XML 37 R20.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 11 - Other Borrowings and Unused Lines of Credit
12 Months Ended
Dec. 31, 2016
Notes to Financial Statements  
Debt Disclosure [Text Block]
Note
11.
Other Borrowings and Unused Lines of Credit
 
Other borrowings as of
December
31,
2016
and
2015
are summarized as follows:
 
   
2016
   
2015
 
                 
Wholesale structured repurchase agreements
  $
45,000,000
    $
110,000,000
 
Term note
   
30,000,000
     
-
 
Revolving line of credit
   
5,000,000
     
-
 
    $
80,000,000
    $
110,000,000
 
 
The Company’s wholesale structured repurchase agreements are collateralized by investment securities with carrying values as follows:
 
   
2016
   
2015
 
U.S. govt. sponsored agency securities
  $
20,798,703
    $
129,824,128
 
Residential mortgage-backed and related securities
   
31,321,028
     
-
 
Total securities pledged to wholesale customer repurchase agreements
  $
52,119,731
    $
129,824,128
 
Less: overcollateralized position
   
7,119,731
     
19,824,128
 
    $
45,000,000
    $
110,000,000
 
 
Inherent in the wholesale structured repurchase agreements is a risk that the fair value of the collateral pledged on the agreements could decline below the amount obligated under the agreements. The Company considers this risk minimal. The Company maintains an overcollateralized position that is sufficient to cover any minor interest rate movements.
 
Throughout
2015
and
2016,
the Company has executed several balance sheet restructuring strategies in an effort to reduce reliance on wholesale funding. These strategies will continue to be evaluated in the future. A summary of prepayments of wholesale structured repurchase agreements related to those restructurings is summarized in the following table for the years ended
December
31,
2016
and
2015,
respectively:
 
2016
 
Date of Restructuring
 
Amount
   
Weighted
Average
Interest Rate
 
Range of Maturity Dates
 
Prepayment
Fees
 
                           
First Quarter of 2016
  $
10,000,000
     
3.97
%
July 2018
  $
759,000
 
Third Quarter 2016
   
55,000,000
     
3.27
%
February 2019 to September 2020
   
4,010,000
 
Total for 2016
  $
65,000,000
     
3.38
%
 
  $
4,769,000
 
 
2015
 
Date of Restructuring
 
Amount
   
Weighted
Average
Interest Rate
 
Range of Maturity Dates
 
Prepayment
Fees
 
                           
Second Quarter of 2015
  $
10,000,000
     
4.40
%
May 2019
  $
1,202,000
 
Fourth Quarter of 2015
   
5,000,000
     
3.46
%
May 2019
   
382,000
 
Total for 2015
  $
15,000,000
     
4.09
%
 
  $
1,584,000
 
 
All prepayment fees shown in the table above are included in losses on debt extinguishment in the statements of income. There were no material modifications of borrowings during
2016,
2015
or
2014.
 
Maturity and interest rate information concerning wholesale structured repurchase agreements is summarized as follows:
 
   
December 31, 2016
   
December 31, 2015
 
           
Weighted
           
Weighted
 
           
Average
           
Average
 
           
Interest Rate
           
Interest Rate
 
   
Amount Due
   
at Year-End
   
Amount Due
   
at Year-End
 
Maturity:
                               
Year ending December 31:
                               
2017
  $
10,000,000
   
 3.00
%     $
10,000,000
   
 3.00
%  
2018
   
-
   
 0.00
       
10,000,000
   
 3.97
   
2019
   
10,000,000
   
 3.44
       
45,000,000
   
 3.40
   
2020
   
25,000,000
   
 2.48
       
45,000,000
   
 2.66
   
Total Wholesale Structured Repurchase Agreements
  $
45,000,000
   
 2.81
%     $
110,000,000
   
 3.11
%  
 
Each wholesale structured repurchase agreement has a
one
-time put option, at the discretion of the counterparty, to terminate the agreement and require the subsidiary bank to repay at predetermined dates prior to the stated maturity date of the agreement. Of the
$45.0
million in wholesale structured repurchase agreements outstanding at
December
31,
2016,
$25.0
million no longer have put options and
$20.0
million are putable in
2017.
 
At
December
31,
2014,
the Company had a
4
-year term note with principal and interest due quarterly. Interest was calculated at the effective LIBOR rate plus
3.00%
per annum
(3.23%
at
December
31,
2014)
and the balance totaled
$17,625,000
at
December
31,
2014.
After
two
quarterly principal payments totaling
$2,350,000
were made in
January
and
April
2015,
the resulting balance of the term debt was
$15,275,000.
In
May
2015,
the Company repaid this term note in its entirety without prepayment penalty and using proceeds from a common stock offering. Additional information regarding the common stock offering is described in Note
16
to the Consolidated Financial Statements.
 
As of
December
31,
2015,
the Company maintained a
$40.0
million revolving line of credit note, with interest calculated at the effective LIBOR rate plus
2.50%
per annum
(3.10%
at
December
31,
2015).
At
December
31,
2015,
the Company had not borrowed on this revolving credit note and had the full amount available. At the renewal date in
June
2016,
the note was amended to provide a
$10.0
million revolving line of credit note and a
$30.0
million term note commitment with a
five
-year term. Interest on the revolving line of credit is calculated at the effective LIBOR rate plus
2.50%
per annum
(3.27%
at
December
31,
2016).
Interest on the term note is calculated at the effective LIBOR rate plus
3.00%
per annum
(3.77%
at
December
31,
2016).
Upon closing of the acquisition of CSB, the Company utilized the full
$30.0
million term note commitment and borrowed
$5.0
million on the revolving line of credit note. For the term note, the Company is required to make quarterly principal payments of
$1.5
million with maturity information as of
December
31,
2016,
summarized as follows:
 
 
   
As of December 31, 2016
 
2017
   
6,000,000
 
2018
   
6,000,000
 
2019
   
6,000,000
 
2020
   
6,000,000
 
2021
   
6,000,000
 
    $
30,000,000
 
 
As of
December
31,
2014,
the Company had Series A subordinated notes outstanding totaling
$2.7
million with a maturity date of
September
1,
2018
and interest payable semi-annually, in arrears, on
June
30
and
December
30
of each year. This debt was at a fixed rate of
6.00%
per year. In
June
2015,
the Company redeemed all of these subordinated notes using proceeds from a common stock offering, leaving no remaining balance as of
December
31,
2015
.
There was no penalty related to this redemption. 
 
Unused lines of credit of the subsidiary banks as of
December
31,
2016
and
2015
are summarized as follows:
 
   
2016
   
2015
 
                 
Secured
  $
34,409,192
    $
14,601,432
 
Unsecured
   
347,000,000
     
332,000,000
 
    $
381,409,192
    $
346,601,432
 
 
The Company pledges the eligible portion of its municipal securities portfolio and select C&I and CRE loans to the Federal Reserve Bank of Chicago for borrowing at the Discount Window
.