DENMARK BANCSHARES INC
10-Q, 2000-11-13
STATE COMMERCIAL BANKS
Previous: ALTERNATIVE TECHNOLOGY RESOURCES INC, 10-Q, EX-27, 2000-11-13
Next: ELITE INFORMATION GROUP INC, 10-Q, 2000-11-13

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2000

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission file number 0-21554

DENMARK BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

Wisconsin 39-1472124

(State or other jurisdiction of (I.R.S. Employer Identification No.)

incorporation or organization)

103 East Main Street, Denmark, Wisconsin 54208-0130

(Address of principal executive offices)

(920) 863-2161

(Registrant's telephone number, including area code)


(Former name, address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes [X] No [ ]

 

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

Outstanding at

Class October 23, 2000

Common Stock 54,803

(no par value)

 

 

DENMARK BANCSHARES, INC.

TABLE OF CONTENTS

 

Quarterly Report On Form 10-Q

For The Quarter Ended September 30, 2000

Page No.

Part I. Financial Information

Item 1. Financial Statements

Consolidated Statements of Financial Condition 3

Consolidated Statements of Income 4

Consolidated Statements of Cash Flows 5

Notes to Consolidated Financial Statements 6

Item 2. Management's Discussion and Analysis of

Financial Condition and Results of Operations 8

Item 3. Quantitative and Qualitative Disclosures About Market Risk 11

Part II. Other Information

Item 6. Exhibit 27 -- Financial Data Schedule N/A

Signatures 12

 

 

 

 

 

 

DENMARK BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Financial Condition

September 30,

2000

December 31,

1999

(Unaudited)

Assets

Cash and due from banks

$6,514,105

$9,503,948

Federal funds sold

13,375,000

3,505,000

Investment securities

Available-for-sale, at fair value

19,957,495

20,500,622

Held-to-maturity, at cost

25,789,255

24,389,906

Total Investment Securities

$45,746,750

$44,890,528

Loans

Commercial

72,010,680

71,174,504

Real estate

182,846,578

166,033,325

Installment

19,045,953

18,552,100

Other

904,611

865,099

Total Loans

$274,807,822

$256,625,028

Allowance for credit losses

(3,391,361)

(3,282,812)

Net Loans

$271,416,461

$253,342,216

Premises and equipment, net

4,723,854

4,110,927

Accrued interest receivable

2,161,642

1,664,314

Other assets

4,212,868

4,376,273

TOTAL ASSETS

$348,150,680

$321,393,206

Liabilities

 

 

Deposits

Non-interest bearing

$29,479,430

$26,387,194

Interest bearing

212,071,822

185,546,462

Total Deposits

$241,551,252

$211,933,656

Short-term borrowings

43,335,961

58,108,946

Accrued interest payable

1,857,251

1,337,566

Other liabilities

1,333,468

794,128

Long-term debt

27,093,788

17,097,536

Total Liabilities

$315,171,720

$289,271,832

Stockholders' Equity

Common stock, no par value

authorized 320,000 shares; 54,814

and 54,907 outstanding respectively

 

$10,336,295

 

$10,336,295

Paid in capital

112,374

110,984

Treasury stock

(427,818)

(305,426)

Retained earnings

23,164,084

22,318,876

Accumulated other comprehensive income

 

 

Unrealized gains (losses) on securities

(205,975)

(339,355)

Total Stockholders' Equity

$32,978,960

$32,121,374

TOTAL LIABILITIES AND EQUITY

$348,150,680

$321,393,206

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

3

DENMARK BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

For the Quarter Ended

For the Nine Months Ended

September 30,

2000

September 30,

1999

September 30,

2000

September 30,

1999

Interest Income

Loans including fees

$5,756,360

$4,845,988

$16,598,980

$14,338,887

Interest and dividends on investment

securities

Taxable

306,464

303,875

1,009,625

1,038,120

Exempt from federal tax

396,458

370,954

1,175,699

1,040,114

Federal funds sold

211,793

4,005

289,382

58,941

Total Interest Income

$6,671,075

$5,524,822

$19,073,686

$16,476,062

Interest Expense

Deposits

$2,944,580

$2,142,336

$7,681,757

$6,411,206

Short-term borrowings

840,453

603,119

2,571,522

1,352,935

Long-term borrowings

431,344

217,352

1,064,557

645,103

Total Interest Expense

$4,216,377

$2,962,807

$11,317,836

$8,409,244

Net interest income

$2,454,698

$2,562,015

$7,755,850

$8,066,818

Provision for Credit Losses

82,500

78,000

247,500

234,000

Net interest income after provision

$2,372,198

$2,484,015

$7,508,350

$7,832,818

Noninterest Income

Service fees and commissions

$190,047

$207,777

$567,285

$577,991

Investment security gains (losses)

0

4,494

0

(2,578)

Other

60,145

57,968

196,695

209,659

Total Noninterest Income

$250,192

$270,239

$763,980

$785,072

Noninterest Expense

Salaries and employee benefits

$1,201,078

$1,124,971

$3,556,790

$3,332,053

Occupancy expenses

200,319

167,467

592,570

506,504

Data processing expenses

136,936

102,049

427,830

319,946

Amortization of intangibles

52,835

52,834

158,503

158,503

Other operating expenses

341,805

294,871

983,235

922,918

Total Noninterest Expense

$1,932,973

$1,742,192

$5,718,928

$5,239,924

Income before income taxes

$689,417

$1,012,062

$2,553,402

$3,377,966

Income tax expense

140,156

270,083

611,111

960,411

NET INCOME

$549,261

$741,979

$1,942,291

$2,417,555

Per Share

Net income

$10.01

$13.48

$35.38

$43.96

Dividends declared

$10.25

$9.00

$20.00

$17.25

Weighted average shares outstanding

54,852

55,032

54,902

54,992

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

 

 

 

4

DENMARK BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Unaudited)

For the Nine Months Ended

September 30,

2000 1999

Cash flows from operating activities:

Net Income

$1,942,291

$2,417,555

Adjustments to reconcile net income to

net cash provided by operating activities:

Depreciation

$326,932

$265,397

Provision for credit losses

247,500

234,000

Amortization of intangibles

158,503

158,503

Amortization of bond premium

11,599

22,626

Accretion of bond discount

(315,954)

(362,712)

Loss (gain) on sale of assets

(14,674)

(13,810)

Mortgage loans originated for sale

(1,007,483)

(6,260,184)

Proceeds from sale of mortgage loans

928,001

6,291,184

Increase in interest receivable

(497,328)

(233,738)

Increase (decrease) in interest payable

519,685

19,363

Other, net

512,946

192,705

Net cash provided by operating activities

$2,812,018

$2,730,889

Cash flows from investing activities:

Maturities of held-to-maturity securities

$699,148

$314,500

Maturities of available-for-sale securities

1,246,106

4,716,058

Purchases of held-to-maturity securities

(1,789,313)

(3,590,252)

Purchases of available-for-sale securities

(490,542)

(973,438)

Federal funds sold, net

(9,870,000)

6,702,000

Proceeds from sale of other real estate

1,245,481

216,388

Net increase in loans made to customers

(19,592,519)

(33,784,288)

Capital expenditures

(939,859)

(561,840)

Net cash used by investing activities

($29,491,498)

($26,960,872)

Cash flows from financing activities:

Net increase (decrease) in deposits

29,617,597

($5,043,831)

Proceeds from sale of treasury stock

132,160

287,712

Purchases of treasury stock

(253,162)

(63,230)

Dividends paid

(1,030,223)

(851,495)

Debt proceeds

12,637,014

30,111,968

Debt repayment

(17,413,749)

(2,223,462)

Net cash provided by financing activities

$23,689,637

$22,217,662

Net decrease in cash and cash equivalents

(2,989,843)

(2,012,321)

Cash and cash equivalents, beginning

9,503,948

7,794,995

CASH & CASH EQUIVALENTS, ENDING

$6,514,105

$5,782,674

Supplemental schedule of noncash investing

and financing activities:

 

$1,350,256

 

$70,000

Loans transferred to foreclosed properties

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

5

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

NOTE 1 FINANCIAL STATEMENTS

The consolidated financial statements included herein are unaudited. In the opinion of management, these statements contain all adjustments necessary to present fairly the financial position of Denmark Bancshares, Inc. (the "Company"), the results of operations and cash flows for the periods presented. All adjustments necessary for the fair presentation of the financial statements should be read in conjunction with the consolidated financial statements and the notes thereto included in the Companys latest annual report on Form 10-K.

 

NOTE 2 INVESTMENT SECURITIES

The amortized cost and estimated fair value of securities available-for-sale at September 30, 2000, and December 31, 1999, were as follows:

September 30, 2000

 

(In thousands)

 

Amortized

Cost

Gross

Unrealized

Gains

Gross

Unrealized

Losses

Estimated

Fair

Value

U.S. Government agencies

$13,498

$0

$306

$13,192

Mortgage-backed securities

3,500

3

34

3,469

FHLB stock

2,715

0

0

2,715

Equity securities

581

0

0

581

Total

$20,294

$3

$340

$19,957

December 31, 1999

 

(In thousands)

 

Amortized

Cost

Gross

Unrealized

Gains

Gross Unrealized

Losses

Estimated

Fair

Value

U.S. Government agencies

$13,498

$0

$515

$12,983

Mortgage-backed securities

4,751

6

45

4,712

FHBL stock

2,410

0

0

2,410

Equity securities

396

0

0

396

Total

$21,055

$6

$560

$20,501

 

 

 

 

 

The amortized cost and estimated fair value of securities held-to-maturity at September 30, 2000, and December 31, 1999, were as follows:

September 30, 2000

 

(In thousands)

Amortized

Cost

Gross

Unrealized

Gains

Gross

Unrealized

Losses

Estimated

Fair

Value

State and local governments

$25,789

$774

$160

$26,403

Total

$25,789

$774

$160

$26,403

December 31, 1999

 

(In thousands)

Amortized

Cost

Gross

Unrealized

Gains

Gross

Unrealized

Losses

Estimated

Fair

Value

State and local governments

$24,390

$671

$436

$24,625

Total

$24,390

$671

$436

$24,625

6

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

The amortized cost and estimated fair value of securities held-to-maturity and securities

available-for-sale at September 30, 2000, by maturity are shown below:

Available-for-Sale

Held-to-Maturity

 

Amortized

Cost

Estimated

Fair

Value

 

Amortized

Cost

Estimated

Fair

Value

(In thousands)

Due in 1 year or less

$6,657

$6,583

$2,598

$2,667

Due from one to five years

9,291

9,028

4,483

4,647

Due from five to ten years

922

920

7,163

7,411

Due after ten years

128

130

11,545

11,678

Equity securities

3,296

3,296

0

0

Total

$20,294

$19,957

$25,789

$26,403

Mortgage-backed securities are allocated according to their expected prepayments

rather than their contractual maturities.

NOTE 3 - ALLOWANCE FOR LOAN LOSSES

Changes in the allowance for loan losses were as follows:

 

For the Nine Months Ended

September 30, 2000

For the Year

Ended

December 31,

2000

1999

1999

Balance, beginning of period

$3,282,812

$3,058,618

$3,058,618

Provision charged to operations

247,500

234,000

312,000

Recoveries

25,596

56,028

62,523

Charge-offs

(164,547)

(69,145)

(150,329)

Balance, end of period

$3,391,361

$3,279,501

$3,282,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

Management's Discussion and Analysis of Financial Condition and

Results of Operations

Financial Highlights

3rd Qtr.

2nd Qtr.

1st Qtr.

4th Qtr.

3rd Qtr.

(In thousands)

2000

2000

2000

1999

1999

Operating Results

Interest income

$6,671

$6,320

$6,082

$5,842

$5,525

Interest expense

4,216

3,699

3,402

3,189

2,963

Net interest income

2,455

2,621

2,680

2,653

2,562

Provision for credit losses

83

82

83

78

78

Noninterest income

250

292

222

241

270

Noninterest expense

1,933

1,946

1,840

1,711

1,742

Net income

549

664

729

799

742

Per Share Data

Net income per share

$10.01

$12.10

$13.27

$14.54

$13.48

(In thousands)

Financial Condition (1)

Loans

$274,808

$270,777

$262,766

$256,625

$248,656

Allowance for credit losses

3,391

3,359

3,326

3,283

3,280

Investment securities

45,747

45,499

45,308

44,891

44,323

Assets

348,151

340,733

326,154

321,393

306,962

Deposits

241,551

224,022

211,386

211,934

207,006

Other borrowed funds

70,430

81,095

79,798

75,206

65,965

Stockholders' equity

32,979

32,977

32,464

32,121

31,552

Financial Ratios

Return on average equity

6.60%

8.08%

8.95%

9.98%

9.30%

Return on average assets

0.64%

0.80%

0.92%

1.03%

0.99%

Interest rate spread

2.13%

2.56%

2.81%

2.81%

2.83%

Average equity to average assets

9.65%

9.95%

10.24%

10.27%

10.61%

Allowance for credit losses

to total loans (1)

1.23%

1.24%

1.27%

1.28%

1.32%

(1) As of the period ending.

 

 

 

 

8

Managements Discussion and Analysis of Financial Condition and Results of Operations

Results of Operations

Net income for the quarter ended September 30, 2000, was $549,261, or $10.01 per share, a decrease of $192,718 or 26%, compared to $741,979, or $13.48 per share, for the corresponding period in 1999. This decrease was the result of lower net interest income, lower noninterest income and higher noninterest expenses.

Net interest income for the quarter ended September 30, 2000, was $2,454,698, a decrease of $107,317 over the corresponding period in the prior year. The following table sets forth a summary of the changes in interest earned and interest paid resulting from changes in volume and changes in rates:

 

Increase (Decrease) Due to

Change In

(In thousands)

Average

Balance

Average

Rate

Total

Change

Interest income

$709

$437

$1,146

Interest expense

562

691

1,253

Net interest income

$147

$(254)

$(107)

The decrease in net interest income is primarily attributable to lower net interest spread which offset increased net interest income generated by larger volume. The Company's average interest rate spread was 2.13% during the third quarter of 2000 compared to 2.83% during the quarter ended September 30, 1999. The yield on earning assets increased by 39 basis points while the cost of funds increased by 109 basis points. Average earning assets increased by $43.0 million during the third quarter of 2000 and average interest-bearing liabilities increased by $39.6 million compared to the third quarter of 1999. The increases in volume improved net interest income by $147,000.

In the third quarter of 2000 the Company's provision for credit losses was $82,500 compared to $78,000 for the third quarter of 1999. Net charge-offs were $50,318 in the third quarter of 2000 compared to net charge-offs of $47,493 during the third quarter of 1999.

Noninterest income for the three months ended September 30, 2000, was $250,192, a decrease of $20,047 over the corresponding period in 1999. This decrease is primarily the result of a decrease of $16,776 on insurance commissions.

Noninterest expense increased by $190,781 or 11% during the three months ended September 30, 2000, over the corresponding period in 1999. Salaries and benefits expense increased $76,107 or 7% over the corresponding period in 1999. This increase is the result of higher salaries and wages which increased by $45,654 primarily as a result of regular salary increases and higher group health insurance expenses which increased by $24,875 or 17%. Occupancy expenses increased by $32,852 primarily as a result of higher depreciation expense which increased by $27,212. Data processing expenses increased by $34,887. The increase in data processing fees includes one-time charges of $8,796 to implement check imaging technology. The Company is currently negotiating a new contract with its core data processor and evaluating other alternatives in an effort to reduce data processing expenditures. Other operating expenses increased by $46,934 or 16% compared to the corresponding period in 1999.

9

This increase is attributable to higher marketing expenses which increased by $49,140. During July 2000, the Bank extensively advertised a twelve month fixed rate certificate of deposit. The special rate promotion, which generated approximately $15 million in new deposits, was offered in conjunction with the grand re-opening of the recently remodeled Bellevue office.

Return on average assets in the third quarter of 2000 was .64%, compared to .99% for the corresponding period in 1999. Return on average equity in the third quarter of 2000 was 6.6%, compared to 9.3% for the corresponding period in the prior year.

 

Financial Condition

Total assets increased by $26,757,474 between December 31, 1999, and September 30, 2000. Federal funds sold increased by $9,870,000 during the nine months ended September 30, 2000. Total loans increased by $18,182,794 during the first nine months of 2000.

The allowance for credit losses increased by $108,549 during the nine months ended September 30, 2000. The allowance equals 1.23% of total loans at September 30, 2000, compared to 1.28% at December 31, 1999. Nonaccrual loans totaled $9,672,676 at September 30, 2000, an increase of $1,837,553 over December 31, 1999. The increase in nonaccrual loans is primarily the result of loans to two borrowers experiencing financial difficulties. Loans totaling $801,000 to a commercial borrower and its two individual owners personally became nonaccrual. The loans are secured by mortgages on commercial buildings and residential properties, and are also secured by personal property. Loans totaling $485,000 to a single borrower also became nonaccrual. Of this amount, $239,000 is secured by a farm property and $246,000 is secured by a tavern with apartment rentals. Management considers these loans marginally collateralized with some loss exposure possible.

The Company's ratio of loans more than 30 days past due (including nonaccrual loans) to total loans was 4.6% at September 30, 2000, compared to 3.7% at December 31, 1999. As of September 30, 2000, management has identified $15.8 million of potential problem loans. Potential problem loans are loans that are performing but have a greater risk of nonperformance.

Demand deposits increased $3,092,236 during the first nine months of 2000. Interest bearing deposits increased by $26,525,360 between December 31, 1999, and September 30, 2000. Certificates of deposit increased by $28.2 million during the first nine months of this year. A special CD promotion produced approximately $15 million in deposits. Management also attributes the growth in CD's this year to higher interest rates and volatility in the equity markets.

Other borrowings decreased $4,776,733 the first nine months of 2000. The Company utilized the deposit growth to reduce other borrowed funds.

Stockholders' equity increased by $857,586 to $32,978,960 as of September 30, 2000. The Company and the Bank continue to maintain capital levels well above the regulatory minimum levels. As of September 30, 2000, the Company's leverage ratio was 9.0%, the risk-based core capital ratio was 12.6% and the risk-based total capital ratio was 13.9%.

On September 26, 2000, the Company's Board of Directors declared a semiannual $10.25 per share dividend payable on January 2, 2001, to all shareholders of record on December 12, 2000.

10

Liquidity

Liquidity refers to the ability of the Company to generate adequate amounts of cash to meet the Company's needs for cash. Cash and cash equivalents decreased by $3.0 million during the first nine months of 2000. Loan repayments as well as net cash provided by operating activities amounting to $2.8 million and the increase in deposits of $29.6 million, as shown in the Consolidated Statement of Cash Flows, were the major sources of funds during the first nine months of 2000. The net increase in loans of $19.6 million, the net increase in federal funds sold of $9.9 million and the net decrease in borrowed funds of $4.8 million were the major uses of cash during the first nine months. The federal funds sold totaling $13.4 million and the available-for-sale investment portfolio amounting to $20.0 million as of September 30, 2000, are readily convertible to cash if needed for liquidity purposes.

In addition to on-balance sheet sources of funds the Company also has off-balance sheet sources available to meet liquidity needs. The Company has unused lines of credit of $25.4 million as of September 30, 2000. The Company has commitments to extend credit of $25.1 million as of September 30, 2000. Management believes the Company's liquidity position as of September 30, 2000, is adequate under current economic conditions.

 

Accounting Developments

In June 1999, the Financial Accounting Standards Board (FASB) issued FAS No. 137, "Accounting for Derivative Instruments and Hedging Activities -- Deferral of the Effective Date of FASB Statement No. 133 -- an amendment of FASB Statement No. 133". This statement is effective for all quarters of fiscal years beginning after June 15, 2000. Earlier application is encouraged, but is permitted only as of the beginning of any fiscal quarter that begins after the issuance of the statement. This statement should not be applied retroactively to financial statements of prior periods. FAS No. 133, "Accounting for Derivative Instruments and Hedging Activities" was issued in June 1998 and was originally effective for all fiscal quarters of fiscal years beginning after June 15, 1999. FAS No. 133 establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities. This statement requires that all derivatives are recognized as either assets or liabilities in the statement of financial position and that those instruments are measured at fair value. The Company anticipates that the adoption FAS No. 133, as amended by FAS No. 137, will not have a material impact on the Company's financial statements.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Company's primary market risk position has not materially changed from that disclosed in the Company's 1999 Form 10-K Annual Report.

Part II -- Other Information

 

Item 6. Exhibits

(a) Exhibit 27.0 Financial Data Schedule

 

 

 

 

11

SIGNATURES

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

 

DENMARK BANCSHARES, INC.

 

 

S/S Darrell R. Lemmens

Date: October 23, 2000

Darrell R. Lemmens,

 

Principal Executive Officer,

 

Chairman of the Board,

 

and President

 

 

S/S Denis J. Heim

Date: October 23, 2000

Dennis J. Heim

 

Vice President and Treasurer,

 

Principal Financial and

 

Accounting Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission