and also record a corresponding lease liability.   In general, rather than expense lease payments as they are made as currently done under operating lease guidance, the right-of-use asset will be amortized to expense over the lease term and lease payments will reduce the lease obligation.   The standard is effective for the Company beginning January 1, 2020, and is not expected to have a significant impact on the consolidated financial statements.


15

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

The Financial Accounting Standards Board recently issued Accounting Standards Update 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities.  Under the new standard, certain equity investments are required to be carried at fair value, with changes in fair value recognized in net income. This applies to equity investments with readily determinable fair values that are not consolidated or carried on the equity method.  Debt securities classified as available-for-sale will continue to be carried at fair value with changes in fair value recorded through other comprehensive income.  The standard is effective for the Company beginning January 1, 2019, and is not expected to have a significant impact to the consolidated financial statements.  

 

Accounting Standards Update 2014-09, Revenue from Contracts With Customers (Topic 606).  The new standard prescribes a five-step model to determine the amount and timing of revenue recognition related to the consideration the Company expects to receive from the transfer of goods and services.  The standard does not apply to financial instruments, and accordingly will not impact the Company’s recognition of interest income on its loans and investment securities, and will not impact the Company’s recognition of revenue from sales or transfers of loans and investment securities.  The standard is effective for the Company beginning January 1, 2019, and is not expected to have a significant impact to the consolidated financial statements.

 

Subsequent Events

 

Management evaluates events occurring subsequent to the balance sheet date, through the date the financial statements are eligible to be issued, to determine whether the events require recognition or disclosure in the financial statements.  With respect to the December 31, 2017 financial statements, Management has considered subsequent events through March 23, 2018.

 


16

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 2 - INVESTMENT SECURITIES

 

The amortized cost and fair value of investment securities available for sale, with gross unrealized gains and losses, follows:

 

 

 

December 31, 2017

 

 

 

Amortized Cost

 

 

Gross Unrealized Gains

 

 

Gross Unrealized Losses

 

 

Fair Value

 

 

 

(in thousands)

 

Debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agency

 

$

4,401

 

 

$

 

 

$

(33

)

 

$

4,368

 

State and municipal

 

 

200,878

 

 

 

1,507

 

 

 

(685

)

 

 

201,700

 

Corporate and foreign

 

 

89,685

 

 

 

109

 

 

 

(429

)

 

 

89,365

 

Pass-through

 

 

5,271

 

 

 

132

 

 

 

(16

)

 

 

5,387

 

 

 

$

300,235

 

 

$

1,748

 

 

$

(1,163

)

 

$

300,820

 

 

 

 

December 31, 2016

 

 

 

Amortized Cost

 

 

Gross Unrealized Gains

 

 

Gross Unrealized Losses

 

 

Fair Value

 

 

 

(in thousands)

 

Debt securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agency

 

$

4,401

 

 

$

5

 

 

$

(43

)

 

$

4,363

 

State and municipal

 

 

222,149

 

 

 

2,523

 

 

 

(682

)

 

 

223,990

 

Corporate and foreign

 

 

88,192

 

 

 

184

 

 

 

(425

)

 

 

87,951

 

Pass-through

 

 

6,533

 

 

 

149

 

 

 

(54

)

 

 

6,628

 

Total debt securities

 

 

321,275

 

 

 

2,861

 

 

 

(1,204

)

 

 

322,932

 

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange traded gold fund

 

 

1,217

 

 

 

 

 

 

(89

)

 

 

1,128

 

 

 

$

322,492

 

 

$

2,861

 

 

$

(1,293

)

 

$

324,060

 


17

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Pass-through securities listed above are comprised of a mix of mortgage-backed securities, SBA loan pools and student loan pools.

 

The amortized cost and fair value of debt securities available for sale at December 31, 2017, by contractual maturity, follows:

 

 

 

Available-for-Sale

 

 

 

Amortized Cost

 

 

Fair Value

 

 

 

(in thousands)

 

Due in one year or less

 

$

85,766

 

 

$

85,810

 

Due after one through five years

 

 

179,636

 

 

 

179,637

 

Due after five years through ten years

 

 

28,822

 

 

 

29,260

 

Due after ten years

 

 

6,011

 

 

 

6,113

 

 

 

$

300,235

 

 

$

300,820

 

 

Various investments, including pass-though securities, may have actual maturities that differ from contractual maturities due to paydowns on the assets underlying the bonds or early call provisions.

 

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

 

 

 

 

December 31, 2017

 

 

 

Less than 12 months

 

 

Over 12 months

 

 

 

Gross Unrealized Losses

 

 

Fair Value

 

 

Gross Unrealized Losses

 

 

Fair Value

 

 

 

(in thousands)

 

U.S. government agency

 

$

2

 

 

$

1,399

 

 

$

31

 

 

$

2,969

 

State and municipal

 

 

574

 

 

 

94,724

 

 

 

111

 

 

 

16,211

 

Corporate and foreign

 

 

342

 

 

 

49,364

 

 

 

87

 

 

 

9,539

 

Pass-through

 

 

10

 

 

 

1,113

 

 

 

6

 

 

 

751

 

 

 

$

928

 

 

$

146,600

 

 

$

235

 

 

$

29,470

 


18

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

 

 

December 31, 2016

 

 

 

Less than 12 months

 

 

Over 12 months

 

 

 

Gross Unrealized Losses

 

 

Fair Value

 

 

Gross Unrealized Losses

 

 

Fair Value

 

 

 

(in thousands)

 

U.S. government agency

 

$

43

 

 

$

2,956

 

 

$

 

 

$

 

State and municipal

 

 

654

 

 

 

105,592

 

 

 

28

 

 

 

9,309

 

Corporate and foreign

 

 

260

 

 

 

34,328

 

 

 

165

 

 

 

9,868

 

Pass-through

 

 

7

 

 

 

849

 

 

 

47

 

 

 

2,193

 

Exchange traded gold fund

 

 

 

 

 

 

 

 

89

 

 

 

1,128

 

 

 

$

964

 

 

$

143,725

 

 

$

329

 

 

$

22,498

 

At December 31, 2017, unrealized losses are largely due to differences in market yields as compared to yields available at the time securities were purchased. Management has performed analyses of investment credit quality and cash flows, and does not believe that any securities are impaired due to reasons of credit quality other than securities for which impairment charges have already been recognized through earnings.  The Company has the ability and intent to hold investment securities for a period of time sufficient for a recovery of cost, and fair value is expected to recover as bonds approach maturity.  Accordingly, as of December 31, 2017, management believes the impairments detailed in the table above are temporary.

 

Investment securities with carrying values of $70,391,000 and $82,237,000 at December 31, 2017 and 2016, respectively, were pledged as collateral on public deposits and for other purposes.

 

Gross realized gains and losses on sales of securities available for sale are as follows:

  

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Gross realized gains

 

$

309

 

 

$

7

 

Gross realized losses

 

 

(27

)

 

 

(69

)

 

 

$

282

 

 

$

(62

)

 

Gross realized gains for 2017 include $231,000 related to a sale of securities to a shareholder of the Company.  The sale was initiated for the purpose of removing from the Company’s books non investment-grade municipal securities, and was transacted at estimated fair value.


19

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 3 – NONMARKETABLE EQUITY SECURITIES

 

Nonmarketable equity securities are comprised of the following:

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Federal Reserve Bank - capital stock

 

$

233

 

 

$

233

 

Federal Home Loan Bank of Topeka -

   common stock

 

 

502

 

 

 

484

 

Federal Home Loan Bank of Dallas -

   common stock

 

 

65

 

 

 

65

 

Bankers' Bank of the West Bancorp, Inc. -

   common stock

 

 

25

 

 

 

25

 

 

 

$

825

 

 

$

807

 

 

NOTE 4 - LOANS AND ALLOWANCE FOR LOAN LOSSES

 

Major classifications of loans are as follows:

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Real Estate

 

 

 

 

 

 

 

 

Construction, land and land development

 

$

27,536

 

 

$

20,930

 

Commercial

 

 

129,054

 

 

 

105,516

 

Residential

 

 

67,406

 

 

 

58,070

 

Farmland

 

 

5,748

 

 

 

8,680

 

 

 

 

229,744

 

 

 

193,196

 

Commercial

 

 

31,191

 

 

 

32,779

 

Consumer

 

 

5,863

 

 

 

2,763

 

Agricultural production

 

 

1,178

 

 

 

1,164

 

Other

 

 

241

 

 

 

3,618

 

Total loans

 

 

268,217

 

 

 

233,520

 

Less unearned loan fees

 

 

(509

)

 

 

(526

)

Net Loans

 

$

267,708

 

 

$

232,994

 

Loans with carrying values of $233,436,000 and $200,094,000 at December 31, 2017 and 2016, respectively, were pledged as collateral for Federal Home Loan Bank and other borrowings.


20

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Transactions in the allowance for loan losses are as follows:

 

 

 

Construction,

Land and

Land

Development

 

 

Commercial

Real Estate

 

 

Residential

Real Estate

 

 

Commercial

 

 

Other

 

 

Total

 

 

 

(in thousands)

 

Balance, December 31, 2015

 

$

296

 

 

$

1,650

 

 

$

1,528

 

 

$

593

 

 

$

150

 

 

$

4,217

 

Provision for loan losses

 

 

(24

)

 

 

18

 

 

 

(160

)

 

 

(388

)

 

 

111

 

 

 

(443

)

(Charge-offs)

 

 

(13

)

 

 

 

 

 

 

 

 

(234

)

 

 

(111

)

 

 

(358

)

Recoveries

 

 

20

 

 

 

1

 

 

 

5

 

 

 

686

 

 

 

65

 

 

 

777

 

Net (charge-offs) recoveries

 

 

7

 

 

 

1

 

 

 

5

 

 

 

452

 

 

 

(46

)

 

 

419

 

Balance, December 31, 2016

 

 

279

 

 

 

1,669

 

 

 

1,373

 

 

 

657

 

 

 

215

 

 

 

4,193

 

Provision for loan losses

 

 

(98

)

 

 

280

 

 

 

115

 

 

 

(325

)

 

 

11

 

 

 

(17

)

(Charge-offs)

 

 

 

 

 

 

 

 

(63

)

 

 

(126

)

 

 

(103

)

 

 

(292

)

Recoveries

 

 

2

 

 

 

 

 

 

45

 

 

 

149

 

 

 

40

 

 

 

236

 

Net (charge-offs) recoveries

 

 

2

 

 

 

 

 

 

(18

)

 

 

23

 

 

 

(63

)

 

 

(56

)

Balance, December 31, 2017

 

$

183

 

 

$

1,949

 

 

$

1,470

 

 

$

355

 

 

$

163

 

 

$

4,120

 

Components of the allowance for loan losses, and the related carrying amount of loans for which the allowance is determined, are as follows:

 

 

 

December 31, 2017

 

 

 

Construction,

Land and

Land

Development

 

 

Commercial

Real Estate

 

 

Residential

Real Estate

 

 

Commercial

 

 

Other

 

 

Total

 

 

 

(in thousands)

 

Allocation of Allowance To:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - evaluated individually

 

$

 

 

$

74

 

 

$

7

 

 

$

300

 

 

$

 

 

$

381

 

Impaired loans - evaluated collectively

 

 

8

 

 

 

4

 

 

 

1

 

 

 

 

 

 

1

 

 

 

14

 

Total impaired loans

 

 

8

 

 

 

78

 

 

 

8

 

 

 

300

 

 

 

1

 

 

 

395

 

Unimpaired loans - evaluated collectively

 

 

175

 

 

 

1,871

 

 

 

1,462

 

 

 

55

 

 

 

162

 

 

 

3,725

 

 

 

$

183

 

 

$

1,949

 

 

$

1,470

 

 

$

355

 

 

$

163

 

 

$

4,120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded Investment In:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - evaluated individually

 

$

143

 

 

$

2,801

 

 

$

962

 

 

$

906

 

 

$

 

 

$

4,812

 

Impaired loans - evaluated collectively

 

 

77

 

 

 

27

 

 

 

1,785

 

 

 

 

 

 

11

 

 

 

1,900

 

Total impaired loans

 

 

220

 

 

 

2,828

 

 

 

2,747

 

 

 

906

 

 

 

11

 

 

 

6,712

 

Unimpaired loans - evaluated collectively

 

 

27,316

 

 

 

126,226

 

 

 

64,659

 

 

 

30,285

 

 

 

13,019

 

 

 

261,505

 

 

 

$

27,536

 

 

$

129,054

 

 

$

67,406

 

 

$

31,191

 

 

$

13,030

 

 

$

268,217

 


21

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

 

 

December 31, 2016

 

 

 

Construction,

Land and

Land

Development

 

 

Commercial

Real Estate

 

 

Residential

Real Estate

 

 

Commercial

 

 

Other

 

 

Total

 

 

 

(in thousands)

 

Allocation of Allowance To:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - evaluated individually

 

$

 

 

$

22

 

 

$

 

 

$

73

 

 

$

 

 

$

95

 

Impaired loans - evaluated collectively

 

 

 

 

 

3

 

 

 

2

 

 

 

1

 

 

 

2

 

 

 

8

 

Total impaired loans

 

 

 

 

 

25

 

 

 

2

 

 

 

74

 

 

 

2

 

 

 

103

 

Unimpaired loans - evaluated collectively

 

 

279

 

 

 

1,644

 

 

 

1,371

 

 

 

583

 

 

 

213

 

 

 

4,090

 

 

 

$

279

 

 

$

1,669

 

 

$

1,373

 

 

$

657

 

 

$

215

 

 

$

4,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recorded Investment In:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans - evaluated individually

 

$

 

 

$

2,799

 

 

$

1,986

 

 

$

294

 

 

$

 

 

$

5,079

 

Impaired loans - evaluated collectively

 

 

10

 

 

 

22

 

 

 

22

 

 

 

5

 

 

 

15

 

 

 

74

 

Total impaired loans

 

 

10

 

 

 

2,821

 

 

 

2,008

 

 

 

299

 

 

 

15

 

 

 

5,153

 

Unimpaired loans - evaluated collectively

 

 

20,920

 

 

 

102,695

 

 

 

56,062

 

 

 

32,480

 

 

 

16,210

 

 

 

228,367

 

 

 

$

20,930

 

 

$

105,516

 

 

$

58,070

 

 

$

32,779

 

 

$

16,225

 

 

$

233,520

 

Information relative to impaired loans is as follows:

 

 

 

December 31, 2017

 

 

Year Ended

December 31, 2017

 

 

 

Recorded Investment In:

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

With No

Valuation

Allowance

 

 

Impaired Loans

With A

Valuation

Allowance

 

 

Total Impaired

Loans

 

 

Valuation

Allowance on

Impaired Loans

 

 

Average Recorded

Investment In

Impaired Loans

 

 

 

(in thousands)

 

Construction, Land and

   Land Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Other

 

 

143

 

 

 

77

 

 

 

220

 

 

 

8

 

 

 

115

 

Commercial Real Estate

 

 

2,676

 

 

 

152

 

 

 

2,828

 

 

 

78

 

 

 

2,825

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

2,631

 

 

 

116

 

 

 

2,747

 

 

 

8

 

 

 

2,378

 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

31

 

 

 

875

 

 

 

906

 

 

 

300

 

 

 

603

 

Other

 

 

 

 

 

11

 

 

 

11

 

 

 

1

 

 

 

13

 

 

 

$

5,481

 

 

$

1,231

 

 

$

6,712

 

 

$

395

 

 

$

5,934

 


22

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

 

 

December 31, 2016

 

 

Year Ended

December 31, 2016

 

 

 

Recorded Investment In:

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

With No

Valuation

Allowance

 

 

Impaired Loans

With A

Valuation

Allowance

 

 

Total Impaired

Loans

 

 

Valuation

Allowance on

Impaired Loans

 

 

Average Recorded

Investment In

Impaired Loans

 

 

 

(in thousands)

 

Construction, Land and

   Land Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Other

 

 

10

 

 

 

 

 

 

10

 

 

 

 

 

 

18

 

Commercial Real Estate

 

 

2,676

 

 

 

145

 

 

 

2,821

 

 

 

25

 

 

 

1,411

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

1,986

 

 

 

22

 

 

 

2,008

 

 

 

2

 

 

 

1,266

 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

299

 

 

 

299

 

 

 

74

 

 

 

304

 

Other

 

 

 

 

 

15

 

 

 

15

 

 

 

2

 

 

 

10

 

 

 

$

4,672

 

 

$

481

 

 

$

5,153

 

 

$

103

 

 

$

3,009

 

Interest income recognized on impaired loans is immaterial to the financial statements for 2017 and 2016. There are no commitments to extend credit on impaired loans at December 31, 2017.

 

The carrying amount of loans by performance status and credit quality indicator are as follows:

 

 

 

December 31, 2017

 

 

 

Loans By Past Due and Performance Status

 

 

Loans By Credit Quality Indicator

 

 

 

Accruing Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

 

Current

 

 

30-89

Days

Past Due

 

 

90 Days

or More

Past Due

 

 

Non-accrual

Loans

 

 

Total

Loans

 

 

Non-classified

 

 

Unimpaired

 

 

Impaired

 

 

 

(in thousands)

 

Construction, Land and Land

   Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

4,797

 

 

$

 

 

$

 

 

$

 

 

$

4,797

 

 

$

4,797

 

 

$

 

 

$

 

Other

 

 

22,419

 

 

 

100

 

 

 

 

 

 

220

 

 

 

22,739

 

 

 

22,519

 

 

 

 

 

 

220

 

Commercial Real Estate

 

 

128,902

 

 

 

 

 

 

 

 

 

152

 

 

 

129,054

 

 

 

125,740

 

 

 

486

 

 

 

2,828

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

56,719

 

 

 

224

 

 

 

451

 

 

 

972

 

 

 

58,366

 

 

 

55,588

 

 

 

31

 

 

 

2,747

 

Multifamily

 

 

9,040

 

 

 

 

 

 

 

 

 

 

 

 

9,040

 

 

 

9,040

 

 

 

 

 

 

 

Commercial

 

 

30,166

 

 

 

119

 

 

 

 

 

 

906

 

 

 

31,191

 

 

 

30,166

 

 

 

119

 

 

 

906

 

Other

 

 

12,782

 

 

 

237

 

 

 

 

 

 

11

 

 

 

13,030

 

 

 

12,992

 

 

 

27

 

 

 

11

 

 

 

$

264,825

 

 

$

680

 

 

$

451

 

 

$

2,261

 

 

$

268,217

 

 

$

260,842

 

 

$

663

 

 

$

6,712

 


23

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

  

 

 

December 31, 2016

 

 

 

Loans By Past Due and Performance Status

 

 

Loans By Credit Quality Indicator

 

 

 

Accruing Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Classified

 

 

 

Current

 

 

30-89

Days

Past Due

 

 

90 Days

or More

Past Due

 

 

Non-accrual

Loans

 

 

Total

Loans

 

 

Non-classified

 

 

Unimpaired

 

 

Impaired

 

 

 

(in thousands)

 

Construction, Land and Land

   Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

$

5,239

 

 

$

 

 

$

 

 

$

 

 

$

5,239

 

 

$

5,239

 

 

$

 

 

$

 

Other

 

 

15,691

 

 

 

 

 

 

 

 

 

 

 

 

15,691

 

 

 

15,529

 

 

 

152

 

 

 

10

 

Commercial Real Estate

 

 

104,987

 

 

 

384

 

 

 

 

 

 

145

 

 

 

105,516

 

 

 

100,402

 

 

 

2,293

 

 

 

2,821

 

Residential Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

49,556

 

 

 

298

 

 

 

 

 

 

22

 

 

 

49,876

 

 

 

47,759

 

 

 

109

 

 

 

2,008

 

Multifamily

 

 

7,512

 

 

 

682

 

 

 

 

 

 

 

 

 

8,194

 

 

 

8,194

 

 

 

 

 

 

 

Commercial

 

 

32,324

 

 

 

156

 

 

 

 

 

 

299

 

 

 

32,779

 

 

 

30,067

 

 

 

2,413

 

 

 

299

 

Other

 

 

16,185

 

 

 

25

 

 

 

 

 

 

15

 

 

 

16,225

 

 

 

16,181

 

 

 

29

 

 

 

15

 

 

 

$

231,494

 

 

$

1,545

 

 

$

 

 

$

481

 

 

$

233,520

 

 

$

223,371

 

 

$

4,996

 

 

$

5,153

 

Information relative to troubled debt restructurings included in impaired loans is as follows:

 

 

December 31, 2017

 

 

 

Recorded investment

 

 

Valuation allowance

 

 

 

(in thousands)

 

Commercial Real Estate

 

$

2,676

 

 

$

 

Residential Real Estate

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

1,775

 

 

 

 

Commercial

 

 

290

 

 

 

73

 

Other

 

 

5

 

 

 

1

 

 

 

$

4,746

 

 

$

74

 

 

At December 31, 2017, the $290,000 of commercial loan troubled debt restructurings and $5,000 of other loan troubled debt restructurings are on nonaccrual status.

 

 


24

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

 

 

December 31, 2016

 

 

 

Recorded investment

 

 

Valuation allowance

 

 

 

(in thousands)

 

Construction, Land and Land

   Development

 

 

 

 

 

 

 

 

Other

 

$

10

 

 

$

 

Commercial Real Estate

 

 

2,676

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

 

Residential 1-4 family

 

 

1,986

 

 

 

 

Commercial

 

 

299

 

 

 

74

 

 

 

$

4,971

 

 

$

74

 

 

At December 31, 2016, the $299,000 of commercial loan troubled debt restructurings are on nonaccrual status.

 

 

NOTE 5 - PREMISES AND EQUIPMENT

 

Premises and equipment are as follows:

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Land

 

$

2,039

 

 

$

2,039

 

Buildings and leasehold improvements

 

 

18,552

 

 

 

18,049

 

Furniture and equipment

 

 

7,065

 

 

 

6,602

 

Construction in progress

 

 

148

 

 

 

170

 

 

 

 

27,804

 

 

 

26,860

 

Less accumulated depreciation

   and amortization

 

 

(14,266

)

 

 

(13,365

)

 

 

$

13,538

 

 

$

13,495

 

The Company leases certain premises under various operating lease agreements.  Future minimum rent commitments under these leases are immaterial to the financial statements.  In 2017 and 2016, rent expense was $181,000 and $133,000 respectively.


25

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

 

NOTE 6 – REAL ESTATE HELD FOR SALE

 

A summary of activity in real estate held for sale is as follows:

 

 

 

Year Ended

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Balance at beginning of year

 

$

2,047

 

 

$

2,207

 

Transfers from premises and equipment

 

 

 

 

 

1,128

 

Valuation allowances recorded

 

 

 

 

 

(257

)

Dispositions

 

 

(165

)

 

 

(1,031

)

Balance at end of year

 

$

1,882

 

 

$

2,047

 

 

Net expense from real estate held for sale is as follows:

 

 

 

Year Ended

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Net loss on disposition

 

$

35

 

 

$

 

Valuation allowances recorded

 

 

 

 

 

257

 

Net operating expenses

 

 

14

 

 

 

71

 

Net expense

 

$

49

 

 

$

328

 

Changes in the valuation allowance for real estate held for sale are as follows:

 

 

 

Year Ended

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Balance at beginning of year

 

$

2,920

 

 

$

2,663

 

Valuation allowances recorded

 

 

 

 

 

257

 

Valuation allowances realized

 

 

(173

)

 

 

 

Balance at end of year

 

$

2,747

 

 

$

2,920

 


26

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 7 – INTANGIBLE ASSETS

 

 

Intangible assets consist of the following:

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Goodwill

 

$

2,119

 

 

$

2,119

 

Core deposit intangible

 

 

2,322

 

 

 

2,322

 

Less accumulated amortization

 

 

(2,287

)

 

 

(2,233

)

 

 

 

35

 

 

 

89

 

 

 

$

2,154

 

 

$

2,208

 

Estimated amortization expense of the core deposit intangible is as follows:

 

Year Ending December 31,

 

(in thousands)

 

2018

 

$

28

 

2019

 

 

7

 

 

 

$

35

 

 

NOTE 8 - DEPOSITS

 

Interest-bearing deposits are summarized as follows:

 

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Money market and NOW accounts

 

$

280,067

 

 

$

298,588

 

Savings accounts

 

 

116,100

 

 

 

114,155

 

Time deposits

 

 

 

 

 

 

 

 

$250,000 and greater

 

 

56,893

 

 

 

11,986

 

Less than $250,000

 

 

14,414

 

 

 

62,011

 

Total time deposits

 

 

71,307

 

 

 

73,997

 

 

 

$

467,474

 

 

$

486,740

 


27

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Scheduled maturities of time deposits at December 31, 2017 are as follows:

 

Year Ending December 31,

 

(in thousands)

 

2018

 

$

36,847

 

2019

 

 

15,808

 

2020

 

 

5,154

 

2021

 

 

2,650

 

2022

 

 

3,244

 

Thereafter

 

 

7,604

 

 

 

$

71,307

 

 

NOTE 9 - REPURCHASE AGREEMENTS

 

Securities sold under agreements to repurchase are classified as secured borrowings and generally mature within one to three days from the transaction date.  Securities sold under agreements to repurchase are recorded at the amount of cash received in connection with the transaction.  At December 31, 2017 and 2016, the Company had investment securities with a carrying value of $4,639,000 and $4,744,000, respectively, pledged as collateral to secure repurchase agreements.  The Company may be required to provide additional collateral based on the fair values of the underlying securities.  

 

NOTE 10 - FEDERAL HOME LOAN BANK BORROWING

 

At December 31, 2017 and 2016, the Federal Home Loan Bank borrowing consists entirely of a 6.185% fixed rate advance which requires monthly payments of principal and interest.  The contractual principal repayments of the Federal Home Loan Bank borrowing at December 31, 2017 are as follows:

 

 

Year Ending December 31,

 

(in thousands)

 

2018

 

$

37

 

2019

 

 

40

 

2020

 

 

43

 

2021

 

 

47

 

2022

 

 

51

 

Thereafter

 

 

437

 

 

 

$

655

 

Borrowings from the Federal Home Loan Bank are secured by various loans and investment securities of the Company. At December 31, 2017, the Company was eligible to borrow a maximum of $120,067,000 from the Federal Home Loan Bank.

 


28

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 11 – FEDERAL FUNDS AND DISCOUNT WINDOW

 

The Company has unsecured federal funds lines at various correspondent banks with an aggregate available credit limit of $53,604,000 at December 31, 2017.  No amounts are drawn under these lines as of December 31, 2017 or 2016.  Federal funds lines are uncommitted, and funding requests made by the Company are subject to the lending institutions’ approval and funding availability at the time of request.

 

The Company is eligible to borrow from the Federal Reserve discount window based upon the amount of investment securities and loans pledged as collateral.  At December 31, 2017, the Company is eligible to borrow $21,232,000.

 

 

NOTE 12 - EMPLOYEE BENEFIT PLANS

 

Defined Contribution and Profit Sharing

 

The Company has a defined contribution and profit sharing plan in which substantially all full-time employees have elected to participate.  Employees may contribute from 1% to 75% of their compensation to the plan, subject to certain limits based on federal tax laws.  The Company may make safe harbor contributions to the plan of 3% of participants’ compensation and these contributions are immediately vested.  Additionally, based on certain performance measures of the Banks, the Company may make profit sharing contributions of up to 12% of participants’ compensation. Company profit sharing contributions vest to participant’s over six years.  Expense attributable to this plan for 2017 and 2016 was $359,000 and $244,000, respectively.

 

Stock Appreciation Rights

 

The Company has Stock Appreciation Rights (SAR) plans for key employees.  Under the plans, participants are granted a number of SARs at the discretion of the Company’s Board of Directors. Each SAR entitles the holder to the book value appreciation of the Company’s common stock during the four-year period following the date of grant.  The value of the stock appreciation vests in the fifth year, at which time the holder is entitled to receive the value in cash.  Expense attributable to the plans in 2017 and 2016 was $46,000 and $60,000, respectively.

 

Note Receivable for Issuance of Common Stock and Restricted Stock

 

The Company’s Note Receivable for Issuance of Common Stock was issued in 2015 for the purpose of facilitating an executive officer’s purchase of 230 shares of common stock that are subject to various restrictions on transfers, forfeiture provisions, and other call and put provisions.  Though the transfer restrictions and forfeiture provisions lapse at 20% per year through June, 2020, the stock remains subject to collateral provisions of the loan.  The loan requires annual principal payments of at least 10% of the amount borrowed through 2025, along with interest that accrues at 1.53%.  The related Stock Purchase and Restriction Agreement (the “Agreement”) provides for annual bonus opportunities of 10% of the original amount borrowed based on certain performance metrics of the Company, the proceeds of which could be used to fund annual payments on the note payable.  No bonuses have been earned under the plan to date, and the Agreement allows for deferral of each annual loan payment to final maturity in 2025 in the event a bonus is not awarded for the year.  In the event of a sale of the Company, a bonus equal to the outstanding balance of the loan, plus a gross-up for related personal taxes thereon, is awarded.


29

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 13 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK

 

The Company is a party to credit related financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers.  These financial instruments include commitments to extend credit and letters of credit.  Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.  The Company’s exposure to credit loss is represented by the contractual amount of these commitments.  The Company follows the same credit policies in making commitments as it does for on-balance sheet instruments.

 

The following financial instruments were outstanding whose contract amounts represent credit risk:

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Commitmentsto extend credit

 

 

63,040

 

 

 

51,182

 

Letters of credit

 

 

1,005

 

 

 

1,425

 

 

 

$

64,045

 

 

 

52,607

 

Commitments to extend credit are agreements to lend to a customer as long as there is no breach of any condition established in the contract.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since many of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  The Company evaluates each customer's credit-worthiness on a case-by-case basis.  The amount of collateral obtained, if deemed necessary, by the Company upon extension of credit is based on management's credit evaluation of the customer.  Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment and real estate.  Some unfunded commitments under commercial lines of credit, revolving lines of credit and overdraft protection agreements are uncollateralized.

 

Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  

 

The Company establishes an allowance for losses on unfunded credit commitments as losses are estimated to have occurred.  During both 2017 and 2016, the provision for unfunded credit commitments was $-0-. At both December 31, 2017 and 2016, the balance of the allowance for unfunded credit commitments was $120,000.

 

 

NOTE 14 - RELATED PARTY TRANSACTIONS

 

In the ordinary course of business, the Company has transactions with principal shareholders, directors, executive officers and parties affiliated with these persons (collectively “insiders”). At December 31, 2017 and 2016, the Company had loans to insiders aggregating $1,884,000 and $1,413,000, respectively.  In management's opinion, the terms of these loans, including interest rates and collateral, were comparable to terms afforded non-related borrowers.  At December 31, 2017 and 2016, deposits by insiders totaled $12,454,000 and $7,500,000, respectively.


30

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

The Company is affiliated with Citizens Bank of Pagosa Springs, Farmers Savings Bank and Chain Bridge Bank through common ownership.  The Company had loan participations sold to these affiliates of $-0- and $2,425,000 at December 31, 2017 and 2016, respectively.  The Company had loan participations purchased from these affiliates of $6,914,000 and $958,000 at December 31, 2017 and 2016, respectively.

 

The Company provides item processing and data processing services for Citizens Bank of Pagosa Springs.  Fees received by the Company for these services totaled $65,000 and $64,000 in 2017 and 2016, respectively.

 

The Company is affiliated with BankNote Capital Corp., Otis Management LLC and TF Management LLC through common ownership.  These affiliates provide various management services to the Company.  The Company paid the affiliates $844,000 and $813,000 during 2017 and 2016, respectively. Included in these payments are reimbursements to BankNote Capital Corp. for expenses incurred on the Company’s behalf.

 

 

NOTE 15 - REGULATORY MATTERS

 

Banks and bank holding companies are subject to various regulatory capital requirements administered by state and federal banking agencies.  Capital adequacy guidelines, and additionally for banks prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices.  Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.

 

The Basel III Capital Rules became effective for the Banks on January 1, 2015, subject to a phase-in for certain provisions.  Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of common equity tier 1 capital, tier 1 capital and total capital (as defined in the regulations) to risk-weighted assets (as defined), and of tier 1 capital to quarterly average assets (as defined).

 

The Banks’ regulatory capital is comprised of the following:  1) Common equity tier 1 capital – consisting of common stock and related paid-in-capital and retained earnings, net of certain intangible asset balances; 2) Additional tier 1 capital – there are no components of tier 1 capital beyond common equity tier 1 capital; 3) Tier 2 capital - consisting of a permissible portion of the allowance for loan losses; and 4) total capital - the aggregate of  all tier 1 and tier 2 capital.  In connection with the adoption of the Basel III Capital Rules, the Banks elected to opt-out of the requirement to include most components of accumulated other comprehensive income in common equity tier 1 capital.  

 

When fully phased in on January 1, 2019, the Basel III capital rules will require the Banks to maintain a minimum ratio of common equity tier 1 capital to risk-weighted assets of at least 4.5%, plus a 2.5% “capital conservation buffer” (which is added to the 4.5% common equity tier 1 capital ratio as the buffer is phased in, effectively resulting in a minimum ratio of common equity tier 1 capital to risk-weighted assets of 7% upon full phase in).  The Banks will also be required to maintain a tier 1 capital to risk-weighted assets ratio of 6.0% (8.5% including the capital conservation buffer), a total capital to risk-weighted assets ratio of 8.0% (10.5% including the capital conservation buffer), and a tier 1 capital to quarterly average assets ratio of 4.0%.  


31

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

The aforementioned capital conservation buffer phases in at 0.625% annually over a four-year period beginning January 1, 2016, and is designed to absorb losses during periods of economic stress.  Banking institutions with capital ratios above the base minimums but below the effective minimums (which include the buffer) will face constraints on dividends, equity repurchases and compensation based on the amount of the shortfall.

 

The following table presents actual and required capital ratios as of December 31, 2017 and 2016 for the Banks under the Basel III Capital Rules.  The minimum required capital amounts presented include the minimum required capital levels based on the phase-in provisions of the Basel III Capital Rules and the minimum required capital levels as of January 1, 2019 when the Basel III Capital rules have been fully phased-in, and include the capital conservation buffer.  Capital levels required to be considered well capitalized are based on prompt corrective action regulations, as amended to reflect changes under the Basel III Capital Rules.

 

 

 

Actual

 

 

Minimum required

for capital adequacy

purposes - Basel III

phase-in

 

 

Minimum required

for capital adequacy

purposes - Basel III

fully phased-in

 

 

Required to be

considered well

capitalized

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

 

(dollars in thousands)

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First National Bank of

   Durango

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted

   assets)

 

$

43,308

 

 

 

12.92

%

 

$

30,995

 

 

 

9.250

%

 

$

35,184

 

 

 

10.50

%

 

$

33,509

 

 

 

10.00

%

Tier 1 capital (to risk weighted

   assets)

 

 

40,302

 

 

 

12.03

%

 

 

24,294

 

 

 

7.250

%

 

 

28,482

 

 

 

8.50

%

 

 

26,807

 

 

 

8.00

%

Common equity Tier 1 capital

   (to risk weighted assets)

 

 

40,302

 

 

 

12.03

%

 

 

19,267

 

 

 

5.750

%

 

 

23,456

 

 

 

7.00

%

 

 

21,781

 

 

 

6.50

%

Tier 1 capital (to average assets)

 

 

40,302

 

 

 

8.39

%

 

 

19,207

 

 

 

4.000

%

 

 

19,207

 

 

 

4.00

%

 

 

24,009

 

 

 

5.00

%

Bank of New Mexico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted

   assets)

 

$

14,210

 

 

 

13.90

%

 

$

8,820

 

 

 

8.625

%

 

$

10,738

 

 

 

10.50

%

 

$

10,226

 

 

 

10.00

%

Tier 1 capital (to risk weighted

    assets)

 

 

12,976

 

 

 

12.69

%

 

 

6,775

 

 

 

6.625

%

 

 

8,692

 

 

 

8.50

%

 

 

8,181

 

 

 

8.00

%

Common equity Tier 1 capital

   (to risk weighted assets)

 

 

12,976

 

 

 

12.69

%

 

 

5,241

 

 

 

5.125

%

 

 

7,158

 

 

 

7.00

%

 

 

6,647

 

 

 

6.50

%

Tier 1 capital (to average assets)

 

 

12,976

 

 

 

8.66

%

 

 

5,991

 

 

 

4.00

%

 

 

5,991

 

 

 

4.00

%

 

 

7,489

 

 

 

5.00

%


32

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

 

 

Actual

 

 

Minimum required

for capital adequacy

purposes - Basel III

phase-in

 

 

Minimum required

for capital adequacy

purposes - Basel III

fully phased-in

 

 

Required to be

considered well

capitalized

 

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

 

(dollars in thousands)

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First National Bank of

   Durango

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted

   assets)

 

$

42,131

 

 

 

13.95

%

 

$

26,053

 

 

 

8.625

%

 

$

31,717

 

 

 

10.50

%

 

$

30,207

 

 

 

10.00

%

Tier 1 capital (to risk weighted

   assets)

 

 

38,708

 

 

 

12.81

%

 

 

20,012

 

 

 

6.625

%

 

 

25,676

 

 

 

8.50

%

 

 

24,165

 

 

 

8.00

%

Common equity Tier 1 capital

   (to risk weighted assets)

 

 

38,708

 

 

 

12.81

%

 

 

15,481

 

 

 

5.125

%

 

 

21,145

 

 

 

7.00

%

 

 

19,634

 

 

 

6.50

%

Tier 1 capital (to average assets)

 

 

38,708

 

 

 

8.07

%

 

 

19,181

 

 

 

4.000

%

 

 

19,181

 

 

 

4.00

%

 

 

23,976

 

 

 

5.00

%

Bank of New Mexico

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital (to risk weighted

   assets)

 

$

13,463

 

 

 

13.00

%

 

$

8,932

 

 

 

8.625

%

 

$

10,874

 

 

 

10.50

%

 

$

10,356

 

 

 

10.00

%

Tier 1 capital (to risk weighted

   assets)

 

 

12,573

 

 

 

12.14

%

 

 

6,861

 

 

 

6.625

%

 

 

8,803

 

 

 

8.50

%

 

 

8,285

 

 

 

8.00

%

Common equity Tier 1 capital

   (to risk weighted assets)

 

 

12,573

 

 

 

12.14

%

 

 

5,308

 

 

 

5.125

%

 

 

7,249

 

 

 

7.00

%

 

 

6,732

 

 

 

6.50

%

Tier 1 capital (to average assets)

 

 

12,573

 

 

 

8.19

%

 

 

6,143

 

 

 

4.00

%

 

 

6,143

 

 

 

4.00

%

 

 

7,679

 

 

 

5.00

%

Regulatory authorities can initiate certain mandatory actions if the Banks fail to meet the minimum capital requirements, which could have a direct and material effect on the Company’s financial statements.  Management believes, as of December 31, 2017 and 2016, that the Banks meet all capital adequacy requirements to which they are subject and that the Banks exceed the minimum levels necessary to be considered “well capitalized.”

 

The principal source of income and funds of FBD are dividends from the Banks.  Dividends declared by the Banks that exceed their retained net income for the most current year plus retained net income for the preceding two years must be approved by their federal regulatory agencies. In addition, dividends paid by the Banks would be prohibited if the effect thereof would cause the Banks' capital to be reduced below the minimum capital requirements.


33

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 16 – FAIR VALUE MEASUREMENTS AND DISCLOSURES

 

The following is a description of the Company’s valuation methodologies for assets and liabilities recorded at fair value:

 

Securities Available for Sale – Securities are recorded at fair value on a recurring basis based upon measurements obtained from independent pricing services.  For certain corporate securities and exchange traded funds, fair value measurements are based on quoted market prices (level 1). For U.S. Government agency securities, mortgage-backed securities, collateralized mortgage obligations, certain municipal securities and certain corporate securities, fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, market consensus prepayment speeds, credit information and the bonds’ terms and conditions, among other things (level 2).  For certain municipal securities and corporate securities, including auction rate municipal securities and securities for which OTTI charges have been recorded through earnings, market activity and observable data is highly limited. Fair value of these securities is based upon management’s estimates of the securities’ future cash flows and future market conditions (level 3).

 

Loans Held For Sale -  The Company does not record loans held for sale at fair value on a recurring basis. However, from time to time, fair value adjustments are recorded on these loans to reflect declines in value based on commitments in hand from investors or prevailing investor yield requirements (level 2).

 

Impaired Loans - The Company does not record loans at fair value on a recurring basis. However, from time to time, valuation allowances are recorded on impaired loans to reflect (1) the current appraised or market-quoted value of the underlying collateral, or (2) the discounted value of expected cash flows. In some cases, the properties for which market quotes or appraised values have been obtained are located in areas where comparable sales data is limited, outdated, or unavailable. Fair value estimates for impaired loans evaluated individually are obtained from independent appraisers or other third-party consultants, or are based on discounted cash flow analyses (level 3).  Fair value estimates for impaired loans evaluated collectively are based on statistics reflective of the loans’ credit risk (level 3).

 

Real Estate Held For Sale-  The Company does not record real estate held for sale at fair value on a recurring basis. However, from time to time, fair value adjustments are recorded on these properties to reflect the current appraised value (less an estimate of cost to sell). In some cases, the properties for which appraised values have been obtained are located in areas where comparable sales data is limited, outdated, or unavailable. Fair value estimates for real estate held for sale are obtained from independent appraisers or other third party consultants (level 3).

 


34

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

The following table provides the hierarchy and fair value for each major category of assets and liabilities recorded at fair value on a recurring basis:

 

 

 

December 31, 2017

 

 

 

Quoted prices in active markets for identical assets

(Level 1)

 

 

Other observable inputs

(Level 2)

 

 

Significant unobservable inputs

(Level 3)

 

 

Carrying amount

 

 

 

(in thousands)

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agency

 

$

 

 

$

4,368

 

 

$

 

 

$

4,368

 

State and municipal

 

 

 

 

 

198,900

 

 

 

2,800

 

 

 

201,700

 

Corporate and foreign

 

 

499

 

 

 

88,699

 

 

 

167

 

 

 

89,365

 

Pass-through

 

 

 

 

 

4,904

 

 

 

483

 

 

 

5,387

 

 

 

$

499

 

 

$

296,871

 

 

$

3,450

 

 

$

300,820

 

 

 

 

December 31, 2016

 

 

 

Quoted prices in active markets for identical assets

(Level 1)

 

 

Other observable inputs

(Level 2)

 

 

Significant unobservable inputs

(Level 3)

 

 

Carrying amount

 

 

 

(in thousands)

 

Securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agency

 

$

 

 

$

4,363

 

 

$

 

 

$

4,363

 

State and municipal

 

 

 

 

 

220,136

 

 

 

3,854

 

 

 

223,990

 

Corporate and foreign

 

 

 

 

 

87,951

 

 

 

 

 

 

87,951

 

Pass-through

 

 

 

 

 

6,628

 

 

 

 

 

 

6,628

 

Exchange-traded gold fund

 

 

1,128

 

 

 

 

 

 

 

 

 

1,128

 

 

 

$

1,128

 

 

$

319,078

 

 

$

3,854

 

 

$

324,060

 


35

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

Activity for investment securities recorded at fair value on a recurring basis using significant unobservable inputs (Level 3) is immaterial to the financial statements for 2017 and 2016.

 

The following table provides the hierarchy and fair value for each major category of assets and liabilities recorded at fair value on a non-recurring basis:

 

 

 

Quoted prices in active markets for identical assets

(Level 1)

 

 

Other observable inputs

(Level 2)

 

 

Significant unobservable inputs

(Level 3)

 

 

Carrying amount

 

 

 

(in thousands)

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

836

 

 

$

836

 

Real estate held for sale

 

$

 

 

$

 

 

$

1,882

 

 

$

1,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

378

 

 

$

378

 

Real estate held for sale

 

$

 

 

$

 

 

$

2,047

 

 

$

2,047

 

At December 31, 2017, impaired loans with a gross carrying amount of $1,231,000 have a valuation allowance of $395,000.  At December 31, 2016, impaired loans with a gross carrying amount of $481,000 have a valuation allowance of $103,000.  The valuation allowances have been recorded through the provision for loan losses.  Impaired loans of $5,481,000 at December 31, 2017 and $4,672,000 at December 31, 2016 have no valuation allowances.

 

At December 31, 2017, real estate held for sale with an initial cost basis of $4,629,000 has a $2,747,000 valuation allowance.  At December 31, 2016, real estate held for sale with an initial cost basis of $4,967,000 has a $2,920,000 valuation allowance.  The valuation allowances were recorded through net expense from real estate held for sale.

 

There are no fair value adjustments to loans held for sale at December 31, 2017 and 2016.


36

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 17 - STATEMENTS OF CASH FLOWS

 

Statements of Cash Flows for FBD (parent company only) are as follows:

 

 

 

Years Ended December 31,

 

 

2017

 

 

2016

 

 

(in thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

$

5,693

 

 

$

4,570

 

Adjustments to reconcile net income to net

   cash from operating activities:

 

 

 

 

 

 

 

Undistributed earnings of subsidiaries

 

(1,883

)

 

 

580

 

Net change in other assets and liabilities

 

(43

)

 

 

60

 

Net cash provided by operating

   activities

 

3,767

 

 

 

5,210

 

Cash flows from investing activities

 

 

 

 

 

 

 

Loan originations and principal collections,

   net

 

 

 

 

(561

)

Net cash used by investing activities

 

 

 

 

(561

)

Cash flows from financing activities

 

 

 

 

 

 

 

Payments on note receivable for issuance

   of common stock

 

4

 

 

 

4

 

Cash dividends paid

 

(1,200

)

 

 

(1,200

)

Net cash used by financing activities

 

(1,196

)

 

 

(1,196

)

Net change in cash

 

2,571

 

 

 

3,453

 

Cash at beginning of year

 

9,639

 

 

 

6,186

 

Cash at end of year

$

12,210

 

 

$

9,639

 

Supplemental disclosure of cash flow information

 

 

Cash paid during the year for interest

   expense

$

 

 

$

 


37

 


First Bancorp of Durango, Inc. and Subsidiaries

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

December 31, 2017 and 2016

 

NOTE 18 - PRO FORMA FINANCIAL INFORMATION

 

C Corporation Income Taxes

 

As discussed in Note 1, the Company is an S Corporation for income tax purposes and, accordingly, the Consolidated Statements of Income for 2017 and 2016 reflect no corporate income tax expense.  Pro forma results of operations, presented on a C Corporation basis, would have been as follows:

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Income before income taxes

 

 

5,693

 

 

 

4,570

 

Income tax expense

 

 

(661

)

 

 

(72

)

Net Income

 

$

5,032

 

 

$

4,498

 

 

Taxable Equivalent Income

 

A portion of the Company's revenue consists of tax-exempt interest income.  Tax-exempt investment and loan income totaled approximately $4,300,000 and $4,800,000 during 2017 and 2016, respectively. The following pro forma presentation of results of operations on a taxable equivalent basis contains increases to revenue on this tax-exempt income to a level comparable to the level at which income is taxable, at an effective tax rate of approximately 37%.

 

 

 

Year Ended December 31,

 

 

 

2017

 

 

2016

 

 

 

(in thousands)

 

Net interest income after provision for loan losses

 

$

19,466

 

 

$

18,300

 

Taxable equivalent adjustment

 

 

2,520

 

 

 

2,850

 

Net interest income on a tax equivalent basis

 

 

21,986

 

 

 

21,150

 

Noninterest income

 

 

4,993

 

 

 

4,337

 

Noninterest expense

 

 

(18,766

)

 

 

(18,067

)

Net taxable equivalent income

 

$

8,213

 

 

$

7,420

 

 

 

NOTE 19 – SUBSEQUENT EVENT

 

In January, 2018, the Company declared and paid a dividend of $2,007,000.

 

38

 


 

 

 

 

 

 

 

 

 

SUPPLEMENTAL CONSOLIDATING SCHEDULES

 

 

 

 

 


First Bancorp of Durango, Inc. and Subsidiaries

 

SUPPLEMENTAL CONSOLIDATING BALANCE SHEETS

 

 

 

 

December 31, 2017

 

 

 

First Bancorp

 

 

The First

 

 

 

 

 

 

Consol-

 

 

 

 

 

 

 

of Durango,

 

 

National Bank

 

 

Bank of

 

 

idating

 

 

 

 

 

 

 

Inc.

 

 

of Durango

 

 

New Mexico

 

 

entries

 

 

Consolidated

 

 

 

(in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

133

 

 

$

12,591

 

 

$

5,613

 

 

$

(133

)

 

$

18,204

 

Interest-bearing deposits

 

 

12,077

 

 

 

17,679

 

 

 

9,013

 

 

 

(12

)

 

 

38,757

 

Cash and cash equivalents

 

 

12,210

 

 

 

30,270

 

 

 

14,626

 

 

 

(145

)

 

 

56,961

 

Securities available for sale

 

 

 

 

 

238,268

 

 

 

62,552

 

 

 

 

 

 

300,820

 

Nonmarketable equity securities

 

 

 

 

 

760

 

 

 

65

 

 

 

 

 

 

825

 

Investment in subsidiaries

 

 

56,010

 

 

 

 

 

 

 

 

 

(56,010

)

 

 

 

Loans held for sale

 

 

 

 

 

2,949

 

 

 

 

 

 

 

 

 

2,949

 

Loans

 

 

585

 

 

 

197,371

 

 

 

69,752

 

 

 

 

 

 

267,708

 

Less allowance for loan losses

 

 

 

 

 

(2,886

)

 

 

(1,234

)

 

 

 

 

 

(4,120

)

Total loans

 

 

585

 

 

 

194,485

 

 

 

68,518

 

 

 

 

 

 

263,588

 

Premises and equipment, net

 

 

 

 

 

9,297

 

 

 

4,241

 

 

 

 

 

 

13,538

 

Accrued interest receivable

 

 

 

 

 

2,030

 

 

 

698

 

 

 

 

 

 

2,728

 

Real estate held for sale

 

 

 

 

 

1,882

 

 

 

 

 

 

 

 

 

1,882

 

Intangible assets

 

 

 

 

 

35

 

 

 

2,119

 

 

 

 

 

 

2,154

 

Other assets

 

 

6

 

 

 

576

 

 

 

193

 

 

 

 

 

 

775

 

 

 

$

68,811

 

 

$

480,552

 

 

$

153,012

 

 

$

(56,155

)

 

$

646,220

 

LIABILITIES AND

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

 

 

$

76,216

 

 

$

30,455

 

 

$

(133

)

 

$

106,538

 

Interest-bearing

 

 

 

 

 

360,827

 

 

 

106,659

 

 

 

(12

)

 

 

467,474

 

Total deposits

 

 

 

 

 

437,043

 

 

 

137,114

 

 

 

(145

)

 

 

574,012

 

Repurchase agreements

 

 

 

 

 

631

 

 

 

 

 

 

 

 

 

631

 

Accrued interest payable

 

 

 

 

 

48

 

 

 

73

 

 

 

 

 

 

121

 

Federal Home Loan Bank borrowings

 

 

 

 

 

655

 

 

 

 

 

 

 

 

 

655

 

Other liabilities

 

 

246

 

 

 

1,483

 

 

 

507

 

 

 

 

 

 

2,236

 

Total liabilities

 

 

246

 

 

 

439,860

 

 

 

137,694

 

 

 

(145

)

 

 

577,655

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

384

 

 

 

450

 

 

 

1,000

 

 

 

(1,450

)

 

 

384

 

Additional paid-in capital

 

 

14,068

 

 

 

7,300

 

 

 

10,592

 

 

 

(17,892

)

 

 

14,068

 

Retained earnings

 

 

53,999

 

 

 

32,580

 

 

 

3,503

 

 

 

(36,083

)

 

 

53,999

 

Note receivable for issuance of common stock

 

 

(471

)

 

 

 

 

 

 

 

 

 

 

 

(471

)

Accumulated other comprehensive income

 

 

585

 

 

 

362

 

 

 

223

 

 

 

(585

)

 

 

585

 

Total stockholders' equity

 

 

68,565

 

 

 

40,692

 

 

 

15,318

 

 

 

(56,010

)

 

 

68,565

 

 

 

$

68,811

 

 

$

480,552

 

 

$

153,012

 

 

$

(56,155

)

 

$

646,220

 

 

 

 

 

40

 


First Bancorp of Durango, Inc. and Subsidiaries

 

SUPPLEMENTAL CONSOLIDATING BALANCE SHEETS

 

 

 

 

December 31, 2016

 

 

 

First Bancorp

 

 

The First

 

 

 

 

 

 

Consol-

 

 

 

 

 

 

 

of Durango,

 

 

National Bank

 

 

Bank of

 

 

idating

 

 

 

 

 

 

 

Inc.

 

 

of Durango

 

 

New Mexico

 

 

entries

 

 

Consolidated

 

 

 

(in thousands)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

78

 

 

$

11,343

 

 

$

3,900

 

 

$

(78

)

 

$

15,243

 

Interest-bearing deposits

 

 

9,561

 

 

 

52,461

 

 

 

11,379

 

 

 

(10

)

 

 

73,391

 

Cash and cash equivalents

 

 

9,639

 

 

 

63,804

 

 

 

15,279

 

 

 

(88

)

 

 

88,634

 

Securities available for sale

 

 

 

 

 

252,131

 

 

 

71,929

 

 

 

 

 

 

324,060

 

Nonmarketable equity securities

 

 

 

 

 

742

 

 

 

65

 

 

 

 

 

 

807

 

Investment in subsidiaries

 

 

55,110

 

 

 

 

 

 

 

 

 

(55,110

)

 

 

 

Loans held for sale

 

 

 

 

 

806

 

 

 

 

 

 

 

 

 

806

 

Loans

 

 

585

 

 

 

169,929

 

 

 

62,480

 

 

 

 

 

 

232,994

 

Less allowance for loan losses

 

 

 

 

 

(3,303

)

 

 

(890

)

 

 

 

 

 

(4,193

)

Total loans

 

 

585

 

 

 

166,626

 

 

 

61,590

 

 

 

 

 

 

228,801

 

Premises and equipment, net

 

 

 

 

 

9,186

 

 

 

4,309

 

 

 

 

 

 

13,495

 

Accrued interest receivable

 

 

 

 

 

2,157

 

 

 

752

 

 

 

 

 

 

2,909

 

Real estate held for sale

 

 

 

 

 

2,047

 

 

 

 

 

 

 

 

 

2,047

 

Intangible assets

 

 

 

 

 

89

 

 

 

2,119

 

 

 

 

 

 

2,208

 

Other assets

 

 

7

 

 

 

523

 

 

 

222

 

 

 

 

 

 

752

 

 

 

$

65,341

 

 

$

498,111

 

 

$

156,265

 

 

$

(55,198

)

 

$

664,519

 

LIABILITIES AND

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

 

 

$

79,103

 

 

$

26,375

 

 

$

(78

)

 

$

105,400

 

Interest-bearing

 

 

 

 

 

372,521

 

 

 

114,229

 

 

 

(10

)

 

 

486,740

 

Total deposits

 

 

 

 

 

451,624

 

 

 

140,604

 

 

 

(88

)

 

 

592,140

 

Repurchase agreements

 

 

 

 

 

4,372

 

 

 

 

 

 

 

 

 

4,372

 

Accrued interest payable

 

 

 

 

 

35

 

 

 

74

 

 

 

 

 

 

109

 

Federal Home Loan Bank borrowings

 

 

 

 

 

688

 

 

 

 

 

 

 

 

 

688

 

Other liabilities

 

 

290

 

 

 

1,375

 

 

 

494

 

 

 

 

 

 

2,159

 

Total liabilities

 

 

290

 

 

 

458,094

 

 

 

141,172

 

 

 

(88

)

 

 

599,468

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

384

 

 

 

450

 

 

 

1,000

 

 

 

(1,450

)

 

 

384

 

Additional paid-in capital

 

 

14,068

 

 

 

7,300

 

 

 

10,592

 

 

 

(17,892

)

 

 

14,068

 

Retained earnings

 

 

49,506

 

 

 

31,100

 

 

 

3,100

 

 

 

(34,200

)

 

 

49,506

 

Note receivable for issuance of common stock

 

 

(475

)

 

 

 

 

 

 

 

 

 

 

 

(475

)

Accumulated other comprehensive income

 

 

1,568

 

 

 

1,167

 

 

 

401

 

 

 

(1,568

)

 

 

1,568

 

Total stockholders' equity

 

 

65,051

 

 

 

40,017

 

 

 

15,093

 

 

 

(55,110

)

 

 

65,051

 

 

 

$

65,341

 

 

$

498,111

 

 

$

156,265

 

 

$

(55,198

)

 

$

664,519

 

 

41

 


First Bancorp of Durango, Inc. and Subsidiaries

 

SUPPLEMENTAL CONSOLIDATING STATEMENTS OF INCOME

 

 

 

Year ended December 31, 2017

 

 

 

First Bancorp

 

 

The First

 

 

 

 

 

 

Consol-

 

 

 

 

 

 

 

of Durango,

 

 

National Bank

 

 

Bank of

 

 

idating

 

 

 

 

 

 

 

Inc.

 

 

of Durango

 

 

New Mexico

 

 

entries

 

 

Consolidated

 

 

 

(in thousands)

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

37

 

 

$

8,734

 

 

$

3,933

 

 

$

 

 

$

12,704

 

Taxable investment securities

 

 

 

 

 

2,225

 

 

 

448

 

 

 

 

 

 

2,673

 

Tax-exempt investment securities

 

 

 

 

 

3,314

 

 

 

1,170

 

 

 

 

 

 

4,484

 

Interest-bearing deposits

 

 

82

 

 

 

349

 

 

 

101

 

 

 

 

 

 

532

 

Dividends on nonmarketable

   equity securities

 

 

 

 

 

20

 

 

 

 

 

 

 

 

 

20

 

Total interest income

 

 

119

 

 

 

14,642

 

 

 

5,652

 

 

 

 

 

 

20,413

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

641

 

 

 

279

 

 

 

 

 

 

920

 

Repurchase agreements and federal

   funds purchased

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

2

 

Federal Home Loan Bank borrowings

 

 

 

 

 

42

 

 

 

 

 

 

 

 

 

42

 

Total interest expense

 

 

 

 

 

685

 

 

 

279

 

 

 

 

 

 

964

 

Net interest income

 

 

119

 

 

 

13,957

 

 

 

5,373

 

 

 

 

 

 

19,449

 

Provision (reverse provision) for loan losses

 

 

 

 

 

(375

)

 

 

358

 

 

 

 

 

 

(17

)

Net interest income after

   provisions for loan losses

 

 

119

 

 

 

14,332

 

 

 

5,015

 

 

 

 

 

 

19,466

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

 

 

 

573

 

 

 

765

 

 

 

 

 

 

1,338

 

ATM and debit card

 

 

 

 

 

1,557

 

 

 

462

 

 

 

 

 

 

2,019

 

Mortgage banking

 

 

 

 

 

559

 

 

 

 

 

 

 

 

 

559

 

Investment services

 

 

 

 

 

481

 

 

 

 

 

 

 

 

 

481

 

Net gain (loss) on sale of investment

   securities

 

 

 

 

 

293

 

 

 

(11

)

 

 

 

 

 

282

 

Dividends from subsidiaries

 

 

4,130

 

 

 

 

 

 

 

 

 

(4,130

)

 

 

 

Other

 

 

 

 

 

365

 

 

 

55

 

 

 

(106

)

 

 

314

 

 

 

 

4,130

 

 

 

3,828

 

 

 

1,271

 

 

 

(4,236

)

 

 

4,993

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

46

 

 

 

7,274

 

 

 

2,589

 

 

 

 

 

 

9,909

 

Occupancy and equipment

 

 

 

 

 

1,568

 

 

 

673

 

 

 

 

 

 

2,241

 

Data processing

 

 

 

 

 

785

 

 

 

455

 

 

 

(74

)

 

 

1,166

 

ATM and debit card

 

 

 

 

 

682

 

 

 

278

 

 

 

 

 

 

960

 

Marketing and business development

 

 

 

 

 

504

 

 

 

113

 

 

 

 

 

 

617

 

Professional and advisory fees

 

 

357

 

 

 

609

 

 

 

281

 

 

 

 

 

 

1,247

 

Regulatory assessments and deposit

   insurance

 

 

 

 

 

299

 

 

 

70

 

 

 

 

 

 

369

 

Foreclosed real estate, net

 

 

 

 

 

49

 

 

 

 

 

 

 

 

 

49

 

Investment services

 

 

 

 

 

311

 

 

 

 

 

 

 

 

 

311

 

Amortization of intangibles

 

 

 

 

 

54

 

 

 

 

 

 

 

 

 

54

 

Other

 

 

36

 

 

 

1,385

 

 

 

454

 

 

 

(32

)

 

 

1,843

 

 

 

 

439

 

 

 

13,520

 

 

 

4,913

 

 

 

(106

)

 

 

18,766

 

Income before equity in income

   of subsidiaries

 

 

3,810

 

 

 

4,640

 

 

 

1,373

 

 

 

(4,130

)

 

 

5,693

 

Equity in undistributed earnings of

   subsidiaries

 

 

1,883

 

 

 

 

 

 

 

 

 

(1,883

)

 

 

 

NET INCOME

 

$

5,693

 

 

$

4,640

 

 

$

1,373

 

 

$

(6,013

)

 

$

5,693

 

42

 


First Bancorp of Durango, Inc. and Subsidiaries

 

SUPPLEMENTAL CONSOLIDATING STATEMENTS OF INCOME

 

 

 

Year ended December 31, 2016

 

 

First Bancorp

 

 

The First

 

 

 

 

 

 

Consol-

 

 

 

 

 

 

of Durango,

 

 

National Bank

 

 

Bank of

 

 

idating

 

 

 

 

 

 

Inc.

 

 

of Durango

 

 

New Mexico

 

 

entries

 

 

Consolidated

 

 

(in thousands)

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

$

10

 

 

$

7,766

 

 

$

3,493

 

 

$

 

 

$

11,269

 

Taxable investment securities

 

 

 

 

1,840

 

 

 

519

 

 

 

 

 

 

2,359

 

Tax-exempt investment securities

 

 

 

 

3,528

 

 

 

1,296

 

 

 

 

 

 

4,824

 

Interest-bearing deposits

 

35

 

 

 

137

 

 

 

44

 

 

 

 

 

 

216

 

Dividends on nonmarketable equity securities

 

 

 

 

20

 

 

 

 

 

 

 

 

 

20

 

Total interest income

 

45

 

 

 

13,291

 

 

 

5,352

 

 

 

 

 

 

18,688

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

510

 

 

 

275

 

 

 

 

 

 

785

 

Repurchase agreements and federal

   funds purchased

 

 

 

 

2

 

 

 

 

 

 

 

 

 

2

 

Federal Home Loan Bank borrowings

 

 

 

 

44

 

 

 

 

 

 

 

 

 

44

 

Total interest expense

 

 

 

 

556

 

 

 

275

 

 

 

 

 

 

831

 

Net interest income

 

45

 

 

 

12,735

 

 

 

5,077

 

 

 

 

 

 

17,857

 

Provision (reverse provision) for loan losses

 

 

 

 

(578

)

 

 

135

 

 

 

 

 

 

(443

)

Net interest income after provisions for loan losses

 

45

 

 

 

13,313

 

 

 

4,942

 

 

 

 

 

 

18,300

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

 

 

 

569

 

 

 

763

 

 

 

 

 

 

1,332

 

ATM and debit card

 

 

 

 

1,445

 

 

 

416

 

 

 

 

 

 

1,861

 

Mortgage banking

 

 

 

 

477

 

 

 

 

 

 

 

 

 

477

 

Investment services

 

 

 

 

423

 

 

 

 

 

 

 

 

 

423

 

Net gain (loss) on sale of investment securities

 

 

 

 

(68

)

 

 

6

 

 

 

 

 

 

(62

)

Dividends from subsidiaries

 

5,530

 

 

 

 

 

 

 

 

 

(5,530

)

 

 

 

Other

 

1

 

 

 

313

 

 

 

63

 

 

 

(71

)

 

 

306

 

 

 

5,531

 

 

 

3,159

 

 

 

1,248

 

 

 

(5,601

)

 

 

4,337

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

60

 

 

 

6,398

 

 

 

2,687

 

 

 

 

 

 

9,145

 

Occupancy and equipment

 

 

 

 

1,314

 

 

 

715

 

 

 

 

 

 

2,029

 

Data processing

 

 

 

 

614

 

 

 

365

 

 

 

(71

)

 

 

908

 

ATM and debit card

 

 

 

 

579

 

 

 

240

 

 

 

 

 

 

819

 

Marketing and business development

 

 

 

 

412

 

 

 

117

 

 

 

 

 

 

529

 

Professional and advisory fees

 

354

 

 

 

1,051

 

 

 

238

 

 

 

 

 

 

1,643

 

Regulatory assessments and deposit insurance

 

 

 

 

338

 

 

 

119

 

 

 

 

 

 

457

 

Foreclosed real estate, net

 

 

 

 

328

 

 

 

 

 

 

 

 

 

328

 

Investment services

 

 

 

 

269

 

 

 

 

 

 

 

 

 

269

 

Amortization of intangibles

 

 

 

 

58

 

 

 

 

 

 

 

 

 

58

 

Other

 

12

 

 

 

1,449

 

 

 

421

 

 

 

 

 

 

1,882

 

 

 

426

 

 

 

12,810

 

 

 

4,902

 

 

 

(71

)

 

 

18,067

 

Income before equity in income

   of subsidiaries

 

5,150

 

 

 

3,662

 

 

 

1,288

 

 

 

(5,530

)

 

 

4,570

 

Equity in undistributed earnings of

   subsidiaries

 

(580

)

 

 

 

 

 

 

 

 

580

 

 

 

 

NET INCOME

$

4,570

 

 

$

3,662

 

 

$

1,288

 

 

$

(4,950

)

 

$

4,570

 

 

43