|
|
| |
|
|
| | |
Howard Common
Stock (Nasdaq: HBMD) |
| |
Implied Value of
One Share of First Mariner Common Stock |
| ||||||
At August 11, 2017
|
| | | $ | 17.05 | | | | | $ | 28.34 | | |
At November 20, 2017
|
| | | $ | 20.25 | | | | | $ | 33.66 | | |
| | | | | | |||
| Mary Ann Scully President, Chairman and Chief Executive Officer Howard Bancorp, Inc. |
| | Robert D. Kunisch, Jr. President and Chief Executive Officer First Mariner Bank |
| | Jack E. Steil Chairman First Mariner Bank |
|
|
Howard Bancorp, Inc.
6011 University Blvd., Suite 370 Ellicott City, Maryland 21043 Attention: Charles E. Schwabe Telephone: (410) 750-0020 |
| |
Georgeson
1290 Avenue of the Americas, 9th Floor New York, NY 10104 Shareholders, Banks and Brokers Call Toll Free: (866) 296-6841 |
|
| | | | | i | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 22 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 42 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 65 | | | |
| | | | | 67 | | | |
| | | | | 79 | | | |
| | | | | 86 | | | |
| | | | | 89 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 93 | | |
| | | | | 93 | | | |
| | | | | 96 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 98 | | | |
| | | | | 102 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 111 | | | |
| | | | | 111 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 115 | | | |
| | | | | 116 | | | |
| | | | | 124 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | 126 | | | |
| | | | | I-1 | | | |
| | | | | II-1 | | | |
| | | | | III-1 | | | |
| | | | | IV-1 | | | |
| | | | | V-1 | | | |
| | | | | VI-1 | | |
Name
|
| |
Current Principal Affiliation
|
|
Mary Ann Scully | | | Howard director; Chair of Howard board of directors, Chief Executive Officer and President of Howard | |
Richard G. Arnold | | | Howard director; Vice President and co-owner of The John E. Ruth Company, Inc. | |
John J. Keenan | | | Howard director | |
Paul I. Latta, Jr. | | | Howard director; Managing member of ERIS Technologies LLC | |
Kenneth C. Lundeen | | | Howard director; President, Chief Executive Officer and co-owner of Environmental Reclamation Company | |
Thomas P. O’Neill | | | Howard director; Hertzbach and Company | |
Robert W. Smith, Jr. | | | Howard director; DLA Piper LLP (US) | |
Name
|
| |
Current Principal Affiliation
|
|
Donna Hill Staton | | | Howard director; Founding Principal, Staton & Nolan, LLC d/b/a Decision Point Law and Strategy Group | |
W. Gary Dorsch | | | First Mariner director; President of Keyser Capital, LLC | |
James T. Dresher, Jr. | | | First Mariner director; Chief Executive Officer of Skye Asset Management, LLC | |
Howard Feinglass | | | First Mariner director; Priam Capital | |
Michael B. High | | | First Mariner director; Patriot Financial Partners LP | |
Robert D. Kunisch, Jr. | | | First Mariner director; President and Chief Executive Officer of First Mariner | |
Jack E. Steil | | |
First Mariner director; Chairman of First Mariner board of directors
|
|
Name
|
| |
Title
|
|
Mary Ann Scully | | | Chief Executive Officer | |
Robert D. Kunisch, Jr. | | | President | |
George C. Coffman | | | Executive Vice President, Chief Financial Officer and Treasurer | |
James D. Witty | | | Executive Vice President and Chief Commercial Banking Officer | |
Robert A. Altieri | | | Executive Vice President and Chief Mortgage Officer | |
T. Randy Jones | | | Executive Vice President and Chief Credit Officer | |
Charles E. Schwabe | | | Executive Vice President and Chief Risk Officer | |
Steven M. Poynot | | | Executive Vice President and Chief Administrative Officer | |
| | |
Howard Common Stock
(Nasdaq: HBMD) |
| |
Implied Value of
One Share of First Mariner Common Stock |
| ||||||
At August 11, 2017
|
| | | $ | 17.05 | | | | | $ | 28.34 | | |
At November 20, 2017
|
| | | $ | 20.25 | | | | | $ | 33.66 | | |
Name
|
| |
Current Principal Affiliation
|
|
Mary Ann Scully | | | Howard director; Chair of Howard board of directors, Chief Executive Officer and President of Howard | |
Richard G. Arnold | | | Howard director; Vice President and co-owner of The John E. Ruth Company, Inc. | |
John J. Keenan | | | Howard director | |
Paul I. Latta, Jr. | | | Howard director; Managing member of ERIS Technologies LLC | |
Kenneth C. Lundeen | | | Howard director; President, Chief Executive Officer and co-owner of Environmental Reclamation Company | |
Thomas P. O’Neill | | | Howard director; Hertzbach and Company | |
Robert W. Smith, Jr. | | | Howard director; DLA Piper LLP (US) | |
Donna Hill Staton | | | Howard director; Founding Principal, Staton & Nolan, LLC d/b/a Decision Point Law and Strategy Group | |
W. Gary Dorsch | | | First Mariner director; President of Keyser Capital, LLC | |
James T. Dresher, Jr. | | | First Mariner director; Chief Executive Officer of Skye Asset Management, LLC | |
Howard Feinglass | | | First Mariner director; Priam Capital | |
Michael B. High | | | First Mariner director; Patriot Financial Partners LP | |
Robert D. Kunisch, Jr. | | | First Mariner director; President and Chief Executive Officer of First Mariner | |
Jack E. Steil | | | First Mariner director; Chairman of First Mariner board of directors | |
Name
|
| |
Title
|
|
Mary Ann Scully | | | Chief Executive Officer | |
Robert D. Kunisch, Jr. | | | President | |
George C. Coffman | | | Executive Vice President, Chief Financial Officer and Treasurer | |
James D. Witty | | | Executive Vice President and Chief Commercial Banking Officer | |
Robert A. Altieri | | | Executive Vice President and Chief Mortgage Officer | |
T. Randy Jones | | | Executive Vice President and Chief Credit Officer | |
Charles E. Schwabe | | | Executive Vice President and Chief Risk Officer | |
Steven M. Poynot | | | Executive Vice President and Chief Administrative Officer | |
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the Year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Statements of operations data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest income
|
| | |
$
|
31,688
|
| | | | $ | 28,989 | | | | | $ | 38,741 | | | | | $ | 33,349 | | | | | $ | 23,360 | | | | | $ | 17,711 | | | | | $ | 15,537 | | |
Interest expense
|
| | |
|
3,685
|
| | | | | 3,323 | | | | | | 4,562 | | | | | | 3,072 | | | | | | 2,402 | | | | | | 1,901 | | | | | | 2,005 | | |
Provision for credit losses
|
| | |
|
1,031
|
| | | | | 1,302 | | | | | | 2,037 | | | | | | 1,836 | | | | | | 3,255 | | | | | | 950 | | | | | | 718 | | |
Noninterest income
|
| | |
|
14,855
|
| | | | | 11,806 | | | | | | 14,782 | | | | | | 11,927 | | | | | | 23,256 | | | | | | 1,324 | | | | | | 768 | | |
Noninterest expense
|
| | |
|
33,352
|
| | | | | 29,417 | | | | | | 38,685 | | | | | | 38,253 | | | | | | 23,694 | | | | | | 13,239 | | | | | | 10,823 | | |
Federal and state income tax expense
|
| | |
|
3,158
|
| | | | | 2,404 | | | | | | 2,936 | | | | | | 973 | | | | | | 6,853 | | | | | | 984 | | | | | | 1,138 | | |
Net income
|
| | |
|
5,317
|
| | | | | 4,349 | | | | | | 5,303 | | | | | | 1,142 | | | | | | 10,412 | | | | | | 1,961 | | | | | | 1,621 | | |
Preferred stock dividends
|
| | |
|
—
|
| | | | | 166 | | | | | | 166 | | | | | | 126 | | | | | | 126 | | | | | | 165 | | | | | | 616 | | |
Net income available to common shareholders
|
| | |
|
5,317
|
| | | | | 4,183 | | | | | | 5,137 | | | | | | 1,016 | | | | | | 10,286 | | | | | | 1,796 | | | | | | 1,005 | | |
Per share data and shares outstanding:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Net income per common share, basic
|
| | |
$
|
0.56
|
| | | | $ | 0.60 | | | | | $ | 0.74 | | | | | $ | 0.16 | | | | | $ | 2.53 | | | | | $ | 0.44 | | | | | $ | 0.31 | | |
Net income per common share, diluted
|
| | |
$
|
0.56
|
| | | | $ | 0.59 | | | | | $ | 0.73 | | | | | $ | 0.16 | | | | | $ | 2.48 | | | | | $ | 0.44 | | | | | $ | 0.31 | | |
Book value per common share at period end
|
| | |
$
|
13.28
|
| | | | $ | 12.15 | | | | | $ | 12.27 | | | | | $ | 11.54 | | | | | $ | 11.36 | | | | | $ | 8.80 | | | | | $ | 8.45 | | |
Average common shares outstanding
|
| | |
|
9,468,577
|
| | | | | 6,970,714 | | | | | | 6,975,662 | | | | | | 6,160,005 | | | | | | 4,073,077 | | | | | | 4,036,291 | | | | | | 3,269,835 | | |
Diluted average common shares outstanding
|
| | |
|
9,507,482
|
| | | | | 7,072,189 | | | | | | 6,998,982 | | | | | | 6,223,496 | | | | | | 4,143,101 | | | | | | 4,076,470 | | | | | | 3,269,835 | | |
Shares outstanding at period end
|
| | |
|
9,811,992
|
| | | | | 6,988,180 | | | | | | 6,991,072 | | | | | | 6,962,139 | | | | | | 4,145,547 | | | | | | 4,095,650 | | | | | | 4,040,471 | | |
Financial Condition data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Total assets
|
| | |
$
|
1,132,533
|
| | | | $ | 1,014,787 | | | | | $ | 1,026,957 | | | | | $ | 946,759 | | | | | $ | 691,416 | | | | | $ | 499,918 | | | | | $ | 401,675 | | |
Loans receivable (gross)
|
| | |
|
892,213
|
| | | | | 816,590 | | | | | | 821,524 | | | | | | 757,002 | | | | | | 552,917 | | | | | | 403,875 | | | | | | 322,218 | | |
Allowance for credit losses
|
| | |
|
5,661
|
| | | | | 5,634 | | | | | | 6,428 | | | | | | 4,869 | | | | | | 3,602 | | | | | | 2,506 | | | | | | 2,764 | | |
Other interest-earning assets
|
| | |
|
177,199
|
| | | | | 144,478 | | | | | | 152,075 | | | | | | 138,137 | | | | | | 99,261 | | | | | | 60,481 | | | | | | 38,972 | | |
Total deposits
|
| | |
|
862,085
|
| | | | | 803,773 | | | | | | 808,734 | | | | | | 747,408 | | | | | | 554,039 | | | | | | 388,949 | | | | | | 314,858 | | |
Borrowings
|
| | |
|
135,023
|
| | | | | 119,906 | | | | | | 127,574 | | | | | | 98,828 | | | | | | 67,628 | | | | | | 61,658 | | | | | | 38,987 | | |
Total stockholders’ equity
|
| | |
|
130,313
|
| | | | | 84,891 | | | | | | 85,790 | | | | | | 92,899 | | | | | | 59,643 | | | | | | 48,624 | | | | | | 46,721 | | |
Common equity
|
| | |
|
130,313
|
| | | | | 84,891 | | | | | | 85,790 | | | | | | 80,337 | | | | | | 47,081 | | | | | | 36,062 | | | | | | 34,159 | | |
Average assets
|
| | |
|
1,059,262
|
| | | | | 959,835 | | | | | | 970,710 | | | | | | 782,441 | | | | | | 557,602 | | | | | | 428,961 | | | | | | 356,355 | | |
Average stockholders’ equity
|
| | |
|
121,718
|
| | | | | 86,760 | | | | | | 86,221 | | | | | | 76,143 | | | | | | 50,674 | | | | | | 47,717 | | | | | | 41,338 | | |
Average common stockholders’ equity
|
| | |
|
121,718
|
| | | | | 80,983 | | | | | | 81,896 | | | | | | 63,581 | | | | | | 38,112 | | | | | | 35,155 | | | | | | 28,776 | | |
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the Year ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Selected performance ratios:(3) | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets
|
| | |
|
0.67%
|
| | | | | 0.60% | | | | | | 0.55% | | | | | | 0.15% | | | | | | 1.87% | | | | | | 0.46% | | | | | | 0.45% | | |
Return on average common equity
|
| | |
|
5.84%
|
| | | | | 7.15% | | | | | | 6.48% | | | | | | 1.80% | | | | | | 27.32% | | | | | | 5.58% | | | | | | 5.63% | | |
Net interest margin(1)
|
| | |
|
3.74%
|
| | | | | 3.78% | | | | | | 3.73% | | | | | | 4.08% | | | | | | 3.97% | | | | | | 3.93% | | | | | | 3.98% | | |
Efficiency ratio(2)
|
| | |
|
77.82%
|
| | | | | 78.50% | | | | | | 79.01% | | | | | | 90.64% | | | | | | 53.59% | | | | | | 77.27% | | | | | | 75.69% | | |
Asset quality ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Nonperforming loans to gross loans
|
| | |
|
1.46%
|
| | | | | 1.15% | | | | | | 1.13% | | | | | | 1.37% | | | | | | 0.77% | | | | | | 0.79% | | | | | | 0.75% | | |
Allowance for credit losses to loans
|
| | |
|
0.63%
|
| | | | | 0.69% | | | | | | 0.78% | | | | | | 0.64% | | | | | | 0.65% | | | | | | 0.62% | | | | | | 0.86% | | |
Allowance for credit losses to nonperforming loans
|
| | |
|
43.5%
|
| | | | | 60.04% | | | | | | 69.24% | | | | | | 46.95% | | | | | | 84.69% | | | | | | 78.76% | | | | | | 115.12% | | |
Nonperforming assets to loans and other real estate
|
| | |
|
1.69%
|
| | | | | 1.46% | | | | | | 1.41% | | | | | | 1.68% | | | | | | 1.21% | | | | | | 1.37% | | | | | | 1.63% | | |
Nonperforming assets to total assets
|
| | |
|
1.34%
|
| | | | | 1.18% | | | | | | 1.13% | | | | | | 1.35% | | | | | | 0.97% | | | | | | 1.11% | | | | | | 1.32% | | |
Capital ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Leverage ratio
|
| | |
|
11.74%
|
| | | | | 8.55% | | | | | | 8.36% | | | | | | 9.90% | | | | | | 8.60% | | | | | | 9.93% | | | | | | 12.34% | | |
Tier I risk-based capital ratio
|
| | |
|
13.40%
|
| | | | | 9.65% | | | | | | 9.71% | | | | | | 11.47% | | | | | | 10.11% | | | | | | 11.45% | | | | | | 14.18% | | |
Total risk-based capital ratio
|
| | |
|
14.36%
|
| | | | | 10.71% | | | | | | 10.83% | | | | | | 12.09% | | | | | | 10.73% | | | | | | 12.05% | | | | | | 15.02% | | |
Average equity to average assets
|
| | |
|
11.49%
|
| | | | | 9.04% | | | | | | 8.88% | | | | | | 9.73% | | | | | | 9.09% | | | | | | 11.12% | | | | | | 11.60% | | |
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the
Year Ended December 31, |
| |
As of and for the
Initial Reporting Period Ended December 31, |
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| | |
(in thousands, except shares and per share data.)
|
| |||||||||||||||||||||||||||
Statement of Operations Data: | | | | | | | |||||||||||||||||||||||||
Interest income
|
| | |
$
|
25,959
|
| | | | $ | 24,656 | | | | | $ | 32,700 | | | | | $ | 31,817 | | | | | $ | 17,549 | | |
Interest expense
|
| | |
|
3,703
|
| | | | | 3,263 | | | | | | 4,385 | | | | | | 3,137 | | | | | | 1,696 | | |
Provision for loan losses
|
| | |
|
792
|
| | | | | 1,576 | | | | | | 2,673 | | | | | | 3,191 | | | | | | 1,620 | | |
Noninterest income
|
| | |
|
9,761
|
| | | | | 17,266 | | | | | | 21,226 | | | | | | 20,784 | | | | | | 11,410 | | |
Noninterest expense
|
| | |
|
33,130
|
| | | | | 34,814 | | | | | | 45,816 | | | | | | 52,030 | | | | | | 30,608 | | |
Income tax expense
|
| | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) income
|
| | |
|
(1,905)
|
| | | | | 2,269 | | | | | | 1,052 | | | | | | (5,757) | | | | | | (4,965) | | |
Per Share Data and Shares Outstanding: | | | | | | | |||||||||||||||||||||||||
Net (loss) income per common share, basic
|
| | |
$
|
(0.51)
|
| | | | $ | 0.61 | | | | | $ | 0.28 | | | | | $ | (1.55) | | | | | $ | (1.33) | | |
Net (loss) income per common share, diluted
|
| | |
$
|
(0.49)
|
| | | | $ | 0.61 | | | | | $ | 0.28 | | | | | $ | (1.55) | | | | | $ | (1.33) | | |
Book value per common share at period end
|
| | |
$
|
26.71
|
| | | | $ | 26.81 | | | | | $ | 26.81 | | | | | $ | 26.36 | | | | | $ | 28.29 | | |
Average common shares outstanding
|
| | |
|
3,725,893
|
| | | | | 3,725,893 | | | | | | 3,725,893 | | | | | | 3,725,893 | | | | | | 3,725,893 | | |
Diluted average common shares outstanding
|
| | |
|
3,849,400
|
| | | | | 3,730,721 | | | | | | 3,733,739 | | | | | | 3,725,893 | | | | | | 3,725,893 | | |
Shares outstanding at period end
|
| | |
|
3,725,893
|
| | | | | 3,725,893 | | | | | | 3,725,893 | | | | | | 3,725,893 | | | | | | 3,725,893 | | |
Financial Condition Data: | | | | | | | |||||||||||||||||||||||||
Total assets
|
| | |
$
|
993,494
|
| | | | $ | 929,630 | | | | | $ | 972,029 | | | | | $ | 921,037 | | | | | $ | 832,304 | | |
Loans receivable
|
| | |
|
679,275
|
| | | | | 588,978 | | | | | | 656,138 | | | | | | 543,332 | | | | | | 502,099 | | |
Allowance for loan losses
|
| | |
|
(3,977)
|
| | | | | (3,510) | | | | | | (3,832) | | | | | | (2,804) | | | | | | (1,433) | | |
Other interest-earning assets
|
| | |
|
196,178
|
| | | | | 227,386 | | | | | | 200,243 | | | | | | 261,147 | | | | | | 206,354 | | |
Total deposits
|
| | |
|
737,822
|
| | | | | 771,926 | | | | | | 755,334 | | | | | | 750,719 | | | | | | 690,129 | | |
Borrowings
|
| | |
|
151,102
|
| | | | | 44,710 | | | | | | 111,609 | | | | | | 62,412 | | | | | | 25,548 | | |
Total stockholders’ equity
|
| | |
|
99,501
|
| | | | | 105,472 | | | | | | 99,901 | | | | | | 98,226 | | | | | | 105,421 | | |
Common equity
|
| | |
|
64,019
|
| | | | | 69,990 | | | | | | 64,419 | | | | | | 62,744 | | | | | | 69,939 | | |
Average assets
|
| | |
|
967,196
|
| | | | | 936,732 | | | | | | 941,884 | | | | | | 852,827 | | | | | | 922,053 | | |
Average stockholders’ equity
|
| | |
|
99,640
|
| | | | | 100,998 | | | | | | 102,350 | | | | | | 105,619 | | | | | | 108,146 | | |
Average common stockholders’ equity
|
| | |
|
64,158
|
| | | | | 66,424 | | | | | | 66,868 | | | | | | 70,137 | | | | | | 72,664 | | |
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the
Year Ended December 31, |
| |
As of and for the
Initial Reporting Period Ended December 31, |
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| | |
(in thousands, except shares and per share data.)
|
| |||||||||||||||||||||||||||
Selected Performance Ratios: | | | | | | | |||||||||||||||||||||||||
Return on average assets, annualized
|
| | |
|
(0.26)%
|
| | | | | 0.32% | | | | | | 0.11% | | | | | | (0.68)% | | | | | | (1.09)% | | |
Return on average stockholders’ equity, annualized
|
| | |
|
(2.56)%
|
| | | | | 2.97% | | | | | | 1.03% | | | | | | (5.45)% | | | | | | (9.26)% | | |
Net interest margin, annualized(1)
|
| | |
|
3.48%
|
| | | | | 3.44% | | | | | | 3.41% | | | | | | 3.90% | | | | | | 3.71% | | |
Efficiency ratio(2)
|
| | |
|
103.48%
|
| | | | | 90.05% | | | | | | 92.48% | | | | | | 105.19% | | | | | | 112.27% | | |
Asset Quality Ratios: | | | | | | | |||||||||||||||||||||||||
Nonperforming loans to gross loans
|
| | |
|
3.26%
|
| | | | | 2.38% | | | | | | 2.15% | | | | | | 2.56% | | | | | | 1.88% | | |
Allowance for loan losses to loans
|
| | |
|
0.59%
|
| | | | | 0.60% | | | | | | 0.58% | | | | | | 0.52% | | | | | | 0.29% | | |
Allowance for loan losses to nonperforming loans
|
| | |
|
17.95%
|
| | | | | 25.03% | | | | | | 27.20% | | | | | | 20.19% | | | | | | 15.14% | | |
Nonperforming assets to loans and other
real estate |
| | |
|
3.72%
|
| | | | | 3.27% | | | | | | 2.87% | | | | | | 3.73% | | | | | | 3.34% | | |
Nonperforming assets to total assets
|
| | |
|
2.55%
|
| | | | | 2.09% | | | | | | 1.95% | | | | | | 2.23% | | | | | | 2.05% | | |
Capital Ratios: | | | | | | | |||||||||||||||||||||||||
Leverage ratio
|
| | |
|
8.89%
|
| | | | | 9.41% | | | | | | 9.44% | | | | | | 9.63% | | | | | | 10.65% | | |
Tier I risk-based capital ratio
|
| | |
|
11.29%
|
| | | | | 13.38% | | | | | | 12.15% | | | | | | 14.63% | | | | | | 15.65% | | |
Total risk-based capital ratio
|
| | |
|
11.82%
|
| | | | | 14.00% | | | | | | 12.77% | | | | | | 15.25% | | | | | | 16.04% | | |
Average equity to average assets
|
| | |
|
10.30%
|
| | | | | 10.88% | | | | | | 10.87% | | | | | | 12.38% | | | | | | 11.73% | | |
| | |
Howard
Bancorp, Inc. |
| |
First
Mariner Bank |
| |
Combined
|
| |
Pro Forma
Merger Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
ASSETS | | | | | | | |||||||||||||||||||||||||
Cash and due from banks
|
| | | $ | 50,715 | | | | | $ | 5,641 | | | | | $ | 56,356 | | | | | $ | (23,363)(B) | | | | | $ | 32,994 | | |
Federal funds sold
|
| | | | 495 | | | | | | 27,590 | | | | | | 28,085 | | | | | | — | | | | | | 28,085 | | |
Total cash and cash equivalents
|
| | | | 51,210 | | | | | | 33,231 | | | | | | 84,441 | | | | | | (23,363) | | | | | | 61,079 | | |
Interest bearing deposits with banks
|
| | | | 494 | | | | | | 743 | | | | | | 1,237 | | | | | | — | | | | | | 1,237 | | |
Securities available-for-sale, at fair value
|
| | | | 67,883 | | | | | | 130,770 | | | | | | 198,653 | | | | | | — | | | | | | 198,653 | | |
Investments held-to-maturity, at amortized cost
|
| | | | 9,250 | | | | | | — | | | | | | 9,250 | | | | | | — | | | | | | 9,250 | | |
Nonmarketable equity securities
|
| | | | 5,982 | | | | | | 7,316 | | | | | | 13,298 | | | | | | — | | | | | | 13,298 | | |
Loans held for sale, at fair value
|
| | | | 52,683 | | | | | | 37,075 | | | | | | 89,758 | | | | | | — | | | | | | 89,758 | | |
Loans and leases, net of unearned income
|
| | | | 892,213 | | | | | | 679,275 | | | | | | 1,571,488 | | | | | | (14,500)(C) | | | | | | 1,556,988 | | |
Allowance for credit losses
|
| | | | (5,661) | | | | | | (3,977) | | | | | | (9,638) | | | | | | 3,977(D) | | | | | | (5,661) | | |
Net loans and leases
|
| | | | 886,552 | | | | | | 675,298 | | | | | | 1,561,850 | | | | | | (10,523) | | | | | | 1,551,327 | | |
Bank premises and equipment, net
|
| | | | 19,556 | | | | | | 37,144 | | | | | | 56,700 | | | | | | —(M) | | | | | | 56,700 | | |
Core deposit intangible
|
| | | | 1,849 | | | | | | 4,532 | | | | | | 6,381 | | | | | | 1,868(E) | | | | | | 8,249 | | |
Goodwill
|
| | | | 603 | | | | | | 10,502 | | | | | | 11,105 | | | | | | 72,337(F) | | | | | | 83,443 | | |
Bank owned life insurance
|
| | | | 28,427 | | | | | | 43,479 | | | | | | 71,906 | | | | | | — | | | | | | 71,906 | | |
Other real estate owned
|
| | | | 2,133 | | | | | | 3,223 | | | | | | 5,356 | | | | | | (800)(G) | | | | | | 4,556 | | |
Deferred tax asset
|
| | | | — | | | | | | — | | | | | | — | | | | | | 53,494(H) | | | | | | 53,494 | | |
Interest receivable and other assets
|
| | | | 5,911 | | | | | | 10,181 | | | | | | 16,092 | | | | | | — | | | | | | 16,092 | | |
Total assets
|
| | | $ | 1,132,533 | | | | | $ | 993,494 | | | | | $ | 2,126,027 | | | | | $ | 93,014 | | | | | $ | 2,219,041 | | |
LIABILITIES | | | | | | | |||||||||||||||||||||||||
Noninterest-bearing deposits
|
| | | $ | 212,519 | | | | | $ | 183,948 | | | | | $ | 396,467 | | | | | $ | — | | | | | $ | 396,467 | | |
Interest-bearing deposits
|
| | | | 649,566 | | | | | | 553,874 | | | | | | 1,203,440 | | | | | | 797(I) | | | | | | 1,204,237 | | |
Total deposits
|
| | | | 862,085 | | | | | | 737,822 | | | | | | 1,599,907 | | | | | | 797 | | | | | | 1,600,704 | | |
Short-term borrowings
|
| | | | 128,471 | | | | | | 140,000 | | | | | | 268,471 | | | | | | — | | | | | | 268,471 | | |
Long-term borrowings
|
| | | | 6,552 | | | | | | 11,102 | | | | | | 17,654 | | | | | | (58)(J) | | | | | | 17,596 | | |
Deferred tax liability
|
| | | | 464 | | | | | | — | | | | | | 464 | | | | | | — | | | | | | 464 | | |
Accrued expenses and other liabilities
|
| | | | 4,648 | | | | | | 5,069 | | | | | | 9,717 | | | | | | 5,000(K) | | | | | | 14,717 | | |
Total liabilities
|
| | | $ | 1,002,220 | | | | | $ | 893,993 | | | | | $ | 1,896,213 | | | | | $ | 5,739 | | | | | $ | 1,901,952 | | |
COMMITMENTS AND CONTINGENCIES
|
| | | | | | |||||||||||||||||||||||||
SHAREHOLDERS’ EQUITY | | | | | | | |||||||||||||||||||||||||
Preferred stock
|
| | | | — | | | | | | 17,741 | | | | | | 17,741 | | | | | | (17,741)(A) | | | | | | — | | |
Common stock
|
| | | | 98 | | | | | | 37,259 | | | | | | 37,357 | | | | | | (37,168) | | | | | | 189 | | |
Capital surplus
|
| | | | 110,183 | | | | | | 56,216 | | | | | | 166,399 | | | | | | 134,786 | | | | | | 301,186 | | |
Accumulated earnings
|
| | | | 20,166 | | | | | | (11,575) | | | | | | 8,591 | | | | | | 7,257(L) | | | | | | 15,848 | | |
Accumulated other comprehensive (loss) income
|
| | | | (134) | | | | | | (140) | | | | | | (274) | | | | | | 140 | | | | | | (134) | | |
Total shareholders’ equity
|
| | | | 130,313 | | | | | | 99,501 | | | | | | 229,814 | | | | | | 87,275 | | | | | | 317,089 | | |
Total liabilities and shareholders’equity
|
| | | $ | 1,132,533 | | | | | $ | 993,494 | | | | | $ | 2,126,027 | | | | | $ | 93,014 | | | | | $ | 2,219,041 | | |
Per Share Data
|
| | | | | | |||||||||||||||||||||||||
Shares outstanding
|
| | | | 9,811,992 | | | | | | 3,725,893 | | | | | | 13,537,885 | | | | | | | | | | | | 18,955,222 | | |
Book value per common share
|
| | | $ | 13.28 | | | | | $ | 21.94 | | | | | $ | 15.67 | | | | | | | | | | | $ | 16.73 | | |
Tangible book value per common share
|
| | | $ | 13.03 | | | | | $ | 17.91 | | | | | $ | 14.37 | | | | | | | | | | | $ | 11.89 | | |
| | |
Howard
Bancorp, Inc. |
| |
First
Mariner Bank |
| |
Combined
|
| |
Pro Forma
Merger Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
INTEREST INCOME | | | | | | | |||||||||||||||||||||||||
Interest and fees on loans
|
| | | $ | 30,374 | | | | | $ | 23,074 | | | | | $ | 53,448 | | | | | | 1,977(C) | | | | | $ | 55,425 | | |
Interest and dividends on securities
|
| | | | 993 | | | | | | 2,885 | | | | | | 3,878 | | | | | | — | | | | | | 3,878 | | |
Other interest income
|
| | | | 321 | | | | | | — | | | | | | 321 | | | | | | — | | | | | | 321 | | |
Total interest income
|
| | | | 31,688 | | | | | | 25,959 | | | | | | 57,647 | | | | | | 1,977 | | | | | | 59,625 | | |
INTEREST EXPENSE | | | | | | | |||||||||||||||||||||||||
Deposits
|
| | | | 2,878 | | | | | | 2,957 | | | | | | 5,835 | | | | | | (199)(I) | | | | | | 5,635 | | |
Borrowings
|
| | | | 807 | | | | | | 746 | | | | | | 1,553 | | | | | | 15(J) | | | | | | 1,568 | | |
Total interest expense
|
| | | | 3,685 | | | | | | 3,703 | | | | | | 7,388 | | | | | | (185) | | | | | | 7,203 | | |
NET INTEREST INCOME
|
| | | | 28,003 | | | | | | 22,256 | | | | | | 50,259 | | | | | | 2,162 | | | | | | 52,421 | | |
Provision for credit losses
|
| | | | 1,031 | | | | | | 792 | | | | | | 1,823 | | | | | | — | | | | | | 1,823 | | |
Net interest income after provision for credit losses
|
| | | | 26,972 | | | | | | 21,464 | | | | | | 48,436 | | | | | | 2,162 | | | | | | 50,598 | | |
NONINTEREST INCOME | | | | | | | |||||||||||||||||||||||||
Service charges on deposit accounts
|
| | | | 667 | | | | | | 1,157 | | | | | | 1,824 | | | | | | — | | | | | | 1,824 | | |
Mortgage banking revenues
|
| | | | 8,698 | | | | | | 5,814 | | | | | | 14,512 | | | | | | — | | | | | | 14,512 | | |
Gain on the sale of loans
|
| | | | 48 | | | | | | 303 | | | | | | 351 | | | | | | — | | | | | | 351 | | |
Loss on the disposal of furniture, fixtures & equipment
|
| | | | — | | | | | | (107) | | | | | | (107) | | | | | | — | | | | | | (107) | | |
Income from bank owned life insurance
|
| | | | 555 | | | | | | 779 | | | | | | 1,334 | | | | | | — | | | | | | 1,334 | | |
Loan related income
|
| | | | 4,142 | | | | | | — | | | | | | 4,142 | | | | | | — | | | | | | 4,142 | | |
Other operating income
|
| | | | 745 | | | | | | 1,815 | | | | | | 2,560 | | | | | | — | | | | | | 2,560 | | |
Total noninterest income
|
| | | | 14,855 | | | | | | 9,761 | | | | | | 24,616 | | | | | | — | | | | | | 24,616 | | |
NONINTEREST EXPENSE | | | | | | | |||||||||||||||||||||||||
Compensation and benefits
|
| | | | 17,592 | | | | | | 17,197 | | | | | | 34,789 | | | | | | — | | | | | | 34,789 | | |
Occupancy and equipment
|
| | | | 3,121 | | | | | | 4,585 | | | | | | 7,706 | | | | | | — | | | | | | 7,706 | | |
Amortization of core deposit intangible
|
| | | | 399 | | | | | | 605 | | | | | | 1,004 | | | | | | 595(E) | | | | | | 1,599 | | |
Marketing and business development
|
| | | | 3,117 | | | | | | 831 | | | | | | 3,948 | | | | | | — | | | | | | 3,948 | | |
Professional fees
|
| | | | 1,446 | | | | | | 1,843 | | | | | | 3,289 | | | | | | — | | | | | | 3,289 | | |
Data processing fees
|
| | | | 1,521 | | | | | | 2,055 | | | | | | 3,576 | | | | | | — | | | | | | 3,576 | | |
Merger and restructuring expense
|
| | | | 378 | | | | | | 616 | | | | | | 994 | | | | | | | | | | | | 994 | | |
FDIC Assessment
|
| | | | 473 | | | | | | 547 | | | | | | 1,020 | | | | | | — | | | | | | 1,020 | | |
Provision for other real estate owned
|
| | | | 149 | | | | | | (72) | | | | | | 77 | | | | | | — | | | | | | 77 | | |
Loan related expense
|
| | | | 2,832 | | | | | | 916 | | | | | | 3,748 | | | | | | — | | | | | | 3,748 | | |
Other operating expense
|
| | | | 2,324 | | | | | | 4,007 | | | | | | 6,331 | | | | | | | | | | | | 6,331 | | |
Total noninterest expense
|
| | | | 33,352 | | | | | | 33,130 | | | | | | 66,482 | | | | | | 595 | | | | | | 67,077 | | |
INCOME/(LOSS) BEFORE INCOME TAXES
|
| | | | 8,475 | | | | | | (1,905) | | | | | | 6,570 | | | | | | 1,567 | | | | | | 8,137 | | |
Income tax expense
|
| | | | 3,158 | | | | | | — | | | | | | 3,158 | | | | | | 52 | | | | | | 3,210 | | |
NET INCOME/(LOSS)
|
| | | | 5,317 | | | | | | (1,905) | | | | | | 3,411 | | | | | | 1,515 | | | | | | 4,926 | | |
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income/(loss) available to common shareholders
|
| | | $ | 5,317 | | | | | $ | (1,905) | | | | | $ | 3,411 | | | | | $ | 1,515 | | | | | $ | 4,926 | | |
NET INCOME PER COMMON SHARE | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.56 | | | | | $ | (0.51) | | | | | $ | 0.26 | | | | | $ | 0.28 | | | | | $ | 0.26 | | |
Diluted
|
| | | $ | 0.56 | | | | | $ | (0.51) | | | | | $ | 0.26 | | | | | $ | 0.28 | | | | | $ | 0.26 | | |
| | |
Howard
Bancorp, Inc. |
| |
First
Mariner Bank |
| |
Combined
|
| |
Pro Forma
Merger Adjustments |
| |
Pro Forma
Combined |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
INTEREST INCOME | | | | | | | |||||||||||||||||||||||||
Interest and fees on loans
|
| | | $ | 37,865 | | | | | $ | 28,399 | | | | | $ | 66,264 | | | | | $ | 2,636(C) | | | | | $ | 68,900 | | |
Interest and dividends on securities
|
| | | | 691 | | | | | | 4,301 | | | | | | 4,992 | | | | | | — | | | | | | 4,992 | | |
Other interest income
|
| | | | 185 | | | | | | — | | | | | | 185 | | | | | | — | | | | | | 185 | | |
Total interest income
|
| | | | 38,741 | | | | | | 32,700 | | | | | | 71,442 | | | | | | 2,636 | | | | | | 74,078 | | |
INTEREST EXPENSE | | | | | | | |||||||||||||||||||||||||
Deposits
|
| | | | 3,470 | | | | | | 3,905 | | | | | | 7,375 | | | | | | (266)(I) | | | | | | 7,109 | | |
Borrowings
|
| | | | 1,092 | | | | | | 480 | | | | | | 1,572 | | | | | | 19(J) | | | | | | 1,592 | | |
Total interest expense
|
| | | | 4,562 | | | | | | 4,385 | | | | | | 8,947 | | | | | | (247) | | | | | | 8,701 | | |
NET INTEREST INCOME
|
| | | | 34,179 | | | | | | 28,315 | | | | | | 62,495 | | | | | | 2,883 | | | | | | 65,377 | | |
Provision for credit losses
|
| | | | 2,037 | | | | | | 2,673 | | | | | | 4,710 | | | | | | — | | | | | | 4,710 | | |
Net interest income after provision for credit losses
|
| | | | 32,142 | | | | | | 25,642 | | | | | | 57,784 | | | | | | 2,883 | | | | | | 60,667 | | |
NONINTEREST INCOME | | | | | | | |||||||||||||||||||||||||
Service charges on deposit accounts
|
| | | | 694 | | | | | | 1,545 | | | | | | 2,239 | | | | | | — | | | | | | 2,239 | | |
Mortgage banking revenues
|
| | | | 8,098 | | | | | | 14,008 | | | | | | 22,106 | | | | | | — | | | | | | 22,106 | | |
Gain on the sale of securities
|
| | | | 96 | | | | | | 143 | | | | | | 239 | | | | | | — | | | | | | 239 | | |
Loss on the sale of other real estate owned
|
| | | | (14) | | | | | | — | | | | | | (14) | | | | | | — | | | | | | (14) | | |
Gain on the sale of loans
|
| | | | 532 | | | | | | 367 | | | | | | 899 | | | | | | — | | | | | | 899 | | |
Gain/(loss) on the disposal of furniture & equipment
|
| | | | (70) | | | | | | 222 | | | | | | 152 | | | | | | — | | | | | | 152 | | |
Income from bank owned life insurance
|
| | | | 623 | | | | | | 1,828 | | | | | | 2,451 | | | | | | — | | | | | | 2,451 | | |
Loan related income
|
| | | | 3,903 | | | | | | — | | | | | | 3,903 | | | | | | — | | | | | | 3,903 | | |
Other operating income
|
| | | | 920 | | | | | | 3,113 | | | | | | 4,033 | | | | | | — | | | | | | 4,033 | | |
Total noninterest income
|
| | | | 14,782 | | | | | | 21,226 | | | | | | 36,008 | | | | | | — | | | | | | 36,008 | | |
NONINTEREST EXPENSE | | | | | | | |||||||||||||||||||||||||
Compensation and benefits
|
| | | | 19,034 | | | | | | 24,346 | | | | | | 43,380 | | | | | | — | | | | | | 43,380 | | |
Occupancy and equipment
|
| | | | 4,622 | | | | | | 8,093 | | | | | | 12,715 | | | | | | — | | | | | | 12,715 | | |
Amortization of core deposit intangible
|
| | | | 655 | | | | | | 898 | | | | | | 1,553 | | | | | | 702(E) | | | | | | 2,255 | | |
Marketing and business development
|
| | | | 3,375 | | | | | | 948 | | | | | | 4,323 | | | | | | — | | | | | | 4,323 | | |
Professional fees
|
| | | | 2,111 | | | | | | 1,524 | | | | | | 3,635 | | | | | | — | | | | | | 3,635 | | |
Data processing fees
|
| | | | 1,723 | | | | | | 2,392 | | | | | | 4,115 | | | | | | — | | | | | | 4,115 | | |
FDIC Assessment
|
| | | | 780 | | | | | | 957 | | | | | | 1,737 | | | | | | — | | | | | | 1,737 | | |
Provision for other real estate owned
|
| | | | 83 | | | | | | 140 | | | | | | 223 | | | | | | — | | | | | | 223 | | |
Loan related expense
|
| | | | 3,016 | | | | | | 908 | | | | | | 3,924 | | | | | | — | | | | | | 3,924 | | |
Other operating expense
|
| | | | 3,286 | | | | | | 5,610 | | | | | | 8,896 | | | | | | — | | | | | | 8,896 | | |
Total noninterest expense
|
| | | | 38,685 | | | | | | 45,816 | | | | | | 84,501 | | | | | | 702 | | | | | | 85,203 | | |
INCOME BEFORE INCOME TAXES
|
| | | | 8,239 | | | | | | 1,052 | | | | | | 9,291 | | | | | | 2,181 | | | | | | 11,472 | | |
Income tax expense (benefit)
|
| | | | 2,936 | | | | | | — | | | | | | 2,936 | | | | | | 1,590 | | | | | | 4,526 | | |
NET INCOME
|
| | | | 5,303 | | | | | | 1,052 | | | | | | 6,355 | | | | | | 592 | | | | | | 6,946 | | |
Preferred stock dividends
|
| | | | 166 | | | | | | — | | | | | | 166 | | | | | | — | | | | | | 166 | | |
Net income available to common shareholders
|
| | | $ | 5,137 | | | | | $ | 1,052 | | | | | $ | 6,188 | | | | | $ | 592 | | | | | $ | 6,779 | | |
NET INCOME PER COMMON SHARE | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.74 | | | | | $ | 0.28 | | | | | $ | 0.58 | | | | | $ | 0.11 | | | | | $ | 0.42 | | |
Diluted
|
| | | $ | 0.73 | | | | | $ | 0.28 | | | | | $ | 0.58 | | | | | $ | 0.11 | | | | | $ | 0.42 | | |
|
Professional Fees
|
| | | $ | 2,125 | | |
|
Branch Closure, contract termination and other non-interest expenses
|
| | | | 3,750 | | |
|
Total merger related non-interest expenses
|
| | | | 5,875 | | |
|
Tax Benefit
|
| | | | 1,557 | | |
| Net Merger related expense | | | |||||
|
After tax benefit
|
| | | $ | 4,318 | | |
|
| Purchase Price Consideration-Common Stock | | | | | | | |
|
First Mariner shares outstanding exchanged for stock
|
| | | | 5,500,018 | | |
|
Exchange ratio
|
| | | | 166.24% | | |
|
Howard Bancorp shares to be issued to First Mariner stockholders
|
| | | | 9,143,230 | | |
|
Purchase price per First Mariner common share
|
| | | $ | 20.90 | | |
|
Cash consideration
|
| | | | 9,245 | | |
|
Purchase price assigned to shares exchanged for stock
|
| | | | 191,094 | | |
|
Total purchase price
|
| | | $ | 200,338 | | |
|
First Mariner tangible common shareholders’ equity
|
| | | | 99,501 | | |
|
First Mariner after-tax deal charges
|
| | | | (9,800) | | |
| Estimated adjustments to reflect assets acquired at fair value: | | | | | | | |
|
Loans
|
| | | | (14,500) | | |
|
Allowance for loan losses
|
| | | | 3,977 | | |
|
Core deposit intangible net increase
|
| | | | 1,868 | | |
|
Eliminate First Mariner goodwill
|
| | | | (10,502) | | |
|
Other real estate owned
|
| | | | (800) | | |
|
Deferred tax assets
|
| | | | 8,994 | | |
|
Net DTA recovery
|
| | | | 44,500 | | |
| Estimated adjustments to reflect liabilities acquired at fair value: | | | | | | | |
|
Interest bearing deposits
|
| | | | (797) | | |
|
Long term borrowings
|
| | | | 58 | | |
|
Other liabilities
|
| | | | (5,000) | | |
|
Net assets aquired at estimated fair value
|
| | | | 117,499 | | |
|
Goodwill resulting from merger
|
| | | $ | 82,839 | | |
| Reconcilement of Pro Forma Shares Outstanding | | | | | | | |
|
First Mariner shares converted
|
| | | | 5,500,018 | | |
|
Exchange ratio
|
| | | | 166.24% | | |
|
Howard Bancorp shares to be issued to First Mariner stockholders
|
| | | | 9,143,230 | | |
|
Howard Bancorp shares outstanding
|
| | | | 9,811,992 | | |
|
Pro forma Howard Bancorp shares outstanding
|
| | | | 18,955,222 | | |
|
Pro forma % ownership by First Mariner
|
| | | | 48.24% | | |
|
Pro forma % ownership by legacy Howard Bancorp
|
| | | | 51.76% | | |
| | |
Howard
Bancorp, Inc. |
| |
First
Mariner Bank |
| |
Proforma
Combined |
| |
Proforma
Equivalent First Mariner Share(1) |
| ||||||||||||
For the nine months ended September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) per common share
|
| | | $ | 0.56 | | | | | $ | (0.51) | | | | | $ | 0.26 | | | | | $ | 0.44 | | |
Diluted earnings (loss) per common share
|
| | | | 0.56 | | | | | | (0.51) | | | | | | 0.26 | | | | | | 0.44 | | |
Dividends Declared: | | | | | | | | | | | | | | | | | | | | | | | | | |
For the nine months ended September 30, 2017
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Book Value: | | | | | | | | | | | | | | | | | | | | | | | | | |
As of September 30, 2017
|
| | | $ | 13.28 | | | | | $ | 21.94 | | | | | $ | 16.73 | | | | | $ | 27.81 | | |
| | |
Howard
Bancorp, Inc. |
| |
First
Mariner Bank |
| |
Proforma
Combined |
| |
Proforma
Equivalent First Mariner Share(1) |
| ||||||||||||
For the twelve months ended December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings per common share
|
| | | $ | 0.74 | | | | | $ | 0.28 | | | | | $ | 0.42 | | | | | $ | 0.70 | | |
Diluted earnings per common share
|
| | | | 0.73 | | | | | | 0.28 | | | | | | 0.42 | | | | | | 0.70 | | |
Dividends Declared: | | | | | | | | | | | | | | | | | | | | | | | | | |
For the twelve months ended December 31, 2016
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Book Value: | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2016
|
| | | $ | 12.27 | | | | | $ | 22.05 | | | | | $ | 16.13 | | | | | $ | 26.81 | | |
Fiscal Quarter
|
| |
High
|
| |
Low
|
| ||||||
2017 | | | | ||||||||||
Fourth Quarter (through November 20, 2017)
|
| | | $ | 22.10 | | | | | $ | 18.90 | | |
Third Quarter
|
| | | | 21.40 | | | | | | 16.85 | | |
Second Quarter
|
| | | | 20.20 | | | | | | 17.95 | | |
First Quarter
|
| | | | 19.00 | | | | | | 14.90 | | |
2016 | | | | ||||||||||
Fourth Quarter
|
| | | $ | 15.25 | | | | | $ | 12.85 | | |
Third Quarter
|
| | | | 13.75 | | | | | | 12.24 | | |
Second Quarter
|
| | | | 13.27 | | | | | | 12.01 | | |
First Quarter
|
| | | | 13.33 | | | | | | 11.65 | | |
2015 | | | | ||||||||||
Fourth Quarter
|
| | | $ | 14.87 | | | | | $ | 12.51 | | |
Third Quarter
|
| | | | 15.15 | | | | | | 13.03 | | |
Second Quarter
|
| | | | 14.75 | | | | | | 12.01 | | |
First Quarter
|
| | | | 14.90 | | | | | | 10.75 | | |
| | |
Howard Common Stock
(Nasdaq: HBMD) |
| |
Implied Value of
One Share of First Mariner Common Stock |
| ||||||
At August 11, 2017
|
| | | $ | 17.05 | | | | | $ | 28.34 | | |
At November 20, 2017
|
| | | $ | 20.25 | | | | | $ | 33.66 | | |
| | |
Comparable Company Analysis
|
| |||||||||||||||||||||
| | | | | | | | |
Howard Peer Group
|
| |||||||||||||||
| | |
Howard
|
| |
75th
|
| |
Median
|
| |
25th
|
| ||||||||||||
Total Assets (in millions)
|
| | | $ | 1,104 | | | | | $ | 1,428 | | | | | $ | 1,291 | | | | | $ | 1,049 | | |
Loans/deposits
|
| | | | 103.0% | | | | | | 105.0% | | | | | | 92.9% | | | | | | 87.4% | | |
Non-performing assets/assets
|
| | | | 1.04% | | | | | | 2.24% | | | | | | 1.49% | | | | | | 0.90% | | |
Tangible common equity/tangible assets
|
| | | | 11.42% | | | | | | 10.62% | | | | | | 9.13% | | | | | | 8.67% | | |
Leverage ratio
|
| | | | 11.78% | | | | | | 10.99% | | | | | | 10.32% | | | | | | 9.24% | | |
Total risk-based capital ratio
|
| | | | 14.34% | | | | | | 14.52% | | | | | | 13.59% | | | | | | 12.49% | | |
Core return on average assets
|
| | | | 0.79% | | | | | | 1.04% | | | | | | 0.86% | | | | | | 0.63% | | |
Net interest margin
|
| | | | 3.77% | | | | | | 3.75% | | | | | | 3.48% | | | | | | 3.26% | | |
Efficiency ratio
|
| | | | 74.5% | | | | | | 71.5% | | | | | | 65.4% | | | | | | 59.7% | | |
Construction & development loans/total risk-based capital
|
| | | | 68.9% | | | | | | 86.3% | | | | | | 66.6% | | | | | | 54.0% | | |
Commercial real estate loans/total risk-based capital
|
| | | | 259.1% | | | | | | 375.2% | | | | | | 253.2% | | | | | | 187.8% | | |
Market capitalization (in millions)
|
| | | $ | 167.2 | | | | | $ | 198.9 | | | | | $ | 156.5 | | | | | $ | 138.3 | | |
Price/tangible book value
|
| | | | 1.33x | | | | | | 1.60x | | | | | | 1.42x | | | | | | 1.36x | | |
Price/2017 estimated EPS
|
| | | | 20.1x | | | | | | 18.9x | | | | | | 17.1x | | | | | | 16.5x | | |
Price/2018 estimated EPS
|
| | | | 16.5x | | | | | | 15.1x | | | | | | 14.6x | | | | | | 13.9x | | |
| | |
Comparable Company Analysis
|
| |||||||||||||||||||||
| | | | | | | | |
First Mariner Regional Peer Group
|
| |||||||||||||||
| | |
First Mariner
|
| |
75th
|
| |
Median
|
| |
25th
|
| ||||||||||||
Total Assets (in millions)
|
| | | $ | 975 | | | | | $ | 1,341 | | | | | $ | 1,276 | | | | | $ | 968 | | |
Loans/deposits
|
| | | | 91.7% | | | | | | 101.6% | | | | | | 90.6% | | | | | | 87.4% | | |
Non-performing assets/assets
|
| | | | 2.07% | | | | | | 2.24% | | | | | | 1.58% | | | | | | 1.06% | | |
Tangible common equity/tangible assets
|
| | | | 13.16% | | | | | | 9.52% | | | | | | 9.08% | | | | | | 8.67% | | |
Leverage ratio
|
| | | | 9.02% | | | | | | 10.99% | | | | | | 10.35% | | | | | | 9.45% | | |
Total risk-based capital ratio
|
| | | | 11.76% | | | | | | 14.59% | | | | | | 13.72% | | | | | | 13.04% | | |
Core return on average assets
|
| | | | (0.36)% | | | | | | 0.93% | | | | | | 0.75% | | | | | | 0.55% | | |
Net interest margin
|
| | | | 3.39% | | | | | | 3.78% | | | | | | 3.52% | | | | | | 3.31% | | |
Efficiency ratio
|
| | | | 105.2% | | | | | | 72.3% | | | | | | 65.8% | | | | | | 63.4% | | |
Construction & development loans/total risk-based capital
|
| | | | 42.4% | | | | | | 93.7% | | | | | | 74.5% | | | | | | 58.3% | | |
Commercial real estate loans/total risk-based capital
|
| | | | 244.3% | | | | | | 267.1% | | | | | | 215.4% | | | | | | 187.8% | | |
Market capitalization (in millions)
|
| | | | — | | | | | $ | 173.6 | | | | | $ | 150.2 | | | | | $ | 126.4 | | |
Price/tangible book value
|
| | | | — | | | | | | 1.60x | | | | | | 1.42x | | | | | | 1.36x | | |
Price/LTM EPS
|
| | | | — | | | | | | 19.7x | | | | | | 16.9x | | | | | | 16.3x | | |
| | |
Comparable Company Analysis
|
| |||||||||||||||||||||
| | | | | | | | |
First Mariner Regional Peer Group
|
| |||||||||||||||
| | |
First Mariner
|
| |
75th
|
| |
Median
|
| |
25th
|
| ||||||||||||
Total Assets (in millions)
|
| | | $ | 975 | | | | | $ | 1,451 | | | | | $ | 1,140 | | | | | $ | 913 | | |
Loans/deposits
|
| | | | 91.7% | | | | | | 103.8% | | | | | | 94.7% | | | | | | 87.2% | | |
Non-performing assets/assets
|
| | | | 2.07% | | | | | | 2.28% | | | | | | 1.28% | | | | | | 0.67% | | |
Tangible common equity/tangible assets
|
| | | | 13.16% | | | | | | 10.30% | | | | | | 9.30% | | | | | | 8.76% | | |
Leverage ratio
|
| | | | 9.02% | | | | | | 11.40% | | | | | | 9.92% | | | | | | 9.27% | | |
Total risk-based capital ratio
|
| | | | 11.76% | | | | | | 17.97% | | | | | | 14.15% | | | | | | 12.40% | | |
Core return on average assets
|
| | | | (0.36)% | | | | | | 0.49% | | | | | | 0.42% | | | | | | 0.38% | | |
Net interest margin
|
| | | | 3.39% | | | | | | 3.41% | | | | | | 3.18% | | | | | | 3.02% | | |
Efficiency ratio
|
| | | | 105.2% | | | | | | 81.1% | | | | | | 76.1% | | | | | | 70.1% | | |
Construction & development loans/total risk-based capital
|
| | | | 42.4% | | | | | | 48.1% | | | | | | 32.5% | | | | | | 20.0% | | |
Commercial real estate loans/total risk-based capital
|
| | | | 244.3% | | | | | | 311.6% | | | | | | 218.9% | | | | | | 143.2% | | |
Market capitalization (in millions)
|
| | | | — | | | | | $ | 184.3 | | | | | $ | 150.8 | | | | | $ | 110.9 | | |
Price/tangible book value
|
| | | | — | | | | | | 1.33x | | | | | | 1.15x | | | | | | 1.03x | | |
Price/LTM EPS
|
| | | | — | | | | | | 22.7x | | | | | | 17.9x | | | | | | 15.2x | | |
Acquirer
|
| |
Target
|
| |
Announcement Date
|
| |||
First Bancorp | | | ASB Bancorp, Inc. | | | | | 5/1/2017 | | |
Access National Corporation | | | Middleburg Financial Corporation | | | | | 10/24/2016 | | |
Berkshire Hills Bancorp, Inc. | | | ColoEast Bankshares, Inc. | | | | | 6/27/2016 | | |
Mechanics Bank | | | California Republic Bancorp | | | | | 4/28/2016 | | |
Triumph Bancorp, Inc. | | | ColoEast Bankshares, Inc. | | | | | 3/7/2016 | | |
Hampton Roads Bankshares, Inc. | | | Xenith Bankshares, Inc. | | | | | 2/10/2016 | | |
Great Western Bancorp | | | HF Financial Corporation | | | | | 11/30/2015 | | |
Green Bancorp, Inc. | | | Patriot Bancshares, Inc. | | | | | 5/27/2015 | | |
Valley National Bancorp | | | CNL Bancshares, Inc. | | | | | 5/27/2015 | | |
Camden National Corporation | | | SBM Financial, Inc. | | | | | 3/30/2015 | | |
Atlantic Capital Bancshares, Inc. | | | First Security Group, Inc. | | | | | 3/25/2015 | | |
| | |
Howard/
First Mariner |
| |
Precedent Transactions
|
| ||||||||||||||||||
| | |
75th
|
| |
Median
|
| |
25th
|
| |||||||||||||||
Deal value (in millions)
|
| | | $ | 165 | | | | | $ | 191 | | | | | $ | 140 | | | | | $ | 123 | | |
Stock consideration
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 79% | | |
Total assets (buyer) (in millions)
|
| | | $ | 1,104 | | | | | $ | 6,125 | | | | | $ | 2,790 | | | | | $ | 1,879 | | |
Total assets (target) (in millions)
|
| | | | 975 | | | | | | 1,350 | | | | | | 1,125 | | | | | | 923 | | |
Non-performing assets/total assets
|
| | | | 2.07% | | | | | | 2.21% | | | | | | 1.43% | | | | | | 1.27% | | |
Tangible common equity/tangible assets
|
| | | | 13.16% | | | | | | 10.03% | | | | | | 8.63% | | | | | | 7.66% | | |
LTM return on average assets
|
| | | | (0.25)% | | | | | | 0.55% | | | | | | 0.42% | | | | | | 0.27% | | |
LTM efficiency ratio
|
| | | | 98.0% | | | | | | 88.7% | | | | | | 78.4% | | | | | | 72.7% | | |
Price/tangible book value
|
| | | | 1.17x | | | | | | 1.75x | | | | | | 1.57x | | | | | | 1.33x | | |
Price/LTM EPS
|
| | | | NM | | | | | | 26.4x | | | | | | 24.3x | | | | | | 20.0x | | |
Core deposit premium
|
| | | | 3.2x | | | | | | 11.1x | | | | | | 9.1x | | | | | | 7.0x | | |
| | |
Howard
% of Total |
| |
First Mariner
% of Total |
| ||||||
Balance Sheet | | | | ||||||||||
Assets
|
| | | | 53.1% | | | | | | 46.9% | | |
Gross Loans
|
| | | | 56.9% | | | | | | 43.1% | | |
Deposits
|
| | | | 52.6% | | | | | | 47.4% | | |
Equity
|
| | | | 46.5% | | | | | | 53.5% | | |
Tangible Equity
|
| | | | 48.7% | | | | | | 51.3% | | |
Income Statement | | | | ||||||||||
2017 Estimated Net Income
|
| | | | 87.0% | | | | | | 13.0% | | |
2018 Estimated Net Income
|
| | | | 67.2% | | | | | | 32.8% | | |
Ownership | | | | ||||||||||
100% Common Stock at 1.6624x Exchange Ratio
|
| | | | 51.8% | | | | | | 48.2% | | |
| American National Bankshares Inc. | | | Hamilton Bancorp, Inc. | |
| Bank of the James Financial Group, Inc. | | | HomeTown Bankshares Corporation | |
| Bay Bancorp, Inc. | | | National Bankshares, Inc. | |
| C&F Financial Corporation | | | Old Line Bancshares, Inc. | |
| Community Bankers Trust Corporation | | | Old Point Financial Corporation | |
| Community Financial Corporation | | | Severn Bancorp, Inc. | |
| Fauquier Bankshares, Inc. | | | Shore Bancshares, Inc. | |
| First United Corporation | | |
| | | | | | | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Howard
Bancorp |
| |
First
Mariner |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| ||||||||||||||||||
LTM Core Return on Average Assets(1)
|
| | | | 0.68% | | | | | | -0.19% | | | | | | 0.50% | | | | | | 0.67% | | | | | | 0.77% | | | | | | 0.95% | | |
LTM Core Return on Average Equity(1)
|
| | | | 6.81% | | | | | | -1.79% | | | | | | 5.59% | | | | | | 6.61% | | | | | | 7.35% | | | | | | 9.07% | | |
LTM Core Return on Average Tangible Common
Equity(1) |
| | | | 7.01% | | | | | | -2.12% | | | | | | 5.61% | | | | | | 7.32% | | | | | | 7.88% | | | | | | 10.20% | | |
LTM Net Interest Margin
|
| | | | 3.69% | | | | | | 3.41% | | | | | | 3.42% | | | | | | 3.48% | | | | | | 3.68% | | | | | | 3.69% | | |
LTM Fee Income/Revenue(2)
|
| | | | 32.9% | | | | | | 38.6% | | | | | | 13.5% | | | | | | 19.5% | | | | | | 18.8% | | | | | | 23.1% | | |
LTM Efficiency Ratio
|
| | | | 76.4% | | | | | | 98.0% | | | | | | 78.7% | | | | | | 70.1% | | | | | | 69.8% | | | | | | 63.6% | | |
Year-over-Year Linked Quarter Net Income Growth(3)
|
| | | | 24.2% | | | | | | NM | | | | | | -10.9% | | | | | | 15.6% | | | | | | 25.3% | | | | | | 43.6% | | |
Quarter-over-Quarter Net Income Growth(3)
|
| | | | 30.1% | | | | | | NM | | | | | | 0.8% | | | | | | 7.4% | | | | | | 9.3% | | | | | | 21.9% | | |
| | | | | | | | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Howard
Bancorp |
| |
First
Mariner |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| ||||||||||||||||||
Tangible Common Equity/Tangible Assets
|
| | | | 11.42% | | | | | | 8.77%(1) | | | | | | 8.60% | | | | | | 9.41% | | | | | | 9.51% | | | | | | 10.15% | | |
Total Capital Ratio
|
| | | | 14.34% | | | | | | 11.76% | | | | | | 13.03% | | | | | | 13.93% | | | | | | 14.86% | | | | | | 15.09% | | |
Loans/Deposits
|
| | | | 103.0% | | | | | | 91.7% | | | | | | 83.2% | | | | | | 88.1% | | | | | | 89.1% | | | | | | 93.5% | | |
Loan Loss Reserve/Gross Loans
|
| | | | 0.58% | | | | | | 0.56% | | | | | | 0.87% | | | | | | 1.06% | | | | | | 1.15% | | | | | | 1.26% | | |
Nonperforming Assets/Loans + OREO(2)
|
| | | | 1.22% | | | | | | 2.84% | | | | | | 2.92% | | | | | | 1.91% | | | | | | 2.03% | | | | | | 1.40% | | |
LTM Net Charge-Offs/Average Loans
|
| | | | 0.24% | | | | | | 0.24% | | | | | | 0.23% | | | | | | 0.12% | | | | | | 0.29% | | | | | | 0.08% | | |
| | | | | | | | |
Selected Companies
|
| |||||||||||||||||||||
| | |
Howard
Bancorp |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
One-Year Stock Price Change
|
| | | | 31.9% | | | | | | 11.0% | | | | | | 37.1% | | | | | | 30.8% | | | | | | 45.1% | | |
Year-To-Date Stock Price Change
|
| | | | 12.9% | | | | | | -3.8% | | | | | | 7.0% | | | | | | 5.5% | | | | | | 14.3% | | |
Stock Price/Tangible Book Value per Share
|
| | | | 133% | | | | | | 124% | | | | | | 135% | | | | | | 139% | | | | | | 155% | | |
Stock Price/LTM EPS
|
| | | | 21.9x | | | | | | 17.7x | | | | | | 19.3x | | | | | | 20.1x | | | | | | 21.8x | | |
Stock Price/2017 EPS Estimate
|
| | | | 20.1x | | | | | | 16.7x | | | | | | 17.1x | | | | | | 17.1x | | | | | | 17.5x | | |
Stock Price/2018 EPS Estimate
|
| | | | 16.5x | | | | | | 13.5x | | | | | | 14.4x | | | | | | 14.0x | | | | | | 14.6x | | |
Year-over-Year Linked Quarter EPS Growth(1)
|
| | | | -4.5% | | | | | | -12.5% | | | | | | 5.6% | | | | | | 19.8% | | | | | | 44.7% | | |
Quarter-over-Quarter EPS Growth(1)
|
| | | | 16.7% | | | | | | 1.1% | | | | | | 12.3% | | | | | | 11.5% | | | | | | 21.9% | | |
2017 – 2018 Estimated EPS Growth
|
| | | | 22.0% | | | | | | 16.1% | | | | | | 20.6% | | | | | | 22.8% | | | | | | 26.9% | | |
Dividend Yield(2)
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 1.2% | | | | | | 1.0% | | | | | | 1.5% | | |
LTM Dividend Payout(2)
|
| | | | 0.0% | | | | | | 0.0% | | | | | | 20.8% | | | | | | 20.2% | | | | | | 35.7% | | |
Acquirer
|
| |
Acquired Company
|
| |
Announcement Date
|
| |||
Pacific Premier Bancorp, Inc. | | | Plaza Bancorp | | | | | 8/9/2017 | | |
Heritage Financial Corporation | | | Puget Sound Bancorp, Inc. | | | | | 7/26/2017 | | |
United Community Banks, Inc. | | | Four Oaks Fincorp, Inc. | | | | | 6/27/2017 | | |
National Bank Holdings Corporation | | | Peoples, Inc. | | | | | 6/26/2017 | | |
State Bank Financial Corporation | | | AloStar Bank of Commerce | | | | | 6/15/2017 | | |
Carolina Financial Corporation | | | First South Bancorp, Inc. | | | | | 6/12/2017 | | |
Southside Bancshares, Inc. | | | Diboll State Bancshares, Inc. | | | | | 6/12/2017 | | |
Berkshire Hills Bancorp, Inc. | | | Commerce Bancshares Corp. | | | | | 5/22/2017 | | |
First Bancorp | | | ASB Bancorp, Inc. | | | | | 5/1/2017 | | |
First Busey Corporation | | | Mid Illinois Bancorp, Inc. | | | | | 3/13/2017 | | |
First Merchants Corporation | | | Independent Alliance Banks, Inc. | | | | | 2/17/2017 | | |
Heartland Financial USA, Inc. | | | Citywide Banks of Colorado, Inc. | | | | | 2/13/2017 | | |
Acquirer
|
| |
Acquired Company
|
| |
Announcement Date
|
| |||
FB Financial Corporation | | |
American City Bank/Clayton Bank and Trust
|
| | | | 2/8/2017 | | |
First Busey Corporation | | | First Community Financial Partners, Inc. | | | | | 2/6/2017 | | |
Bryn Mawr Bank Corporation | | | Royal Bancshares of Pennsylvania, Inc. | | | | | 1/31/2017 | | |
Midland States Bancorp, Inc. | | | Centrue Financial Corporation | | | | | 1/26/2017 | | |
Renasant Corporation | | | Metropolitan BancGroup, Inc. | | | | | 1/17/2017 | | |
| | | | | | | | |
Selected Transactions
|
| |||||||||||||||||||||
| | |
First
Mariner |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
Price/Tangible Book Value (%)
|
| | | | 185%(1) | | | | | | 173% | | | | | | 187% | | | | | | 189% | | | | | | 209% | | |
Core Deposit Premium (%)
|
| | | | 14.6%(1) | | | | | | 8.5% | | | | | | 12.6% | | | | | | 11.6% | | | | | | 14.5% | | |
Price/LTM EPS (x)
|
| | | | NM(2) | | | | | | 16.0x | | | | | | 18.6x | | | | | | 18.8x | | | | | | 22.9x | | |
Price/Estimated EPS(2) (x)
|
| | | | 28.9x/48.2x(3) | | | | | | 17.2x | | | | | | 17.2x | | | | | | 17.2x | | | | | | 17.2x | | |
One Day Market Premium (%)
|
| | | | NA | | | | | | 13.0% | | | | | | 15.7% | | | | | | 27.0% | | | | | | 32.7% | | |
Acquirer
|
| |
Acquired Company
|
| |
Announcement Date
|
| |||
OceanFirst Financial Corp. | | | Sun Bancorp, Inc. | | | | | 6/30/2017 | | |
Sandy Spring Bancorp, Inc. | | | WashingtonFirst Bankshares, Inc. | | | | | 5/16/2017 | | |
Mid Penn Bancorp, Inc. | | | Scottdale Bank & Trust Company | | | | | 3/29/2017 | | |
Bryn Mawr Bank Corporation | | | Royal Bancshares of Pennsylvania, Inc. | | | | | 1/31/2017 | | |
Southern National Bancorp of Virginia, Inc.
|
| | Eastern Virginia Bankshares, Inc. | | | | | 12/13/2016 | | |
Access National Corporation | | | Middleburg Financial Corporation | | | | | 10/24/2016 | | |
Standard Financial Corp. | | | Allegheny Valley Bancorp, Inc. | | | | | 8/29/2016 | | |
OceanFirst Financial Corp. | | | Ocean Shore Holding Co. | | | | | 7/13/2016 | | |
Berkshire Hills Bancorp, Inc. | | | First Choice Bank | | | | | 6/27/2016 | | |
Revere Bank | | | Monument Bank | | | | | 5/3/2016 | | |
Hampton Roads Bankshares, Inc. | | | Xenith Bankshares, Inc. | | | | | 2/10/2016 | | |
OceanFirst Financial Corp. | | | Cape Bancorp, Inc. | | | | | 1/5/2016 | | |
| | | | | | | | |
Selected Transactions
|
| |||||||||||||||||||||
| | |
First
Mariner |
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
Price/Tangible Book Value (%)
|
| | | | 185%(1) | | | | | | 128% | | | | | | 147% | | | | | | 162% | | | | | | 177% | | |
Core Deposit Premium (%)
|
| | | | 14.6%(1) | | | | | | 4.9% | | | | | | 6.8% | | | | | | 9.0% | | | | | | 13.4% | | |
Price/LTM EPS (x)
|
| | | | NM(2) | | | | | | 15.2x | | | | | | 20.3x | | | | | | 23.0x | | | | | | 25.8x | | |
Price/Estimated EPS (x)
|
| | | | 28.9x/48.2x(3) | | | | | | 22.3x | | | | | | 23.1x | | | | | | 28.9x | | | | | | 25.6x | | |
One Day Market Premium (%)
|
| | | | NA | | | | | | 7.4% | | | | | | 19.7% | | | | | | 17.8% | | | | | | 28.4% | | |
| | |
Howard Bancorp
as a % of Total |
| |
First Mariner
as a % of Total |
| ||||||
Diluted Ownership(1) | | | | ||||||||||
At 1.6624 exchange ratio
|
| | | | 52% | | | | | | 48%(2) | | |
Balance Sheet | | | | ||||||||||
Assets
|
| | | | 53% | | | | | | 47% | | |
Gross Loans (including Held for Sale)
|
| | | | 57% | | | | | | 43% | | |
Deposits
|
| | | | 53% | | | | | | 47% | | |
Tangible Common Equity
|
| | | | 60% | | | | | | 40%(3) | | |
Income Statement | | | | ||||||||||
2017 Estimated Net Income
|
| | | | 87% | | | | | | 13%(4) | | |
2018 Estimated Net Income
|
| | | | 67% | | | | | | 33%(4) | | |
2019 Estimated Net Income
|
| | | | 59% | | | | | | 41%(4) | | |
Name
|
| |
Average Base
Salary and Bonus for 2015, 2016 & 2017 |
| |
Multiplied
by |
| |
Value of
18 Months COBRA |
| |
Total
|
| ||||||||||||
Robert D. Kunisch, Jr.
|
| | | $ | 441,390.30 | | | | | | 2.99 | | | | | $ | 34,675.38 | | | | | $ | 1,354,432.38 | | |
T. Randy Jones
|
| | | $ | 297,639.83 | | | | | | 2.0 | | | | | $ | 34,675.38 | | | | | $ | 629,955.04 | | |
Name
|
| |
Base Salary for
January 1, 2018 |
| |
2016 Bonus
|
| |
Multiply by 2
|
| |
Multiply by 39/12
|
| |
Total
|
| |||||||||||||||
Jack E. Steil
|
| | | $ | 275,000 | | | | | $ | 87,500 | | | | | $ | 725,000 | | | | | $ | 30,208.34 | | | | | $ | 2,356,250 | | |
Name
|
| |
Base Salary for
January 1, 2018 |
| |
2016 Bonus
|
| |
Multiply by 2
or 1.5 (as applicable) |
| |
Total
|
| ||||||||||||
Gary Rever
|
| | | $ | 270,000 | | | | | $ | 80,000 | | | | | $ | 350,000 | | | | | $ | 700,000 | | |
Joseph Howard
|
| | | $ | 198,275 | | | | | $ | 22,500 | | | | | $ | 220,775 | | | | | $ | 331,163 | | |
Name
|
| |
Current Principal Affiliation
|
|
Mary Ann Scully | | | Howard director; Chair of Howard board of directors, Chief Executive Officer and President of Howard | |
Richard G. Arnold | | | Howard director; Vice President and co-owner of The John E. Ruth Company, Inc. | |
John J. Keenan | | | Howard director | |
Paul I. Latta, Jr. | | | Howard director; Managing member of ERIS Technologies LLC | |
Kenneth C. Lundeen | | | Howard director; President, Chief Executive Officer and co-owner of | |
Name
|
| |
Current Principal Affiliation
|
|
| | | Environmental Reclamation Company | |
Thomas P. O’Neill | | | Howard director; Hertzbach and Company | |
Robert W. Smith, Jr. | | | Howard director; DLA Piper LLP (US) | |
Donna Hill Staton | | | Howard director; Founding Principal, Staton & Nolan, LLC d/b/a Decision Point Law and Strategy Group | |
W. Gary Dorsch | | | First Mariner director; President of Keyser Capital, LLC | |
James T. Dresher, Jr. | | | First Mariner director; Chief Executive Officer of Skye Asset Management, LLC | |
Howard Feinglass | | | First Mariner director; Priam Capital | |
Michael B. High | | | First Mariner director; Patriot Financial Partners LP | |
Robert D. Kunisch, Jr. | | | First Mariner director; President and Chief Executive Officer of First Mariner | |
Jack E. Steil | | | First Mariner director; Chairman of First Mariner board of directors | |
Name
|
| |
Title
|
|
Mary Ann Scully | | | Chief Executive Officer | |
Robert D. Kunisch, Jr. | | | President | |
George C. Coffman | | | Executive Vice President, Chief Financial Officer and Treasurer | |
James D. Witty | | | Executive Vice President and Chief Commercial Banking Officer | |
Robert A. Altieri | | | Executive Vice President and Chief Mortgage Officer | |
T. Randy Jones | | | Executive Vice President and Chief Credit Officer | |
Name
|
| |
Title
|
|
Charles E. Schwabe | | | Executive Vice President and Chief Risk Officer | |
Steven M. Poynot | | | Executive Vice President and Chief Administrative Officer | |
Name
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Option
Awards(1) |
| |
All Other
Compensation(2)(3) |
| |
Total
|
| ||||||||||||||||||
Robert D. Kunisch, Jr.
Chief Executive Officer and President |
| | | | 2016 | | | | | $ | 362,500 | | | | | $ | 87,500 | | | | | $ | — | | | | | $ | 24,556 | | | | | $ | 474,556 | | |
| | | 2015 | | | | | $ | 350,000 | | | | | $ | 80,000 | | | | | $ | 1,156,750 | | | | | $ | 19,502 | | | | | $ | 1,606,252 | | | ||
T. Randy Jones
Executive Vice President and Chief Credit Officer |
| | | | 2016 | | | | | $ | 235,000 | | | | | $ | 47,500 | | | | | $ | — | | | | | $ | 9,902 | | | | | $ | 292,402 | | |
| | | 2015 | | | | | $ | 225,000 | | | | | $ | 60,000 | | | | | $ | 264,400 | | | | | $ | 6,414 | | | | | $ | 555,814 | | | ||
| | | | | | | |
| | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
| | |
Number of Securities
Underlying Unexercised Options |
| |
Option
Exercise Price(2) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested(3) |
| |
Market Value of
Shares or Units of Stock That Have Not Vested(4) |
| |||||||||||||||||||||
Name
|
| |
Exercisable
|
| |
Unexercisable(1)
|
| ||||||||||||||||||||||||||||||
Robert D. Kunisch, Jr.
|
| | | | 25,000 | | | | | | 150,000 | | | | | $ | 20.00 | | | | | | 9/4/2025 | | | | | | 150,000 | | | | | $ | 3,489,000 | | |
T. Randy Jones
|
| | | | 5,714 | | | | | | 34,286 | | | | | $ | 20.00 | | | | | | 9/4/2025 | | | | | | 34,286 | | | | | $ | 797,492 | | |
Name
|
| |
Fully Vested Options
|
| |
Exercise Price
Per Share |
| |
Cash Payments
Attributable to Full Vesting of Stock Options |
| |||||||||
Robert D. Kunisch, Jr.
|
| | | | 175,000 | | | | | $ | 20.00 | | | | | $ | 2,187,500 | | |
| | | 20,000 | | | | | $ | 24.64 | | | | | $ | 157,200 | | | ||
Jack Steil
|
| | | | 175,000 | | | | | $ | 20.00 | | | | | $ | 2,187,500 | | |
| | | 12,000 | | | | | $ | 24.64 | | | | | $ | 94,320 | | | ||
T. Randy Jones
|
| | | | 40,000 | | | | | $ | 20.00 | | | | | $ | 500,000 | | |
| | | 10,000 | | | | | $ | 24.64 | | | | | $ | 78,600 | | | ||
Gary Rever
|
| | | | 40,000 | | | | | $ | 20.00 | | | | | $ | 500,000 | | |
| | | 10,000 | | | | | $ | 24.64 | | | | | $ | 78,600 | | | ||
Joseph Howard
|
| | | | 12,500 | | | | | $ | 20.00 | | | | | $ | 156,250 | | |
| | | 2,500 | | | | | $ | 24.64 | | | | | $ | 19,650 | | |
Name
|
| |
Merger Payment
|
| |||
Robert D. Kunisch, Jr.
|
| | | $ | 1,378,016 | | |
Jack E. Steil
|
| | | $ | 921,750 | | |
Gary Rever
|
| | | $ | 700,000 | | |
Joseph Howard
|
| | | $ | 331,163 | | |
Name
|
| |
Success Bonuses
|
| |||
Robert D. Kunisch, Jr.
|
| | | $ | 186,688 | | |
Jack E. Steil
|
| | | $ | 186,688 | | |
T. Randy Jones
|
| | | $ | 121,025 | | |
Gary Rever
|
| | | $ | 245,000 | | |
Joseph Howard
|
| | | $ | 214,094 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Total
($) |
| ||||||
W. Gary Dorsch
|
| | | $ | 37,054 | | | | | $ | 37,054 | | |
James T. Dresher
|
| | | | 26,304 | | | | | | 26,304 | | |
Howard Feinglass
|
| | | | 28,404 | | | | | | 28,404 | | |
Michael B. High
|
| | | | 26,604 | | | | | | 26,604 | | |
Robert D. Kunisch, Jr.
|
| | | | — | | | | | | — | | |
Jack E. Steil
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 118,366 | | | | | $ | 118,366 | | |
Name
|
| |
Current Principal Affiliation
|
|
Mary Ann Scully | | | Howard director; Chair of Howard board of directors, Chief Executive Officer and President of Howard | |
Richard G. Arnold | | | Howard director; Vice President and co-owner of The John E. Ruth Company, Inc. | |
John J. Keenan | | | Howard director | |
Paul I. Latta, Jr. | | | Howard director; Managing member of ERIS Technologies LLC | |
Kenneth C. Lundeen | | | Howard director; President, Chief Executive Officer and co-owner of Environmental Reclamation Company | |
Thomas P. O’Neill | | | Howard director; Hertzbach and Company | |
Robert W. Smith, Jr. | | | Howard director; DLA Piper LLP (US) | |
Donna Hill Staton | | | Howard director; Founding Principal, Staton & Nolan, LLC d/b/a Decision Point Law and Strategy Group | |
W. Gary Dorsch | | | First Mariner director; President of Keyser Capital, LLC | |
James T. Dresher, Jr. | | | First Mariner director; Chief Executive Officer of Skye Asset Management, LLC | |
Howard Feinglass | | | First Mariner director; Priam Capital | |
Michael B. High | | | First Mariner director; Patriot Financial Partners LP | |
Robert D. Kunisch, Jr. | | | First Mariner director; President and Chief Executive Officer of First Mariner | |
Jack E. Steil | | | First Mariner director; Chairman of First Mariner board of directors | |
Name
|
| |
Current Principal Affiliation
|
|
Mary Ann Scully | | | Chief Executive Officer | |
Robert D. Kunisch, Jr. | | | President | |
George C. Coffman | | | Executive Vice President, Chief Financial Officer and Treasurer | |
James D. Witty | | | Executive Vice President and Chief Commercial Banking Officer | |
Robert A. Altieri | | | Executive Vice President and Chief Mortgage Officer | |
T. Randy Jones | | | Executive Vice President and Chief Credit Officer | |
Charles E. Schwabe | | | Executive Vice President and Chief Risk Officer | |
Steven M. Poynot | | | Executive Vice President and Chief Administrative Officer | |
| | | |
First Mariner
|
| |
Howard
|
|
|
Capitalization:
|
| | Under First Mariner’s charter, First Mariner is authorized to issue 20 million shares of stock consisting of 10 million shares of preferred stock, designated as Series A Non-Voting Non-Cumulative Perpetual Preferred Stock, which we refer to as Series A Preferred Stock, and 10 million shares of common stock. As of November 20, 2017, there were issued and outstanding 3,725,893 shares of First Mariner common stock and 1,774,125 shares of Series A Preferred Stock outstanding. | | | Under Howard’s charter, Howard is authorized to issue 25 million shares of stock consisting of 5 million shares of preferred stock and 20 million shares of common stock. As of November 20, 2017, there were issued and outstanding 9,814,892 shares of Howard common stock and no shares of preferred stock outstanding. | |
|
Corporate Governance:
|
| | The rights of First Mariner stockholders are governed by Maryland law, the charter, amended bylaws of First Mariner, which we refer to as First Mariner’s bylaws, and for so long as it is in effect, the stockholders’ agreement among holders of common stock, Series A Preferred Stock and First Mariner, which we refer to as the First Mariner Stockholders Agreement. | | | The rights of Howard stockholders are governed by Maryland law and the charter and bylaws of Howard. | |
|
Board of Directors:
|
| |
The MGCL requires that a corporation have at least one director and permits the charter or bylaws to govern the number and term of directors.
First Mariner’s charter and bylaws provide that the number of directors shall initially be 10, which number may be increased or decreased only by the First Mariner board of directors pursuant to First Mariner’s bylaws, but the number of directors shall never be less than number of directors permitted by the MCFI nor more than 15. The First Mariner charter provides that the First Mariner board of directors may fill any vacancy on the First Mariner board of directors in the manner provided
|
| |
The MGCL requires that a corporation have at least one director and permits the charter or bylaws to govern the number and term of directors.
Howard’s charter and bylaws provide that the number of its directors shall be not less than five or more than 25, with the Howard board of directors having the power to set the number of directors within those limits. Pursuant to the bylaws, the directors are divided into three classes, as even in number as possible, with the terms of the classes scheduled to expire in successive years. At each annual meeting, Howard’s stockholders elect the members of a single class of directors who are elected to three-year
|
|
| | | |
First Mariner
|
| |
Howard
|
|
| | | |
by the First Mariner bylaws and the First Mariner Stockholders Agreement, as applicable. The First Mariner bylaws require that at least 4 directors be in office for a quorum to be present.
The First Mariner charter further provides that the majority of the directors shall be residents of the State of Maryland and shall own the amount of capital stock required by the MCFI. At each annual meeting, First Mariner’s stockholders elect the members of the First Mariner board of directors. Directors are elected by a plurality of the votes cast. First Mariner currently has 10 directors.
|
| | terms. Directors are elected by a plurality of the votes cast. Howard currently has 13 directors. | |
|
Election and Removal of Directors:
|
| |
Under Maryland law, where a quorum is present, directors are elected by a plurality of the votes cast at a meeting of the stockholders, unless otherwise provided in the charter or bylaws.
First Mariner’s charter does not permit stockholders to cumulate their votes for directors.
Pursuant to First Mariner’s charter and except as otherwise set forth in the First Mariner Stockholders Agreement, directors may be removed, with or without cause, only by the affirmative vote of holders of at least two-thirds of the votes entitled to be cast generally in the election of directors.
|
| |
Under Maryland law, where a quorum is present, directors are elected by a plurality of the votes cast at a meeting of the stockholders, unless otherwise provided in the charter or bylaws.
Howard’s charter does not permit stockholders to cumulate their votes for directors.
Pursuant to Howard’s charter, directors may be removed only by the affirmative vote of holders of at least 80% of the shares entitled to vote on the matter. Under the MGCL, because the Howard board of directors is divided into classes, directors may only be removed for cause.
|
|
|
Board Vacancies:
|
| |
Under Maryland law, any vacancies existing on the First Mariner board of directors may be filled by a stockholders’ vote or by vote of the majority of the directors then in office, provided that the First Mariner board of directors must comply with the First Mariner Stockholders Agreement, if it is still in effect. If the director is elected by the First Mariner board of directors to fill a vacancy, then the director shall serve until the next annual meeting of stockholders and until his or her successor is elected and qualifies.
Under First Mariner’s charter and bylaws, its board of directors has the authority to fill vacancies that occur on the First Mariner board of directors, including vacancies caused by an increase in the number of directors. A director elected by the First Mariner board of directors to fill a newly created directorship or to fill a vacancy shall hold office until the next
|
| |
Under Maryland law, any vacancies existing on the Howard board of directors may be filled by a stockholders’ vote or by vote of the majority of the directors then in office. If the director is elected by the Howard board of directors to fill a vacancy, then the director shall serve until the next annual meeting of stockholders and until his or her successor is elected and qualifies.
Under Howard’s bylaws, its board of directors has the authority to fill vacancies that occur on the Howard board of directors, including vacancies caused by an increase in the number of directors. A director elected by the Howard board of directors to fill a newly created directorship or to fill a vacancy shall hold office until the next annual meeting of stockholders and until his or her successor shall be elected and shall qualify, and if then reelected at such annual meeting, such reelection shall be for the remaining or new term of the class for which such director shall originally have
|
|
| | | |
First Mariner
|
| |
Howard
|
|
| | | | annual meeting of stockholders and until his or her successor shall be elected and shall qualify. | | | been chosen. | |
|
Vote Required for Certain Stockholder Actions and Quorum Requirement:
|
| |
The MGCL provides that, if a quorum is present, then a majority of all the votes cast at a meeting at which a quorum is present is sufficient to approve any matter which properly comes before the meeting, unless the charter of the corporation provides otherwise.
First Mariner’s bylaws provides that holders of its common stock have the right to one vote for each share of common stock held. First Mariner’s charter provides that holders of First Mariner’s common stock do not have cumulative voting rights in the election of directors.
First Mariner’s charter provides that holders of its Series A Preferred Stock have no general voting rights. However, holders have the right to vote, as a class, as a condition to the creation of any class or series of equity securities, or any warrants, options or other rights convertible or exchangeable into any class or series of equity securities of First Mariner ranking senior to the Series A Preferred Stock as to rights upon liquidation, and the creation of any such class or series shall require the affirmative vote or consent of not less than a majority of the outstanding shares of Series A Preferred Stock.
The First Mariner charter also provides that holders of First Mariner Series A Preferred Stock are also entitled to vote together with the holders of common stock on the matters set forth in the First Mariner Stockholders Agreement.
The First Mariner Stockholders Agreement provides that the First Mariner shall not, unless such action or transaction is advised by at least a majority of the First Mariner board of directors and approved by the affirmative vote of two-thirds of the holders of shares of First Mariner common stock and Series A Preferred Stock (voting together as a single class) to (i) enter into any transaction or series of transactions involving a merger, consolidation, recapitalization or other business combination involving First Mariner; (ii) voluntarily dissolve, liquidate or wind up the affairs of First Mariner, or cause First Mariner to declare bankruptcy; (ii) sell or transfer all or substantially all of
|
| |
The MGCL provides that, if a quorum is present, then a majority of all the votes cast at a meeting at which a quorum is present is sufficient to approve any matter which properly comes before the meeting, unless the charter of the corporation provides otherwise.
Howard’s charter provides that holders of its common stock have the right to one vote for each share of common stock held. Holders of Howard common stock do not have cumulative voting rights.
Howard’s charter provides that certain transactions, including (i) a merger or consolidation of Howard or any of its subsidiaries; (ii) the sale, exchange, transfer or other disposition (in a single transaction or a series of transactions) of all or substantially all of the assets of Howard or any of its subsidiaries; (iii) any offer for the exchange of securities of another entity for the securities of Howard (including, without limitation, a statutory share exchange); and (iv) the dissolution or liquidation of Howard, must be approved by the holders of at least 80% of its shares of capital stock entitled to vote on the matter, unless approved by a majority vote of the entire Howard board of directors.
|
|
| | | |
First Mariner
|
| |
Howard
|
|
| | | | the assets of First Mariner outside of the ordinary course of business; or (iv) agree or otherwise enter into binding commitments to take any of the above actions or transactions. | | | | |
|
Amendment of Charter:
|
| |
Subject to the applicable provisions of the MCFI, First Mariner’s charter provides that the First Mariner board of directors may amend First Mariner’s charter, as authorized by law, including any amendment which alters the contract rights, as expressly set forth in First Mariner’s charter, of any shares of outstanding stock, and any objecting stockholder whose rights may or shall be thereby substantially adversely affected by any such amendment shall not be entitled to the same rights as an objecting stockholder. All rights and powers conferred by the Charter on stockholders, directors and officers are granted subject to this reservation.
First Mariner’s further provides that, notwithstanding herein to the contrary and subject to applicable law, (i) for so long as the First Mariner Stockholders Agreement is in effect, any amendment to the First Mariner charter shall require the affirmative vote of holders of at least two-thirds of the capital stock of First Mariner or such other amount as the First Mariner Stockholders Agreement provides and (ii) the holders of the outstanding shares of a class of capital stock shall be entitled to vote as a class upon a proposed amendment to the First Mariner charter, if the amendment would alter or change the powers, preferences, or special rights of shares of such class so as to affect them adversely.
|
| |
Under the MGCL, a corporation may amend its charter upon the submission of a proposed amendment to stockholders by the Howard board of directors and the subsequent receipt of the affirmative vote of two-thirds of all votes entitled to be cast on the matter, unless the charter provides otherwise.
Howard’s charter provides that specified provisions contained in the charter may not be repealed or amended except upon the affirmative vote of holders of at least 80% of the outstanding shares of Howard’s capital stock entitled to vote thereon. However, the Howard board of directors may amend the charter to increase or decrease the aggregate number of shares stock the corporation is authorized to issue, change the name of the corporation or name or par value of any class or series of stock of the corporation without stockholder approval.
|
|
|
Amendment of Bylaws:
|
| |
Maryland law provides that the power to amend the bylaws is vested in the stockholders of a corporation except to the extent that the charter or bylaws vest it in the board of directors.
Per First Mariner’s bylaws, only the First Mariner board of directors, subject to the provisions of the First Mariner Stockholders Agreement, for so long as the First Mariner Stockholders Agreement is in effect, has the power to amend or repeal First Mariner’s bylaws and to make new bylaws. For so long as the First Mariner Stockholders Agreement is in effect, the First Mariner board of directors
|
| |
Maryland law provides that the power to amend the bylaws is vested in the stockholders of a corporation except to the extent that the charter or bylaws vest it in the board of directors.
Per Howard’s bylaws, only the Howard board of directors has the power to amend or repeal Howard’s bylaws. Amendments to the following provisions of the bylaws require approval by two-thirds of the entire Howard board of directors: (i) provisions governing special meetings of the stockholders; (ii) provisions governing advance notice of business to be proposed by stockholders at annual meetings of the
|
|
| | | |
First Mariner
|
| |
Howard
|
|
| | | |
may not make any amendment with respect to any reference or inconsistent with any reference to the First Mariner Stockholders Agreement, except with the consent of the parties to the First Mariner Stockholders Agreement in the manner required to amend the relevant corresponding portion of the First Mariner Stockholders Agreement.
A majority of the First Mariner board of directors can amend any other provision of the First Mariner bylaws, subject to the provisions of the First Mariner Stockholders Agreement, for so long as the First Mariner Stockholders Agreement is in effect. Stockholders do not have the right to amend or repeal the bylaws.
|
| |
stockholders; (iii) provisions governing advance notice of director nominations to be proposed by stockholders at annual meetings of the stockholders; (iv) the number of directors and their terms; (v) the removal of directors; (vi) provisions governing special meetings of the board of directors; and (vii) procedures for amending the Howard bylaws.
A majority of all of the Howard directors can amend any other provision of the Howard bylaws. Stockholders do not have the right to amend or repeal the bylaws.
|
|
|
Special Meetings of Stockholders:
|
| |
Maryland law provides that special meetings of the stockholders may be called by the president, board of directors or by such person or persons as may be authorized by the charter or by the bylaws.
Per First Mariner’s bylaws and the MGCL, special meetings of First Mariner’s stockholders may be called at any time by the Chairman of the First Mariner board of directors, the President, Chief Executive Officer or a majority vote of the members of the First Mariner board of directors, and shall be called by its Secretary upon the request in writing of holders of shares entitled to cast not less than a majority of all the votes entitled to be cast at such meeting.
Notice of a special meeting shall be given not less than 10 days and not more than 90 days prior to the meeting and shall specify the date, time, place and purpose of such meeting.
|
| |
Maryland law provides that special meetings of the stockholders may be called by the president, board of directors or by such person or persons as may be authorized by the charter or by the bylaws.
Per Howard’s bylaws, special meetings of Howard’s stockholders may be called at any time by the Chairman of the Howard board of directors, the President, or two-thirds of the members of the Howard board of directors, and shall be called by its Chairman, its President, its Secretary or any director upon the request in writing of holders of at least 50% of all the shares issued and outstanding and entitled to vote on the business to be transacted at such meeting.
Notice of a special meeting shall be given not less than 10 days and not more than 90 days prior to the meeting and shall specify the date, hour, place and proposed actions of such meeting.
|
|
|
Nomination of Directors:
|
| |
The MGCL provides that a corporation may require advance notice of stockholder nominations for directors.
First Mariner’s bylaws do not provide for such advance notice, however, the First Mariner bylaws do provide that. or so long as the First Mariner Stockholders Agreement is in effect, to be qualified to be nominated for election as a director, or to serve as a director, any individual, if elected as a director, must not cause First Mariner to violate, and must meet all other requirements specified in, the First Mariner Stockholders Agreement, which include matters related to the nomination
|
| |
The MGCL provides that a corporation may require advance notice of stockholder nominations for directors.
Howard’s bylaws provide that the Howard board of directors, any nominating committee or person appointed by the board of directors, or any stockholder entitled to vote for the election of directors may make nominations for the election of directors.
Nominations to be brought before an annual meeting of stockholders must be submitted not less than 90 nor more than 120 days before the anniversary date of the
|
|
| | | |
First Mariner
|
| |
Howard
|
|
| | | | of directors. | | | mailing of proxy materials in connection with the prior year’s annual meeting of stockholders, unless less than 100 days’ prior public disclosure of the date of the annual meeting is made, in which case nominations must be received by the tenth day following such public disclosure of the meeting date. Nominations for special meetings must be received by the tenth day following public disclosure of the date of the special meeting. Nominations must contain certain information regarding the identity and background of the proposed nominee. | |
|
Stockholder Proposal of Business:
|
| | The MGCL provides that a corporation may require advance notice of stockholder proposals to be brought before a stockholder meeting. The First Mariner bylaws require that proposals for business to be brought before a special meeting of stockholders be submitted to the attention of the Secretary of First Mariner. | | | The MGCL provides that a corporation may require advance notice of stockholder proposals to be brought before a stockholder meeting. The Howard bylaws require that proposals for business to be brought before an annual meeting of stockholders be submitted to the attention of the Secretary of Howard not less than 90 nor more than 120 days before the anniversary date of the mailing of proxy materials in connection with the prior year’s annual meeting of stockholders, unless less than 100 days’ prior public disclosure of the date of the annual meeting is made, in which case proposals must be received by the tenth day following such public disclosure of the meeting date. Notices of proposed business must include a brief description of the business desired to be brought before the annual meeting, the reasons for conducing such business, and certain information about the stockholder proposing such business. | |
|
Limitation of Director Liability; Indemnification:
|
| |
Maryland law permits a Maryland corporation to include in its charter a provision eliminating the liability of its directors and officers to the corporation and its stockholders for money damages except for liability resulting from: (i) actual receipt of an improper benefit or profit in money, property or services; or (ii) active and deliberate dishonesty that is established by a final judgment and is material to the cause of action. First Mariner’s charter provides that no director or officer of First Mariner will be liable to First Mariner or its stockholders for money damages.
The MGCL provides that a Maryland corporation may indemnify a director against any proceeding or penalties, fines, settlements, and reasonable expenses
|
| |
Maryland law permits a Maryland corporation to include in its charter a provision eliminating the liability of its directors and officers to the corporation and its stockholders for money damages except for liability resulting from: (i) actual receipt of an improper benefit or profit in money, property or services; or (ii) active and deliberate dishonesty that is established by a final judgment and is material to the cause of action. Howard’s charter provides that no director or officer of Howard will be personally liable to Howard or its stockholders for money damages.
The MGCL provides that a Maryland corporation may indemnify a director against any proceeding or penalties, fines, settlements, and reasonable expenses actually incurred by the director in
|
|
| | | |
First Mariner
|
| |
Howard
|
|
| | | |
actually incurred by the director in connection with his duties as a director, except, if it is established that: (i) the act or omission of the director was material to the matter giving rise to the proceeding and was committed in bad faith or was the result of active and deliberate dishonesty; (ii) the director actually received an improper benefit in money, property or services; (iii) in the case of any criminal proceeding, the director had reasonable cause to believe that the act or omission was unlawful; or (iv) in the case of a proceeding by or in the right of the corporation, the director is adjudged to be liable to the corporation, unless the court in which the suit was brought determines that indemnification is nevertheless proper, in which case indemnification is limited to expenses.
First Mariner’s charter and bylaws obligate First Mariner, to the maximum extent permitted by Maryland law, to indemnify any present or former director or officer or any individual who, while a director or officer of First Mariner and at the Company’s request, serves or has served another corporation, real estate investment trust, limited liability company, partnership, joint venture, trust, employee benefit plan or other enterprise as a director, officer, trustee, member, manager or partner who is made or threatened to be made party to, or witness in, the proceeding by reason of that persons status as a present or former director or officer of the Company and to pay or reimburse their reasonable expenses in advance of final disposition of a proceeding. First Mariner’s charter and bylaws also obligate First Mariner to indemnify and advance expenses to any person who served a predecessor of First Mariner in any of the capacities described above and permit First Mariner to indemnify and advance expenses to any employee or agent of First Mariner or a predecessor of First Mariner.
|
| |
connection with his duties as a director, except, if it is established that: (i) the act or omission of the director was material to the matter giving rise to the proceeding and was committed in bad faith or was the result of active and deliberate dishonesty; (ii) the director actually received an improper benefit in money, property or services; (iii) in the case of any criminal proceeding, the director had reasonable cause to believe that the act or omission was unlawful; or (iv) in the case of a proceeding by or in the right of the corporation, the director is adjudged to be liable to the corporation, unless the court in which the suit was brought determines that indemnification is nevertheless proper, in which case indemnification is limited to expenses.
Howard’s charter and bylaws obligate Howard, to the maximum extent required or permitted by Maryland law, to indemnify its directors and officers, whether serving Howard or another entity at its request, and other employees and agents to such extent as authorized by the Howard board of directors or Howard’s bylaws.
|
|
|
Stockholders’ Rights of Dissent and Appraisal:
|
| | The MCFI provides stockholders of a Maryland charted trust company with the right to exercise his, her or its rights to fair value if the owner of shares of stock has (1) voted against the merger and (2) within 30 days after the merger becomes effective, has made a written demand on the successor in the merger for payment and | | | The MGCL provides stockholders a right to demand and receive fair value for the stockholder’s stock in the event of (i) a merger or consolidation; (ii) a share exchange; (iii) a transfer of assets requiring stockholder approval; (iv) certain amendments to the corporation’s charter; (v) the corporation engages in a business | |
| | | |
First Mariner
|
| |
Howard
|
|
| | | | surrender any stock certificates held by such person. Failure to comply with either of these requirements will result in forfeiture of a stockholder’s right to fair value. | | |
combination with an interested stockholder or an affiliate thereof, for a period of 5 years following the most recent date on which the interested stockholder became an interested stockholder; or (vi) the corporation is converted into another entity.
However, Howard’s charter provides that stockholders are not entitled to exercise dissenters’ rights other than as the Howard board of directors may determine.
|
|
|
Maryland Unsolicited Takeovers Act:
|
| |
Maryland law permits a Maryland corporation with a class of equity securities registered under the Exchange Act and at least three independent directors to elect to be subject, by provision in its charter or bylaws or a resolution of its board of directors and notwithstanding any contrary provision in its charter or bylaws, to any or all of five provisions:
•
a classified board;
•
a two-thirds vote requirement for removing a director;
•
a requirement that the number of directors be fixed only by vote of the directors;
•
a requirement that a vacancy on the board be filled only by the affirmative vote of a majority of the remaining directors then in office and for the remainder of the full term of the class of directors in which the vacancy occurred; and
•
a majority requirement for the calling of a stockholder-requested special meeting of stockholders.
First Mariner is currently not eligible to make the foregoing elections because it does not have a class of equity securities registered under the Exchange Act.
|
| |
Maryland law permits a Maryland corporation with a class of equity securities registered under the Exchange Act and at least three independent directors to elect to be subject, by provision in its charter or bylaws or a resolution of its board of directors and notwithstanding any contrary provision in its charter or bylaws, to any or all of five provisions:
•
a classified board;
•
a two-thirds vote requirement for removing a director;
•
a requirement that the number of directors be fixed only by vote of the directors;
•
a requirement that a vacancy on the board be filled only by the affirmative vote of a majority of the remaining directors then in office and for the remainder of the full term of the class of directors in which the vacancy occurred; and
•
a majority requirement for the calling of a stockholder-requested special meeting of stockholders.
Through provisions in Howard’s and bylaws unrelated to Subtitle 8, Howard: (i) has a classified board; (ii) requires an 80% vote for the removal of any director from the Howard board of directors (and only for cause; (iii) vests in the Howard board of directors the exclusive power to fix the number of directorships; and (iv) requires, unless called by the Chairman of the Howard board of directors, the President, or by two-thirds of the members of the Howard board of directors, the written request of holders of at least 50% of all the outstanding shares entitled to vote on the business to be transacted at such meeting.
|
|
| | |
Position
|
| |
Number of
Common Shares Beneficially Owned(1) |
| |
Shares
Underlying Common Stock Options Exercisable Within 60 Days |
| |
Shares
Underlying Common Stock Warrants Exercisable Within 60 Days |
| |
Total Common
Shares |
| |
Percent of
Common Shares |
| |
Number of
Preferred Shares Beneficially Owned(1) |
| |
Percent of
Preferred Shares |
| |||||||||||||||||||||
5% Stockholders | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Entities Affiliated with Priam Capital Fund, L.P.(2)
|
| | | | | | | 555,092 | | | | | | — | | | | | | 75,000 | | | | | | 630,092 | | | | | | 16.06% | | | | | | 1,151,635 | | | | | | 64.91% | | |
Entities Affiliated with Patriot Financial Partners II, L.P.(3)
|
| | | | | | | 677,700 | | | | | | — | | | | | | — | | | | | | 677,700 | | | | | | 17.27% | | | | | | 322,300 | | | | | | 18.17% | | |
Entities Affiliated with Greenhill Capital Partners, L.P.(4)
|
| | | | | | | 923,335 | | | | | | — | | | | | | — | | | | | | 923,335 | | | | | | 23.53% | | | | | | 76,665 | | | | | | 4.32% | | |
TFO Financial Institutions Restructuring Fund II
LLC(5) |
| | | | | | | 368,950 | | | | | | — | | | | | | — | | | | | | 368,950 | | | | | | 9.40% | | | | | | 181,050 | | | | | | 10.21% | | |
Board of Directors: | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
W. Gary Dorsch(6)
|
| | Director | | | | | 155,000 | | | | | | | | | | | | | | | | | | 155,000 | | | | | | 3.95% | | | | | | 25 | | | | | | * | | |
James T. Dresher(7)
|
| | Director | | | | | 182,700 | | | | | | | | | | | | | | | | | | 182,700 | | | | | | 4.66% | | | | | | 42,325 | | | | | | 2.39% | | |
Howard Feinglass(2)
|
| | Director | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 25 | | | | | | * | | |
Josh E. Fidler(8)
|
| | Director | | | | | 145,000 | | | | | | | | | | | | | | | | | | 145,000 | | | | | | 3.70% | | | | | | 25 | | | | | | * | | |
Boris M. Gutin(4)
|
| | Director | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 25 | | | | | | * | | |
Michael B. High(3)
|
| | Director | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 25 | | | | | | * | | |
Jennifer W. Reynolds
|
| | Director | | | | | 7,500 | | | | | | | | | | | | | | | | | | 7,500 | | | | | | 0.19% | | | | | | — | | | | | | * | | |
O. James Talbott
|
| | Director | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | 25 | | | | | | * | | |
Jack E. Steil
|
| | Director, Chairman of Board, |
| | | | 28,116 | | | | | | 50,000 | | | | | | | | | | | | 78,116 | | | | | | 1.99% | | | | | | — | | | | | | * | | |
Robert D. Kunisch, Jr.
|
| | Director, Chief Executive Officer and President |
| | | | 75,000 | | | | | | 50,000 | | | | | | | | | | | | 125,000 | | | | | | 3.19% | | | | | | — | | | | | | * | | |
Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
T Randy Jones
|
| | Executive Vice President, Chief Credit Officer |
| | | | — | | | | | | 11,429 | | | | | | | | | | | | 11,429 | | | | | | * | | | | | | — | | | | | | * | | |
A. Gary Rever
|
| | Executive Vice President, Chief Operating Officer and Chief Financial Officer |
| | | | — | | | | | | 11,429 | | | | | | | | | | | | 11,429 | | | | | | * | | | | | | — | | | | | | * | | |
All directors & executive officers as a group (13 persons)
|
| | | | | | | 593,316 | | | | | | 122,858 | | | | | | — | | | | | | 716,174 | | | | | | 18.25% | | | | | | 42,475 | | | | | | 2.39% | | |
|
| | |
Page
|
| |||
| | | | I-7 | | | |
| | | | I-7 | | | |
| | | | I-7 | | | |
| | | | I-8 | | | |
| | | | I-8 | | | |
| | | | I-8 | | | |
| | | | I-8 | | | |
| | | | I-8 | | | |
| | | | I-8 | | | |
| | | | I-9 | | | |
| | | | I-9 | | | |
| | | | I-10 | | | |
| | | | I-10 | | | |
| | | | I-10 | | | |
| | | | I-10 | | | |
| | | | I-11 | | | |
| | | | I-11 | | | |
| | | | I-13 | | | |
| | | | I-13 | | | |
| | | | I-13 | | | |
| | | | I-14 | | | |
| | | | I-14 | | | |
| | | | I-15 | | | |
| | | | I-16 | | | |
| | | | I-16 | | | |
| | | | I-17 | | | |
| | | | I-18 | | | |
| | | | I-18 | | | |
| | | | I-18 | | | |
| | | | I-19 | | | |
| | | | I-20 | | | |
| | | | I-21 | | | |
| | | | I-21 | | | |
| | | | I-22 | | | |
| | | | I-22 | | | |
| | | | I-23 | | | |
| | | | I-24 | | | |
| | | | I-27 | | | |
| | | | I-28 | | | |
| | | | I-28 | | | |
| | | | I-28 | | |
| | |
Page
|
| |||
| | | | I-29 | | | |
| | | | I-29 | | | |
| | | | I-29 | | | |
| | | | I-30 | | | |
| | | | I-30 | | | |
| | | | I-30 | | | |
| | | | I-31 | | | |
| | | | I-31 | | | |
| | | | I-31 | | | |
| | | | I-31 | | | |
| | | | I-32 | | | |
| | | | I-32 | | | |
| | | | I-32 | | | |
| | | | I-32 | | | |
| | | | I-32 | | | |
| | | | I-32 | | | |
| | | | I-32 | | | |
| | | | I-33 | | | |
| | | | I-33 | | | |
| | | | I-34 | | | |
| | | | I-35 | | | |
| | | | I-36 | | | |
| | | | I-36 | | | |
| | | | I-36 | | | |
| | | | I-37 | | | |
| | | | I-38 | | | |
| | | | I-38 | | | |
| | | | I-38 | | | |
| | | | I-39 | | | |
| | | | I-39 | | | |
| | | | I-39 | | | |
| | | | I-39 | | | |
| | | | I-39 | | | |
| | | | I-40 | | | |
| | | | I-40 | | | |
| | | | I-41 | | | |
| | | | I-41 | | | |
| | | | I-42 | | | |
| | | | I-43 | | | |
| | | | I-43 | | | |
| | | | I-43 | | |
| | |
Page
|
| |||
| | | | I-43 | | | |
| | | | I-43 | | | |
| | | | I-44 | | | |
| | | | I-47 | | | |
| | | | I-47 | | | |
| | | | I-48 | | | |
| | | | I-48 | | | |
| | | | I-48 | | | |
| | | | I-49 | | | |
| | | | I-50 | | | |
| | | | I-50 | | | |
| | | | I-51 | | | |
| | | | I-51 | | | |
| | | | I-52 | | | |
| | | | I-52 | | | |
| | | | I-54 | | | |
| | | | I-55 | | | |
| | | | I-56 | | | |
| | | | I-56 | | | |
| | | | I-56 | | | |
| | | | I-56 | | | |
| | | | I-56 | | | |
| | | | I-57 | | | |
| | | | I-57 | | | |
| | | | I-57 | | | |
| | | | I-57 | | | |
| | | | I-58 | | | |
| | | | I-59 | | | |
| | | | I-60 | | | |
| | | | I-60 | | | |
| | | | I-62 | | | |
| | | | I-62 | | | |
| | | | I-62 | | | |
| | | | I-62 | | | |
| | | | I-69 | | | |
| | | | I-71 | | | |
| | | | I-72 | | | |
| | | | I-72 | | | |
| | | | I-72 | | | |
| | | | I-73 | | | |
| | | | I-73 | | | |
| | | | I-73 | | | |
| | | | I-74 | | |
| | |
Page
|
| |||
| | | | I-74 | | | |
| | | | I-74 | | | |
| | | | I-74 | | | |
| | | | I-75 | | | |
| | | | I-75 | | |
| Exhibit 1 | | | Form of First Mariner Stockholder Agreement | |
| Exhibit 2 | | | List of Signatories to First Mariner Stockholder Consent and First Mariner Stockholder Agreement | |
| Exhibit 3 | | | Form of First Mariner Stockholder Consent | |
| Exhibit 4 | | | Forms of Employment Agreements | |
| 280G Stockholder Approval | | | I-54 | |
| 401(k) Plan | | | I-53 | |
| Agreement | | | I-1 | |
| ALLL | | | I-28 | |
| Average Closing Price | | | I-63 | |
| Burdensome Condition | | | I-50 | |
| Canceled Shares | | | I-3 | |
| Certificate | | | I-3 | |
| Change in the First Mariner Recommendation | | | I-49 | |
| Chosen Courts | | | I-78 | |
| Closing | | | I-2 | |
| Closing Date | | | I-2 | |
| Commissioner | | | I-2 | |
| Covered Employees | | | I-52 | |
| Derivative Transaction | | | I-25 | |
| Determination Date | | | I-64 | |
| DOL | | | I-21 | |
| Effective Time | | | I-2 | |
| Exchange Agent | | | I-5 | |
| Exchange Fund | | | I-5 | |
| Exchange Ratio | | | I-3 | |
| FDIA | | | I-11 | |
| FDIC | | | I-11 | |
| Final Index Price | | | I-64 | |
| First Mariner | | | I-1 | |
| First Mariner Benefit Plans | | | I-21 | |
| First Mariner Contracts | | | I-24 | |
| First Mariner Dissenting Shares | | | I-8 | |
| First Mariner Recommendation | | | I-49 | |
| First Mariner Regulatory Agreement | | | I-25 | |
| First Mariner Stock Option | | | I-4 | |
| First Mariner Stockholder Agreement | | | I-1 | |
| First Mariner Stockholder Approval | | | I-9 | |
| First Mariner Stockholder Consent | | | I-1 | |
| First Mariner Termination Fee | | | I-75 | |
| First Mariner Warrant | | | I-4 | |
| Howard | | | I-1 | |
| Howard Bank | | | I-1 | |
| Howard Benefit Plans | | | I-41 | |
| Howard Certificates | | | I-5 | |
| Howard Ratio | | | I-63 | |
| Howard Real Property | | | I-38 | |
| Howard Recommendation | | | I-49 | |
| Howard Regulatory Agreement | | | I-37 | |
| Howard Reimbursement Amount | | | I-75 | |
| Howard SEC Reports | | | I-32 | |
| Howard Stockholder Approval | | | I-49 | |
| Howard Systems | | | I-39 | |
| Howard Termination Fee | | | I-75 | |
| Howard’s Stockholders’ Meeting | | | I-49 | |
| Indemnified Party | | | I-54 | |
| Index Group | | | I-64 | |
| Index Price | | | I-64 | |
| Index Ratio | | | I-63 | |
| IRS | | | I-21 | |
| Maximum Amount | | | I-55 | |
| MCFI | | | I-1 | |
| MDOFR | | | I-2 | |
| Merger | | | I-1 | |
| Merger Consideration | | | I-3 | |
| MGCL | | | I-2 | |
| Money Laundering Laws | | | I-19 | |
| OFAC | | | I-29 | |
| PBGC | | | I-21 | |
| Permitted Liens | | | I-15 | |
| Pool | | | I-27 | |
| Proxy/Information Statement | | | I-48 | |
| Real Property | | | I-15 | |
| Regulatory Communication | | | I-50 | |
| Requisite Regulatory Approvals | | | I-59 | |
| Sanctioned Countries | | | I-29 | |
| Sanctions | | | I-29 | |
| Sarbanes-Oxley Act | | | I-18 | |
| Starting Date | | | I-64 | |
| Starting Price | | | I-64 | |
| Systems | | | I-16 | |
| Takeover Laws | | | I-26 | |
| Tax Opinion | | | I-60 | |
| Howard: | | | Howard Bancorp, Inc. 6011 University Blvd. Suite 370 Ellicott City, MD 21043 Facsimile Number: (410) 750-8588 Attention: Mary Ann Scully |
|
| Copy to Counsel: | | | Covington & Burling LLP One CityCenter 850 Tenth Street, NW Washington, DC 20001 Facsimile Number: (202) 778-5988 Attention: Frank M. Conner III Email: rconner@cov.com; Attention: Michael P. Reed Email: mreed@cov.com Attention: Christopher DeCresce Email: cdecresce@cov.com |
|
| First Mariner: | | | First Mariner Bank 3301 Boston Street Baltimore, MD 21224 Facsimile Number: (410) 510-1489 Attention: Robert D. Kunisch, Jr. |
|
| Copy to Counsel: | | | Venable LLP Suite 900 750 East Pratt Street Baltimore, Maryland 21202 Facsimile Number: (410) 244-7546 Attention: Michael D. Schiffer |
|
| | | | HOWARD BANCORP, INC. | | |||
| | | | By: | | | /s/ Mary Ann Scully | |
| | | | | | | Name: Mary Ann Scully | |
| | | | | | |
Title: President, Chairman and Chief Executive Officer
|
|
| | | | HOWARD BANK | | |||
| | | | By: | | | /s/ Mary Ann Scully | |
| | | | | | | Name: Mary Ann Scully | |
| | | | | | |
Title: President, Chairman and Chief Executive Officer
|
|
| | | | FIRST MARINER BANK | | |||
| | | | By: | | | /s/ Robert Kunisch | |
| | | | | | | Name: Robert Kunisch | |
| | | | | | | Title: Chief Executive Officer | |
| (i) | | | if to Howard or Howard Bank, to: | | |||
| | | |
Howard Bancorp, Inc.
6011 University Drive Suite 370 Ellicott City, MD 21043 Attention: George C. Coffman
Executive Vice President, Chief Financial Officer |
| |||
| | | | Facsimile No.: (410) 750-8588 | | |||
| | | | Telephone No.: 410.750.0020 | | |||
| | | | with a copy (which shall not constitute notice) to: | | |||
| | | | Covington & Burling LLP | | |||
| | | | One CityCenter | | |||
| | | | 850 Tenth Street, NW | | |||
| | | | Washington, DC 20001-4956 | | |||
| | | | Attention: Michael P. Reed | | |||
| | | | Facsimile No.: (202) 778-5988 | | |||
| | | | Telephone No.: (202) 662-5988 | | |||
| (ii) | | | if to Stockholder, at the address set forth below Stockholder’s signature on the signature page executed by Stockholder, or such other address for Stockholder on file with the Surviving Corporation. | |
| Howard Bancorp, Inc.: | | | |||||
| | | | | ||||
| By: | | | | | |||
| Name: Mary Ann Scully | | | |||||
| Title: President, Chairman and Chief Executive Officer |
| | |||||
| | | | |||||
| Howard Bank: | | | |||||
| | | | |||||
| By: | | | | | |||
| Name: Mary Ann Scully | | | |||||
| Title: President Chairman and Chief Executive Officer |
| | | |
| Stockholder: | |
|
(Print Name of Stockholder)
|
|
|
(Signature)
|
|
|
(Print name and title if signing on behalf of an entity)
|
|
|
(Print Address)
|
|
|
(Print Address)
|
|
|
(Print Telephone Number)
|
|
|
(Social Security or Tax I.D. Number)
|
|
| Stockholder: | |
|
(Print Name of Stockholder)
|
|
|
(Signature)
|
|
|
(Print name and title if signing on behalf of an entity)
|
|
|
(Print Address)
|
|
|
(Print Address)
|
|
|
(Print Telephone Number)
|
|
|
(Social Security or Tax I.D. Number)
|
|
| Employer: | |
| HOWARD BANK | |
|
By
|
|
|
Executive:
|
|
| Employer: | |
| HOWARD BANK | |
|
By
|
|
|
Executive:
|
|
| | | | | V-4 | | | |
| | | | | V-5 | | | |
| | | | | V-7 | | | |
| | | | | V-46 | | | |
| | | | | V-88 | | | |
| | | | | V-131 | | | |
| | | | | V-166 | | | |
| | | | | V-188 | | | |
| | | | | V-211 | | | |
| | | | | V-235 | | |
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 5,641 | | | | | $ | 5,431 | | |
Federal funds sold and interest-bearing deposits
|
| | | | 27,590 | | | | | | 14,637 | | |
Cash and cash equivalents
|
| | | | 33,231 | | | | | | 20,068 | | |
Certificates of deposit
|
| | | | 743 | | | | | | 992 | | |
Securities available for sale (“AFS”), at fair value
|
| | | | 130,770 | | | | | | 143,471 | | |
Loans held for sale (“LHFS”), at fair value
|
| | | | 37,075 | | | | | | 41,143 | | |
Loans receivable
|
| | | | 679,275 | | | | | | 656,138 | | |
Allowance for loan losses
|
| | | | (3,977) | | | | | | (3,832) | | |
Loans receivable, net
|
| | | | 675,298 | | | | | | 652,306 | | |
Real estate acquired through foreclosure
|
| | | | 3,223 | | | | | | 4,899 | | |
Restricted stock investments
|
| | | | 7,316 | | | | | | 5,569 | | |
Premises and equipment, net
|
| | | | 37,144 | | | | | | 34,990 | | |
Goodwill
|
| | | | 10,502 | | | | | | 10,502 | | |
Other Intangible assets
|
| | | | 4,532 | | | | | | 5,137 | | |
Accrued interest receivable
|
| | | | 3,191 | | | | | | 2,884 | | |
Bank-owned life insurance (“BOLI”)
|
| | | | 43,479 | | | | | | 42,701 | | |
Prepaid expenses and other assets
|
| | | | 6,990 | | | | | | 7,367 | | |
Total assets
|
| | | $ | 993,494 | | | | | $ | 972,029 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | ||||||||||
Liabilities: | | | | ||||||||||
Deposits:
|
| | | ||||||||||
Noninterest-bearing
|
| | | $ | 183,948 | | | | | $ | 137,905 | | |
Interest-bearing
|
| | | | 553,874 | | | | | | 617,429 | | |
Total deposits
|
| | | | 737,822 | | | | | | 755,334 | | |
Short-term borrowings
|
| | | | 140,000 | | | | | | 100,000 | | |
Long-term borrowings
|
| | | | 11,102 | | | | | | 11,609 | | |
Accrued expenses and other liabilities
|
| | | | 5,069 | | | | | | 5,185 | | |
Total liabilities
|
| | | | 893,993 | | | | | | 872,128 | | |
Stockholders’ equity: | | | | ||||||||||
Preferred stock, $10 par value; 10,000,000 shares authorized; Series A, noncumulative perpetual preferred stock; 1,774,125 shares issued and outstanding
|
| | | | 17,741 | | | | | | 17,741 | | |
Common stock, $10 par value; 10,000,000 shares authorized; 3,725,893 shares issued and outstanding
|
| | | | 37,259 | | | | | | 37,259 | | |
Additional paid-in capital
|
| | | | 56,216 | | | | | | 55,763 | | |
Retained deficit
|
| | | | (11,575) | | | | | | (9,670) | | |
Accumulated other comprehensive loss
|
| | | | (140) | | | | | | (1,192) | | |
Total stockholders’ equity
|
| | | | 99,501 | | | | | | 99,901 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 993,494 | | | | | $ | 972,029 | | |
|
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||
Interest income: | | | | | | ||||||||||||||||||||
Loans
|
| | | $ | 8,208 | | | | | $ | 7,487 | | | | | $ | 23,074 | | | | | $ | 21,279 | | |
Securities and other earning assets
|
| | | | 904 | | | | | | 1,001 | | | | | | 2,885 | | | | | | 3,377 | | |
Total interest income
|
| | | | 9,112 | | | | | | 8,488 | | | | | | 25,959 | | | | | | 24,656 | | |
Interest expense: | | | | | | ||||||||||||||||||||
Deposits
|
| | | | 937 | | | | | | 980 | | | | | | 2,957 | | | | | | 2,914 | | |
Short-term borrowings
|
| | | | 309 | | | | | | 55 | | | | | | 600 | | | | | | 133 | | |
Long-term borrowings
|
| | | | 46 | | | | | | 72 | | | | | | 146 | | | | | | 216 | | |
Total interest expense
|
| | | | 1,292 | | | | | | 1,107 | | | | | | 3,703 | | | | | | 3,263 | | |
Net interest income
|
| | | | 7,820 | | | | | | 7,381 | | | | | | 22,256 | | | | | | 21,393 | | |
Provision for loan losses
|
| | | | 321 | | | | | | 958 | | | | | | 792 | | | | | | 1,576 | | |
Net interest income after provision for loan losses
|
| | | | 7,499 | | | | | | 6,423 | | | | | | 21,464 | | | | | | 19,817 | | |
Noninterest income: | | | | | | ||||||||||||||||||||
Mortgage-banking revenue
|
| | | | 1,648 | | | | | | 4,169 | | | | | | 5,814 | | | | | | 12,567 | | |
ATM fees
|
| | | | 468 | | | | | | 519 | | | | | | 1,419 | | | | | | 1,578 | | |
Service fees on deposits
|
| | | | 403 | | | | | | 399 | | | | | | 1,157 | | | | | | 1,151 | | |
Gain on sale of AFS securities, net
|
| | | | — | | | | | | 143 | | | | | | — | | | | | | 143 | | |
Loss on disposal of premises and equipment
|
| | | | (84) | | | | | | (4) | | | | | | (107) | | | | | | (4) | | |
Gain on acquired loans
|
| | | | 114 | | | | | | 130 | | | | | | 303 | | | | | | 246 | | |
Commissions on sales of nondeposit investment
products |
| | | | — | | | | | | 32 | | | | | | — | | | | | | 158 | | |
Income from BOLI
|
| | | | 259 | | | | | | 264 | | | | | | 779 | | | | | | 786 | | |
Other
|
| | | | 80 | | | | | | 262 | | | | | | 396 | | | | | | 641 | | |
Total noninterest income
|
| | | | 2,888 | | | | | | 5,914 | | | | | | 9,761 | | | | | | 17,266 | | |
Noninterest expense: | | | | | | ||||||||||||||||||||
Salaries and employee benefits
|
| | | | 5,261 | | | | | | 6,493 | | | | | | 17,197 | | | | | | 18,476 | | |
Occupancy
|
| | | | 1,314 | | | | | | 1,745 | | | | | | 3,948 | | | | | | 5,509 | | |
Furniture, fixtures, and equipment
|
| | | | 207 | | | | | | 198 | | | | | | 637 | | | | | | 678 | | |
Professional services
|
| | | | 207 | | | | | | 203 | | | | | | 1,386 | | | | | | 471 | | |
Advertising
|
| | | | 43 | | | | | | 40 | | | | | | 130 | | | | | | 116 | | |
Marketing and promotion
|
| | | | 191 | | | | | | 163 | | | | | | 701 | | | | | | 557 | | |
Data processing
|
| | | | 776 | | | | | | 601 | | | | | | 2,055 | | | | | | 1,801 | | |
Merger related expenses
|
| | | | 616 | | | | | | — | | | | | | 616 | | | | | | — | | |
ATM servicing expenses
|
| | | | 94 | | | | | | 111 | | | | | | 286 | | | | | | 353 | | |
(Write-downs, losses, and costs) of real estate acquired through foreclosure, net of gains
|
| | | | 17 | | | | | | 132 | | | | | | (72) | | | | | | 132 | | |
Federal Deposit Insurance Corporation(“FDIC”)
insurance premiums |
| | | | 212 | | | | | | 319 | | | | | | 547 | | | | | | 932 | | |
Service and maintenance – facilities
|
| | | | 248 | | | | | | 242 | | | | | | 854 | | | | | | 765 | | |
Service and maintenance – software
|
| | | | 298 | | | | | | 345 | | | | | | 908 | | | | | | 959 | | |
Corporate Insurance
|
| | | | 96 | | | | | | 101 | | | | | | 302 | | | | | | 313 | | |
Consulting fees
|
| | | | 159 | | | | | | 181 | | | | | | 457 | | | | | | 562 | | |
Loan expenses
|
| | | | 266 | | | | | | 317 | | | | | | 916 | | | | | | 667 | | |
Amortization of intangible assets
|
| | | | 202 | | | | | | 224 | | | | | | 605 | | | | | | 673 | | |
Other
|
| | | | 553 | | | | | | 604 | | | | | | 1,657 | | | | | | 1,850 | | |
Total noninterest expense
|
| | | | 10,760 | | | | | | 12,019 | | | | | | 33,130 | | | | | | 34,814 | | |
Net (loss) income before income taxes
|
| | | | (373) | | | | | | 318 | | | | | | (1,905) | | | | | | 2,269 | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net (loss) income
|
| | | $ | (373) | | | | | $ | 318 | | | | | $ | (1,905) | | | | | $ | 2,269 | | |
Net (loss) income per common share – basic and diluted
|
| | | $ | (0.10) | | | | | $ | 0.09 | | | | | $ | (0.51) | | | | | $ | 0.61 | | |
|
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||
Net (loss) income
|
| | | $ | (373) | | | | | $ | 318 | | | | | $ | (1,905) | | | | | $ | 2,269 | | |
Other comprehensive income (loss): | | | | | | ||||||||||||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
| | | | 266 | | | | | | (344) | | | | | | 1,052 | | | | | | 4,694 | | |
Reclassification adjustment for net gains on
securities included in net income (loss) |
| | | | — | | | | | | (143) | | | | | | — | | | | | | (143) | | |
Total other comprehensive income (loss)
|
| | | | 266 | | | | | | (487) | | | | | | 1,052 | | | | | | 4,551 | | |
Total comprehensive (loss) income
|
| | | $ | (107) | | | | | $ | (169) | | | | | $ | (853) | | | | | $ | 6,820 | | |
|
| | |
Nine Months Ended September 30, 2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares of Preferred Stock |
| |
Number of
Shares of Common Stock |
| |
Preferred
Stock |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Deficit |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2017
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,763 | | | | | $ | (9,670) | | | | | $ | (1,192) | | | | | $ | 99,901 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,905) | | | | | | — | | | | | | (1,905) | | |
Stock compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 453 | | | | | | — | | | | | | — | | | | | | 453 | | |
Change in unrealized gains and losses on AFS securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,052 | | | | | | 1,052 | | |
Balance at September 30, 2017
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 56,216 | | | | | $ | (11,575) | | | | | $ | (140) | | | | | $ | 99,501 | | |
|
| | |
Nine Months Ended September 30, 2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares of Preferred Stock |
| |
Number of
Shares of Common Stock |
| |
Preferred
Stock |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Deficit |
| |
Accumulated
Other Comprehensive (Loss) Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2016
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,191 | | | | | $ | (10,722) | | | | | $ | (1,243) | | | | | $ | 98,226 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,269 | | | | | | — | | | | | | 2,269 | | |
Stock compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 426 | | | | | | — | | | | | | — | | | | | | 426 | | |
Change in unrealized gains and losses on AFS securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,551 | | | | | | 4,551 | | |
Balance at September 30, 2016
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,617 | | | | | $ | (8,453) | | | | | $ | 3,308 | | | | | $ | 105,472 | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Cash flows from operating activities: | | | | ||||||||||
Net (loss) income
|
| | | $ | (1,905) | | | | | $ | 2,269 | | |
Adjustments to reconcile net (loss) income to net cash from operating activities: | | | | ||||||||||
Depreciation and amortization
|
| | | | 1,622 | | | | | | 1,834 | | |
Stock compensation
|
| | | | 453 | | | | | | 426 | | |
Amortization of unearned loan fees and costs, net
|
| | | | 654 | | | | | | 718 | | |
Accretion of discounts on purchased loans, net
|
| | | | (1,280) | | | | | | (1,668) | | |
Amortization of premiums on AFS securities
|
| | | | 601 | | | | | | 767 | | |
Amortization of intangible assets
|
| | | | 605 | | | | | | 673 | | |
Amortization of premiums on purchased deposits
|
| | | | (147) | | | | | | (287) | | |
Gains on sales of LHFS
|
| | | | (5,010) | | | | | | (11,444) | | |
(Increase) decrease in accrued interest receivable
|
| | | | (307) | | | | | | 2 | | |
Gain on sale of AFS securities, net
|
| | | | — | | | | | | (143) | | |
Gain on acquired loans
|
| | | | (303) | | | | | | (246) | | |
Provision for loan losses
|
| | | | 792 | | | | | | 1,576 | | |
Losses and (gains), net of write-downs and losses on sales of real estate acquired through foreclosure
|
| | | | 125 | | | | | | (109) | | |
Loss on disposal of premises and equipment
|
| | | | 107 | | | | | | 4 | | |
Increase in cash surrender value of BOLI
|
| | | | (778) | | | | | | (786) | | |
Originations of mortgage LHFS
|
| | | | (388,653) | | | | | | (616,852) | | |
Proceeds from mortgage LHFS
|
| | | | 397,026 | | | | | | 622,367 | | |
Net decrease in accrued expenses and other liabilities
|
| | | | (118) | | | | | | (2,158) | | |
Net decrease (increase) in prepaid expenses and other assets
|
| | | | 377 | | | | | | (1,172) | | |
Net cash provided by (used in) operating activities
|
| | | | 3,861 | | | | | | (4,229) | | |
Cash flows from investing activities: | | | | ||||||||||
Loan principal disbursements, net of repayments
|
| | | | (25,989) | | | | | | (45,202) | | |
Proceeds from sales of loans
|
| | | | 4,590 | | | | | | 2,612 | | |
Repurchase of loans previously sold
|
| | | | (861) | | | | | | — | | |
Redemption of certificates of deposit
|
| | | | 249 | | | | | | — | | |
(Purchase) redemption of restricted stock investments
|
| | | | (1,747) | | | | | | 643 | | |
Purchases of premises and equipment, net of proceeds from disposals
|
| | | | (3,883) | | | | | | (1,021) | | |
Activity in AFS securities:
|
| | | ||||||||||
Maturities/calls/repayments
|
| | | | 13,152 | | | | | | 24,910 | | |
Purchases
|
| | | | — | | | | | | (21,029) | | |
Sales
|
| | | | — | | | | | | 20,300 | | |
Proceeds from sales of real estate acquired through foreclosure
|
| | | | 1,662 | | | | | | 1,971 | | |
Net cash used in investing activities
|
| | | | (12,827) | | | | | | (16,816) | | |
Cash flows from financing activities: | | | | ||||||||||
Net (decrease) increase in deposits
|
| | | | (17,364) | | | | | | 21,494 | | |
Additional borrowings
|
| | | | 686,000 | | | | | | 373,000 | | |
Repayments of borrowings
|
| | | | (646,507) | | | | | | (390,702) | | |
Net cash provided by financing activities
|
| | | | 22,129 | | | | | | 3,792 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 13,163 | | | | | | (17,253) | | |
Cash and cash equivalents at beginning of period
|
| | | | 20,068 | | | | | | 39,317 | | |
Cash and cash equivalents at end of period
|
| | | $ | 33,231 | | | | | $ | 22,064 | | |
Supplemental information: | | | | ||||||||||
Interest paid on deposits and borrowed funds
|
| | | $ | 3,659 | | | | | $ | 3,256 | | |
Transfer of loans to real estate acquired through foreclosure
|
| | | | 110 | | | | | | 640 | | |
Transfers of LHFS to loan portfolio
|
| | | | 706 | | | | | | 3,370 | | |
| | |
September 30, 2017
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
Gains |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 116,170 | | | | | $ | 319 | | | | | $ | 525 | | | | |
$
|
115,964
|
| |
Trust preferred securities
|
| | | | 3,011 | | | | | | 54 | | | | | | — | | | | |
|
3,065
|
| |
U.S. government agency notes
|
| | | | 5,940 | | | | | | 45 | | | | | | 5 | | | | |
|
5,980
|
| |
Corporate bonds
|
| | | | 5,038 | | | | | | 7 | | | | | | 33 | | | | |
|
5,012
|
| |
Equity securities – mutual funds
|
| | | | 750 | | | | | | — | | | | | | 1 | | | | |
|
749
|
| |
| | | | $ | 130,909 | | | | | $ | 425 | | | | | $ | 564 | | | | | $ | 130,770 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
Gains |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 129,128 | | | | | $ | 161 | | | | | $ | 1,232 | | | | |
$
|
128,057
|
| |
Trust preferred securities
|
| | | | 3,025 | | | | | | 48 | | | | | | — | | | | |
|
3,073
|
| |
U.S. government agency notes
|
| | | | 6,718 | | | | | | 23 | | | | | | 38 | | | | |
|
6,703
|
| |
Corporate bonds
|
| | | | 5,042 | | | | | | — | | | | | | 148 | | | | |
|
4,894
|
| |
Equity securities – mutual funds
|
| | | | 750 | | | | | | — | | | | | | 6 | | | | |
|
744
|
| |
| | | | $ | 144,663 | | | | | $ | 232 | | | | | $ | 1,424 | | | | | $ | 143,471 | | |
|
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Due in one year or less
|
| | | $ | — | | | | | $ | — | | |
Due after five year through ten years
|
| | | | 6,698 | | | | | | 6,702 | | |
Due after ten years
|
| | | | 7,291 | | | | | | 7,357 | | |
Mortgage-backed securities
|
| | | | 116,170 | | | | | | 115,962 | | |
| | | | $ | 130,159 | | | | | $ | 130,021 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 63,999 | | | | | $ | 525 | | | | | $ | — | | | | | $ | — | | | | |
$
|
63,999
|
| | | |
$
|
525
|
| |
U.S. government agency notes
|
| | | | — | | | | | | — | | | | | | 480 | | | | | | 5 | | | | |
|
480
|
| | | |
|
5
|
| |
Corporate bonds
|
| | | | 4,004 | | | | | | 33 | | | | | | — | | | | | | — | | | | |
|
4,004
|
| | | |
|
33
|
| |
Equity securities – mutual funds
|
| | | | 749 | | | | | | 1 | | | | | | — | | | | | | — | | | | |
|
749
|
| | | |
|
1
|
| |
| | | | $ | 68,752 | | | | | $ | 559 | | | | | $ | 480 | | | | | $ | 5 | | | | | $ | 69,232 | | | | | $ | 564 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 113,496 | | | | | $ | 1,229 | | | | | $ | 750 | | | | | $ | 3 | | | | |
$
|
114,246
|
| | | |
$
|
1,232
|
| |
U.S. government agency notes
|
| | | | 770 | | | | | | 6 | | | | | | 4,041 | | | | | | 32 | | | | |
|
4,811
|
| | | |
|
38
|
| |
Corporate bonds
|
| | | | 4,894 | | | | | | 148 | | | | | | — | | | | | | — | | | | |
|
4,894
|
| | | |
|
148
|
| |
Equity securities – mutual funds
|
| | | | 744 | | | | | | 6 | | | | | | — | | | | | | — | | | | |
|
744
|
| | | |
|
6
|
| |
| | | | $ | 119,904 | | | | | $ | 1,389 | | | | | $ | 4,791 | | | | | $ | 35 | | | | | $ | 124,695 | | | | | $ | 1,424 | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 125,117 | | | | | $ | 108,455 | | |
Commercial mortgage
|
| | | | 224,092 | | | | | | 214,982 | | |
Commercial construction
|
| | | | 41,433 | | | | | | 34,503 | | |
Consumer construction
|
| | | | 6,683 | | | | | | 7,021 | | |
Residential mortgage
|
| | | | 174,827 | | | | | | 172,818 | | |
Consumer
|
| | | | 110,034 | | | | | | 121,569 | | |
Total loans
|
| | | | 682,186 | | | | | | 659,348 | | |
Unearned loan fees, net
|
| | | | (2,911) | | | | | | (3,210) | | |
| | | | $ | 679,275 | | | | | $ | 656,138 | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 1,196 | | | | | $ | 1,215 | | |
Commercial mortgage
|
| | | | 4,242 | | | | | | 6,461 | | |
Commercial construction
|
| | | | 599 | | | | | | 1,828 | | |
Consumer construction
|
| | | | 1,545 | | | | | | 1,557 | | |
Residential mortgage
|
| | | | 2,663 | | | | | | 2,879 | | |
Consumer
|
| | | | 696 | | | | | | 852 | | |
Outstanding balance
|
| | | | 10,941 | | | | | | 14,792 | | |
Net discount on purchased impaired loans
|
| | | | (427) | | | | | | (2,018) | | |
Net carrying amount
|
| | | $ | 10,514 | | | | | $ | 12,774 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 867 | | | | | $ | 1,741 | | |
Accretion
|
| | | | (809) | | | | | | (979) | | |
Reclassification
|
| | | | 160 | | | | | | 270 | | |
Ending balance
|
| | | $ | 218 | | | | | $ | 1,032 | | |
|
| | |
Three Months Ended September 30, 2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 591 | | | | | $ | 1,318 | | | | | $ | 245 | | | | | $ | 204 | | | | | $ | 1,082 | | | | | $ | 560 | | | | | $ | (42) | | | | | $ | 3,958 | | |
Charge-offs
|
| | | | (163) | | | | | | — | | | | | | — | | | | | | (19) | | | | | | — | | | | | | (143) | | | | | | — | | | | |
|
(325)
|
| |
Recoveries
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | 1 | | | | | | — | | | | |
|
23
|
| |
Net (charge-offs)recoveries
|
| | | | (153) | | | | | | — | | | | | | — | | | | | | (19) | | | | | | 12 | | | | | | (142) | | | | | | — | | | | |
|
(302)
|
| |
(Reversal of)provision for loan losses
|
| | | | 286 | | | | | | (16) | | | | | | 23 | | | | | | 21 | | | | | | (63) | | | | | | 2 | | | | | | 68 | | | | |
|
321
|
| |
Ending Balance
|
| | | $ | 724 | | | | | $ | 1,302 | | | | | $ | 268 | | | | | $ | 206 | | | | | $ | 1,031 | | | | | $ | 420 | | | | | $ | 26 | | | | | $ | 3,977 | | |
|
| | |
Nine Months Ended September 30, 2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 447 | | | | | $ | 1,301 | | | | | $ | 246 | | | | | $ | 125 | | | | | $ | 971 | | | | | $ | 742 | | | | | $ | — | | | | | $ | 3,832 | | |
Charge-offs
|
| | | | (312) | | | | | | — | | | | | | — | | | | | | (56) | | | | | | (7) | | | | | | (338) | | | | | | — | | | | |
|
(713)
|
| |
Recoveries
|
| | | | 13 | | | | | | — | | | | | | — | | | | | | — | | | | | | 37 | | | | | | 16 | | | | | | — | | | | |
|
66
|
| |
Net (charge-offs) recoveries
|
| | | | (299) | | | | | | — | | | | | | — | | | | | | (56) | | | | | | 30 | | | | | | (322) | | | | | | — | | | | |
|
(647)
|
| |
(Reversal of) provision for loan losses
|
| | | | 576 | | | | | | 1 | | | | | | 22 | | | | | | 137 | | | | | | 30 | | | | | | — | | | | | | 26 | | | | |
|
792
|
| |
Ending Balance
|
| | | $ | 724 | | | | | $ | 1,302 | | | | | $ | 268 | | | | | $ | 206 | | | | | $ | 1,031 | | | | | $ | 420 | | | | | $ | 26 | | | | | $ | 3,977 | | |
Ending balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 314 | | | | | $ | 4 | | | | | $ | — | | | | |
$
|
318
|
| |
Ending balance – purchased impaired loans
|
| | | | 293 | | | | | | 390 | | | | | | 38 | | | | | | 185 | | | | | | 129 | | | | | | 30 | | | | | | — | | | | |
|
1,065
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 431 | | | | | | 912 | | | | | | 230 | | | | | | 21 | | | | | | 588 | | | | | | 386 | | | | | | 26 | | | | |
|
2,594
|
| |
| | | | $ | 724 | | | | | $ | 1,302 | | | | | $ | 268 | | | | | $ | 206 | | | | | $ | 1,031 | | | | | $ | 420 | | | | | $ | 26 | | | | | $ | 3,977 | | |
Ending loan balance – individually
evaluated for impairment |
| | | $ | 15 | | | | | $ | 3,776 | | | | | $ | — | | | | | $ | — | | | | | $ | 15,706 | | | | | $ | 1,092 | | | | | | | | | | |
$
|
20,589
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 1,036 | | | | | | 4,045 | | | | | | 432 | | | | | | 1,554 | | | | | | 2,674 | | | | | | 773 | | | | | | | | | | |
|
10,514
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 123,848 | | | | | | 216,090 | | | | | | 41,168 | | | | | | 5,012 | | | | | | 155,559 | | | | | | 106,495 | | | | | | | | | | |
|
648,172
|
| |
| | | | $ | 124,899 | | | | | $ | 223,911 | | | | | $ | 41,600 | | | | | $ | 6,566 | | | | | $ | 173,939 | | | | | $ | 108,360 | | | | | | | | | | | $ | 679,275 | | |
|
| | |
Three Months Ended September 30, 2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 360 | | | | | $ | 938 | | | | | $ | 117 | | | | | $ | 226 | | | | | $ | 1,037 | | | | | $ | 359 | | | | | $ | — | | | | | $ | 3,037 | | |
Charge-offs
|
| | | | — | | | | | | (83) | | | | | | — | | | | | | — | | | | | | — | | | | | | (523) | | | | | | — | | | | |
|
(606)
|
| |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | 109 | | | | | | — | | | | |
|
121
|
| |
Net (charge-offs) recoveries
|
| | | | — | | | | | | (83) | | | | | | — | | | | | | — | | | | | | 12 | | | | | | (414) | | | | | | — | | | | |
|
(485)
|
| |
Provision for (reversal of) loan losses
|
| | | | 21 | | | | | | 315 | | | | | | 44 | | | | | | 17 | | | | | | 39 | | | | | | 522 | | | | | | — | | | | |
|
958
|
| |
Ending Balance
|
| | | $ | 381 | | | | | $ | 1,170 | | | | | $ | 161 | | | | | $ | 243 | | | | | $ | 1,088 | | | | | $ | 467 | | | | | $ | — | | | | | $ | 3,510 | | |
|
| | |
Nine Months Ended September 30, 2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 778 | | | | | $ | 884 | | | | | $ | 38 | | | | | $ | 54 | | | | | $ | 331 | | | | | $ | 719 | | | | | $ | — | | | | | $ | 2,804 | | |
Charge-offs
|
| | | | (168) | | | | | | (83) | | | | | | — | | | | | | — | | | | | | (259) | | | | | | (556) | | | | | | — | | | | |
|
(1,066)
|
| |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43 | | | | | | 153 | | | | | | — | | | | |
|
196
|
| |
Net (charge-offs) recoveries
|
| | | | (168) | | | | | | (83) | | | | | | — | | | | | | — | | | | | | (216) | | | | | | (403) | | | | | | — | | | | |
|
(870)
|
| |
Provision for (reversal of) loan losses
|
| | | | (229) | | | | | | 369 | | | | | | 123 | | | | | | 189 | | | | | | 973 | | | | | | 151 | | | | | | — | | | | |
|
1,576
|
| |
Ending Balance
|
| | | $ | 381 | | | | | $ | 1,170 | | | | | $ | 161 | | | | | $ | 243 | | | | | $ | 1,088 | | | | | $ | 467 | | | | | $ | — | | | | | $ | 3,510 | | |
Ending balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 358 | | | | | $ | 206 | | | | | $ | — | | | | |
$
|
564
|
| |
Ending balance – purchased impaired loans
|
| | | | 22 | | | | | | 140 | | | | | | 13 | | | | | | 225 | | | | | | 171 | | | | | | 24 | | | | | | — | | | | |
|
595
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 359 | | | | | | 1,030 | | | | | | 148 | | | | | | 18 | | | | | | 559 | | | | | | 237 | | | | | | — | | | | |
|
2,351
|
| |
| | | | $ | 381 | | | | | $ | 1,170 | | | | | $ | 161 | | | | | $ | 243 | | | | | $ | 1,088 | | | | | $ | 467 | | | | | $ | — | | | | | $ | 3,510 | | |
Ending loan balance – individually
evaluated for impairment |
| | | $ | 17 | | | | | $ | 1,611 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,105 | | | | | $ | 1,289 | | | | | | | | | | |
$
|
14,022
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 961 | | | | | | 6,371 | | | | | | 1,606 | | | | | | 1,792 | | | | | | 2,659 | | | | | | 854 | | | | | | | | | | |
|
14,243
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 92,023 | | | | | | 190,143 | | | | | | 23,993 | | | | | | 7,076 | | | | | | 151,729 | | | | | | 95,748 | | | | | | | | | | |
|
560,712
|
| |
| | | | $ | 93,001 | | | | | $ | 198,125 | | | | | $ | 25,599 | | | | | $ | 8,868 | | | | | $ | 165,493 | | | | | $ | 97,891 | | | | | | | | | | | $ | 588,977 | | |
|
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Ending balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 338 | | | | | $ | 203 | | | | | $ | — | | | | |
$
|
541
|
| |
Ending balance – purchased impaired loans
|
| | | | 22 | | | | | | 155 | | | | | | 19 | | | | | | 114 | | | | | | — | | | | | | 100 | | | | | | — | | | | |
|
410
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 425 | | | | | | 1,146 | | | | | | 227 | | | | | | 11 | | | | | | 633 | | | | | | 439 | | | | | | — | | | | |
|
2,881
|
| |
| | | | $ | 447 | | | | | $ | 1,301 | | | | | $ | 246 | | | | | $ | 125 | | | | | $ | 971 | | | | | $ | 742 | | | | | $ | — | | | | | $ | 3,832 | | |
Ending loan balance – individually
evaluated for impairment |
| | | $ | 16 | | | | | $ | 1,589 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,143 | | | | | $ | 1,341 | | | | | | | | | | |
$
|
14,089
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 946 | | | | | | 5,107 | | | | | | 1,594 | | | | | | 1,568 | | | | | | 2,708 | | | | | | 851 | | | | | | | | | | |
|
12,774
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 107,248 | | | | | | 207,833 | | | | | | 33,084 | | | | | | 5,333 | | | | | | 158,264 | | | | | | 117,513 | | | | | | | | | | |
|
629,275
|
| |
| | | | $ | 108,210 | | | | | $ | 214,529 | | | | | $ | 34,678 | | | | | $ | 6,901 | | | | | $ | 172,115 | | | | | $ | 119,705 | | | | | | | | | | | $ | 656,138 | | |
|
| | |
Commercial
|
| |
Commercial Mortgage
|
| |
Commercial Construction
|
| |
Consumer Construction
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RR8
|
| | | $ | 2,248 | | | | | $ | 599 | | | | | $ | 12,363 | | | | | $ | 7,884 | | | | | $ | 2,184 | | | | | $ | 2,239 | | | | | $ | — | | | | | $ | — | | | | |
$
|
16,795
|
| | | |
$
|
10,722
|
| |
RR7
|
| | | | 1,648 | | | | | | 3,210 | | | | | | 11,253 | | | | | | 12,366 | | | | | | 830 | | | | | | 2,444 | | | | | | — | | | | | | — | | | | |
|
13,731
|
| | | |
|
18,020
|
| |
RR6
|
| | | | 8,682 | | | | | | 3,008 | | | | | | 7,390 | | | | | | 25,629 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
16,072
|
| | | |
|
28,637
|
| |
RR5
|
| | | | 76,179 | | | | | | 67,581 | | | | | | 82,833 | | | | | | 75,386 | | | | | | 14,941 | | | | | | 14,555 | | | | | | — | | | | | | — | | | | |
|
173,953
|
| | | |
|
157,522
|
| |
RR4
|
| | | | 35,925 | | | | | | 33,812 | | | | | | 98,953 | | | | | | 81,460 | | | | | | 23,645 | | | | | | 15,440 | | | | | | 6,566 | | | | | | 6,901 | | | | |
|
165,089
|
| | | |
|
137,613
|
| |
RR3
|
| | | | — | | | | | | — | | | | | | 11,119 | | | | | | 11,804 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
11,119
|
| | | |
|
11,804
|
| |
RR1
|
| | | | 217 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
217
|
| | | |
|
—
|
| |
| | | | $ | 124,899 | | | | | $ | 108,210 | | | | | $ | 223,911 | | | | | $ | 214,529 | | | | | $ | 41,600 | | | | | $ | 34,678 | | | | | $ | 6,566 | | | | | $ | 6,901 | | | | | $ | 396,976 | | | | | $ | 364,318 | | |
|
| | |
Residential Mortgage
|
| |
Home Equity & 2nd Mortgage
|
| |
Other Consumer
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual loans
|
| | | $ | 10,929 | | | | | $ | 6,298 | | | | | $ | 678 | | | | | $ | 755 | | | | | $ | — | | | | | $ | 120 | | | | |
$
|
11,607
|
| | | |
$
|
7,173
|
| |
Performing loans
|
| | | | 163,010 | | | | | | 165,817 | | | | | | 60,795 | | | | | | 66,979 | | | | | | 46,887 | | | | | | 51,851 | | | | |
|
270,692
|
| | | |
|
284,647
|
| |
| | | | $ | 173,939 | | | | | $ | 172,115 | | | | | $ | 61,473 | | | | | $ | 67,734 | | | | | $ | 46,887 | | | | | $ | 51,971 | | | | | $ | 282,299 | | | | | $ | 291,820 | | |
|
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days
or More and Accruing |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Purchased
Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 15 | | | | |
$
|
15
|
| | | | $ | 1,036 | | | | | $ | 123,848 | | | | |
$
|
124,899
|
| |
Commercial mortgage
|
| | | | 215 | | | | | | 211 | | | | | | 94 | | | | | | 3,776 | | | | |
|
4,296
|
| | | | | 4,045 | | | | | | 215,570 | | | | |
|
223,911
|
| |
Commercial construction
|
| | | | — | | | | | | 163 | | | | | | — | | | | | | — | | | | |
|
163
|
| | | | | 432 | | | | | | 41,005 | | | | |
|
41,600
|
| |
Consumer construction
|
| | | | 970 | | | | | | 183 | | | | | | — | | | | | | — | | | | |
|
1,153
|
| | | | | 1,554 | | | | | | 3,859 | | | | |
|
6,566
|
| |
Residential mortgage
|
| | | | 2,794 | | | | | | 2,141 | | | | | | 212 | | | | | | 10,929 | | | | |
|
16,076
|
| | | | | 2,674 | | | | | | 155,189 | | | | |
|
173,939
|
| |
Home equity and 2nd mortgage
|
| | | | 1,267 | | | | | | 748 | | | | | | — | | | | | | 678 | | | | |
|
2,693
|
| | | | | 605 | | | | | | 58,175 | | | | |
|
61,473
|
| |
Other consumer
|
| | | | 21 | | | | | | 5 | | | | | | — | | | | | | — | | | | |
|
26
|
| | | | | 168 | | | | | | 46,693 | | | | |
|
46,887
|
| |
| | | | $ | 5,267 | | | | | $ | 3,451 | | | | | $ | 306 | | | | | $ | 15,398 | | | | | $ | 24,422 | | | | | $ | 10,514 | | | | | $ | 644,339 | | | | | $ | 679,275 | | |
|
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days
or More and Accruing |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Purchased
Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | 61 | | | | | $ | — | | | | | $ | — | | | | | $ | 16 | | | | |
$
|
77
|
| | | | $ | 946 | | | | | $ | 107,187 | | | | |
$
|
108,210
|
| |
Commercial mortgage
|
| | | | 2,173 | | | | | | 1,171 | | | | | | 25 | | | | | | 1,589 | | | | |
|
4,958
|
| | | | | 5,107 | | | | | | 204,464 | | | | |
|
214,529
|
| |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 1,594 | | | | | | 33,084 | | | | |
|
34,678
|
| |
Consumer construction
|
| | | | 442 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
442
|
| | | | | 1,568 | | | | | | 4,891 | | | | |
|
6,901
|
| |
Residential mortgage
|
| | | | 3,919 | | | | | | 1,056 | | | | | | 5,171 | | | | | | 6,298 | | | | |
|
16,444
|
| | | | | 2,708 | | | | | | 152,963 | | | | |
|
172,115
|
| |
Home equity and 2nd mortgage
|
| | | | 2,025 | | | | | | 501 | | | | | | — | | | | | | 755 | | | | |
|
3,281
|
| | | | | 677 | | | | | | 63,776 | | | | |
|
67,734
|
| |
Other consumer
|
| | | | 118 | | | | | | — | | | | | | — | | | | | | 120 | | | | |
|
238
|
| | | | | 174 | | | | | | 51,559 | | | | |
|
51,971
|
| |
| | | | $ | 8,738 | | | | | $ | 2,728 | | | | | $ | 5,196 | | | | | $ | 8,778 | | | | | $ | 25,440 | | | | | $ | 12,774 | | | | | $ | 617,924 | | | | | $ | 656,138 | | |
|
| | | | | |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
September 30, 2017
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
With no related allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Commercial
|
| | | $ | 15 | | | | | $ | 18 | | | | | $ | — | | | | | $ | 17 | | | | | $ | — | | | | | $ | 7 | | | | | $ | — | | |
Commercial mortgage
|
| | | | 3,776 | | | | | | 3,828 | | | | | | — | | | | | | 2,369 | | | | | | 29 | | | | | | 1,775 | | | | | | 9 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | |
Residential mortgage
|
| | | | 12,162 | | | | | | 12,932 | | | | | | — | | | | | | 8,541 | | | | | | 67 | | | | | | 4,939 | | | | | | 87 | | |
Home equity & 2nd mortgage
|
| | | | 901 | | | | | | 1,032 | | | | | | — | | | | | | 933 | | | | | | 22 | | | | | | 887 | | | | | | 29 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | 85 | | | | | | — | | | | | | — | | | | | | — | | |
With a related allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 3,544 | | | | | | 3,544 | | | | | | 314 | | | | | | 3,578 | | | | | | 88 | | | | | | 2,584 | | | | | | 93 | | |
Home equity & 2nd mortgage
|
| | | | 191 | | | | | | 500 | | | | | | 4 | | | | | | 198 | | | | | | 1 | | | | | | 276 | | | | | | 2 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Totals: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | | 15 | | | | | | 18 | | | | | | — | | | | | | 17 | | | | | | — | | | | | | 7 | | | | | | — | | |
Commercial mortgage
|
| | | | 3,776 | | | | | | 3,828 | | | | | | — | | | | | | 2,369 | | | | | | 29 | | | | | | 1,866 | | | | | | 9 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | |
Residential mortgage
|
| | | | 15,706 | | | | | | 16,476 | | | | | | 314 | | | | | | 12,119 | | | | | | 155 | | | | | | 7,523 | | | | | | 180 | | |
Home equity & 2nd mortgage
|
| | | | 1,092 | | | | | | 1,532 | | | | | | 4 | | | | | | 1,131 | | | | | | 23 | | | | | | 1,163 | | | | | | 31 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | 85 | | | | | | — | | | | | | — | | | | | | — | | |
| | |
December 31, 2016
|
| |||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
With no related allowance: | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | $ | 16 | | | | | $ | 17 | | | | | $ | — | | |
Commercial mortgage
|
| | | | 1,589 | | | | | | 2,058 | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 7,531 | | | | | | 8,640 | | | | | | — | | |
Home equity & 2nd mortgage
|
| | | | 1,018 | | | | | | 1,119 | | | | | | — | | |
Other consumer
|
| | | | 120 | | | | | | 120 | | | | | | — | | |
With a related allowance: | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 3,612 | | | | | | 3,612 | | | | | | 338 | | |
Home equity & 2nd mortgage
|
| | | | 203 | | | | | | 500 | | | | | | 203 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | |
Commercial
|
| | | | 16 | | | | | | 17 | | | | | | — | | |
Commercial mortgage
|
| | | | 1,589 | | | | | | 2,058 | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 11,143 | | | | | | 12,252 | | | | | | 338 | | |
Home equity & 2nd mortgage
|
| | | | 1,221 | | | | | | 1,619 | | | | | | 203 | | |
Other consumer
|
| | | | 120 | | | | | | 120 | | | | | | — | | |
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Number of
Modifications |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| |
Number of
Modifications |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Commercial
|
| | | | 1 | | | | | $ | 1,570 | | | | | $ | 1,570 | | | | | | — | | | | | $ | — | | | | | $ | — | | |
Commercial mortgage
|
| | | | 1 | | | | | | 19 | | | | | | 19 | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 1,751 | | | | | | 1,751 | | |
| | | | | 2 | | | | | | 1,589 | | | | | | 1,589 | | | | | | 2 | | | | | | 1,751 | | | | | | 1,751 | | |
|
| | |
September 30, 2017
|
| | ||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Weighted
Average Remaining Life |
| ||||||||||||
| | |
(dollars in thousands)
|
| |
(years)
|
| ||||||||||||||||||
Goodwill
|
| | | $ | 10,502 | | | | | $ | — | | | | | $ | 10,502 | | | | | | — | | |
Amortizing intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade name
|
| | | | 3,700 | | | | | | 1,203 | | | | | | 2,497 | | | | | | 3.96 | | |
Core deposit intangible
|
| | | | 3,995 | | | | | | 1,960 | | | | | | 2,035 | | | | | | 3.57 | | |
| | |
December 31, 2016
|
| | ||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Weighted
Average Remaining Life |
| ||||||||||||
| | |
(dollars in thousands)
|
| |
(years)
|
| ||||||||||||||||||
Goodwill | | | | $ | 10,502 | | | | | $ | — | | | | | $ | 10,502 | | | | | | — | | |
Amortizing intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade name
|
| | | | 3,700 | | | | | | 925 | | | | | | 2,775 | | | | | | 4.23 | | |
Core deposit intangible
|
| | | | 3,995 | | | | | | 1,633 | | | | | | 2,362 | | | | | | 3.79 | | |
| | |
Trade
Name |
| |
Core
Deposit Intangible |
| |
Total
|
| |||||||||
2017
|
| | | $ | 93 | | | | | $ | 109 | | | | |
$
|
202
|
| |
2018
|
| | | | 370 | | | | | | 378 | | | | |
|
748
|
| |
2019
|
| | | | 370 | | | | | | 341 | | | | |
|
711
|
| |
2020
|
| | | | 370 | | | | | | 312 | | | | |
|
682
|
| |
2021
|
| | | | 370 | | | | | | 286 | | | | |
|
656
|
| |
Thereafter
|
| | | | 925 | | | | | | 608 | | | | |
|
1,533
|
| |
| | | | $ | 2,498 | | | | | $ | 2,034 | | | | | $ | 4,532 | | |
|
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
NOW and money market
|
| | | $ | 196,716 | | | | | | 26.7% | | | | | $ | 186,713 | | | | | | 24.7% | | |
Savings
|
| | | | 90,260 | | | | | | 12.2% | | | | | | 81,531 | | | | | | 10.8% | | |
Certiificates of deposit $250,000 and over
|
| | | | 49,356 | | | | | | 6.7% | | | | | | 73,025 | | | | | | 9.7% | | |
Certiificates of deposit under $250,000
|
| | | | 217,542 | | | | | | 29.5% | | | | | | 276,160 | | | | | | 36.6% | | |
Total interest-bearing
|
| | | | 553,874 | | | | | | 75.1% | | | | | | 617,429 | | | | | | 81.7% | | |
Noninterest-bearing demand
|
| | | | 183,948 | | | | | | 24.9% | | | | | | 137,905 | | | | | | 18.3% | | |
Total deposits
|
| | | $ | 737,822 | | | | | | 100.0% | | | | | $ | 755,334 | | | | | | 100.0% | | |
|
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Within 6 months
|
| | | $ | 88,355 | | | | | | 33.1% | | | | | $ | 147,108 | | | | | | 42.1% | | |
Over 6 months – 12 months
|
| | | | 72,481 | | | | | | 27.2% | | | | | | 103,566 | | | | | | 29.7% | | |
Over 12 months – 24 months
|
| | | | 84,709 | | | | | | 31.7% | | | | | | 78,814 | | | | | | 22.6% | | |
Over 24 months – 36 months
|
| | | | 10,191 | | | | | | 3.8% | | | | | | 6,968 | | | | | | 2.0% | | |
Over 36 months – 48 months
|
| | | | 6,319 | | | | | | 2.4% | | | | | | 6,627 | | | | | | 1.9% | | |
Over 48 months
|
| | | | 4,843 | | | | | | 1.8% | | | | | | 6,102 | | | | | | 1.7% | | |
| | | | $ | 266,898 | | | | | | 100.0% | | | | | $ | 349,185 | | | | | | 100.0% | | |
|
| | |
Actual
Amount |
| |
Ratio
|
| |
Minimum
Requirements for Capital Adequacy Purposes |
| |
To be Well
Capitalized Under Prompt Corrective Action Provision |
| ||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Equity Tier 1 Capital
|
| | | $ | 50,031 | | | | | | 6.6% | | | | | $ | 34,092 | | | | | | 4.5% | | | | | $ | 49,245 | | | | | | 6.5% | | |
Total capital (to risk-weighted assets)
|
| | | | 89,586 | | | | | | 11.8% | | | | | | 60,609 | | | | | | 8.0% | | | | | | 75,610 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 85,514 | | | | | | 11.3% | | | | | | 45,457 | | | | | | 6.0% | | | | | | 60,609 | | | | | | 8.0% | | |
Tier 1 capital (to average quarterly assets)
|
| | | | 85,514 | | | | | | 8.9% | | | | | | 38,494 | | | | | | 4.0% | | | | | | 48,117 | | | | | | 5.0% | | |
December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Equity Tier 1 Capital
|
| | | $ | 52,026 | | | | | | 7.2% | | | | | $ | 32,424 | | | | | | 4.5% | | | | | $ | 46,835 | | | | | | 6.5% | | |
Total capital (to risk-weighted assets)
|
| | | | 91,994 | | | | | | 12.8% | | | | | | 57,643 | | | | | | 8.0% | | | | | | 72,054 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 87,509 | | | | | | 12.1% | | | | | | 43,232 | | | | | | 6.0% | | | | | | 57,643 | | | | | | 8.0% | | |
Tier 1 capital (to average quarterly assets)
|
| | | | 87,509 | | | | | | 9.4% | | | | | | 37,076 | | | | | | 4.0% | | | | | | 46,345 | | | | | | 5.0% | | |
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands, except for per share data)
|
| |||||||||
Weighted-average shares outstanding – basic
|
| | | | 3,725,893 | | | | | | 3,725,893 | | |
Dilution
|
| | | | — | | | | | | — | | |
Weighted-average share outstanding – diluted
|
| | | | 3,725,893 | | | | | | 3,725,893 | | |
Net income (loss)
|
| | | $ | (373) | | | | | $ | 318 | | |
Net income (loss) per share – basic and diluted
|
| | | $ | (0.10) | | | | | $ | 0.09 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands, except for per share data)
|
| |||||||||
Weighted-average shares outstanding – basic
|
| | | | 3,725,893 | | | | | | 3,725,893 | | |
Dilution
|
| | | | — | | | | | | 4,828 | | |
Weighted-average share outstanding – diluted
|
| | | | 3,725,893 | | | | | | 3,730,721 | | |
Net income (loss)
|
| | | $ | (1,905) | | | | | $ | 2,269 | | |
Net income (loss) per share – basic
|
| | | $ | (0.51) | | | | | $ | 0.61 | | |
Net income (loss) per share – diluted
|
| | | $ | (0.51) | | | | | $ | 0.61 | | |
|
| | |
Nine Months Ended September 30, 2017
|
| |
Twelve Months Ended December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Number
of Shares |
| |
Weighted-
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| |
Number
of Shares |
| |
Weighted-
Average Exercise Price |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(in thousands)
|
| | | | | | | | | | | | | |
(in thousands)
|
| ||||||
Outstanding at beginning of year
|
| | | | 618,000 | | | | | $ | 20.00 | | | | | | | | | | | | 613,000 | | | | | $ | 20.00 | | | | | | | | |
Granted
|
| | | | 82,000 | | | | | | 24.64 | | | | | | | | | | | | 20,000 | | | | | | 20.00 | | | | | | | | |
Forfeited
|
| | | | (5,000) | | | | | | 20.00 | | | | | | | | | | | | (15,000) | | | | | | 20.00 | | | | | | | | |
Oustanding at end of period
|
| | | | 695,000 | | | | | | 20.55 | | | | | $ | 2,989 | | | | | | 618,000 | | | | | | 20.00 | | | | | $ | 2,015 | | |
Exercisable at end of period
|
| | | | 171,143 | | | | | | 20.00 | | | | | $ | 830 | | | | | | 85,429 | | | | | | 20.00 | | | | | $ | 278 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Dividend yield
|
| | | | — | | | | | | — | | |
Expected volatility
|
| | | | 26.18% | | | | | | 27.50% | | |
Risk-free interest rate
|
| | | | 2.02% | | | | | | 1.42% | | |
Expected term
|
| | 7 years | | | 7 years | |
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Changes
In Fair Values Included In Period Income |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
ASSETS: | | | | | | | |||||||||||||||||||||||||
Securities: | | | | | | | |||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 115,964 | | | | | $ | — | | | | | $ | 115,964 | | | | | $ | — | | | | | $ | — | | |
Trust preferred securities
|
| | | | 3,065 | | | | | | — | | | | | | 3,065 | | | | | | — | | | | | | — | | |
U.S. government agency notes
|
| | | | 5,980 | | | | | | — | | | | | | 5,980 | | | | | | — | | | | | | — | | |
Corporate bonds
|
| | | | 5,012 | | | | | | — | | | | | | 5,012 | | | | | | — | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 749 | | | | | | — | | | | | | 749 | | | | | | — | | | | | | — | | |
| | | | $ | 130,770 | | | | | $ | — | | | | | $ | 130,770 | | | | | $ | — | | | | | $ | — | | |
LHFS
|
| | | $ | 37,075 | | | | | $ | — | | | | | $ | 37,075 | | | | | $ | — | | | | | $ | 310 | | |
IRLCs
|
| | | | 727 | | | | | | — | | | | | | 727 | | | | | | — | | | | | | (603) | | |
LIABILITIES: | | | | | | | |||||||||||||||||||||||||
Forward contracts to sell mortgage-backed securities
|
| | | | 66 | | | | | | — | | | | | | 66 | | | | | | — | | | | | | (1,096) | | |
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Changes
In Fair Values Included In Period Income |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
ASSETS: | | | | | | | |||||||||||||||||||||||||
Securities: | | | | | | | |||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 128,057 | | | | | $ | — | | | | | $ | 128,057 | | | | | $ | — | | | | | $ | — | | |
Trust preferred securities
|
| | | | 3,073 | | | | | | — | | | | | | 3,073 | | | | | | — | | | | | | — | | |
U.S. government agency notes
|
| | | | 6,703 | | | | | | — | | | | | | 6,703 | | | | | | — | | | | | | — | | |
Corporate bonds
|
| | | | 4,894 | | | | | | — | | | | | | 4,894 | | | | | | — | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 744 | | | | | | — | | | | | | 744 | | | | | | — | | | | | | — | | |
| | | | $ | 143,471 | | | | | $ | — | | | | | $ | 143,471 | | | | | $ | — | | | | | $ | — | | |
LHFS
|
| | | $ | 41,143 | | | | | $ | — | | | | | $ | 41,143 | | | | | $ | — | | | | | $ | (849) | | |
IRLCs
|
| | | | 1,330 | | | | | | — | | | | | | 1,330 | | | | | | — | | | | | | 132 | | |
Forward contracts to sell mortgage-backed securities
|
| | | | 1,030 | | | | | | — | | | | | | 1,030 | | | | | | — | | | | | | 1,058 | | |
| | |
September 30, 2017
|
| ||||||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Range
Of Discount |
| |
Weighted
Average |
| |||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||
Impaired loans
|
| | | $ | 62 | | | | | $ | — | | | | | $ | — | | | | | $ | 62 | | | |
0% – 3%
|
| | | | 3% | | |
Real estate acquired through foreclosure
|
| | | $ | 100 | | | | | $ | — | | | | | $ | — | | | | | $ | 100 | | | |
0% – 5%
|
| | | | 5% | | |
| | |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Range
Of Discount |
| |
Weighted
Average |
| |||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||
Impaired loans
|
| | | $ | 1,496 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,496 | | | |
0% – 63%
|
| | | | 20% | | |
Real estate acquired through
|
| | | | | | | |||||||||||||||||||||||||||
foreclosure
|
| | | | 366 | | | | | | — | | | | | | — | | | | | | 366 | | | |
0% – 15%
|
| | | | 12% | | |
| | |
September 30 2017
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 33,231 | | | | | $ | 33,231 | | | | | $ | — | | | | | $ | — | | | | |
$
|
33,231
|
| |
Certificates of deposit
|
| | | | 743 | | | | | | 743 | | | | | | — | | | | | | — | | | | |
|
743
|
| |
AFS securities
|
| | | | 130,770 | | | | | | — | | | | | | 130,770 | | | | | | — | | | | |
|
130,770
|
| |
LHFS
|
| | | | 37,075 | | | | | | — | | | | | | 37,075 | | | | | | — | | | | |
|
37,075
|
| |
Loans receivable
|
| | | | 679,275 | | | | | | — | | | | | | — | | | | | | 672,376 | | | | |
|
672,376
|
| |
Restricted stock investments
|
| | | | 7,316 | | | | | | — | | | | | | 7,316 | | | | | | — | | | | |
|
7,316
|
| |
IRLCs
|
| | | | 727 | | | | | | — | | | | | | 727 | | | | | | — | | | | |
|
727
|
| |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 737,822 | | | | | | — | | | | | | — | | | | | | 736,894 | | | | |
|
736,894
|
| |
Borrowings
|
| | | | 151,102 | | | | | | — | | | | | | — | | | | | | 149,871 | | | | |
|
149,871
|
| |
Forward contracts to sell mortgage-backed securities
|
| | | | 66 | | | | | | — | | | | | | 66 | | | | | | — | | | | |
|
66
|
| |
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 20,068 | | | | | $ | 20,068 | | | | | $ | — | | | | | $ | — | | | | |
$
|
20,068
|
| |
Certificates of deposit
|
| | | | 992 | | | | | | 992 | | | | | | — | | | | | | — | | | | |
|
992
|
| |
AFS securities
|
| | | | 143,471 | | | | | | — | | | | | | 143,471 | | | | | | — | | | | |
|
143,471
|
| |
LHFS
|
| | | | 41,143 | | | | | | — | | | | | | 41,143 | | | | | | — | | | | |
|
41,143
|
| |
Loans receivable
|
| | | | 656,138 | | | | | | — | | | | | | — | | | | | | 650,680 | | | | |
|
650,680
|
| |
Restricted stock investments
|
| | | | 5,569 | | | | | | — | | | | | | 5,569 | | | | | | — | | | | |
|
5,569
|
| |
IRLCs
|
| | | | 1,330 | | | | | | — | | | | | | 1,330 | | | | | | — | | | | |
|
1,330
|
| |
Forward contracts to sell mortgage-backed securities
|
| | | | 1,030 | | | | | | — | | | | | | 1,030 | | | | | | — | | | | |
|
1,030
|
| |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 755,334 | | | | | | — | | | | | | — | | | | | | 755,040 | | | | |
|
755,040
|
| |
Borrowings
|
| | | | 111,609 | | | | | | — | | | | | | — | | | | | | 109,896 | | | | |
|
109,896
|
| |
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Notional
Amount |
| |
Estimated
Fair Value |
| |
Notional
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Asset – IRLCs
|
| | | $ | 37,814 | | | | | $ | 727 | | | | | $ | 52,732 | | | | | $ | 1,330 | | |
Asset – Forward contracts to sell mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | 73,000 | | | | | | 1,030 | | |
Liability – Forward contracts to sell mortgage-backed securities
|
| | | | 59,000 | | | | | | 66 | | | | | | — | | | | | | — | | |
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
ASSETS | | | | ||||||||||
Cash and due from banks
|
| | | $ | 5,431 | | | | | $ | 7,088 | | |
Federal funds sold and interest-bearing deposits
|
| | | | 14,637 | | | | | | 32,229 | | |
Cash and cash equivalents
|
| | | | 20,068 | | | | | | 39,317 | | |
Certificates of deposit
|
| | | | 992 | | | | | | 992 | | |
Securities available for sale (“AFS”), at fair value
|
| | | | 143,471 | | | | | | 175,488 | | |
Loans held for sale (“LHFS”), at fair value
|
| | | | 41,143 | | | | | | 52,438 | | |
Loans receivable
|
| | | | 656,138 | | | | | | 543,332 | | |
Allowance for loan losses
|
| | | | (3,832) | | | | | | (2,804) | | |
Loans receivable, net
|
| | | | 652,306 | | | | | | 540,528 | | |
Real estate acquired through foreclosure
|
| | | | 4,899 | | | | | | 6,652 | | |
Restricted stock investments
|
| | | | 5,569 | | | | | | 3,364 | | |
Premises and equipment, net
|
| | | | 34,990 | | | | | | 33,288 | | |
Goodwill
|
| | | | 10,502 | | | | | | 10,502 | | |
Other Intangible assets
|
| | | | 5,137 | | | | | | 6,035 | | |
Accrued interest receivable
|
| | | | 2,884 | | | | | | 2,629 | | |
Bank-owned life insurance (“BOLI”)
|
| | | | 42,701 | | | | | | 41,650 | | |
Prepaid expenses and other assets
|
| | | | 7,367 | | | | | | 8,154 | | |
Total assets
|
| | | $ | 972,029 | | | | | $ | 921,037 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | ||||||||||
Liabilities: | | | | ||||||||||
Deposits:
|
| | | ||||||||||
Noninterest-bearing
|
| | | $ | 137,905 | | | | | $ | 134,311 | | |
Interest-bearing
|
| | | | 617,429 | | | | | | 616,408 | | |
Total deposits
|
| | | | 755,334 | | | | | | 750,719 | | |
Short-term borrowings
|
| | | | 100,000 | | | | | | 40,479 | | |
Long-term borrowings
|
| | | | 11,609 | | | | | | 21,933 | | |
Accrued expenses and other liabilities
|
| | | | 5,185 | | | | | | 9,680 | | |
Total liabilities
|
| | | | 872,128 | | | | | | 822,811 | | |
Stockholders’ equity: | | | | ||||||||||
Preferred stock, $10 par value; 10,000,000 shares authorized; Series A, noncumulative perpetual preferred stock; 1,774,125 shares issued and outstanding
|
| | | | 17,741 | | | | | | 17,741 | | |
Common stock, $10 par value; 10,000,000 shares authorized; 3,725,893 shares issued and outstanding
|
| | | | 37,259 | | | | | | 37,259 | | |
Additional paid-in capital
|
| | | | 55,763 | | | | | | 55,191 | | |
Retained deficit
|
| | | | (9,670) | | | | | | (10,722) | | |
Accumulated other comprehensive loss
|
| | | | (1,192) | | | | | | (1,243) | | |
Total stockholders’ equity
|
| | | | 99,901 | | | | | | 98,226 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 972,029 | | | | | $ | 921,037 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Interest income: | | | | ||||||||||
Loans
|
| | | $ | 28,399 | | | | | $ | 29,427 | | |
Securities and other earning assets
|
| | | | 4,301 | | | | | | 2,390 | | |
Total interest income
|
| | | | 32,700 | | | | | | 31,817 | | |
Interest expense: | | | | ||||||||||
Deposits
|
| | | | 3,905 | | | | | | 2,932 | | |
Short-term borrowings
|
| | | | 192 | | | | | | 38 | | |
Long-term borrowings
|
| | | | 288 | | | | | | 167 | | |
Total interest expense
|
| | | | 4,385 | | | | | | 3,137 | | |
Net interest income
|
| | | | 28,315 | | | | | | 28,680 | | |
Provision for loan losses
|
| | | | 2,673 | | | | | | 3,191 | | |
Net interest income after provision for loan losses
|
| | | | 25,642 | | | | | | 25,489 | | |
Noninterest income: | | | | ||||||||||
Mortgage-banking revenue
|
| | | | 14,008 | | | | | | 14,397 | | |
ATM fees
|
| | | | 2,091 | | | | | | 2,186 | | |
Service fees on deposits
|
| | | | 1,545 | | | | | | 1,588 | | |
Gain on sale of AFS securities, net
|
| | | | 143 | | | | | | 300 | | |
Gain on disposal of premises and equipment
|
| | | | 222 | | | | | | 23 | | |
Gain on acquired loans
|
| | | | 367 | | | | | | — | | |
Commissions on sales of nondeposit investment products
|
| | | | 166 | | | | | | 158 | | |
Income from BOLI
|
| | | | 1,828 | | | | | | 1,065 | | |
Other
|
| | | | 856 | | | | | | 1,067 | | |
Total noninterest income
|
| | | | 21,226 | | | | | | 20,784 | | |
Noninterest expense: | | | | ||||||||||
Salaries and employee benefits
|
| | | | 24,346 | | | | | | 25,079 | | |
Occupancy
|
| | | | 7,218 | | | | | | 7,557 | | |
Furniture, fixtures, and equipment
|
| | | | 875 | | | | | | 1,616 | | |
Professional services
|
| | | | 789 | | | | | | 1,899 | | |
Advertising
|
| | | | 170 | | | | | | 743 | | |
Marketing and promotion
|
| | | | 778 | | | | | | 562 | | |
Data processing
|
| | | | 2,392 | | | | | | 2,389 | | |
ATM servicing expenses
|
| | | | 457 | | | | | | 431 | | |
Write-downs, losses, and costs of real estate acquired through foreclosure,
net of gains |
| | | | 140 | | | | | | 1,075 | | |
Federal Deposit Insurance Corporation (“FDIC”) insurance premiums
|
| | | | 957 | | | | | | 1,306 | | |
Service and maintenance – facilities
|
| | | | 1,058 | | | | | | 1,273 | | |
Service and maintenance – software
|
| | | | 1,310 | | | | | | 816 | | |
Corporate Insurance
|
| | | | 403 | | | | | | 547 | | |
Consulting fees
|
| | | | 735 | | | | | | 1,157 | | |
Loan expenses
|
| | | | 908 | | | | | | 1,777 | | |
Amortization of intangible assets
|
| | | | 898 | | | | | | 1,049 | | |
Other
|
| | | | 2,382 | | | | | | 2,754 | | |
Total noninterest expense
|
| | | | 45,816 | | | | | | 52,030 | | |
Net income (loss) before income taxes
|
| | | | 1,052 | | | | | | (5,757) | | |
Income tax expense
|
| | | | — | | | | | | — | | |
Net income (loss)
|
| | | $ | 1,052 | | | | | $ | (5,757) | | |
Net income (loss) per common share – basic and diluted
|
| | | $ | 0.28 | | | | | $ | (1.55) | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Net income (loss)
|
| | | $ | 1,052 | | | | | $ | (5,757) | | |
Other comprehensive income (loss):
|
| | | ||||||||||
Unrealized holding gains (losses) on securities arising during the period
|
| | | | 194 | | | | | | (1,329) | | |
Reclassification adjustment for net gains on securities included in net income (loss)
|
| | | | (143) | | | | | | (300) | | |
Total other comprehensive income (loss)
|
| | | | 51 | | | | | | (1,629) | | |
Total other comprehensive income (loss)
|
| | | $ | 1,103 | | | | | $ | (7,386) | | |
|
| | |
Years Ended December 31, 2016 and 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares of Preferred Stock |
| |
Number of
Shares of Common Stock |
| |
Preferred
Stock |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
Balance at January 1, 2015
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,000 | | | | | $ | (4,965) | | | | | $ | 386 | | | | | $ | 105,421 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,757) | | | | | | — | | | | | | (5,757) | | |
Stock compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 191 | | | | | | — | | | | | | — | | | | | | 191 | | |
Change in unrealized gains and losses on AFS securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,629) | | | | | | (1,629) | | |
Balance at December 31, 2015
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | | 17,741 | | | | | | 37,259 | | | | | | 55,191 | | | | | | (10,722) | | | | | | (1,243) | | | | | | 98,226 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,052 | | | | | | — | | | | | | 1,052 | | |
Stock compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 572 | | | | | | — | | | | | | — | | | | | | 572 | | |
Change in unrealized gains and losses on AFS securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51 | | | | | | 51 | | |
Balance at December 31, 2016
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,763 | | | | | $ | (9,670) | | | | | $ | (1,192) | | | | | $ | 99,901 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Cash flows from operating activities: | | | | ||||||||||
Net income (loss)
|
| | | $ | 1,052 | | | | | $ | (5,757) | | |
Adjustments to reconcile net income (loss) to net cash from operating activities: | | | | ||||||||||
Depreciation and amortization
|
| | | | 2,350 | | | | | | 3,301 | | |
Stock compensation
|
| | | | 572 | | | | | | 191 | | |
Amortization of unearned loan fees and costs, net
|
| | | | 955 | | | | | | 966 | | |
Accretion of discounts on purchased loans, net
|
| | | | (1,984) | | | | | | (4,682) | | |
Amortization of premiums on AFS securities
|
| | | | 1,021 | | | | | | 329 | | |
Amortization of intangible assets
|
| | | | 898 | | | | | | 1,049 | | |
Amortization of premiums on purchased deposits
|
| | | | (355) | | | | | | (907) | | |
Gains on sales of LHFS
|
| | | | (20,291) | | | | | | (22,476) | | |
Increase in accrued interest receivable
|
| | | | (255) | | | | | | (293) | | |
Gain on sale of AFS securities, net
|
| | | | (143) | | | | | | (300) | | |
Gain on acquired loans
|
| | | | (367) | | | | | | — | | |
Provision for loan losses
|
| | | | 2,673 | | | | | | 3,191 | | |
Write-downs and losses on sales of real estate acquired through foreclosure, net of gains
|
| | | | (191) | | | | | | 615 | | |
Gain on disposal of premises and equipment
|
| | | | (222) | | | | | | (23) | | |
Increase in cash surrender value of BOLI
|
| | | | (1,828) | | | | | | (1,065) | | |
Originations of mortgage LHFS
|
| | | | (783,658) | | | | | | (917,308) | | |
Proceeds from mortgage LHFS
|
| | | | 811,376 | | | | | | 946,931 | | |
Net decrease in accrued expenses and other liabilities
|
| | | | (3,718) | | | | | | (1,526) | | |
Net decrease in prepaid expenses and other assets
|
| | | | 787 | | | | | | 2,270 | | |
Net cash provided by operating activities
|
| | | | 8,672 | | | | | | 4,506 | | |
Cash flows from investing activities: | | | | ||||||||||
Loan principal (disbursements), net of repayments
|
| | | | (112,945) | | | | | | (59,631) | | |
Proceeds from sales of loans
|
| | | | 3,118 | | | | | | 21,205 | | |
Purchase of restricted stock investments
|
| | | | (2,205) | | | | | | (1,261) | | |
Purchase of certificates of deposit
|
| | | | — | | | | | | (992) | | |
(Purchases) of premises and equipment, net of proceeds from disposals
|
| | | | (3,830) | | | | | | 350 | | |
Activity in AFS securities:
|
| | | ||||||||||
Maturities/calls/repayments
|
| | | | 23,709 | | | | | | 9,702 | | |
Purchases
|
| | | | (21,029) | | | | | | (158,540) | | |
Sales
|
| | | | 28,510 | | | | | | 32,680 | | |
Proceeds from sales of real estate acquired through foreclosure
|
| | | | 2,584 | | | | | | 2,849 | | |
Net cash used in investing activities
|
| | | | (82,088) | | | | | | (153,638) | | |
Cash flows from financing activities: | | | | ||||||||||
Net increase in deposits
|
| | | | 4,970 | | | | | | 61,498 | | |
Additional borrowings
|
| | | | 573,000 | | | | | | 197,000 | | |
Repayments of borrowings
|
| | | | (523,803) | | | | | | (160,136) | | |
Net cash provided by financing activities
|
| | | | 54,167 | | | | | | 98,362 | | |
Decrease in cash and cash equivalents
|
| | | | (19,249) | | | | | | (50,770) | | |
Cash and cash equivalents at beginning of period
|
| | | | 39,317 | | | | | | 90,087 | | |
Cash and cash equivalents at end of period
|
| | | $ | 20,068 | | | | | $ | 39,317 | | |
Supplemental information: | | | | ||||||||||
Interest paid on deposits and borrowed funds
|
| | | $ | 4,361 | | | | | $ | 3,144 | | |
Transfer of loans to real estate acquired through foreclosure
|
| | | | 640 | | | | | | 2,537 | | |
Transfers of LHFS to loan portfolio
|
| | | | 3,868 | | | | | | 2,702 | | |
| | |
2016
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
Gains |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 129,128 | | | | | $ | 161 | | | | | $ | 1,232 | | | | |
$
|
128,057
|
| |
Trust preferred securities
|
| | | | 3,025 | | | | | | 48 | | | | | | — | | | | |
|
3,073
|
| |
U.S. government agency notes
|
| | | | 6,718 | | | | | | 23 | | | | | | 38 | | | | |
|
6,703
|
| |
Corporate bonds
|
| | | | 5,042 | | | | | | — | | | | | | 148 | | | | |
|
4,894
|
| |
Equity securities – mutual funds
|
| | | | 750 | | | | | | — | | | | | | 6 | | | | |
|
744
|
| |
| | | | $ | 144,663 | | | | | $ | 232 | | | | | $ | 1,424 | | | | | $ | 143,471 | | |
|
| | |
2015
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
Gains |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 150,076 | | | | | $ | 183 | | | | | $ | 1,080 | | | | |
$
|
149,179
|
| |
Trust preferred securities
|
| | | | 3,045 | | | | | | — | | | | | | 8 | | | | |
|
3,037
|
| |
U.S. government agency notes
|
| | | | 17,813 | | | | | | 14 | | | | | | 191 | | | | |
|
17,636
|
| |
Corporate bonds
|
| | | | 5,047 | | | | | | — | | | | | | 167 | | | | |
|
4,880
|
| |
Equity securities – mutual funds
|
| | | | 750 | | | | | | 6 | | | | | | — | | | | |
|
756
|
| |
| | | | $ | 176,731 | | | | | $ | 203 | | | | | $ | 1,446 | | | | | $ | 175,488 | | |
|
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Due after five year through ten years
|
| | | $ | 5,042 | | | | | $ | 4,894 | | |
Due after ten years
|
| | | | 9,743 | | | | | | 9,776 | | |
Mortgage-backed securities
|
| | | | 129,128 | | | | | | 128,057 | | |
| | | | $ | 143,913 | | | | | $ | 142,727 | | |
|
| | |
2016
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 113,496 | | | | | $ | 1,229 | | | | | $ | 750 | | | | | $ | 3 | | | | |
$
|
114,246
|
| | | |
$
|
1,232
|
| |
U.S. government agency notes
|
| | | | 770 | | | | | | 6 | | | | | | 4,041 | | | | | | 32 | | | | |
|
4,811
|
| | | |
|
38
|
| |
Corporate bonds
|
| | | | 4,894 | | | | | | 148 | | | | | | — | | | | | | — | | | | |
|
4,894
|
| | | |
|
148
|
| |
Equity securities – mutual funds
|
| | | | 744 | | | | | | 6 | | | | | | — | | | | | | — | | | | |
|
744
|
| | | |
|
6
|
| |
| | | | $ | 119,904 | | | | | $ | 1,389 | | | | | $ | 4,791 | | | | | $ | 35 | | | | | $ | 124,695 | | | | | $ | 1,424 | | |
|
| | |
2015
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 135,778 | | | | | $ | 1,080 | | | | | $ | — | | | | | $ | — | | | | |
$
|
135,778
|
| | | |
$
|
1,080
|
| |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 3,037 | | | | | | 8 | | | | |
|
3,037
|
| | | |
|
8
|
| |
U.S. government agency notes
|
| | | | 12,695 | | | | | | 191 | | | | | | — | | | | | | — | | | | |
|
12,695
|
| | | |
|
191
|
| |
Corporate bonds
|
| | | | 4,880 | | | | | | 167 | | | | | | — | | | | | | — | | | | |
|
4,880
|
| | | |
|
167
|
| |
| | | | $ | 153,353 | | | | | $ | 1,438 | | | | | $ | 3,037 | | | | | $ | 8 | | | | | $ | 156,390 | | | | | $ | 1,446 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 108,455 | | | | | $ | 78,441 | | |
Commercial mortgage
|
| | | | 214,982 | | | | | | 193,790 | | |
Commercial construction
|
| | | | 34,503 | | | | | | 14,607 | | |
Consumer construction
|
| | | | 7,021 | | | | | | 11,169 | | |
Residential mortgage
|
| | | | 172,818 | | | | | | 150,844 | | |
Consumer
|
| | | | 121,569 | | | | | | 96,935 | | |
Total loans
|
| | | | 659,348 | | | | | | 545,786 | | |
Unearned loan fees, net
|
| | | | (3,210) | | | | | | (2,454) | | |
| | | | $ | 656,138 | | | | | $ | 543,332 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 1,215 | | | | | $ | 1,672 | | |
Commercial mortgage
|
| | | | 6,461 | | | | | | 13,452 | | |
Commercial construction
|
| | | | 1,828 | | | | | | 7,713 | | |
Consumer construction
|
| | | | 1,557 | | | | | | 1,594 | | |
Residential mortgage
|
| | | | 2,879 | | | | | | 3,104 | | |
Consumer
|
| | | | 852 | | | | | | 880 | | |
Outstanding balance
|
| | | | 14,792 | | | | | | 28,415 | | |
Net discount on purchased impaired loans
|
| | | | (2,018) | | | | | | (3,458) | | |
Net carrying amount
|
| | | $ | 12,774 | | | | | $ | 24,957 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 1,741 | | | | | $ | 3,240 | | |
Accretion
|
| | | | (1,202) | | | | | | (2,697) | | |
Reclassification
|
| | | | 328 | | | | | | 1,198 | | |
Ending balance
|
| | | $ | 867 | | | | | $ | 1,741 | | |
|
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 778 | | | | | $ | 884 | | | | | $ | 38 | | | | | $ | 54 | | | | | $ | 331 | | | | | $ | 719 | | | | | $ | — | | | | | $ | 2,804 | | |
Charge-offs
|
| | | | (168) | | | | | | (97) | | | | | | — | | | | | | (231) | | | | | | (458) | | | | | | (836) | | | | | | — | | | | |
|
(1,790)
|
| |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 56 | | | | | | 89 | | | | | | — | | | | |
|
145
|
| |
Net charge offs
|
| | | | (168) | | | | | | (97) | | | | | | — | | | | | | (231) | | | | | | (402) | | | | | | (747) | | | | | | — | | | | |
|
(1,645)
|
| |
(Reversal of) provision for loan losses
|
| | | | (163) | | | | | | 514 | | | | | | 208 | | | | | | 302 | | | | | | 1,042 | | | | | | 770 | | | | | | — | | | | |
|
2,673
|
| |
Ending Balance
|
| | | $ | 447 | | | | | $ | 1,301 | | | | | $ | 246 | | | | | $ | 125 | | | | | $ | 971 | | | | | $ | 742 | | | | | $ | — | | | | | $ | 3,832 | | |
Ending balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 338 | | | | | $ | 203 | | | | | $ | — | | | | |
$
|
541
|
| |
Ending balance – purchased impaired loans
|
| | | | 22 | | | | | | 155 | | | | | | 19 | | | | | | 114 | | | | | | — | | | | | | 100 | | | | | | — | | | | |
|
410
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 425 | | | | | | 1,146 | | | | | | 227 | | | | | | 11 | | | | | | 633 | | | | | | 439 | | | | | | — | | | | |
|
2,881
|
| |
| | | | $ | 447 | | | | | $ | 1,301 | | | | | $ | 246 | | | | | $ | 125 | | | | | $ | 971 | | | | | $ | 742 | | | | | $ | — | | | | | $ | 3,832 | | |
Ending loan balance – individually
evaluated for impairment |
| | | $ | 16 | | | | | $ | 1,589 | | | | | $ | — | | | | | $ | — | | | | | $ | 11,143 | | | | | $ | 1,341 | | | | | | | | | | |
$
|
14,089
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 946 | | | | | | 5,107 | | | | | | 1,594 | | | | | | 1,568 | | | | | | 2,708 | | | | | | 851 | | | | | | | | | | |
|
12,774
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 107,248 | | | | | | 207,833 | | | | | | 33,084 | | | | | | 5,333 | | | | | | 158,264 | | | | | | 117,513 | | | | | | | | | | |
|
629,275
|
| |
| | | | $ | 108,210 | | | | | $ | 214,529 | | | | | $ | 34,678 | | | | | $ | 6,901 | | | | | $ | 172,115 | | | | | $ | 119,705 | | | | | | | | | | | $ | 656,138 | | |
|
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 51 | | | | | $ | 352 | | | | | $ | 163 | | | | | $ | 168 | | | | | $ | 599 | | | | | $ | 100 | | | | | $ | — | | | | | $ | 1,433 | | |
Charge-offs
|
| | | | (236) | | | | | | (67) | | | | | | — | | | | | | — | | | | | | (1,295) | | | | | | (995) | | | | | | — | | | | |
|
(2,593)
|
| |
Recoveries
|
| | | | 271 | | | | | | 15 | | | | | | 3 | | | | | | — | | | | | | 125 | | | | | | 359 | | | | | | — | | | | |
|
773
|
| |
Net recoveries (charge offs)
|
| | | | 35 | | | | | | (52) | | | | | | 3 | | | | | | — | | | | | | (1,170) | | | | | | (636) | | | | | | — | | | | |
|
(1,820)
|
| |
Provision for (reversal of) loan losses
|
| | | | 692 | | | | | | 584 | | | | | | (128) | | | | | | (114) | | | | | | 902 | | | | | | 1,255 | | | | | | — | | | | |
|
3,191
|
| |
Ending Balance
|
| | | $ | 778 | | | | | $ | 884 | | | | | $ | 38 | | | | | $ | 54 | | | | | $ | 331 | | | | | $ | 719 | | | | | $ | — | | | | | $ | 2,804 | | |
Ending balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | 168 | | | | | $ | — | | | | | $ | — | | | | | $ | 141 | | | | | $ | 308 | | | | | $ | — | | | | |
$
|
617
|
| |
Ending balance – purchased impaired loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 303 | | | | | | — | | | | |
|
303
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 778 | | | | | | 716 | | | | | | 38 | | | | | | 54 | | | | | | 190 | | | | | | 108 | | | | | | — | | | | |
|
1,884
|
| |
| | | | $ | 778 | | | | | $ | 884 | | | | | $ | 38 | | | | | $ | 54 | | | | | $ | 331 | | | | | $ | 719 | | | | | $ | — | | | | | $ | 2,804 | | |
Ending loan balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | 2,925 | | | | | $ | — | | | | | $ | 58 | | | | | $ | 9,144 | | | | | $ | 1,760 | | | | | | | | | | |
$
|
13,887
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 1,408 | | | | | | 10,856 | | | | | | 7,464 | | | | | | 1,740 | | | | | | 2,728 | | | | | | 761 | | | | | | | | | | |
|
24,957
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 76,785 | | | | | | 179,086 | | | | | | 7,190 | | | | | | 9,233 | | | | | | 138,571 | | | | | | 93,623 | | | | | | | | | | |
|
504,488
|
| |
| | | | $ | 78,193 | | | | | $ | 192,867 | | | | | $ | 14,654 | | | | | $ | 11,031 | | | | | $ | 150,443 | | | | | $ | 96,144 | | | | | | | | | | | $ | 543,332 | | |
|
| | |
Commercial
|
| |
Commercial Mortgage
|
| |
Commercial Construction
|
| |
Consumer Construction
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RR8
|
| | | $ | 599 | | | | | $ | 2,180 | | | | | $ | 7,884 | | | | | $ | 20,843 | | | | | $ | 2,239 | | | | | $ | 2,337 | | | | | $ | — | | | | | $ | 58 | | | | |
$
|
10,722
|
| | | |
$
|
25,418
|
| |
RR7
|
| | | | 3,210 | | | | | | 4,512 | | | | | | 12,366 | | | | | | 6,858 | | | | | | 2,444 | | | | | | 2,396 | | | | | | — | | | | | | — | | | | |
|
18,020
|
| | | |
|
13,766
|
| |
RR6
|
| | | | 3,008 | | | | | | 4,268 | | | | | | 25,629 | | | | | | 28,097 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
28,637
|
| | | |
|
32,365
|
| |
RR5
|
| | | | 67,581 | | | | | | 38,728 | | | | | | 75,386 | | | | | | 76,655 | | | | | | 14,555 | | | | | | 5,263 | | | | | | — | | | | | | — | | | | |
|
157,522
|
| | | |
|
120,646
|
| |
RR4
|
| | | | 33,812 | | | | | | 28,329 | | | | | | 81,460 | | | | | | 47,761 | | | | | | 15,440 | | | | | | 4,658 | | | | | | 6,901 | | | | | | 10,973 | | | | |
|
137,613
|
| | | |
|
91,721
|
| |
RR3
|
| | | | — | | | | | | 176 | | | | | | 11,804 | | | | | | 12,653 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
11,804
|
| | | |
|
12,829
|
| |
| | | | $ | 108,210 | | | | | $ | 78,193 | | | | | $ | 214,529 | | | | | $ | 192,867 | | | | | $ | 34,678 | | | | | $ | 14,654 | | | | | $ | 6,901 | | | | | $ | 11,031 | | | | | $ | 364,318 | | | | | $ | 296,745 | | |
|
| | |
Residential Mortgage
|
| |
Home Equity & 2nd Mortgage
|
| |
Other Consumer
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual loans
|
| | | $ | 6,298 | | | | | $ | 5,989 | | | | | $ | 755 | | | | | $ | 948 | | | | | $ | 120 | | | | | $ | — | | | | |
$
|
7,173
|
| | | |
$
|
6,937
|
| |
Performing loans
|
| | | | 165,817 | | | | | | 144,454 | | | | | | 66,979 | | | | | | 74,453 | | | | | | 51,851 | | | | | | 20,743 | | | | |
|
284,647
|
| | | |
|
239,650
|
| |
| | | | $ | 172,115 | | | | | $ | 150,443 | | | | | $ | 67,734 | | | | | $ | 75,401 | | | | | $ | 51,971 | | | | | $ | 20,743 | | | | | $ | 291,820 | | | | | $ | 246,587 | | |
|
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days
or More and Accruing |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Purchased
Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | 61 | | | | | $ | — | | | | | $ | — | | | | | $ | 16 | | | | |
$
|
77
|
| | | | $ | 946 | | | | | $ | 107,187 | | | | |
$
|
108,210
|
| |
Commercial mortgage
|
| | | | 2,173 | | | | | | 1,171 | | | | | | 25 | | | | | | 1,589 | | | | |
|
4,958
|
| | | | | 5,107 | | | | | | 204,464 | | | | |
|
214,529
|
| |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | | | 1,594 | | | | | | 33,084 | | | | |
|
34,678
|
| |
Consumer
construction |
| | | | 442 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
442
|
| | | | | 1,568 | | | | | | 4,891 | | | | |
|
6,901
|
| |
Residential mortgage
|
| | | | 3,919 | | | | | | 1,056 | | | | | | 5,171 | | | | | | 6,298 | | | | |
|
16,444
|
| | | | | 2,708 | | | | | | 152,963 | | | | |
|
172,115
|
| |
Home equity and 2nd mortgage
|
| | | | 2,025 | | | | | | 501 | | | | | | — | | | | | | 755 | | | | |
|
3,281
|
| | | | | 677 | | | | | | 63,776 | | | | |
|
67,734
|
| |
Other consumer
|
| | | | 118 | | | | | | — | | | | | | — | | | | | | 120 | | | | |
|
238
|
| | | | | 174 | | | | | | 51,559 | | | | |
|
51,971
|
| |
| | | | $ | 8,738 | | | | | $ | 2,728 | | | | | $ | 5,196 | | | | | $ | 8,778 | | | | | $ | 25,440 | | | | | $ | 12,774 | | | | | $ | 617,924 | | | | | $ | 656,138 | | |
|
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days
or More and Accruing |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Purchased
Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | 20 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | |
$
|
20
|
| | | | $ | 1,408 | | | | | $ | 76,765 | | | | |
$
|
78,193
|
| |
Commercial mortgage
|
| | | | 1,171 | | | | | | — | | | | | | 229 | | | | | | 2,925 | | | | |
|
4,325
|
| | | | | 10,856 | | | | | | 177,686 | | | | |
|
192,867
|
| |
Commercial construction
|
| | | | 173 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
173
|
| | | | | 7,464 | | | | | | 7,017 | | | | |
|
14,654
|
| |
Consumer
construction |
| | | | 439 | | | | | | 191 | | | | | | — | | | | | | 58 | | | | |
|
688
|
| | | | | 1,740 | | | | | | 8,603 | | | | |
|
11,031
|
| |
Residential mortgage
|
| | | | 4,302 | | | | | | 3,390 | | | | | | 256 | | | | | | 5,989 | | | | |
|
13,937
|
| | | | | 2,728 | | | | | | 133,778 | | | | |
|
150,443
|
| |
Home equity and 2nd mortgage
|
| | | | 791 | | | | | | 514 | | | | | | — | | | | | | 948 | | | | |
|
2,253
|
| | | | | 598 | | | | | | 72,550 | | | | |
|
75,401
|
| |
Other consumer
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
9
|
| | | | | 163 | | | | | | 20,571 | | | | |
|
20,743
|
| |
| | | | $ | 6,905 | | | | | $ | 4,095 | | | | | $ | 485 | | | | | $ | 9,920 | | | | | $ | 21,405 | | | | | $ | 24,957 | | | | | $ | 496,970 | | | | | $ | 543,332 | | |
|
| | |
As of and For the Year Ended December 31, 2016
|
| |||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
With no related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | $ | 16 | | | | | $ | 17 | | | | | $ | — | | | | | $ | 10 | | | | | $ | — | | |
Commercial mortgage
|
| | | | 1,589 | | | | | | 2,058 | | | | | | — | | | | | | 2,093 | | | | | | 15 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | |
Residential mortgage
|
| | | | 7,531 | | | | | | 8,640 | | | | | | — | | | | | | 6,445 | | | | | | 126 | | |
Home equity & 2nd mortgage
|
| | | | 1,018 | | | | | | 1,119 | | | | | | — | | | | | | 1,091 | | | | | | 48 | | |
Other consumer
|
| | | | 120 | | | | | | 120 | | | | | | — | | | | | | 24 | | | | | | 2 | | |
With a related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 91 | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 3,612 | | | | | | 3,612 | | | | | | 338 | | | | | | 3,306 | | | | | | 120 | | |
Home equity & 2nd mortgage
|
| | | | 203 | | | | | | 500 | | | | | | 203 | | | | | | 317 | | | | | | 2 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Totals: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | 16 | | | | | | 17 | | | | | | — | | | | | | 10 | | | | | | — | | |
Commercial mortgage
|
| | | | 1,589 | | | | | | 2,058 | | | | | | — | | | | | | 2,184 | | | | | | 15 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | |
Residential mortgage
|
| | | | 11,143 | | | | | | 12,252 | | | | | | 338 | | | | | | 9,751 | | | | | | 246 | | |
Home equity & 2nd mortgage
|
| | | | 1,221 | | | | | | 1,619 | | | | | | 203 | | | | | | 1,408 | | | | | | 50 | | |
Other consumer
|
| | | | 120 | | | | | | 120 | | | | | | — | | | | | | 24 | | | | | | 2 | | |
| | |
As of and For the Year Ended December 31, 2015
|
| |||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
With no related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial mortgage
|
| | | | 2,471 | | | | | | 2,840 | | | | | | — | | | | | | 3,953 | | | | | | 132 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | 58 | | | | | | 58 | | | | | | — | | | | | | 46 | | | | | | — | | |
Residential mortgage
|
| | | | 7,223 | | | | | | 8,151 | | | | | | — | | | | | | 5,203 | | | | | | 320 | | |
Home equity & 2nd mortgage
|
| | | | 1,220 | | | | | | 1,248 | | | | | | — | | | | | | 723 | | | | | | 78 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | |
With a related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | 454 | | | | | | 466 | | | | | | 168 | | | | | | 91 | | | | | | 12 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 1,921 | | | | | | 1,921 | | | | | | 141 | | | | | | 1,876 | | | | | | 85 | | |
Home equity & 2nd mortgage
|
| | | | 540 | | | | | | 819 | | | | | | 308 | | | | | | 202 | | | | | | 45 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Totals: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | 2,925 | | | | | | 3,306 | | | | | | 168 | | | | | | 4,044 | | | | | | 144 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | 58 | | | | | | 58 | | | | | | — | | | | | | 46 | | | | | | — | | |
Residential mortgage
|
| | | | 9,144 | | | | | | 10,072 | | | | | | 141 | | | | | | 7,079 | | | | | | 405 | | |
Home equity & 2nd mortgage
|
| | | | 1,760 | | | | | | 2,067 | | | | | | 308 | | | | | | 925 | | | | | | 123 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | |
| | |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||
| | |
Number of
Modifications |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| |
Number of
Modifications |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Commercial mortgage
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | 1 | | | | | $ | 598 | | | | | $ | 598 | | |
Residential mortgage
|
| | | | 2 | | | | | | 1,751 | | | | | | 1,751 | | | | | | 5 | | | | | | 2,445 | | | | | | 2,445 | | |
Home equity & 2nd Mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 494 | | | | | | 494 | | |
| | | | | 2 | | | | | $ | 1,751 | | | | | $ | 1,751 | | | | | | 7 | | | | | $ | 3,537 | | | | | $ | 3,537 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Land
|
| | | $ | 1,892 | | | | | $ | 1,892 | | |
Buildings and improvements
|
| | | | 34,897 | | | | | | 31,667 | | |
Leasehold improvements
|
| | | | 1,674 | | | | | | 1,439 | | |
Furniture, fixtures, automobiles, and equipment
|
| | | | 2,591 | | | | | | 2,287 | | |
Total, at cost
|
| | | | 41,054 | | | | | | 37,285 | | |
Less: accumulated depreciation and amortization
|
| | | | (6,064) | | | | | | (3,997) | | |
Net premises and equipment
|
| | | $ | 34,990 | | | | | $ | 33,288 | | |
|
|
2017
|
| | | $ | 1,803 | | |
|
2018
|
| | | | 1,473 | | |
|
2019
|
| | | | 860 | | |
|
2020
|
| | | | 452 | | |
|
2021
|
| | | | 357 | | |
|
Thereafter
|
| | | | 1,289 | | |
| | | | | $ | 6,234 | | |
|
| | |
Other Intangible Assets
|
| |||||||||||||||||||||
| | |
Goodwill
|
| |
Trade
Name |
| |
Core
Deposit Intangible |
| |
Total
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Balance at January 1, 2015
|
| | | $ | 10,502 | | | | | $ | 3,515 | | | | | $ | 3,569 | | | | | $ | 7,084 | | |
Amortization
|
| | | | — | | | | | | (370) | | | | | | (679) | | | | | | (1,049) | | |
Balance at December 31, 2015
|
| | | | 10,502 | | | | | | 3,145 | | | | | | 2,890 | | | | | | 6,035 | | |
Amortization
|
| | | | — | | | | | | (370) | | | | | | (528) | | | | | | (898) | | |
Balance at December 31, 2016
|
| | | $ | 10,502 | | | | | $ | 2,775 | | | | | $ | 2,362 | | | | | $ | 5,137 | | |
|
| | |
Trade
Name |
| |
Core
Deposit Intangible |
| |
Total
|
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
2017
|
| | | $ | 370 | | | | | $ | 437 | | | | |
$
|
807
|
| |
2018
|
| | | | 370 | | | | | | 378 | | | | |
|
748
|
| |
2019
|
| | | | 370 | | | | | | 341 | | | | |
|
711
|
| |
2020
|
| | | | 370 | | | | | | 312 | | | | |
|
682
|
| |
2021
|
| | | | 370 | | | | | | 286 | | | | |
|
656
|
| |
Thereafter
|
| | | | 925 | | | | | | 608 | | | | |
|
1,533
|
| |
| | | | $ | 2,775 | | | | | $ | 2,362 | | | | | $ | 5,137 | | |
|
| | |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
Amount
|
| |
Weighted-
Average Effective Rate |
| |
Amount
|
| |
Weighted-
Average Effective Rate |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Transaction accounts: | | | | | | ||||||||||||||||||||
NOW
|
| | | $ | 66,943 | | | | | | 0.12% | | | | | $ | 72,137 | | | | | | 0.16% | | |
Savings
|
| | | | 81,531 | | | | | | 0.12% | | | | | | 69,518 | | | | | | 0.15% | | |
Money market
|
| | | | 119,770 | | | | | | 0.25% | | | | | | 95,799 | | | | | | 0.24% | | |
Noninterest-bearing demand
|
| | | | 137,905 | | | | | | | | | | | | 134,311 | | | | |||||
Total transaction accounts
|
| | | | 406,149 | | | | | | | | | | | | 371,765 | | | | |||||
Certificates of deposit: | | | | | | ||||||||||||||||||||
Original maturities:
|
| | | | | ||||||||||||||||||||
Under 12 months
|
| | | | 104,614 | | | | | | 1.03% | | | | | | 87,884 | | | | | | 0.85% | | |
12 to 60 months
|
| | | | 217,990 | | | | | | 0.90% | | | | | | 260,965 | | | | | | 0.64% | | |
IRA and KEOGH
|
| | | | 26,581 | | | | | | 0.75% | | | | | | 30,105 | | | | | | 0.55% | | |
Total certificates of deposit
|
| | | | 349,185 | | | | | | | | | | | | 378,954 | | | | |||||
Total deposits
|
| | | $ | 755,334 | | | | | | | | | | | $ | 750,719 | | | | |||||
|
| | |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Within 6 months
|
| | | $ | 147,108 | | | | | | 42.1% | | | | | $ | 55,165 | | | | | | 14.6% | | |
Over 6 months – 12 months
|
| | | | 103,566 | | | | | | 29.7% | | | | | | 35,192 | | | | | | 9.3% | | |
Over 12 months – 24 months
|
| | | | 78,814 | | | | | | 22.6% | | | | | | 146,875 | | | | | | 38.7% | | |
Over 24 months – 36 months
|
| | | | 6,968 | | | | | | 2.0% | | | | | | 84,210 | | | | | | 22.2% | | |
Over 36 months – 48 months
|
| | | | 6,627 | | | | | | 1.9% | | | | | | 5,780 | | | | | | 1.5% | | |
Over 48 months
|
| | | | 6,102 | | | | | | 1.7% | | | | | | 51,732 | | | | | | 13.7% | | |
| | | | $ | 349,185 | | | | | | 100.0% | | | | | $ | 378,954 | | | | | | 100.0% | | |
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Amount outstanding at year-end: | | | | ||||||||||
FHLB short-term advances
|
| | | $ | 100,000 | | | | | $ | 40,000 | | |
Retail repurchase agreements
|
| | | | — | | | | | | 462 | | |
Short-term note payable
|
| | | | — | | | | | | 17 | | |
FHLB long-term advances
|
| | | | 10,000 | | | | | | 20,000 | | |
Long-term notes payable
|
| | | | 1,609 | | | | | | 1,933 | | |
Weighted-average interest rate at year-end: | | | | ||||||||||
FHLB short-term advances
|
| | | | 0.63% | | | | | | 0.44% | | |
Retail repurchase agreements
|
| | | | — | | | | | | 0.01% | | |
Short-term note payable
|
| | | | — | | | | | | — | | |
FHLB long-term advances
|
| | | | 1.12% | | | | | | 0.96% | | |
Long-term notes payable
|
| | | | 5.71% | | | | | | 5.58% | | |
Maximum outstanding at any month-end: | | | | ||||||||||
FHLB short-term advances
|
| | | $ | 100,000 | | | | | $ | 50,000 | | |
Retail repurchase agreements
|
| | | | 447 | | | | | | 718 | | |
Short-term note payable
|
| | | | 17 | | | | | | 50 | | |
FHLB long-term advances
|
| | | | 20,000 | | | | | | 20,000 | | |
Long-term notes payable
|
| | | | 1,737 | | | | | | 2,724 | | |
Average outstanding: | | | | ||||||||||
FHLB short-term advances
|
| | | $ | 39,464 | | | | | $ | 16,123 | | |
Retail repurchase agreements
|
| | | | 153 | | | | | | 405 | | |
Short-term note payable
|
| | | | 5 | | | | | | 36 | | |
FHLB long-term advances
|
| | | | 20,000 | | | | | | 3,562 | | |
Long-term notes payable
|
| | | | 1,687 | | | | | | 2,337 | | |
Weighted-average interest rate during the year: | | | | ||||||||||
FHLB short-term advances
|
| | | | 0.49% | | | | | | 0.23% | | |
Retail repurchase agreements
|
| | | | 0.01% | | | | | | 0.01% | | |
Short-term note payable
|
| | | | — | | | | | | — | | |
FHLB long-term advances
|
| | | | 0.96% | | | | | | 0.96% | | |
Long-term notes payable
|
| | | | 5.65% | | | | | | 5.70% | | |
| | |
Actual
Amount |
| |
Ratio
|
| |
Minimum
Requirements for Capital Adequacy Purposes |
| |
To be Well
Capitalized Under Prompt Corrective Action Provision |
| ||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
December 31, 2016 | | | | | | | | ||||||||||||||||||||||||||||||
Common Equity Tier 1 Capital
|
| | | $ | 52,026 | | | | | | 7.2% | | | | | $ | 36,927 | | | | | | 5.125%(1) | | | | | $ | 46,835 | | | | | | 6.5% | | |
Total capital (to risk-weighted assets)
|
| | | | 91,994 | | | | | | 12.8% | | | | | | 62,146 | | | | | | 8.625%(1) | | | | | | 72,054 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 87,509 | | | | | | 12.1% | | | | | | 47,735 | | | | | | 6.625%(1) | | | | | | 57,643 | | | | | | 8.0% | | |
Tier 1 capital (to average quarterly assets)
|
| | | | 87,509 | | | | | | 9.4% | | | | | | 37,076 | | | | | | 4.000% | | | | | | 46,345 | | | | | | 5.0% | | |
December 31, 2015: | | | | | | | | ||||||||||||||||||||||||||||||
Common Equity Tier 1 Capital
|
| | | $ | 51,069 | | | | | | 8.2% | | | | | $ | 28,172 | | | | | | 4.5% | | | | | $ | 40,692 | | | | | | 6.5% | | |
Total capital (to risk-weighted assets)
|
| | | | 90,252 | | | | | | 14.4% | | | | | | 50,083 | | | | | | 8.0% | | | | | | 62,604 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 86,552 | | | | | | 13.8% | | | | | | 37,562 | | | | | | 6.0% | | | | | | 50,083 | | | | | | 8.0% | | |
Tier 1 capital (to average quarterly assets)
|
| | | | 86,553 | | | | | | 9.6% | | | | | | 35,936 | | | | | | 4.0% | | | | | | 44,920 | | | | | | 5.0% | | |
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands, except for per share data)
|
| |||||||||
Weighted-average shares outstanding – basic
|
| | | | 3,725,893 | | | | | | 3,725,893 | | |
Dilution
|
| | | | 7,846 | | | | | | — | | |
Weighted-average share outstanding – diluted
|
| | | | 3,733,739 | | | | | | 3,725,893 | | |
Net income (loss)
|
| | | $ | 1,052 | | | | | $ | (5,757) | | |
Net income (loss) per share – basic
|
| | | $ | 0.28 | | | | | $ | (1.55) | | |
Net income (loss) per share – diluted
|
| | | $ | 0.28 | | | | | $ | (1.55) | | |
|
| | |
Accumulated Other
Comprehensive Income (Loss) — AFS securities |
| |||
| | |
(dollars in thousands)
|
| |||
Balance at January 1, 2015
|
| | | $ | 386 | | |
Other comprehensive loss before reclassification
|
| | | | (1,329) | | |
Amounts reclassified from accumulated other comprehensive loss
|
| | | | (300) | | |
Balance at December 31, 2015
|
| | | | (1,243) | | |
Other comprehensive gain before reclassification
|
| | | | 194 | | |
Amounts reclassified from accumulated other comprehensive loss
|
| | | | (143) | | |
Balance at December 31, 2016
|
| | | $ | (1,192) | | |
|
| | |
Accumulated Other
Comprehensive Loss — AFS securities |
| |
Affected Line Item in the Statement
Where Net Loss is Presented |
| |||
| | |
(dollars in thousands)
|
| ||||||
Realized gain on sale of AFS securities
|
| | | $ | 143 | | | |
Gain on sale of AFS securities, net
|
|
| | |
Accumulated Other
Comprehensive Loss — AFS securities |
| |
Affected Line Item in the Statement
Where Net Loss is Presented |
| |||
| | |
(dollars in thousands)
|
| ||||||
Realized gain on sale of AFS securities
|
| | | $ | 300 | | | |
Gain on sale of AFS securities, net
|
|
| | |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||||||||
Outstanding at beginning of year
|
| | | | 613,000 | | | | | $ | 20.00 | | | | | | | | | | | | | | | | | | — | | | | | $ | — | | | | | ||||||||||
Granted
|
| | | | 20,000 | | | | | | 20.00 | | | | | | | | | | | | | | | | | | 613,000 | | | | | | 20.00 | | | | | ||||||||||
Forfeited
|
| | | | (15,000) | | | | | | 20.00 | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | ||||||||||
Oustanding at end of year
|
| | | | 618,000 | | | | | | 20.00 | | | | | | 8.7 | | | | | $ | 2,015 | | | | | | 613,000 | | | | | | 20.00 | | | | | | 9.7 | | | | | $ | — | | |
Exercisable at end of year
|
| | | | 85,429 | | | | | | 20.00 | | | | | | 8.7 | | | | | $ | 278 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
|
| | |
2016
|
| |
2015
|
|
Dividend yield
|
| |
—
|
| |
—
|
|
Expected volatility
|
| |
27.50%
|
| |
27.40%
|
|
Risk-free interest rate
|
| |
1.42%
|
| |
1.85%
|
|
Expected lives
|
| |
7 years
|
| |
7 years
|
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Office supplies
|
| | | $ | 170 | | | | | $ | 312 | | |
Overnight delivery/courier
|
| | | | 172 | | | | | | 236 | | |
Dues and subscriptions
|
| | | | 222 | | | | | | 298 | | |
Director fees
|
| | | | 259 | | | | | | 242 | | |
Security
|
| | | | 182 | | | | | | 181 | | |
Postage
|
| | | | 91 | | | | | | 146 | | |
Automobile
|
| | | | 94 | | | | | | 90 | | |
Printing
|
| | | | 67 | | | | | | 77 | | |
Travel and entertainment
|
| | | | 246 | | | | | | 285 | | |
Employee education and training
|
| | | | 40 | | | | | | 52 | | |
Other
|
| | | | 839 | | | | | | 835 | | |
| | | | $ | 2,382 | | | | | $ | 2,754 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Income tax expense
|
| | | $ | — | | | | | $ | — | | |
| | |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Tax at statutory federal rate
|
| | | $ | 358 | | | | | | 34.0% | | | | | $ | (1,957) | | | | | | (34.0)% | | |
Change in valuation allowance
|
| | | | 154 | | | | | | 14.6% | | | | | | 2,244 | | | | | | 39.1% | | |
BOLI
|
| | | | (621) | | | | | | (59.0)% | | | | | | (362) | | | | | | (6.3)% | | |
Incentive stock options
|
| | | | 77 | | | | | | 7.3% | | | | | | 26 | | | | | | 0.4% | | |
Other permanent M-1 adjustments
|
| | | | 32 | | | | | | 3.1% | | | | | | 49 | | | | | | 0.8% | | |
| | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | |
|
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Deferred tax assets: | | | | ||||||||||
Net operating loss carryforward
|
| | | $ | 43,857 | | | | | $ | 40,967 | | |
Allowance
|
| | | | 1,511 | | | | | | 1,106 | | |
Purchase accounting fair value adjustments
|
| | | | 2,208 | | | | | | 3,162 | | |
Real estate acquired through foreclosure
|
| | | | 597 | | | | | | 2,086 | | |
Nonaccrual interest
|
| | | | 552 | | | | | | 114 | | |
Accrued expenses
|
| | | | 235 | | | | | | 1,594 | | |
Tax credits
|
| | | | 1,518 | | | | | | 1,518 | | |
Nonqualifying stock options
|
| | | | 181 | | | | | | 45 | | |
Charitable contributions
|
| | | | 26 | | | | | | 19 | | |
Miscellaneous
|
| | | | 88 | | | | | | 88 | | |
Total gross deferred tax assets
|
| | | | 50,773 | | | | | | 50,699 | | |
Less: valuation allowance
|
| | | | (48,465) | | | | | | (48,008) | | |
| | | | | 2,308 | | | | | | 2,691 | | |
Deferred tax liabilities: | | | | ||||||||||
Accrued intangibles
|
| | | | (2,026) | | | | | | (2,380) | | |
Depreciation
|
| | | | (282) | | | | | | (311) | | |
Total gross deferred tax liabilities
|
| | | | (2,308) | | | | | | (2,691) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| Level 1 | | | Valuations for assets and liabilities traded in active exchange markets. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. | |
| Level 2 | | | Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for | |
| | | | identical or comparable assets or liabilities which use 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 for substantially the full term of the assets or liabilities. | |
| Level 3 | | | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. | |
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Changes
In Fair Values Included In Period Income |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
ASSETS: | | | | | | | |||||||||||||||||||||||||
Securities: | | | | | | | |||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 128,057 | | | | | $ | — | | | | | $ | 128,057 | | | | | $ | — | | | | | $ | — | | |
Trust preferred securities
|
| | | | 3,073 | | | | | | — | | | | | | 3,073 | | | | | | — | | | | | | — | | |
U.S. government agency notes
|
| | | | 6,703 | | | | | | — | | | | | | 6,703 | | | | | | — | | | | | | — | | |
Corporate bonds
|
| | | | 4,894 | | | | | | — | | | | | | 4,894 | | | | | | — | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 744 | | | | | | — | | | | | | 744 | | | | | | — | | | | | | — | | |
| | | | $ | 143,471 | | | | | $ | — | | | | | $ | 143,471 | | | | | $ | — | | | | | $ | — | | |
LHFS
|
| | | $ | 41,143 | | | | | $ | — | | | | | $ | 41,143 | | | | | $ | — | | | | | $ | (849) | | |
IRLCs
|
| | | | 1,330 | | | | | | — | | | | | | 1,330 | | | | | | — | | | | | | 132 | | |
Forward contracts to sell mortgage-backed securities
|
| | | | 1,030 | | | | | | — | | | | | | 1,030 | | | | | | — | | | | | | 1,058 | | |
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Changes
In Fair Values Included In Period Loss |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
ASSETS: | | | | | | | |||||||||||||||||||||||||
Securities: | | | | | | | |||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 149,179 | | | | | $ | — | | | | | $ | 149,179 | | | | | $ | — | | | | | $ | — | | |
Trust preferred securities
|
| | | | 3,037 | | | | | | — | | | | | | 3,037 | | | | | | — | | | | | | — | | |
U.S. government agency notes
|
| | | | 17,636 | | | | | | — | | | | | | 17,636 | | | | | | — | | | | | | — | | |
Corporate bonds
|
| | | | 4,880 | | | | | | — | | | | | | 4,880 | | | | | | — | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 756 | | | | | | — | | | | | | 756 | | | | | | — | | | | | | — | | |
| | | | $ | 175,488 | | | | | $ | — | | | | | $ | 175,488 | | | | | $ | — | | | | | $ | — | | |
LHFS
|
| | | $ | 52,438 | | | | | $ | — | | | | | $ | 52,438 | | | | | $ | — | | | | | $ | (544) | | |
IRLCs
|
| | | | 1,198 | | | | | | — | | | | | | 1,198 | | | | | | — | | | | | | (575) | | |
LIABILITIES: | | | | | | | |||||||||||||||||||||||||
Forward contracts to sell | | | | | | | |||||||||||||||||||||||||
mortgage-backed securities
|
| | | | 27 | | | | | | — | | | | | | 27 | | | | | | — | | | | | | 643 | | |
| | |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Range
Of Discount |
| |
Weighted
Average |
| |||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||
Impaired loans
|
| | | $ | 1,496 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,496 | | | |
0% – 63%
|
| | | | 20% | | |
Real estate acquired through foreclosure
|
| | | | 366 | | | | | | — | | | | | | — | | | | | | 366 | | | |
0% – 15%
|
| | | | 12% | | |
| | |
2015
|
| ||||||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Range
Of Discount |
| |
Weighted
Average |
| |||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||
Impaired loans
|
| | | $ | 2,826 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,826 | | | |
0% – 8%
|
| | | | 8% | | |
Real estate acquired through foreclosure
|
| | | | 1,721 | | | | | | — | | | | | | — | | | | | | 1,721 | | | |
0% – 8%
|
| | | | 8% | | |
| | |
2016
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Assets: | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 20,068 | | | | | $ | 20,068 | | | | | $ | — | | | | | $ | — | | | | |
$
|
20,068
|
| |
Certificates of deposit
|
| | | | 992 | | | | | | 992 | | | | | | — | | | | | | — | | | | |
|
992
|
| |
AFS securities
|
| | | | 143,471 | | | | | | — | | | | | | 143,471 | | | | | | — | | | | |
|
143,471
|
| |
LHFS
|
| | | | 41,143 | | | | | | — | | | | | | 41,143 | | | | | | — | | | | |
|
41,143
|
| |
Loans receivable
|
| | | | 656,138 | | | | | | — | | | | | | — | | | | | | 650,680 | | | | |
|
650,680
|
| |
Restricted stock investments
|
| | | | 5,569 | | | | | | — | | | | | | 5,569 | | | | | | — | | | | |
|
5,569
|
| |
IRLCs
|
| | | | 1,330 | | | | | | — | | | | | | 1,330 | | | | | | — | | | | |
|
1,330
|
| |
Forward contracts to sell mortgage-backed securities
|
| | | | 1,030 | | | | | | — | | | | | | 1,030 | | | | | | — | | | | |
|
1,030
|
| |
Liabilities: | | | | | | | |||||||||||||||||||||||||
Deposits
|
| | | | 755,334 | | | | | | — | | | | | | — | | | | | | 755,040 | | | | |
|
755,040
|
| |
Borrowings
|
| | | | 111,609 | | | | | | — | | | | | | — | | | | | | 109,896 | | | | |
|
109,896
|
| |
| | |
2015
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Assets: | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 39,317 | | | | | $ | 39,317 | | | | | $ | — | | | | | $ | — | | | | |
$
|
39,317
|
| |
Certificates of deposit
|
| | | | 992 | | | | | | 992 | | | | | | — | | | | | | — | | | | |
|
992
|
| |
AFS securities
|
| | | | 175,488 | | | | | | — | | | | | | 175,488 | | | | | | — | | | | |
|
175,488
|
| |
LHFS
|
| | | | 52,438 | | | | | | — | | | | | | 52,438 | | | | | | — | | | | |
|
52,438
|
| |
Loans receivable
|
| | | | 543,332 | | | | | | — | | | | | | — | | | | | | 541,121 | | | | |
|
541,121
|
| |
Restricted stock investments
|
| | | | 3,364 | | | | | | — | | | | | | 3,364 | | | | | | — | | | | |
|
3,364
|
| |
IRLCs
|
| | | | 1,198 | | | | | | — | | | | | | 1,198 | | | | | | — | | | | |
|
1,198
|
| |
Liabilities: | | | | | | | |||||||||||||||||||||||||
Deposits
|
| | | | 750,719 | | | | | | — | | | | | | — | | | | | | 751,808 | | | | |
|
751,808
|
| |
Borrowings
|
| | | | 62,412 | | | | | | — | | | | | | — | | | | | | 62,492 | | | | |
|
62,492
|
| |
Forward contracts to sell mortgage-backed securities
|
| | | | 27 | | | | | | — | | | | | | 27 | | | | | | — | | | | |
|
27
|
| |
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
1st mortgage loans on residential real estate
|
| | | $ | 52,732 | | | | | $ | 52,998 | | |
HELOCs
|
| | | | 38,826 | | | | | | 40,885 | | |
Other unused lines of credit
|
| | | | 52,183 | | | | | | 37,960 | | |
Standby letters of credit
|
| | | | 377 | | | | | | 389 | | |
| | |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
Notional
Amount |
| |
Estimated
Fair Value |
| |
Notional
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Asset – IRLCs
|
| | | $ | 52,732 | | | | | $ | 1,330 | | | | | $ | 52,998 | | | | | $ | 1,198 | | |
Asset – Forward contracts to sell mortgage-backed securities
|
| | | | 73,000 | | | | | | 1,030 | | | | | | — | | | | | | — | | |
Liability – Forward contracts to sell mortgage-backed
securities |
| | | | — | | | | | | — | | | | | | 88,604 | | | | | | 27 | | |
|
Beginning balance
|
| | | $ | — | | |
|
Additions
|
| | | | 9,822 | | |
|
Repayments
|
| | | | (5) | | |
| | | | | $ | 9,817 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
ASSETS | | | | ||||||||||
Cash and due from banks
|
| | | $ | 7,088 | | | | | $ | 7,753 | | |
Federal funds sold and interest-bearing deposits
|
| | | | 32,229 | | | | | | 82,334 | | |
Cash and cash equivalents
|
| | | | 39,317 | | | | | | 90,087 | | |
Certificates of deposit
|
| | | | 992 | | | | | | — | | |
Securities available for sale (“AFS”), at fair value
|
| | | | 175,488 | | | | | | 60,988 | | |
Loans held for sale (“LHFS”), at fair value
|
| | | | 52,438 | | | | | | 63,032 | | |
Loans receivable
|
| | | | 543,332 | | | | | | 502,099 | | |
Allowance for loan losses
|
| | | | (2,804) | | | | | | (1,433) | | |
Loans receivable, net
|
| | | | 540,528 | | | | | | 500,666 | | |
Real estate acquired through foreclosure
|
| | | | 6,652 | | | | | | 7,580 | | |
Restricted stock investments
|
| | | | 3,364 | | | | | | 2,103 | | |
Premises and equipment, net
|
| | | | 33,288 | | | | | | 36,916 | | |
Goodwill
|
| | | | 10,502 | | | | | | 10,502 | | |
Other Intangible assets
|
| | | | 6,035 | | | | | | 7,084 | | |
Accrued interest receivable
|
| | | | 2,629 | | | | | | 2,336 | | |
Bank-owned life insurance (“BOLI”)
|
| | | | 41,650 | | | | | | 40,585 | | |
Prepaid expenses and other assets
|
| | | | 8,154 | | | | | | 10,425 | | |
Total assets
|
| | | $ | 921,037 | | | | | $ | 832,304 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | ||||||||||
Liabilities: | | | | ||||||||||
Deposits:
|
| | | ||||||||||
Noninterest-bearing
|
| | | $ | 134,311 | | | | | $ | 112,317 | | |
Interest-bearing
|
| | | | 616,408 | | | | | | 577,812 | | |
Total deposits
|
| | | | 750,719 | | | | | | 690,129 | | |
Short-term borrowings
|
| | | | 40,479 | | | | | | 25,498 | | |
Long-term borrowings
|
| | | | 21,933 | | | | | | 50 | | |
Accrued expenses and other liabilities
|
| | | | 9,680 | | | | | | 11,206 | | |
Total liabilities
|
| | | | 822,811 | | | | | | 726,883 | | |
Stockholders’ equity: | | | | ||||||||||
Preferred stock, $10 par value; 10,000,000 shares authorized; Series A, noncumulative perpetual preferred stock; 1,774,125 shares issued and outstanding
|
| | | | 17,741 | | | | | | 17,741 | | |
Common stock, $10 par value; 10,000,000 shares authorized; 3,725,893 shares issued and outstanding
|
| | | | 37,259 | | | | | | 37,259 | | |
Additional paid-in capital
|
| | | | 55,191 | | | | | | 55,000 | | |
Retained deficit
|
| | | | (10,722) | | | | | | (4,965) | | |
Accumulated other comprehensive (loss) income
|
| | | | (1,243) | | | | | | 386 | | |
Total stockholders’ equity
|
| | | | 98,226 | | | | | | 105,421 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 921,037 | | | | | $ | 832,304 | | |
|
| | |
For the Year
Ended December 31, 2015 |
| |
June 17, 2014
(Inception) Through December 31, 2014 |
| ||||||
Interest income: | | | | ||||||||||
Loans
|
| | | $ | 29,427 | | | | | $ | 16,510 | | |
Securities and other earning assets
|
| | | | 2,390 | | | | | | 1,039 | | |
Total interest income
|
| | | | 31,817 | | | | | | 17,549 | | |
Interest expense: | | | | ||||||||||
Deposits
|
| | | | 2,932 | | | | | | 1,596 | | |
Short-term borrowings
|
| | | | 38 | | | | | | 11 | | |
Long-term borrowings
|
| | | | 167 | | | | | | 89 | | |
Total interest expense
|
| | | | 3,137 | | | | | | 1,696 | | |
Net interest income
|
| | | | 28,680 | | | | | | 15,853 | | |
Provision for loan losses
|
| | | | 3,191 | | | | | | 1,620 | | |
Net interest income after provision for loan losses
|
| | | | 25,489 | | | | | | 14,233 | | |
Noninterest income: | | | | ||||||||||
Mortgage-banking revenue
|
| | | | 14,397 | | | | | | 8,276 | | |
ATM fees
|
| | | | 2,186 | | | | | | 1,178 | | |
Service fees on deposits
|
| | | | 1,588 | | | | | | 1,053 | | |
Gain on sale of AFS securities, net
|
| | | | 300 | | | | | | 174 | | |
Gain (loss) on disposal of premises and equipment
|
| | | | 23 | | | | | | (409) | | |
Commissions on sales of nondeposit investment products
|
| | | | 158 | | | | | | 123 | | |
Income from BOLI
|
| | | | 1,065 | | | | | | 537 | | |
Other
|
| | | | 1,067 | | | | | | 478 | | |
Total noninterest income
|
| | | | 20,784 | | | | | | 11,410 | | |
Noninterest expense: | | | | ||||||||||
Salaries and employee benefits
|
| | | | 25,079 | | | | | | 15,568 | | |
Occupancy
|
| | | | 7,557 | | | | | | 4,517 | | |
Furniture, fixtures, and equipment
|
| | | | 1,616 | | | | | | 910 | | |
Professional services
|
| | | | 1,899 | | | | | | 706 | | |
Advertising
|
| | | | 743 | | | | | | 933 | | |
Marketing and promotion
|
| | | | 562 | | | | | | 257 | | |
Data processing
|
| | | | 2,389 | | | | | | 1,183 | | |
ATM servicing
|
| | | | 431 | | | | | | 226 | | |
Write-downs, losses, and costs of real estate acquired through foreclosure, net
of gains |
| | | | 1,075 | | | | | | 665 | | |
Federal Deposit Insurance Corporation (“FDIC”) insurance premiums
|
| | | | 1,306 | | | | | | 814 | | |
Service and maintenance – premises
|
| | | | 1,273 | | | | | | 577 | | |
Service and maintenance – software
|
| | | | 816 | | | | | | 540 | | |
Corporate Insurance
|
| | | | 547 | | | | | | 428 | | |
Consulting fees
|
| | | | 1,157 | | | | | | 496 | | |
Loan expenses
|
| | | | 1,777 | | | | | | 790 | | |
Amortization of intangible assets
|
| | | | 1,049 | | | | | | 611 | | |
Other
|
| | | | 2,754 | | | | | | 1,387 | | |
Total noninterest expense
|
| | | | 52,030 | | | | | | 30,608 | | |
Net loss before income taxes
|
| | | | (5,757) | | | | | | (4,965) | | |
Income tax expense
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (5,757) | | | | | $ | (4,965) | | |
Net loss per common share – basic and diluted
|
| | | $ | (1.55) | | | | | $ | (1.33) | | |
|
| | |
For the Year
Ended December 31, 2015 |
| |
June 17, 2014
(Inception) Through December 31, 2014 |
| ||||||
Net loss
|
| | | $ | (5,757) | | | | | $ | (4,965) | | |
Other comprehensive (loss) income: | | | | ||||||||||
Unrealized holding (losses) gains on securities arising during the period
|
| | | | (1,329) | | | | | | 560 | | |
Reclassification adjustment for net gains on securities included in net loss
|
| | | | (300) | | | | | | (174) | | |
Total other comprehensive (loss) income
|
| | | | (1,629) | | | | | | 386 | | |
Total comprehensive loss
|
| | | $ | (7,386) | | | | | $ | (4,579) | | |
|
| | |
For the Year Ended December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares of Preferred Stock |
| |
Number of
Shares of Common Stock |
| |
Preferred
Stock |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Deficit |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
Balance at January 1, 2015
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,000 | | | | | $ | (4,965) | | | | | $ | 386 | | | | | $ | 105,421 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,757) | | | | | | — | | | | | | (5,757) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 191 | | | | | | — | | | | | | — | | | | | | 191 | | |
Change in unrealized gains and
losses on AFS securities |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,629) | | | | | | (1,629) | | |
Balance at December 31, 2015
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,191 | | | | | $ | (10,722) | | | | | $ | (1,243) | | | | | $ | 98,226 | | |
|
| | |
June 17, 2014 (Inception) Through December 31, 2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares of Preferred Stock |
| |
Number of
Shares of Common Stock |
| |
Preferred
Stock |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
Balance at June 17, 2014
|
| | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,965) | | | | | | — | | | | | | (4,965) | | |
Preferred stock issued, net of costs
|
| | | | 1,774,125 | | | | | | — | | | | | | 17,741 | | | | | | — | | | | | | 17,741 | | | | | | — | | | | | | — | | | | | | 35,482 | | |
Common stock issued, net of costs
|
| | | | — | | | | | | 3,725,893 | | | | | | — | | | | | | 37,259 | | | | | | 37,259 | | | | | | — | | | | | | — | | | | | | 74,518 | | |
Change in unrealized gains and losses on AFS securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 386 | | | | | | 386 | | |
Balance at December 31, 2014
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,000 | | | | | $ | (4,965) | | | | | $ | 386 | | | | | $ | 105,421 | | |
|
| | |
For the Year
Ended December 31, 2015 |
| |
June 17, 2014
(Inception) Through December 31, 2014 |
| ||||||
Cash flows from operating activities: | | | | ||||||||||
Net loss
|
| | | $ | (5,757) | | | | | $ | (4,965) | | |
Adjustments to reconcile net loss to net cash from operating activities: | | | | ||||||||||
Depreciation and amortization
|
| | | | 3,301 | | | | | | 1,976 | | |
Stock-based compensation
|
| | | | 191 | | | | | | — | | |
Amortization of unearned loan fees and costs, net
|
| | | | 966 | | | | | | 108 | | |
Accretion of discounts on purchased loans, net
|
| | | | (4,682) | | | | | | (1,515) | | |
Amortization of premiums on AFS securities
|
| | | | 329 | | | | | | 135 | | |
Amortization of intangible assets
|
| | | | 1,049 | | | | | | 611 | | |
Amortization of premiums on purchased deposits
|
| | | | (907) | | | | | | (963) | | |
Gains on sales of LHFS
|
| | | | (22,476) | | | | | | (13,188) | | |
(Increase) decrease in accrued interest receivable
|
| | | | (293) | | | | | | 69 | | |
Gain on sale of AFS securities, net
|
| | | | (300) | | | | | | (174) | | |
Provision for loan losses
|
| | | | 3,191 | | | | | | 1,620 | | |
Write-downs and losses on sales of real estate acquired through foreclosure
|
| | | | 615 | | | | | | 585 | | |
(Gain) loss on disposal of premises and equipment
|
| | | | (23) | | | | | | 409 | | |
Increase in cash surrender value of BOLI
|
| | | | (1,065) | | | | | | (537) | | |
Originations of mortgage LHFS
|
| | | | (917,308) | | | | | | (463,119) | | |
Proceeds from sales of mortgage LHFS
|
| | | | 946,931 | | | | | | 450,657 | | |
Net decrease in accrued expenses and other liabilities
|
| | | | (1,526) | | | | | | (5,747) | | |
Net decrease in prepaid expenses and other assets
|
| | | | 2,270 | | | | | | 3,759 | | |
Net cash provided by (used in) operating activities
|
| | | | 4,506 | | | | | | (30,279) | | |
Cash flows from investing activities: | | | | ||||||||||
Cash received in purchase of Bank
|
| | | | — | | | | | | 116,089 | | |
Purchase of Bank
|
| | | | — | | | | | | (18,726) | | |
Loan principal (disbursements), net of repayments
|
| | | | (59,631) | | | | | | 21,806 | | |
Proceeds from sales of loans
|
| | | | 21,205 | | | | | | 6,567 | | |
Repurchases of loans previously sold
|
| | | | — | | | | | | (571) | | |
Purchase of restricted stock investments
|
| | | | (1,261) | | | | | | — | | |
Purchase of certificates of deposit
|
| | | | (992) | | | | | | — | | |
Proceeds from disposals of premises and equipment, net of (purchases)
|
| | | | 350 | | | | | | (791) | | |
Maturities/calls/repayments of AFS securities
|
| | | | 9,702 | | | | | | 12,512 | | |
Purchases of AFS securities
|
| | | | (158,540) | | | | | | — | | |
Sales of AFS securities
|
| | | | 32,680 | | | | | | 29,017 | | |
Proceeds from sales of real estate acquired through foreclosure
|
| | | | 2,849 | | | | | | 5,126 | | |
Net cash (used in) provided by investing activities
|
| | | | (153,638) | | | | | | 171,029 | | |
Cash flows from financing activities: | | | | ||||||||||
Net increase (decrease) in deposits
|
| | | | 61,498 | | | | | | (151,931) | | |
Additional borrowings
|
| | | | 197,000 | | | | |||||
Repayments of borrowings
|
| | | | (160,136) | | | | | | (8,732) | | |
Net proceeds from stock issuance
|
| | | | — | | | | | | 110,000 | | |
Net cash provided by (used in) financing activities
|
| | | | 98,362 | | | | | | (50,663) | | |
(Decrease) increase in cash and cash equivalents
|
| | | | (50,770) | | | | | | 90,087 | | |
Cash and cash equivalents at beginning of period
|
| | | | 90,087 | | | | | | — | | |
Cash and cash equivalents at end of period
|
| | | $ | 39,317 | | | | | $ | 90,087 | | |
Supplemental information: | | | | ||||||||||
Interest paid on deposits and borrowed funds
|
| | | $ | 3,144 | | | | | $ | 1,846 | | |
Transfer of loans to real estate acquired through foreclosure
|
| | | | 2,537 | | | | | | 518 | | |
Transfers of LHFS to loan portfolio
|
| | | | 2,702 | | | | | | 4,164 | | |
Noncash assets acquired
|
| | | | — | | | | | | 786,392 | | |
Noncash liabilities assumed
|
| | | | — | | | | | | 894,257 | | |
|
Consideration paid – cash
|
| | | $ | 18,726 | | |
| Assets acquired: | | | |||||
|
Cash and due from banks and interest-bearing deposits
|
| | | | 116,089 | | |
|
AFS Securities
|
| | | | 102,091 | | |
|
LHFS
|
| | | | 41,545 | | |
|
Loans receivable
|
| | | | 525,036 | | |
|
Real estate acquired through foreclosure
|
| | | | 12,773 | | |
|
Core deposit intangible
|
| | | | 3,995 | | |
|
Trade name
|
| | | | 3,700 | | |
|
Other assets
|
| | | | 97,252 | | |
|
Total assets
|
| | | | 902,481 | | |
| Liabilities assumed: | | | |||||
|
Deposits
|
| | | | 843,023 | | |
|
Borrowings
|
| | | | 34,280 | | |
|
Other liabilities
|
| | | | 16,954 | | |
|
Total liabilities
|
| | | | 894,257 | | |
|
Net assets acquired at fair value
|
| | | | 8,224 | | |
|
Goodwill resulting from acquisition
|
| | | $ | 10,502 | | |
|
| | |
2015
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
Gains |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 150,076 | | | | | $ | 183 | | | | | $ | 1,080 | | | | | $ | 149,179 | | |
Trust preferred securities
|
| | | | 3,045 | | | | | | — | | | | | | 8 | | | | | | 3,037 | | |
U.S. government agency notes
|
| | | | 17,813 | | | | | | 14 | | | | | | 191 | | | | | | 17,636 | | |
Corporate bonds
|
| | | | 5,047 | | | | | | — | | | | | | 167 | | | | | | 4,880 | | |
Equity securities – mutual funds
|
| | | | 750 | | | | | | 6 | | | | | | — | | | | | | 756 | | |
| | | | $ | 176,731 | | | | | $ | 203 | | | | | $ | 1,446 | | | | | $ | 175,488 | | |
|
| | |
2014
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Unrealized
Gains |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 46,170 | | | | | $ | 448 | | | | | $ | 49 | | | | | $ | 46,569 | | |
Trust preferred securities
|
| | | | 3,065 | | | | | | 3 | | | | | | — | | | | | | 3,068 | | |
U.S. government agency notes
|
| | | | 10,617 | | | | | | 2 | | | | | | 28 | | | | | | 10,591 | | |
Equity securities – mutual funds
|
| | | | 750 | | | | | | 10 | | | | | | — | | | | | | 760 | | |
| | | | $ | 60,602 | | | | | $ | 463 | | | | | $ | 77 | | | | | $ | 60,988 | | |
|
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Due in one year or less
|
| | | $ | 6,944 | | | | | $ | 6,836 | | |
Due after five year through ten years
|
| | | | 6,766 | | | | | | 6,587 | | |
Due after ten years
|
| | | | 12,195 | | | | | | 12,130 | | |
Mortgage-backed securities
|
| | | | 150,076 | | | | | | 149,179 | | |
| | | | $ | 175,981 | | | | | $ | 174,732 | | |
|
| | |
2015
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 135,778 | | | | | $ | 1,080 | | | | | $ | — | | | | | $ | — | | | | |
$
|
135,778
|
| | | |
$
|
1,080
|
| |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 3,037 | | | | | | 8 | | | | |
|
3,037
|
| | | |
|
8
|
| |
U.S. government agency notes
|
| | | | 12,695 | | | | | | 191 | | | | | | — | | | | | | — | | | | |
|
12,695
|
| | | |
|
191
|
| |
Corporate bonds
|
| | | | 4,880 | | | | | | 167 | | | | | | — | | | | | | — | | | | |
|
4,880
|
| | | |
|
167
|
| |
| | | | $ | 153,353 | | | | | $ | 1,438 | | | | | $ | 3,037 | | | | | $ | 8 | | | | | $ | 156,390 | | | | | $ | 1,446 | | |
|
| | |
2014
|
| |||||||||||||||||||||||||||||||||
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 19,268 | | | | | $ | 49 | | | | | $ | — | | | | | $ | — | | | | |
$
|
19,268
|
| | | |
$
|
49
|
| |
U.S. government agency notes
|
| | | | 9,062 | | | | | | 28 | | | | | | — | | | | | | — | | | | |
|
9,062
|
| | | |
|
28
|
| |
| | | | $ | 28,330 | | | | | $ | 77 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,330 | | | | | $ | 77 | | |
|
| | |
2015
|
| |
2014
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 78,441 | | | | | $ | 43,038 | | |
Commercial mortgage
|
| | | | 193,790 | | | | | | 190,522 | | |
Commercial construction
|
| | | | 14,607 | | | | | | 21,023 | | |
Consumer construction
|
| | | | 11,169 | | | | | | 10,679 | | |
Residential mortgage
|
| | | | 150,844 | | | | | | 131,001 | | |
Consumer
|
| | | | 96,935 | | | | | | 107,623 | | |
Total loans
|
| | | | 545,786 | | | | | | 503,886 | | |
Unearned loan fees, net
|
| | | | (2,454) | | | | | | (1,787) | | |
| | | | $ | 543,332 | | | | | $ | 502,099 | | |
|
| | |
2015
|
| |
2014
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 1,672 | | | | | $ | 1,766 | | |
Commercial mortgage
|
| | | | 13,452 | | | | | | 24,828 | | |
Commercial construction
|
| | | | 7,713 | | | | | | 8,713 | | |
Consumer construction
|
| | | | 1,594 | | | | | | 2,158 | | |
Residential mortgage
|
| | | | 3,104 | | | | | | 4,822 | | |
Consumer
|
| | | | 880 | | | | | | 1,049 | | |
Outstanding balance
|
| | | | 28,415 | | | | | | 43,336 | | |
Net discount on purchased impaired loans
|
| | | | (3,458) | | | | | | (8,424) | | |
Net carrying amount
|
| | | $ | 24,957 | | | | | $ | 34,912 | | |
|
| | |
For the Year Ended
December 31, 2015 |
| |
June 17, 2014
(Inception) Throuth December 31, 2014 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 3,240 | | | | | $ | — | | |
Purchases
|
| | | | — | | | | | | 2,883 | | |
Accretion
|
| | | | (2,697) | | | | | | (1,026) | | |
Reclassification
|
| | | | 1,198 | | | | | | 1,383 | | |
Ending balance
|
| | | $ | 1,741 | | | | | $ | 3,240 | | |
|
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Allowance: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 51 | | | | | $ | 352 | | | | | $ | 163 | | | | | $ | 168 | | | | | $ | 599 | | | | | $ | 100 | | | | | $ | — | | | | | $ | 1,433 | | |
Charge-offs
|
| | | | (236) | | | | | | (67) | | | | | | — | | | | | | — | | | | | | (1,295) | | | | | | (995) | | | | | | — | | | | |
|
(2,593)
|
| |
Recoveries
|
| | | | 271 | | | | | | 15 | | | | | | 3 | | | | | | — | | | | | | 125 | | | | | | 359 | | | | | | — | | | | |
|
773
|
| |
Net recoveries
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(charge offs)
|
| | | | 35 | | | | | | (52) | | | | | | 3 | | | | | | — | | | | | | (1,170) | | | | | | (636) | | | | | | — | | | | |
|
(1,820)
|
| |
Provision for (reversal of) loan losses
|
| | | | 692 | | | | | | 584 | | | | | | (128) | | | | | | (114) | | | | | | 902 | | | | | | 1,255 | | | | | | — | | | | |
|
3,191
|
| |
Ending Balance
|
| | | $ | 778 | | | | | $ | 884 | | | | | $ | 38 | | | | | $ | 54 | | | | | $ | 331 | | | | | $ | 719 | | | | | $ | — | | | | | $ | 2,804 | | |
Ending balance – individually
evaluated for impairment |
| | | $ | — | | | | | $ | 168 | | | | | $ | — | | | | | $ | — | | | | | $ | 141 | | | | | $ | 308 | | | | | $ | — | | | | |
$
|
617
|
| |
Ending balance – purchased impaired loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 303 | | | | | | — | | | | |
|
303
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 778 | | | | | | 716 | | | | | | 38 | | | | | | 54 | | | | | | 190 | | | | | | 108 | | | | | | — | | | | |
|
1,884
|
| |
| | | | $ | 778 | | | | | $ | 884 | | | | | $ | 38 | | | | | $ | 54 | | | | | $ | 331 | | | | | $ | 719 | | | | | $ | — | | | | | $ | 2,804 | | |
Recorded Investment: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Ending loan balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | 2,925 | | | | | $ | — | | | | | $ | 58 | | | | | $ | 9,144 | | | | | $ | 1,760 | | | | | | | | | | |
$
|
13,887
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 1,408 | | | | | | 10,856 | | | | | | 7,464 | | | | | | 1,740 | | | | | | 2,728 | | | | | | 761 | | | | | | | | | | |
|
24,957
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 76,785 | | | | | | 179,086 | | | | | | 7,190 | | | | | | 9,233 | | | | | | 138,571 | | | | | | 93,623 | | | | | | | | | | |
|
504,488
|
| |
| | | | $ | 78,193 | | | | | $ | 192,867 | | | | | $ | 14,654 | | | | | $ | 11,031 | | | | | $ | 150,443 | | | | | $ | 96,144 | | | | | | | | | | | $ | 543,332 | | |
|
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Allowance: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Charge-offs
|
| | | | — | | | | | | (52) | | | | | | — | | | | | | — | | | | | | (211) | | | | | | (607) | | | | | | — | | | | |
|
(870)
|
| |
Recoveries
|
| | | | 271 | | | | | | 8 | | | | | | 17 | | | | | | — | | | | | | 51 | | | | | | 336 | | | | | | — | | | | |
|
683
|
| |
Net recoveries
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(charge offs)
|
| | | | 271 | | | | | | (44) | | | | | | 17 | | | | | | — | | | | | | (160) | | | | | | (271) | | | | | | — | | | | |
|
(187)
|
| |
(Reversal of) provision for loan losses
|
| | | | (220) | | | | | | 396 | | | | | | 146 | | | | | | 168 | | | | | | 759 | | | | | | 371 | | | | | | — | | | | |
|
1,620
|
| |
Ending Balance
|
| | | $ | 51 | | | | | $ | 352 | | | | | $ | 163 | | | | | $ | 168 | | | | | $ | 599 | | | | | $ | 100 | | | | | $ | — | | | | | $ | 1,433 | | |
Ending balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 549 | | | | | $ | — | | | | | $ | — | | | | |
$
|
549
|
| |
Ending balance – purchased impaired loans
|
| | | | — | | | | | | 1 | | | | | | 55 | | | | | | 145 | | | | | | 32 | | | | | | — | | | | | | — | | | | |
|
233
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 51 | | | | | | 351 | | | | | | 108 | | | | | | 23 | | | | | | 18 | | | | | | 100 | | | | | | — | | | | |
|
651
|
| |
| | | | $ | 51 | | | | | $ | 352 | | | | | $ | 163 | | | | | $ | 168 | | | | | $ | 599 | | | | | $ | 100 | | | | | $ | — | | | | | $ | 1,433 | | |
Recorded Investment: | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Ending loan balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | 4,836 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,660 | | | | | $ | 417 | | | | | | | | | | |
$
|
8,913
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 1,483 | | | | | | 20,121 | | | | | | 6,464 | | | | | | 1,900 | | | | | | 4,056 | | | | | | 888 | | | | | | | | | | |
|
34,912
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 41,405 | | | | | | 165,092 | | | | | | 14,540 | | | | | | 8,652 | | | | | | 123,204 | | | | | | 105,381 | | | | | | | | | | |
|
458,274
|
| |
| | | | $ | 42,888 | | | | | $ | 190,049 | | | | | $ | 21,004 | | | | | $ | 10,552 | | | | | $ | 130,920 | | | | | $ | 106,686 | | | | | | | | | | | $ | 502,099 | | |
|
| | |
Commercial
|
| |
Commercial Mortgage
|
| |
Commercial Construction
|
| |
Consumer Construction
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| ||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RR8
|
| | | $ | 2,180 | | | | | $ | — | | | | | $ | 20,843 | | | | | $ | 20,853 | | | | | $ | 2,337 | | | | | $ | 12,930 | | | | | $ | 58 | | | | | $ | — | | | | |
$
|
25,418
|
| | | |
$
|
33,783
|
| |
RR7
|
| | | | 4,512 | | | | | | 4,639 | | | | | | 6,858 | | | | | | 11,346 | | | | | | 2,396 | | | | | | 2,469 | | | | | | — | | | | | | — | | | | |
|
13,766
|
| | | |
|
18,454
|
| |
RR6
|
| | | | 4,268 | | | | | | 7,385 | | | | | | 28,097 | | | | | | 25,163 | | | | | | — | | | | | | 429 | | | | | | — | | | | | | — | | | | |
|
32,365
|
| | | |
|
32,977
|
| |
RR5
|
| | | | 38,728 | | | | | | 10,770 | | | | | | 76,655 | | | | | | 91,583 | | | | | | 5,263 | | | | | | 5,176 | | | | | | — | | | | | | — | | | | |
|
120,646
|
| | | |
|
107,529
|
| |
RR4
|
| | | | 28,329 | | | | | | 20,075 | | | | | | 47,761 | | | | | | 29,259 | | | | | | 4,658 | | | | | | — | | | | | | 10,973 | | | | | | 10,552 | | | | |
|
91,721
|
| | | |
|
59,886
|
| |
RR3
|
| | | | 176 | | | | | | — | | | | | | 12,653 | | | | | | 11,845 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
12,829
|
| | | |
|
11,845
|
| |
RR1
|
| | | | — | | | | | | 19 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
19
|
| |
| | | | $ | 78,193 | | | | | $ | 42,888 | | | | | $ | 192,867 | | | | | $ | 190,049 | | | | | $ | 14,654 | | | | | $ | 21,004 | | | | | $ | 11,031 | | | | | $ | 10,552 | | | | | $ | 296,745 | | | | | $ | 264,493 | | |
|
| | |
Residential Mortgage
|
| |
Home Equity & 2nd Mortgage
|
| |
Other Consumer
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| |
2015
|
| |
2014
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Nonaccrual loans
|
| | | $ | 5,989 | | | | | $ | 2,855 | | | | | $ | 948 | | | | | $ | 401 | | | | | $ | — | | | | | $ | 16 | | | | |
$
|
6,937
|
| | | |
$
|
3,272
|
| |
Performing loans
|
| | | | 144,454 | | | | | | 128,065 | | | | | | 74,453 | | | | | | 87,714 | | | | | | 20,743 | | | | | | 18,555 | | | | |
|
239,650
|
| | | |
|
234,334
|
| |
| | | | $ | 150,443 | | | | | $ | 130,920 | | | | | $ | 75,401 | | | | | $ | 88,115 | | | | | $ | 20,743 | | | | | $ | 18,571 | | | | | $ | 246,587 | | | | | $ | 237,606 | | |
|
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days
or More and Accruing |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Purchased
Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | 20 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | |
$
|
20
|
| | | | $ | 1,408 | | | | | $ | 76,765 | | | | |
$
|
78,193
|
| |
Commercial mortgage
|
| | | | 1,171 | | | | | | — | | | | | | 229 | | | | | | 2,925 | | | | |
|
4,325
|
| | | | | 10,856 | | | | | | 177,686 | | | | |
|
192,867
|
| |
Commercial construction
|
| | | | 173 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
173
|
| | | | | 7,464 | | | | | | 7,017 | | | | |
|
14,654
|
| |
Consumer construction
|
| | | | 439 | | | | | | 191 | | | | | | — | | | | | | 58 | | | | |
|
688
|
| | | | | 1,740 | | | | | | 8,603 | | | | |
|
11,031
|
| |
Residential mortgage
|
| | | | 4,302 | | | | | | 3,390 | | | | | | 256 | | | | | | 5,989 | | | | |
|
13,937
|
| | | | | 2,728 | | | | | | 133,778 | | | | |
|
150,443
|
| |
Home equity and 2nd mortgage
|
| | | | 791 | | | | | | 514 | | | | | | — | | | | | | 948 | | | | |
|
2,253
|
| | | | | 598 | | | | | | 72,550 | | | | |
|
75,401
|
| |
Other consumer
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
9
|
| | | | | 163 | | | | | | 20,571 | | | | |
|
20,743
|
| |
| | | | $ | 6,905 | | | | | $ | 4,095 | | | | | $ | 485 | | | | | $ | 9,920 | | | | | $ | 21,405 | | | | | $ | 24,957 | | | | | $ | 496,970 | | | | | $ | 543,332 | | |
|
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days
or More and Accruing |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Purchased
Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | |
$
|
—
|
| | | | $ | 1,483 | | | | | $ | 41,405 | | | | |
$
|
42,888
|
| |
Commercial mortgage
|
| | | | 1,964 | | | | | | 1,020 | | | | | | 4,336 | | | | | | 4,836 | | | | |
|
12,156
|
| | | | | 20,121 | | | | | | 157,772 | | | | |
|
190,049
|
| |
Commercial construction
|
| | | | — | | | | | | — | | | | | | 96 | | | | | | — | | | | |
|
96
|
| | | | | 6,464 | | | | | | 14,444 | | | | |
|
21,004
|
| |
Consumer construction
|
| | | | 832 | | | | | | 226 | | | | | | — | | | | | | — | | | | |
|
1,058
|
| | | | | 1,900 | | | | | | 7,594 | | | | |
|
10,552
|
| |
Residential mortgage
|
| | | | 3,781 | | | | | | 8,657 | | | | | | 541 | | | | | | 2,855 | | | | |
|
15,834
|
| | | | | 4,056 | | | | | | 111,030 | | | | |
|
130,920
|
| |
Home equity and 2nd
mortgage |
| | | | 2,978 | | | | | | 1,319 | | | | | | — | | | | | | 401 | | | | |
|
4,698
|
| | | | | 742 | | | | | | 82,675 | | | | |
|
88,115
|
| |
Other consumer
|
| | | | 31 | | | | | | 9 | | | | | | — | | | | | | 16 | | | | |
|
56
|
| | | | | 146 | | | | | | 18,369 | | | | |
|
18,571
|
| |
| | | | $ | 9,586 | | | | | $ | 11,231 | | | | | $ | 4,973 | | | | | $ | 8,108 | | | | | $ | 33,898 | | | | | $ | 34,912 | | | | | $ | 433,289 | | | | | $ | 502,099 | | |
|
| | |
As of and For the Year Ended December 31, 2015
|
| |||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
With no related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial mortgage
|
| | | | 2,471 | | | | | | 2,840 | | | | | | — | | | | | | 3,953 | | | | | | 132 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | 58 | | | | | | 58 | | | | | | — | | | | | | 46 | | | | | | — | | |
Residential mortgage
|
| | | | 7,223 | | | | | | 8,151 | | | | | | — | | | | | | 5,203 | | | | | | 320 | | |
Home equity & 2nd mortgage
|
| | | | 1,220 | | | | | | 1,248 | | | | | | — | | | | | | 723 | | | | | | 78 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | |
With a related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | 454 | | | | | | 466 | | | | | | 168 | | | | | | 91 | | | | | | 12 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 1,921 | | | | | | 1,921 | | | | | | 141 | | | | | | 1,876 | | | | | | 85 | | |
Home equity & 2nd mortgage
|
| | | | 540 | | | | | | 819 | | | | | | 308 | | | | | | 202 | | | | | | 45 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Totals: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | 2,925 | | | | | | 3,306 | | | | | | 168 | | | | | | 4,044 | | | | | | 144 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | 58 | | | | | | 58 | | | | | | — | | | | | | 46 | | | | | | — | | |
Residential mortgage
|
| | | | 9,144 | | | | | | 10,072 | | | | | | 141 | | | | | | 7,079 | | | | | | 405 | | |
Home equity & 2nd mortgage
|
| | | | 1,760 | | | | | | 2,067 | | | | | | 308 | | | | | | 925 | | | | | | 123 | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | |
| | |
As of and For the Period of Inception Through December 31, 2014
|
| |||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
With no related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial mortgage
|
| | | | 4,836 | | | | | | 4,836 | | | | | | — | | | | | | 967 | | | | | | 3 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 481 | | | | | | — | | |
Home equity & 2nd mortgage
|
| | | | 401 | | | | | | 401 | | | | | | — | | | | | | 156 | | | | | | 7 | | |
Other consumer
|
| | | | 16 | | | | | | 16 | | | | | | — | | | | | | 3 | | | | | | — | | |
With a related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 3,660 | | | | | | 4,209 | | | | | | 549 | | | | | | 990 | | | | | | 31 | | |
Home equity & 2nd mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Totals: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | 4,836 | | | | | | 4,836 | | | | | | — | | | | | | 967 | | | | | | 3 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 3,660 | | | | | | 4,209 | | | | | | 549 | | | | | | 1,471 | | | | | | 31 | | |
Home equity & 2nd mortgage
|
| | | | 401 | | | | | | 401 | | | | | | — | | | | | | 156 | | | | | | 7 | | |
Other consumer
|
| | | | 16 | | | | | | 16 | | | | | | — | | | | | | 3 | | | | | | — | | |
| | |
For the Year Ended December 31, 2015
|
| |
For the Period of Inception
Through December 31, 2014 |
| ||||||||||||||||||||||||||||||
| | |
Number of
Modifications |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| |
Number of
Modifications |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Commercial mortgage
|
| | | | 1 | | | | | $ | 598 | | | | | $ | 598 | | | | | | — | | | | | $ | — | | | | | $ | — | | |
Residential mortgage
|
| | | | 5 | | | | | | 2,445 | | | | | | 2,445 | | | | | | 2 | | | | | | 1,358 | | | | | | 1,358 | | |
Home equity & 2nd Mortgage
|
| | | | 1 | | | | | | 494 | | | | | | 494 | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 7 | | | | | $ | 3,537 | | | | | $ | 3,537 | | | | | | 2 | | | | | $ | 1,358 | | | | | $ | 1,358 | | |
|
| | |
2015
|
| |
2014
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Land
|
| | | $ | 1,892 | | | | | $ | 1,888 | | |
Buildings and improvements
|
| | | | 31,667 | | | | | | 32,785 | | |
Leasehold improvements
|
| | | | 1,439 | | | | | | 1,124 | | |
Furniture, fixtures, automobiles, and equipment
|
| | | | 2,287 | | | | | | 3,095 | | |
Total, at cost
|
| | | | 37,285 | | | | | | 38,892 | | |
Less: accumulated depreciation and amortization
|
| | | | (3,997) | | | | | | (1,976) | | |
Net premises and equipment
|
| | | $ | 33,288 | | | | | $ | 36,916 | | |
|
|
2016
|
| | | $ | 3,311 | | |
|
2017
|
| | | | 1,173 | | |
|
2018
|
| | | | 762 | | |
|
2019
|
| | | | 494 | | |
|
2020
|
| | | | 318 | | |
|
Thereafter
|
| | | | 1,595 | | |
| | | | | $ | 7,653 | | |
|
| | | | | | | | |
Other Intangible Assets
|
| |||||||||||||||
| | |
Goodwill
|
| |
Trade Name
|
| |
Core
Deposit Intangible |
| |
Total
|
| ||||||||||||
Beginning balance
|
| | | $ | 10,502 | | | | | $ | 3,515 | | | | | $ | 3,569 | | | | | $ | 7,084 | | |
Amortization
|
| | | | — | | | | | | (370) | | | | | | (679) | | | | |
|
(1,049)
|
| |
Ending balance
|
| | | $ | 10,502 | | | | | $ | 3,145 | | | | | $ | 2,890 | | | | | $ | 6,035 | | |
|
| | | | | | | | |
Other Intangible Assets
|
| |||||||||||||||
| | |
Goodwill
|
| |
Trade Name
|
| |
Core
Deposit Intangible |
| |
Total
|
| ||||||||||||
Beginning balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Addition to intangibles
|
| | | | 10,502 | | | | | | 3,700 | | | | | | 3,995 | | | | |
|
7,695
|
| |
Amortization
|
| | | | — | | | | | | (185) | | | | | | (426) | | | | |
|
(611)
|
| |
Ending balance
|
| | | $ | 10,502 | | | | | $ | 3,515 | | | | | $ | 3,569 | | | | | $ | 7,084 | | |
|
| | |
Trade
Name |
| |
Core
Deposit Intangible |
| |
Total
|
| |||||||||
2016
|
| | | $ | 370 | | | | | $ | 528 | | | | |
$
|
898
|
| |
2017
|
| | | | 370 | | | | | | 437 | | | | |
|
807
|
| |
2018
|
| | | | 370 | | | | | | 378 | | | | |
|
748
|
| |
2019
|
| | | | 370 | | | | | | 341 | | | | |
|
711
|
| |
2020
|
| | | | 370 | | | | | | 312 | | | | |
|
682
|
| |
Thereafter
|
| | | | 1,295 | | | | | | 894 | | | | |
|
2,189
|
| |
| | | | $ | 3,145 | | | | | $ | 2,890 | | | | | $ | 6,035 | | |
|
| | |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
Amount
|
| |
Weighted-
Average Effective Rate |
| |
Amount
|
| |
Weighted-
Average Effective Rate |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Transaction accounts: | | | | | | ||||||||||||||||||||
NOW
|
| | | $ | 72,137 | | | | | | 0.16% | | | | | $ | 52,912 | | | | | | 0.16% | | |
Savings
|
| | | | 69,518 | | | | | | 0.15% | | | | | | 62,915 | | | | | | 0.15% | | |
Money market
|
| | | | 95,799 | | | | | | 0.24% | | | | | | 119,169 | | | | | | 0.24% | | |
Noninterest-bearing demand
|
| | | | 134,311 | | | | | | | | | | | | 112,317 | | | | |||||
Total transaction accounts
|
| | | | 371,765 | | | | | | | | | | | | 347,313 | | | | |||||
Certificates of deposit: | | | | | | ||||||||||||||||||||
Original maturities:
|
| | | | | ||||||||||||||||||||
Under 12 months
|
| | | | 87,884 | | | | | | 0.85% | | | | | | 88,458 | | | | | | 0.38% | | |
12 to 60 months
|
| | | | 260,965 | | | | | | 0.64% | | | | | | 219,194 | | | | | | 0.61% | | |
IRA and KEOGH
|
| | | | 30,105 | | | | | | 0.55% | | | | | | 35,164 | | | | | | 0.34% | | |
Total certificates of deposit
|
| | | | 378,954 | | | | | | | | | | | | 342,816 | | | | |||||
Total deposits
|
| | | $ | 750,719 | | | | | | | | | | | $ | 690,129 | | | | |||||
|
| | |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Within 6 months
|
| | | $ | 55,165 | | | | | | 14.6% | | | | | $ | 121,071 | | | | | | 35.3% | | |
Over 6 months – 12 months
|
| | | | 35,192 | | | | | | 9.3% | | | | | | 102,583 | | | | | | 29.9% | | |
Over 12 months – 24 months
|
| | | | 146,875 | | | | | | 38.7% | | | | | | 96,777 | | | | | | 28.2% | | |
Over 24 months – 36 months
|
| | | | 84,210 | | | | | | 22.2% | | | | | | 18,704 | | | | | | 5.5% | | |
Over 36 months – 48 months
|
| | | | 5,780 | | | | | | 1.5% | | | | | | 3,671 | | | | | | 1.1% | | |
Over 48 months
|
| | | | 51,732 | | | | | | 13.7% | | | | | | 10 | | | | | | — | | |
| | | | $ | 378,954 | | | | | | 100.0% | | | | | $ | 342,816 | | | | | | 100.0% | | |
|
| | |
2015
|
| |
2014
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Amount outstanding at year-end: | | | | ||||||||||
FHLB short-term advances
|
| | | $ | 40,000 | | | | | $ | 25,000 | | |
Retail repurchase agreements
|
| | | | 462 | | | | | | 498 | | |
Short-term note payable
|
| | | | 17 | | | | | | — | | |
FHLB long-term advances
|
| | | | 20,000 | | | | | | — | | |
Long-term notes payable
|
| | | | 1,933 | | | | | | 50 | | |
Weighted-average interest rate at year-end: | | | | ||||||||||
FHLB short-term advances
|
| | | | 0.44% | | | | | | 0.19% | | |
Retail repurchase agreements
|
| | | | 0.01% | | | | | | 0.01% | | |
Short-term note payable
|
| | | | — | | | | | | — | | |
FHLB long-term advances
|
| | | | 0.96% | | | | | | — | | |
Long-term notes payable
|
| | | | 5.58% | | | | | | — | | |
Maximum outstanding at any month-end: | | | | ||||||||||
FHLB short-term advances
|
| | | $ | 50,000 | | | | | $ | 25,000 | | |
Retail repurchase agreements
|
| | | | 718 | | | | | | 6,651 | | |
Short-term note payable
|
| | | | 50 | | | | | | — | | |
FHLB long-term advances
|
| | | | 20,000 | | | | | | — | | |
Long-term notes payable
|
| | | | 2,724 | | | | | | 500 | | |
Average outstanding: | | | | ||||||||||
FHLB short-term advances
|
| | | $ | 16,123 | | | | | $ | 2,263 | | |
Retail repurchase agreements
|
| | | | 405 | | | | | | 4,832 | | |
Short-term note payable
|
| | | | 36 | | | | | | — | | |
FHLB long-term advances
|
| | | | 3,562 | | | | | | — | | |
Long-term notes payable
|
| | | | 2,337 | | | | | | 204 | | |
Weighted-average interest rate during the year: | | | | ||||||||||
FHLB short-term advances
|
| | | | 0.23% | | | | | | 0.39% | | |
Retail repurchase agreements
|
| | | | 0.01% | | | | | | 0.26% | | |
Short-term note payable
|
| | | | — | | | | | | — | | |
FHLB long-term advances
|
| | | | 0.96% | | | | | | — | | |
Long-term notes payable
|
| | | | 5.70% | | | | | | — | | |
| | |
Actual
Amount |
| |
Ratio
|
| |
Minimum
Requirements for Capital Adequacy Purposes |
| |
To be Well
Capitalized Under Prompt Corrective Action Provision |
| ||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
December 31, 2015: | | | | | | | | ||||||||||||||||||||||||||||||
Common Equity Tier 1 Capital
|
| | | $ | 51,071 | | | | | | 8.6% | | | | | $ | 26,626 | | | | | | 4.5% | | | | | $ | 38,459 | | | | | | 6.5% | | |
Total capital (to risk-weighted assets)
|
| | | | 90,250 | | | | | | 15.3% | | | | | | 47,334 | | | | | | 8.0% | | | | | | 59,168 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 86,553 | | | | | | 14.6% | | | | | | 35,501 | | | | | | 6.0% | | | | | | 47,334 | | | | | | 8.0% | | |
Tier 1 capital (to average quarterly assets)
|
| | | | 86,553 | | | | | | 9.6% | | | | | | 35,936 | | | | | | 4.0% | | | | | | 44,920 | | | | | | 5.0% | | |
December 31, 2014: | | | | | | | | ||||||||||||||||||||||||||||||
Total capital (to risk-weighted assets)
|
| | | $ | 89,631 | | | | | | 16.0% | | | | | $ | 44,717 | | | | | | 8.0% | | | | | $ | 55,896 | | | | | | 10.0% | | |
Tier 1 capital (to risk-weighted assets)
|
| | | | 87,449 | | | | | | 15.6% | | | | | | 22,358 | | | | | | 4.0% | | | | | | 33,537 | | | | | | 6.0% | | |
Tier 1 capital (to average quarterly assets)
|
| | | | 87,449 | | | | | | 10.7% | | | | | | 32,836 | | | | | | 4.0% | | | | | | 41,044 | | | | | | 5.0% | | |
| | |
For the Year Ended
December 31, 2015 |
| |
For the Period of
Inception Through December 31, 2014 |
| ||||||
Weighted-average share outstanding – basic and diluted
|
| | | | 3,725,893 | | | | | | 3,725,893 | | |
Net loss (dollars in thousands)
|
| | | $ | (5,757) | | | | | $ | (4,965) | | |
Net loss per share – basic and diluted
|
| | | $ | (1.55) | | | | | $ | (1.33) | | |
|
| | |
Accumulated Other
Comprehensive (Loss) Income — AFS securities |
| |||
| | |
(dollars in thousands)
|
| |||
Balance at beginning of period
|
| | | $ | 386 | | |
Other comprehensive loss before reclassification
|
| | | | (1,329) | | |
Amounts reclassified from accumulated other comprehensive (loss) income
|
| | | | (300) | | |
Balance at end of period
|
| | | $ | (1,243) | | |
|
| | |
Accumulated Other
Comprehensive Income — AFS securities |
| |||
| | |
(dollars in thousands)
|
| |||
Balance at beginning of period
|
| | | $ | — | | |
Other comprehensive income before reclassification
|
| | | | 560 | | |
Amounts reclassified from accumulated other comprehensive income
|
| | | | (174) | | |
Balance at end of period
|
| | | $ | 386 | | |
|
| | |
Accumulated Other
Comprehensive Loss — AFS securities |
| |
Affected Line Item in the
Statement Where Net Loss is Presented |
| |||
| | |
(dollars in thousands)
|
| | | | |||
Realized gain on sale of AFS securities
|
| | | $ | (300) | | | |
Gain on sale of AFS securities, net
|
|
| | |
Accumulated Other
Comprehensive Income — AFS securities |
| |
Affected Line Item in the
Statement Where Net Loss is Presented |
| |||
| | |
(dollars in thousands)
|
| | | | |||
Realized gain on sale of AFS securities
|
| | | $ | (174) | | | |
Gain on sale of AFS securities, net
|
|
| | |
Number
of Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| |
(in thousands)
|
| ||||||
Outstanding at beginning of year
|
| | | | — | | | | | $ | — | | | | | ||||||||||
Granted
|
| | | | 613,000 | | | | | | 20.00 | | | | | ||||||||||
Oustanding at end of year
|
| | | | 613,000 | | | | | | 20.00 | | | | | | 9.7 | | | | | $ | — | | |
Exercisable at end of year
|
| | | | — | | | | | | — | | | | | | — | | | | | $ | — | | |
|
|
Dividend yield
|
| | | | — | | |
|
Expected volatility
|
| | | | 27.40% | | |
|
Risk-free interest rate
|
| | | | 1.85% | | |
|
Expected term
|
| |
7 years
|
|
| | |
For the Year Ended
December 31, 2015 |
| |
For the Period of
Inception Through December 31, 2014 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Office supplies
|
| | | $ | 312 | | | | | $ | 176 | | |
Overnight delivery/courier
|
| | | | 236 | | | | | | 164 | | |
Dues and subscriptions
|
| | | | 298 | | | | | | 148 | | |
Director fees
|
| | | | 242 | | | | | | 134 | | |
Security
|
| | | | 181 | | | | | | 100 | | |
Postage
|
| | | | 146 | | | | | | 71 | | |
Automobile
|
| | | | 90 | | | | | | 69 | | |
Printing
|
| | | | 77 | | | | | | 55 | | |
Travel and entertainment
|
| | | | 285 | | | | | | 54 | | |
Employee education and training
|
| | | | 52 | | | | | | 29 | | |
Other
|
| | | | 835 | | | | | | 387 | | |
| | | | $ | 2,754 | | | | | $ | 1,387 | | |
|
| | |
For the Year Ended
December 31, 2015 |
| |
For the Period of
Inception Through December 31, 2014 |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Income tax expense
|
| | | $ | — | | | | | $ | — | | |
|
| | |
For the Year Ended
December 31, 2015 |
| |
For the Period of
Inception Through December 31, 2014 |
| ||||||||||||||||||
| | |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Tax at statutory federal rate
|
| | | $ | (1,957) | | | | | | (34.0)% | | | | | $ | (1,688) | | | | | | (34.0)% | | |
Change in valuation allowance
|
| | | | 2,244 | | | | | | 39.1% | | | | | | 1,879 | | | | | | 37.9% | | |
BOLI
|
| | | | (362) | | | | | | (6.3)% | | | | | | (182) | | | | | | (3.7)% | | |
Incentive stock options
|
| | | | 26 | | | | | | 0.4% | | | | | | — | | | | | | — | | |
Other permanent M-1 adjustments
|
| | | | 49 | | | | | | 0.8% | | | | | | (9) | | | | | | (0.2)% | | |
| | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | |
|
| | |
2015
|
| |
2014
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Deferred tax assets: | | | | ||||||||||
Net operating loss carryforward
|
| | | $ | 40,967 | | | | | $ | 31,892 | | |
Allowance for loan losses
|
| | | | 1,106 | | | | | | 565 | | |
Purchase accounting fair value adjustments
|
| | | | 3,162 | | | | | | 6,807 | | |
Real estate acquired through foreclosure
|
| | | | 2,086 | | | | | | 4,569 | | |
Deferred rent
|
| | | | — | | | | | | 66 | | |
Nonaccrual interest
|
| | | | 114 | | | | | | 61 | | |
Accrued expenses
|
| | | | 1,594 | | | | | | 1,242 | | |
Tax credits
|
| | | | 1,518 | | | | | | 1,518 | | |
Nonqualifying stock options
|
| | | | 45 | | | | | | — | | |
Charitable contributions
|
| | | | 19 | | | | | | 6 | | |
Miscellaneous
|
| | | | 88 | | | | | | — | | |
Total gross deferred tax assets
|
| | | | 50,699 | | | | | | 46,726 | | |
Less: valuation allowance
|
| | | | (48,008) | | | | | | (43,402) | | |
| | | | | 2,691 | | | | | | 3,324 | | |
Deferred tax liabilities: | | | | ||||||||||
Accrued intangibles
|
| | | | (2,380) | | | | | | (2,795) | | |
Depreciation
|
| | | | (311) | | | | | | (513) | | |
Other
|
| | | | — | | | | | | (16) | | |
Total gross deferred tax liabilities
|
| | | | (2,691) | | | | | | (3,324) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Changes
In Fair Values Included In Period Loss |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
ASSETS: | | | | | | | |||||||||||||||||||||||||
Securities:
|
| | | | | | |||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 149,179 | | | | | $ | — | | | | | $ | 149,179 | | | | | $ | — | | | | | $ | — | | |
Trust preferred securities
|
| | | | 3,037 | | | | | | — | | | | | | 3,037 | | | | | | — | | | | | | — | | |
U.S. government agency notes
|
| | | | 17,636 | | | | | | — | | | | | | 17,636 | | | | | | — | | | | | | — | | |
Corporate bonds
|
| | | | 4,880 | | | | | | — | | | | | | 4,880 | | | | | | — | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 756 | | | | | | — | | | | | | 756 | | | | | | — | | | | | | — | | |
| | | | $ | 175,488 | | | | | $ | — | | | | | $ | 175,488 | | | | | $ | — | | | | | $ | — | | |
LHFS
|
| | | $ | 52,438 | | | | | $ | — | | | | | $ | 52,438 | | | | | $ | — | | | | | $ | (544) | | |
IRLCs
|
| | | | 1,198 | | | | | | — | | | | | | 1,198 | | | | | | — | | | | | | (575) | | |
LIABILITIES: | | | | | | | |||||||||||||||||||||||||
Forward contracts to sell mortgage-backed securities
|
| | | | 27 | | | | | | — | | | | | | 27 | | | | | | — | | | | | | 643 | | |
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Changes
In Fair Values Included In Period Loss |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
ASSETS: | | | | | | | |||||||||||||||||||||||||
Securities:
|
| | | | | | |||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 46,569 | | | | | $ | — | | | | | $ | 46,569 | | | | | $ | — | | | | | $ | — | | |
Trust preferred securities
|
| | | | 3,068 | | | | | | — | | | | | | 3,068 | | | | | | — | | | | | | — | | |
U.S. government agency notes
|
| | | | 10,591 | | | | | | — | | | | | | 10,591 | | | | | | — | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 760 | | | | | | — | | | | | | 760 | | | | | | — | | | | | | — | | |
| | | | $ | 60,988 | | | | | $ | — | | | | | $ | 60,988 | | | | | $ | — | | | | | $ | — | | |
LHFS
|
| | | $ | 63,032 | | | | | $ | — | | | | | $ | 63,032 | | | | | $ | — | | | | | $ | 760 | | |
IRLCs
|
| | | | 1,772 | | | | | | — | | | | | | 1,772 | | | | | | — | | | | | | (1,720) | | |
LIABILITIES: | | | | | | | |||||||||||||||||||||||||
Forward contracts to sell mortgage-backed securities
|
| | | | 708 | | | | | | — | | | | | | 708 | | | | | | — | | | | | | (2,128) | | |
| | |
2015
|
| ||||||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Range
Of Discount |
| |
Weighted
Average |
| |||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||
Impaired loans
|
| | | $ | 2,826 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,826 | | | |
0% – 8%
|
| | | | 8% | | |
Real estate acquired through foreclosure
|
| | | | 1,721 | | | | | | — | | | | | | — | | | | | | 1,721 | | | |
0% – 8%
|
| | | | 8% | | |
| | |
2014
|
| ||||||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Range
Of Discount |
| |
Weighted
Average |
| |||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||
Impaired loans
|
| | | $ | 7,560 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,560 | | | |
0% – 8%
|
| | | | 8% | | |
Real estate acquired through foreclosure
|
| | | | 6,835 | | | | | | — | | | | | | — | | | | | | 6,835 | | | |
0% – 8%
|
| | | | 8% | | |
| | |
2015
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Assets: | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 39,317 | | | | | $ | 39,317 | | | | | $ | — | | | | | $ | — | | | | |
$
|
39,317
|
| |
Certificates of deposit
|
| | | | 992 | | | | | | 992 | | | | | | — | | | | | | — | | | | |
|
992
|
| |
AFS securities
|
| | | | 175,488 | | | | | | — | | | | | | 175,488 | | | | | | — | | | | |
|
175,488
|
| |
LHFS
|
| | | | 52,438 | | | | | | — | | | | | | 52,438 | | | | | | — | | | | |
|
52,438
|
| |
Loans receivable
|
| | | | 543,332 | | | | | | — | | | | | | — | | | | | | 541,121 | | | | |
|
541,121
|
| |
Restricted stock investments
|
| | | | 3,364 | | | | | | — | | | | | | 3,364 | | | | | | — | | | | |
|
3,364
|
| |
IRLCs
|
| | | | 1,198 | | | | | | — | | | | | | 1,198 | | | | | | — | | | | |
|
1,198
|
| |
Liabilities: | | | | | | | |||||||||||||||||||||||||
Deposits
|
| | | | 750,719 | | | | | | — | | | | | | — | | | | | | 751,808 | | | | |
|
751,808
|
| |
Borrowings
|
| | | | 62,412 | | | | | | — | | | | | | — | | | | | | 62,492 | | | | |
|
62,492
|
| |
Forward contracts to sell mortgage-backed securities
|
| | | | 27 | | | | | | — | | | | | | 27 | | | | | | — | | | | |
|
27
|
| |
| | |
2014
|
| |||||||||||||||||||||||||||
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Assets: | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 90,087 | | | | | $ | 90,087 | | | | | $ | — | | | | | $ | — | | | | |
$
|
90,087
|
| |
AFS securities
|
| | | | 60,988 | | | | | | — | | | | | | 60,988 | | | | | | — | | | | |
|
60,988
|
| |
LHFS
|
| | | | 63,032 | | | | | | — | | | | | | 63,032 | | | | | | — | | | | |
|
63,032
|
| |
Loans receivable
|
| | | | 502,099 | | | | | | — | | | | | | — | | | | | | 503,399 | | | | |
|
503,399
|
| |
Restricted stock investments
|
| | | | 2,103 | | | | | | — | | | | | | 2,103 | | | | | | — | | | | |
|
2,103
|
| |
IRLCs
|
| | | | 1,772 | | | | | | — | | | | | | 1,772 | | | | | | — | | | | |
|
1,772
|
| |
Liabilities: | | | | | | | |||||||||||||||||||||||||
Deposits
|
| | | | 690,129 | | | | | | — | | | | | | — | | | | | | 691,542 | | | | |
|
691,542
|
| |
Borrowings
|
| | | | 25,548 | | | | | | — | | | | | | — | | | | | | 25,564 | | | | |
|
25,564
|
| |
Forward contracts to sell mortgage-backed securities
|
| | | | 708 | | | | | | — | | | | | | 708 | | | | | | — | | | | |
|
708
|
| |
| | |
2015
|
| |
2014
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
1st mortgage loans on residential real estate
|
| | | $ | 52,998 | | | | | $ | 68,912 | | |
HELOCs
|
| | | | 40,885 | | | | | | 45,914 | | |
Other unused lines of credit
|
| | | | 37,960 | | | | | | 22,111 | | |
Standby letters of credit
|
| | | | 389 | | | | | | 945 | | |
| | |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
Notional
Amount |
| |
Estimated
Fair Value |
| |
Notional
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Asset – IRLCs
|
| | | $ | 52,998 | | | | | $ | 1,198 | | | | | $ | 68,912 | | | | | $ | 1,772 | | |
Liability – Forward contracts to sell mortgage-backed securities
|
| | | | 88,604 | | | | | | 27 | | | | | | 44,661 | | | | | | 708 | | |
| | |
December 31,
2014 |
| |||
ASSETS | | | |||||
Cash and due from banks
|
| | | $ | 7,753 | | |
Federal funds sold and interest-bearing deposits
|
| | | | 82,334 | | |
Cash and cash equivalents
|
| | | | 90,087 | | |
Securities available for sale (“AFS”), at fair value
|
| | | | 60,988 | | |
Loans held for sale (“LHFS”), at fair value
|
| | | | 63,032 | | |
Loans receivable
|
| | | | 502,099 | | |
Allowance for loan losses
|
| | | | (1,433) | | |
Loans receivable, net
|
| | | | 500,666 | | |
Real estate acquired through foreclosure
|
| | | | 7,580 | | |
Restricted stock investments
|
| | | | 2,103 | | |
Premises and equipment, net
|
| | | | 36,916 | | |
Goodwill
|
| | | | 10,502 | | |
Other intangible assets
|
| | | | 7,084 | | |
Accrued interest receivable
|
| | | | 2,336 | | |
Bank-owned life insurance (“BOLI”)
|
| | | | 40,585 | | |
Prepaid expenses and other assets
|
| | | | 10,425 | | |
Total assets
|
| | | $ | 832,304 | | |
| | | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | |||||
Liabilities: | | | |||||
Deposits:
|
| | |||||
Noninterest-bearing
|
| | | $ | 112,317 | | |
Interest-bearing
|
| | | | 577,812 | | |
Total deposits
|
| | | | 690,129 | | |
Short-term borrowings
|
| | | | 25,498 | | |
Long-term borrowings
|
| | | | 50 | | |
Accrued expenses and other liabilities
|
| | | | 11,206 | | |
Total liabilities
|
| | | | 726,883 | | |
| | | |||||
Stockholders’ equity: | | | |||||
Preferred stock, $10 par value; 10,000,000 shares
authorized; Series A, noncumulative perpetual preferred stock; 1,774,125 shares issued and outstanding |
| | | | 17,741 | | |
Common stock, $10 par value; 10,000,000 shares
authorized; 3,725,893 shares issued and outstanding |
| | | | 37,259 | | |
Additional paid-in capital
|
| | | | 55,000 | | |
Accumulated deficit
|
| | | | (4,965) | | |
Accumulated other comprehensive income
|
| | | | 386 | | |
Total stockholders’ equity
|
| | | | 105,421 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 832,304 | | |
|
| | |
June 17, 2014
(Inception) Through December 31, 2014 |
| |||
Interest income: | | | |||||
Loans
|
| | | $ | 16,510 | | |
Securities and other earning assets
|
| | | | 1,039 | | |
Total interest income
|
| | | | 17,549 | | |
Interest expense: | | | |||||
Deposits
|
| | | | 1,596 | | |
Short-term borrowings
|
| | | | 11 | | |
Long-term borrowings
|
| | | | 89 | | |
Total interest expense
|
| | | | 1,696 | | |
Net interest income
|
| | | | 15,853 | | |
Provision for loan losses
|
| | | | 1,620 | | |
Net interest income after provision for loan
losses |
| | | | 14,233 | | |
Noninterest income: | | | |||||
Mortgage-banking revenue
|
| | | | 8,276 | | |
ATM fees
|
| | | | 1,178 | | |
Service fees on deposits
|
| | | | 1,053 | | |
Gain on sale of AFS securities, net
|
| | | | 174 | | |
Loss on disposal of premises and equipment
|
| | | | (409) | | |
Commissions on sales of nondeposit
investment products |
| | | | 123 | | |
Income from BOLI
|
| | | | 537 | | |
Other
|
| | | | 478 | | |
Total noninterest income
|
| | | | 11,410 | | |
Noninterest expense: | | | |||||
Salaries and employee benefits
|
| | | | 15,568 | | |
Occupancy
|
| | | | 4,517 | | |
Furniture, fixtures, and equipment
|
| | | | 910 | | |
Professional services
|
| | | | 706 | | |
Advertising
|
| | | | 933 | | |
Marketing/promotion
|
| | | | 257 | | |
Data processing
|
| | | | 1,183 | | |
ATM servicing
|
| | | | 226 | | |
Write-downs, losses, and costs of real estate
acquired through foreclosure |
| | | | 665 | | |
Federal Deposit Insurance Corporation (“FDIC”) insurance premiums
|
| | | | 814 | | |
Service and maintenance on facilities
|
| | | | 1,117 | | |
Corporate insurance
|
| | | | 428 | | |
Consulting fees
|
| | | | 496 | | |
Loan expenses
|
| | | | 790 | | |
Amortization of intangible assets
|
| | | | 611 | | |
Other
|
| | | | 1,387 | | |
Total noninterest expense
|
| | | | 30,608 | | |
Net loss before income taxes
|
| | | | (4,965) | | |
Income tax expense
|
| | | | — | | |
Net loss
|
| | | $ | (4,965) | | |
Net loss per common share – basic
|
| | | $ | (1.33) | | |
|
| | |
June 17, 2014
(Inception) Through December 31, 2014 |
| |||
Net loss
|
| | | $ | (4,965) | | |
Other comprehensive income: | | | |||||
Unrealized holding gains on securities arising during the period
|
| | | | 560 | | |
Reclassification adjustment for net gains on securities
|
| | | | (174) | | |
Total other comprehensive income
|
| | | | 386 | | |
Total comprehensive loss
|
| | | $ | (4,579) | | |
|
| | |
June 17, 2014 (Inception) Through December 31, 2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Number of
Shares of Preferred Stock |
| |
Number of
Shares of Common Stock |
| |
Preferred
Stock |
| |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||
Balance at inception
|
| | | | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,965) | | | | | | — | | | | | | (4,965) | | |
Change in unrealized
gains and losses on AFS securities |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 386 | | | | | | 386 | | |
Preferred stock issued,
net of costs |
| | | | 1,774,125 | | | | | | — | | | | | | 17,741 | | | | | | — | | | | | | 17,741 | | | | | | — | | | | | | — | | | | | | 35,482 | | |
Common stock issued,
net of costs |
| | | | — | | | | | | 3,725,893 | | | | | | — | | | | | | 37,259 | | | | | | 37,259 | | | | | | — | | | | | | — | | | | | | 74,518 | | |
Balance at December 31, 2014
|
| | | | 1,774,125 | | | | | | 3,725,893 | | | | | $ | 17,741 | | | | | $ | 37,259 | | | | | $ | 55,000 | | | | | $ | (4,965) | | | | | $ | 386 | | | | | $ | 105,421 | | |
|
| | |
June 17, 2014
(Inception) Through December 31, 2014 |
| |||
Cash flows from operating activities: | | | |||||
Net loss
|
| | | $ | (4,965) | | |
Adjustments to reconcile net loss to net cash from operating activities: | | | |||||
Depreciation and amortization
|
| | | | 1,976 | | |
Amortization of unearned loan fees and costs, net
|
| | | | 108 | | |
Accretion of discounts on purchased loans, net
|
| | | | (1,515) | | |
Amortization of premiums on AFS securities
|
| | | | 135 | | |
Amortization of intangible assets
|
| | | | 611 | | |
Amortization of premiums on purchased deposits
|
| | | | (963) | | |
Gains on sales of LHFS
|
| | | | (13,188) | | |
Decrease in accrued interest receivable
|
| | | | 69 | | |
Gain on sale of AFS securities, net
|
| | | | (174) | | |
Provision for loan losses
|
| | | | 1,620 | | |
Write-downs and losses on sales of real estate acquired through foreclosure
|
| | | | 585 | | |
Loss on disposal of premises and equipment
|
| | | | 409 | | |
Increase in cash surrender value of BOLI
|
| | | | (537) | | |
Originations of mortgage LHFS
|
| | | | (463,119) | | |
Proceeds from mortgage LHFS
|
| | | | 450,657 | | |
Net decrease in accrued expenses and other liabilities
|
| | | | (5,747) | | |
Net decrease in prepaid expenses and other assets
|
| | | | 3,759 | | |
Net cash used in operating activities
|
| | | | (30,279) | | |
Cash flows from investing activities: | | | |||||
Cash received in purchase of Bank
|
| | | | 116,089 | | |
Purchase of Bank
|
| | | | (18,726) | | |
Loan principal repayments, net of disbursements
|
| | | | 21,806 | | |
Proceeds from sales of loans
|
| | | | 6,567 | | |
Repurchases of loans previously sold
|
| | | | (571) | | |
Purchases of premises and equipment, net of proceeds from disposals
|
| | | | (791) | | |
Activity in AFS securities:
|
| | |||||
Maturities/calls/repayments
|
| | | | 12,512 | | |
Sales
|
| | | | 29,017 | | |
Proceeds from sales of real estate acquired through foreclosure
|
| | | | 5,126 | | |
Net cash provided by investing activities
|
| | | | 171,029 | | |
Cash flows from financing activities: | | | |||||
Net decrease in deposits
|
| | | | (151,931) | | |
Net decrease in other borrowed funds
|
| | | | (8,732) | | |
Net proceeds from stock issuance
|
| | | | 110,000 | | |
Net cash used in financing activities
|
| | | | (50,663) | | |
Increase in cash and cash equivalents
|
| | | | 90,087 | | |
Cash and cash equivalents at beginning of period
|
| | | | — | | |
Cash and cash equivalents at end of period
|
| | | $ | 90,087 | | |
Supplemental information: | | | |||||
Interest paid on deposits and borrowed funds
|
| | | $ | 1,846 | | |
Transfer of loans to real estate acquired through foreclosure
|
| | | | 518 | | |
Transfers of LHFS to loan portfolio
|
| | | | 4,164 | | |
Noncash assets acquired
|
| | | | 786,392 | | |
Noncash liabilities assumed
|
| | | | 894,257 | | |
|
Consideration paid – cash
|
| | | $ | 18,726 | | |
| Assets acquired: | | | |||||
|
Cash and due from banks and interest-bearing deposits
|
| | | | 116,089 | | |
|
AFS Securities
|
| | | | 102,091 | | |
|
LHFS
|
| | | | 41,545 | | |
|
Loans receivable
|
| | | | 525,036 | | |
|
Real estate acquired through foreclosure
|
| | | | 12,773 | | |
|
Core deposit intangible
|
| | | | 3,995 | | |
|
Trade name
|
| | | | 3,700 | | |
|
Other assets
|
| | | | 97,252 | | |
|
Total assets
|
| | | | 902,481 | | |
| Liabilities assumed: | | | |||||
|
Deposits
|
| | | | 843,023 | | |
|
Borrowings
|
| | | | 34,280 | | |
|
Other liabilities
|
| | | | 16,954 | | |
|
Total liabilities
|
| | | | 894,257 | | |
|
Net assets acquired at fair value
|
| | | | 8,224 | | |
|
Goodwill resulting from acquisition
|
| | | $ | 10,502 | | |
|
| | |
Amortized
Cost |
| |
Unrealized
Gains |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 46,170 | | | | | $ | 448 | | | | | $ | 49 | | | | |
$
|
46,569
|
| |
Trust preferred securities
|
| | | | 3,065 | | | | | | 3 | | | | | | — | | | | |
|
3,068
|
| |
U.S. government agency notes
|
| | | | 10,617 | | | | | | 2 | | | | | | 28 | | | | |
|
10,591
|
| |
Equity securities - mutual funds
|
| | | | 750 | | | | | | 10 | | | | | | — | | | | |
|
760
|
| |
| | | | $ | 60,602 | | | | | $ | 463 | | | | | $ | 77 | | | | | $ | 60,988 | | |
|
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Due in one year or less
|
| | | $ | 3,504 | | | | | $ | 3,484 | | |
Due after one year through five years
|
| | | | 7,113 | | | | | | 7,107 | | |
Due after ten years
|
| | | | 3,065 | | | | | | 3,068 | | |
Mortgage-backed securities
|
| | | | 46,170 | | | | | | 46,569 | | |
| | | | $ | 59,852 | | | | | $ | 60,228 | | |
|
| | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 19,268 | | | | | $ | 49 | | | | | $ | — | | | | | $ | — | | | | |
$
|
19,268
|
| | | |
$
|
49
|
| |
U.S. government agency notes
|
| | | | 9,062 | | | | | | 28 | | | | | | — | | | | | | — | | | | |
|
9,062
|
| | | |
|
28
|
| |
| | | | $ | 28,330 | | | | | $ | 77 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,330 | | | | | $ | 77 | | |
|
|
Commercial
|
| | | $ | 43,038 | | |
|
Commercial mortgage
|
| | | | 190,522 | | |
|
Commercial construction
|
| | | | 21,023 | | |
|
Consumer construction
|
| | | | 10,679 | | |
|
Residential mortgage
|
| | | | 131,001 | | |
|
Consumer
|
| | | | 107,623 | | |
|
Total loans
|
| | | | 503,886 | | |
|
Unearned loan fees, net
|
| | | | (1,787) | | |
| | | | | $ | 502,099 | | |
|
|
Commercial
|
| | | $ | 1,766 | | |
|
Commercial mortgage
|
| | | | 24,828 | | |
|
Commercial construction
|
| | | | 8,713 | | |
|
Consumer construction
|
| | | | 2,158 | | |
|
Residential mortgage
|
| | | | 4,822 | | |
|
Consumer
|
| | | | 1,049 | | |
|
Outstanding balance
|
| | | | 43,336 | | |
|
Net discount on purchased impaired loans
|
| | | | (8,424) | | |
|
Net carrying amount
|
| | | $ | 34,912 | | |
|
|
Beginning balance
|
| | | $ | — | | |
|
Purchases
|
| | | | 2,883 | | |
|
Accretion
|
| | | | (1,026) | | |
|
Reclassification
|
| | | | 1,383 | | |
|
Ending balance
|
| | | $ | 3,240 | | |
|
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Residential
Mortgage |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Charge-offs
|
| | | | — | | | | | | (52) | | | | | | — | | | | | | — | | | | | | (211) | | | | | | (607) | | | | | | — | | | | |
|
(870)
|
| |
Recoveries
|
| | | | 271 | | | | | | 8 | | | | | | 17 | | | | | | — | | | | | | 51 | | | | | | 336 | | | | | | — | | | | |
|
683
|
| |
Net recoveries (charge offs)
|
| | | | 271 | | | | | | (44) | | | | | | 17 | | | | | | — | | | | | | (160) | | | | | | (271) | | | | | | — | | | | |
|
(187)
|
| |
(Reversal of) provision for loan losses
|
| | | | (220) | | | | | | 396 | | | | | | 146 | | | | | | 168 | | | | | | 759 | | | | | | 371 | | | | | | — | | | | |
|
1,620
|
| |
Ending Balance
|
| | | $ | 51 | | | | | $ | 352 | | | | | $ | 163 | | | | | $ | 168 | | | | | $ | 599 | | | | | $ | 100 | | | | | $ | — | | | | | $ | 1,433 | | |
Ending balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 549 | | | | | $ | — | | | | | $ | — | | | | |
$
|
549
|
| |
Ending balance – purchased impaired loans
|
| | | | — | | | | | | 1 | | | | | | 55 | | | | | | 145 | | | | | | 32 | | | | | | — | | | | | | — | | | | |
|
233
|
| |
Ending balance – collectively evaluated for impairment
|
| | | | 51 | | | | | | 351 | | | | | | 108 | | | | | | 23 | | | | | | 18 | | | | | | 100 | | | | | | — | | | | |
|
651
|
| |
| | | | $ | 51 | | | | | $ | 352 | | | | | $ | 163 | | | | | $ | 168 | | | | | $ | 599 | | | | | $ | 100 | | | | | $ | — | | | | | $ | 1,433 | | |
Ending loan balance – individually evaluated for impairment
|
| | | $ | — | | | | | $ | 4,836 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,660 | | | | | $ | 417 | | | | | | | | | | |
$
|
8,913
|
| |
Ending loan balance – purchased impaired loans
|
| | | | 1,483 | | | | | | 20,121 | | | | | | 6,464 | | | | | | 1,900 | | | | | | 4,056 | | | | | | 888 | | | | | | | | | | |
|
34,912
|
| |
Ending loan balance – collectively evaluated for impairment
|
| | | | 41,405 | | | | | | 165,092 | | | | | | 14,540 | | | | | | 8,652 | | | | | | 123,204 | | | | | | 105,381 | | | | | | | | | | |
|
458,274
|
| |
| | | | $ | 42,888 | | | | | $ | 190,049 | | | | | $ | 21,004 | | | | | $ | 10,552 | | | | | $ | 130,920 | | | | | $ | 106,686 | | | | | | | | | | | $ | 502,099 | | |
|
| | |
Commercial
|
| |
Commercial
Mortgage |
| |
Commercial
Construction |
| |
Consumer
Construction |
| |
Total
|
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
RR8
|
| | | $ | — | | | | | $ | 20,853 | | | | | $ | 12,930 | | | | | $ | — | | | | |
$
|
33,783
|
| |
RR7
|
| | | | 4,639 | | | | | | 11,346 | | | | | | 2,469 | | | | | | — | | | | |
|
18,454
|
| |
RR6
|
| | | | 7,385 | | | | | | 25,163 | | | | | | 429 | | | | | | — | | | | |
|
32,977
|
| |
RR5
|
| | | | 10,770 | | | | | | 91,583 | | | | | | 5,176 | | | | | | — | | | | |
|
107,529
|
| |
RR4
|
| | | | 20,075 | | | | | | 29,259 | | | | | | — | | | | | | 10,552 | | | | |
|
59,886
|
| |
RR3
|
| | | | — | | | | | | 11,845 | | | | | | — | | | | | | — | | | | |
|
11,845
|
| |
RR1
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
19
|
| |
| | | | $ | 42,888 | | | | | $ | 190,049 | | | | | $ | 21,004 | | | | | $ | 10,552 | | | | | $ | 264,493 | | |
|
| | |
Residential
Mortgage |
| |
Home Equity &
2nd Mortgage |
| |
Other Consumer
|
| |
Total
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Nonaccrual loans
|
| | | $ | 2,855 | | | | | $ | 401 | | | | | $ | 17 | | | | |
$
|
3,273
|
| |
Performing loans
|
| | | | 128,065 | | | | | | 87,714 | | | | | | 18,554 | | | | |
|
234,333
|
| |
| | | | $ | 130,920 | | | | | $ | 88,115 | | | | | $ | 18,571 | | | | | $ | 237,606 | | |
|
| | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days
or More and Accruing |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Purchased
Impaired |
| |
Current
|
| |
Total
Loans |
| ||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | |
$
|
—
|
| | | | $ | 1,483 | | | | | $ | 41,405 | | | | |
$
|
42,888
|
| |
Commercial mortgage
|
| | | | 1,964 | | | | | | 1,020 | | | | | | 4,336 | | | | | | 4,836 | | | | |
|
12,156
|
| | | | | 20,122 | | | | | | 157,771 | | | | |
|
190,049
|
| |
Commercial construction
|
| | | | — | | | | | | — | | | | | | 96 | | | | | | — | | | | |
|
96
|
| | | | | 6,464 | | | | | | 14,444 | | | | |
|
21,004
|
| |
Consumer construction
|
| | | | 832 | | | | | | 226 | | | | | | — | | | | | | — | | | | |
|
1,058
|
| | | | | 1,899 | | | | | | 7,595 | | | | |
|
10,552
|
| |
Residential mortgage
|
| | | | 3,781 | | | | | | 8,657 | | | | | | 541 | | | | | | 2,855 | | | | |
|
15,834
|
| | | | | 4,055 | | | | | | 111,031 | | | | |
|
130,920
|
| |
Home equity and 2nd mortgage
|
| | | | 2,978 | | | | | | 1,319 | | | | | | — | | | | | | 401 | | | | |
|
4,698
|
| | | | | 743 | | | | | | 82,674 | | | | |
|
88,115
|
| |
Other consumer
|
| | | | 31 | | | | | | 9 | | | | | | — | | | | | | 16 | | | | |
|
56
|
| | | | | 146 | | | | | | 18,369 | | | | |
|
18,571
|
| |
| | | | $ | 9,586 | | | | | $ | 11,231 | | | | | $ | 4,973 | | | | | $ | 8,108 | | | | | $ | 33,898 | | | | | $ | 34,912 | | | | | $ | 433,289 | | | | | $ | 502,099 | | |
|
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
With no related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial mortgage
|
| | | | 4,836 | | | | | | 4,836 | | | | | | — | | | | | | 967 | | | | | | 3 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 481 | | | | | | — | | |
Home equity & 2nd mortgage
|
| | | | 401 | | | | | | 401 | | | | | | — | | | | | | 156 | | | | | | 7 | | |
Other consumer
|
| | | | 16 | | | | | | 16 | | | | | | — | | | | | | 3 | | | | | | — | | |
With a related allowance: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 3,660 | | | | | | 4,209 | | | | | | 549 | | | | | | 990 | | | | | | 31 | | |
Home equity & 2nd mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Totals: | | | | | | | |||||||||||||||||||||||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial mortgage
|
| | | | 4,836 | | | | | | 4,836 | | | | | | — | | | | | | 967 | | | | | | 3 | | |
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential mortgage
|
| | | | 3,660 | | | | | | 4,209 | | | | | | 549 | | | | | | 1,471 | | | | | | 31 | | |
Home equity & 2nd mortgage
|
| | | | 401 | | | | | | 401 | | | | | | — | | | | | | 156 | | | | | | 7 | | |
Other consumer
|
| | | | 16 | | | | | | 16 | | | | | | — | | | | | | 3 | | | | | | — | | |
| | |
Number of
Modifications |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Residential mortgage
|
| | | | 2 | | | | | $ | 1,358 | | | | | $ | 1,358 | | |
|
Land
|
| | | $ | 1,888 | | |
|
Buildings and improvements
|
| | | | 32,785 | | |
|
Leasehold improvements
|
| | | | 1,124 | | |
|
Furniture, fixtures, automobiles, and equipment
|
| | | | 3,095 | | |
|
Total, at cost
|
| | | | 38,892 | | |
|
Less: accumulated depreciation and amortization
|
| | | | (1,976) | | |
|
Net premises and equipment
|
| | | $ | 36,916 | | |
|
|
2015
|
| | | $ | 4,165 | | |
|
2016
|
| | | | 2,872 | | |
|
2017
|
| | | | 792 | | |
|
2018
|
| | | | 407 | | |
|
2019
|
| | | | 155 | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 8,391 | | |
|
| | | | | | | | |
Other Intangible Assets
|
| |||||||||||||||
| | |
Goodwill
|
| |
Trade Name
|
| |
Core
Deposit Intangible |
| |
Total
|
| ||||||||||||
Beginning balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Addition to intangibles
|
| | | | 10,502 | | | | | | 3,700 | | | | | | 3,995 | | | | | | 7,695 | | |
Amortization
|
| | | | — | | | | | | (185) | | | | | | (426) | | | | | | (611) | | |
Ending balance
|
| | | $ | 10,502 | | | | | $ | 3,515 | | | | | $ | 3,569 | | | | | $ | 7,084 | | |
|
| | |
Trade Name
|
| |
Core Deposit
Intangible |
| |
Total
|
| |||||||||
2015
|
| | | $ | 370 | | | | | $ | 679 | | | | |
$
|
1,049
|
| |
2016
|
| | | | 370 | | | | | | 528 | | | | |
|
898
|
| |
2017
|
| | | | 370 | | | | | | 437 | | | | |
|
807
|
| |
2018
|
| | | | 370 | | | | | | 378 | | | | |
|
748
|
| |
2019
|
| | | | 370 | | | | | | 341 | | | | |
|
711
|
| |
Thereafter
|
| | | | 1,665 | | | | | | 1,206 | | | | |
|
2,871
|
| |
| | | | $ | 3,515 | | | | | $ | 3,569 | | | | | $ | 7,084 | | |
|
| | |
Amount
|
| |
Weighted- Average
Effective Rate |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Transaction accounts: | | | | ||||||||||
NOW
|
| | | $ | 52,912 | | | | | | 2.12% | | |
Savings
|
| | | | 62,915 | | | | | | 0.15% | | |
Money market
|
| | | | 119,169 | | | | | | 0.17% | | |
Noninterest-bearing demand
|
| | | | 112,317 | | | | |||||
Total transaction accounts
|
| | | | 347,313 | | | | |||||
Certificates of deposit: | | | | ||||||||||
Original maturities:
|
| | | ||||||||||
Under 12 months
|
| | | | 88,458 | | | | | | 0.38% | | |
12 to 60 months
|
| | | | 219,194 | | | | | | 0.61% | | |
IRA and KEOGH
|
| | | | 35,164 | | | | | | 0.34% | | |
Total certificates of deposit
|
| | | | 342,816 | | | | |||||
Total deposits
|
| | | $ | 690,129 | | | | |||||
|
| | |
Amount
|
| |
% of Total
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Within 6 months
|
| | | $ | 121,071 | | | | | | 35.3% | | |
Over 6 months – 12 months
|
| | | | 102,583 | | | | | | 29.9% | | |
Over 12 months – 24 months
|
| | | | 96,777 | | | | | | 28.2% | | |
Over 24 months – 36 months
|
| | | | 18,704 | | | | | | 5.5% | | |
Over 36 months – 48 months
|
| | | | 3,671 | | | | | | 1.1% | | |
Over 48 months
|
| | | | 10 | | | | | | 0.1% | | |
| | | | $ | 342,816 | | | | | | 100.0% | | |
|
| Amount outstanding at year-end: | | | |||||
|
FHLB short-term advances
|
| | | $ | 25,000 | | |
|
Retail repurchase agreements
|
| | | | 498 | | |
|
Long-term note
|
| | | | 50 | | |
| Weighted-average interest rate at year-end: | | | |||||
|
FHLB short-term advances
|
| | | | 0.19% | | |
|
Retail repurchase agreements
|
| | | | 0.01% | | |
|
Long-term note
|
| | | | — | | |
| Maximum outstanding at any month-end: | | | |||||
|
FHLB short-term advances
|
| | | $ | 25,000 | | |
|
Retail repurchase agreements
|
| | | | 6,651 | | |
|
Long-term note
|
| | | | 500 | | |
| Average outstanding: | | | |||||
|
FHLB short-term advances
|
| | | $ | 2,263 | | |
|
Retail repurchase agreements
|
| | | | 4,832 | | |
|
Long-term note
|
| | | | 204 | | |
| Weighted-average interest rate during the year: | | | |||||
|
FHLB short-term advances
|
| | | | 0.39% | | |
|
Retail repurchase agreements
|
| | | | 0.26% | | |
|
Long-term note
|
| | | | — | | |
| | |
Actaul
Amount |
| | | | | | | |
Minimum
Requirements for Capital Adequacy Purposes |
| |
To be Well
Capitalized Under Prompt Corrective Action Provision |
||||||||||||||||||||
| | |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
||||||||||||||||||||
| | |
(dollars in thousands)
|
||||||||||||||||||||||||||||||||
Total capital (to risk-weighted assets)
|
| | | $ | 89,631 | | | | | | 16.0% | | | | | $ | 44,717 | | | | | | 8.0% | | | | | $ | 55,896 | | | | | | 10.0% |
Tier 1 capital (to risk-weighted assets)
|
| | | | 87,449 | | | | | | 15.6% | | | | | | 22,358 | | | | | | 4.0% | | | | | | 33,537 | | | | | | 6.0% |
Tier 1 capital (to average quarterly assets)
|
| | | | 87,449 | | | | | | 10.7% | | | | | | 32,836 | | | | | | 4.0% | | | | | | 41,044 | | | | | | 5.0% |
|
Weighted-average share outstanding – basic
|
| | | | 3,725,893 | | |
|
Net loss
|
| | | $ | (4,965) | | |
|
Net loss per share – basic
|
| | | $ | (1.33) | | |
|
| | |
Accumulated Other
Comprehensive Income — AFS securities |
| |||
| | |
(dollars in
thousands) |
| |||
Balance at beginning of period
|
| | | $ | — | | |
Other comprehensive income before reclassification
|
| | | | 560 | | |
Amounts reclassified from accumulated other comprehensive income
|
| | | | (174) | | |
Balance at end of period
|
| | | $ | 386 | | |
|
| | |
Accumulated Other
Comprehensive Income — AFS securities |
| |
Affected Line Item
in the Statement Where Net Loss is Presented |
| |||
| | |
(dollars in thousands)
|
| | |||||
Realized gain on sale of AFS securities
|
| | | $ | (174) | | | |
Gain on sale of
AFS securities, net |
|
|
Office supplies
|
| | | $ | 176 | | |
|
Overnight delivery/courier
|
| | | | 164 | | |
|
Dues and subscriptions
|
| | | | 148 | | |
|
Director fees
|
| | | | 134 | | |
|
Security
|
| | | | 100 | | |
|
Postage
|
| | | | 71 | | |
|
Automobile
|
| | | | 69 | | |
|
Printing
|
| | | | 55 | | |
|
Travel and entertainment
|
| | | | 54 | | |
|
Employee education and training
|
| | | | 29 | | |
|
Other
|
| | | | 387 | | |
| | | | | $ | 1,387 | | |
|
|
Current
|
| | | $ | — | | |
|
Deferred
|
| | | | — | | |
|
Income tax expense
|
| | | $ | — | | |
|
| | |
Amount
|
| |
Rate
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Tax at statutory federal rate
|
| | | $ | (1,688) | | | | | | (34.0)% | | |
Change in valuation allowance
|
| | | | 1,631 | | | | | | 32.8% | | |
BOLI
|
| | | | (183) | | | | | | (3.6)% | | |
Other permanent M-1 adjustments
|
| | | | (9) | | | | | | (0.2)% | | |
Other
|
| | | | 249 | | | | | | 5.0% | | |
| | | | $ | — | | | | | | —% | | |
|
| Deferred tax assets: | | | |||||
|
Allowance for loan losses
|
| | | $ | 565 | | |
|
Net operating loss carryforward
|
| | | | 29,693 | | |
|
Real estate acquired through foreclosure
|
| | | | 4,569 | | |
|
Deferred rent
|
| | | | 51 | | |
|
Nonaccrual interest
|
| | | | 96 | | |
|
Accrued expenses
|
| | | | 209 | | |
|
Tax credits
|
| | | | 1,518 | | |
|
Charitable contributions
|
| | | | 6 | | |
|
Total gross deferred tax assets
|
| | | | 36,707 | | |
|
Less: valuation allowance
|
| | | | (25,131) | | |
| | | | | | 11,576 | | |
| Deferred tax liabilities: | | | |||||
|
Purchase accounting fair value adjustments
|
| | | | (7,823) | | |
|
Accrued intangibles
|
| | | | (2,795) | | |
|
Loan discount reduction
|
| | | | (251) | | |
|
Depreciation
|
| | | | (707) | | |
|
Total gross deferred tax liabilities
|
| | | | (11,576) | | |
|
Net deferred tax assets
|
| | | $ | — | | |
|
| Level 1 | | | Valuations for assets and liabilities traded in active exchange markets. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities. | |
| | | | ||
| Level 2 | | | Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities which use 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 for substantially the full term of the assets or liabilities. | |
| | | | ||
| Level 3 | | | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. | |
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Changes
In Fair Values Included In Period Income |
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
ASSETS: | | | | | | | |||||||||||||||||||||||||
Securities:
|
| | | | |||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 46,569 | | | | | $ | — | | | | | $ | 46,569 | | | | | $ | — | | | | | $ | — | | |
Trust preferred securities
|
| | | | 3,068 | | | | | | — | | | | | | 3,068 | | | | | | — | | | | | | — | | |
U.S. government agency notes
|
| | | | 10,591 | | | | | | — | | | | | | 10,591 | | | | | | — | | | | | | — | | |
Equity securities - mutual funds
|
| | | | 760 | | | | | | — | | | | | | 760 | | | | | | — | | | | | | — | | |
| | | | $ | 60,988 | | | | | $ | — | | | | | $ | 60,988 | | | | | $ | — | | | | | $ | — | | |
LHFS
|
| | | $ | 63,032 | | | | | $ | — | | | | | $ | 63,032 | | | | | $ | — | | | | | $ | 760 | | |
IRLCs
|
| | | | 1,772 | | | | | | — | | | | | | 1,772 | | | | | | — | | | | | | (1,720) | | |
LIABILITIES: | | | | | | | |||||||||||||||||||||||||
Forward contracts to sell mortgage-backed securities
|
| | | | 708 | | | | | | — | | | | | | 708 | | | | | | — | | | | | | (2,128) | | |
| | |
Carrying
Value |
| |
Quoted
Prices (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Range Of
Discount |
| |
Weighted
Average |
| |||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||
Impaired loans
|
| | | $ | 7,560 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,560 | | | |
0% – 37%
|
| | | | 30% | | |
Real estate acquired through foreclosure
|
| | | | 6,835 | | | | | | — | | | | | | — | | | | | | 6,835 | | | |
0% – 168%
|
| | | | 13% | | |
| | |
Carrying
Value |
| |
Fair Value
|
| ||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
Assets: | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 90,087 | | | | | $ | 90,087 | | | | | $ | — | | | | | $ | — | | | | | $ | 90,087 | | |
AFS securities
|
| | | | 60,988 | | | | | | — | | | | | | 60,988 | | | | | | — | | | | | | 60,988 | | |
LHFS
|
| | | | 63,032 | | | | | | — | | | | | | 63,032 | | | | | | — | | | | | | 63,032 | | |
Loans receivable
|
| | | | 502,099 | | | | | | — | | | | | | — | | | | | | 503,399 | | | | | | 503,399 | | |
Restricted stock investments
|
| | | | 2,103 | | | | | | — | | | | | | 2,103 | | | | | | — | | | | | | 2,103 | | |
IRLCs
|
| | | | 1,772 | | | | | | — | | | | | | 1,772 | | | | | | — | | | | | | 1,772 | | |
Liabilities: | | | | | | | |||||||||||||||||||||||||
Deposits
|
| | | | 690,129 | | | | | | — | | | | | | — | | | | | | 691,542 | | | | | | 691,542 | | |
Borrowings
|
| | | | 25,548 | | | | | | — | | | | | | — | | | | | | 25,564 | | | | | | 25,564 | | |
Forward contracts to sell mortgage-backed securities
|
| | | | 708 | | | | | | — | | | | | | 708 | | | | | | — | | | | | | 708 | | |
| | |
Notional Amount
|
| |
Estimated Fair
Value |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Asset – IRLCs
|
| | | $ | 68,912 | | | | | $ | 1,772 | | |
Liability – Forward contracts to sell mortgage-backed securities
|
| | | | 44,661 | | | | | | 708 | | |
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Available for sale | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | |
$
|
116,170
|
| | | |
$
|
115,964
|
| | | | $ | 129,128 | | | | | $ | 128,057 | | |
Trust preferred securities
|
| | |
|
3,011
|
| | | |
|
3,065
|
| | | | | 3,025 | | | | | | 3,073 | | |
U.S. government agency notes
|
| | |
|
5,940
|
| | | |
|
5,980
|
| | | | | 6,718 | | | | | | 6,703 | | |
Corporate bonds
|
| | |
|
5,038
|
| | | |
|
5,012
|
| | | | | 5,042 | | | | | | 4,894 | | |
Equity securities – mutual funds
|
| | |
|
750
|
| | | |
|
749
|
| | | | | 750 | | | | | | 744 | | |
| | | | $ | 130,909 | | | | | $ | 130,770 | | | | |
$
|
144,663
|
| | | |
$
|
143,471
|
| |
|
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Commercial
|
| | |
$
|
125,117
|
| | | |
|
18.3%
|
| | | | $ | 108,455 | | | | | | 16.4% | | |
Commercial mortgage
|
| | |
|
224,092
|
| | | |
|
32.8
|
| | | | | 214,982 | | | | | | 32.6 | | |
Commercial construsction
|
| | |
|
41,433
|
| | | |
|
6.1
|
| | | | | 34,503 | | | | | | 5.2 | | |
Consumer construction
|
| | |
|
6,683
|
| | | |
|
1.0
|
| | | | | 7,021 | | | | | | 1.1 | | |
Residential mortgage
|
| | |
|
174,827
|
| | | |
|
25.6
|
| | | | | 172,818 | | | | | | 26.2 | | |
Consumer
|
| | |
|
110,034
|
| | | |
|
16.1
|
| | | | | 121,569 | | | | | | 18.4 | | |
Total loans
|
| | |
|
682,186
|
| | | |
|
100.0
|
| | | | | 659,348 | | | | | | 100.0 | | |
Uneraned loan fees, net
|
| | |
|
(2,911)
|
| | | | | | | | | | | (3,210) | | | | | | | | |
| | | | $ | 679,275 | | | | | | | | | | |
$
|
656,138
|
| | | | | | | |
|
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Amount
|
| |
% of
Total |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
NOW
|
| | |
$
|
73,142
|
| | | |
|
10%
|
| | | | $ | 66,943 | | | | | | 23% | | |
Savings
|
| | |
|
90,260
|
| | | |
|
12
|
| | | | | 81,531 | | | | | | 8 | | |
Money market
|
| | |
|
123,574
|
| | | |
|
17
|
| | | | | 119,770 | | | | | | 31 | | |
Noninterest-bearing demand
|
| | |
|
183,948
|
| | | |
|
25
|
| | | | | 137,905 | | | | | | 6 | | |
Certificates of deposit
|
| | |
|
266,898
|
| | | |
|
36
|
| | | | | 349,185 | | | | | | 32 | | |
Total deposits
|
| | |
$
|
737,822
|
| | | |
|
100%
|
| | | | $ | 755,334 | | | | | | 100% | | |
|
| | |
Nine months ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income /
Expense(1) |
| |
Yield /
Rate |
| |
Average
Balance |
| |
Income /
Expense(1) |
| |
Yield /
Rate |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | |
$
|
112,241
|
| | | |
$
|
3,371
|
| | | |
|
4.02%
|
| | | | $ | 86,413 | | | | | $ | 2,455 | | | | | | 3.79% | | |
Commercial construction
|
| | |
|
40,376
|
| | | |
|
1,692
|
| | | |
|
5.60
|
| | | | | 21,474 | | | | | | 647 | | | | | | 4.02 | | |
Commercial real estate
|
| | |
|
216,805
|
| | | |
|
7,835
|
| | | |
|
4.83
|
| | | | | 190,009 | | | | | | 7,995 | | | | | | 5.62 | | |
Residential mortgages
|
| | |
|
176,960
|
| | | |
|
5,405
|
| | | |
|
4.08
|
| | | | | 165,357 | | | | | | 5,039 | | | | | | 4.07 | | |
Consumer
|
| | |
|
114,183
|
| | | |
|
3,911
|
| | | |
|
4.58
|
| | | | | 95,147 | | | | | | 3,405 | | | | | | 4.78 | | |
Total loans
|
| | |
|
660,565
|
| | | |
|
22,214
|
| | | |
|
4.50
|
| | | | | 558,400 | | | | | | 19,541 | | | | | | 4.67 | | |
Interest bearing deposits
|
| | |
|
4,661
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 5,709 | | | | | | — | | | | | | — | | |
FRB & FHLB cash deposits(2)
|
| | |
|
18,351
|
| | | |
|
97
|
| | | |
|
0.71
|
| | | | | 18,781 | | | | | | 55 | | | | | | 0.39 | | |
Investments(3)
|
| | |
|
143,532
|
| | | |
|
2,788
|
| | | |
|
2.60
|
| | | | | 184,580 | | | | | | 3,321 | | | | | | 2.40 | | |
Warehouse loans
|
| | |
|
28,787
|
| | | |
|
860
|
| | | |
|
3.99
|
| | | | | 63,527 | | | | | | 1,738 | | | | | | 3.65 | | |
Total earning assets
|
| | |
|
855,896
|
| | | |
|
25,959
|
| | | |
|
4.06
|
| | | | | 830,997 | | | | | | 24,655 | | | | | | 3.96 | | |
Cash and due from banks
|
| | |
|
5,825
|
| | | | | | | | | | | | | | | | | 5,805 | | | | | | | | | | | | | | |
Fixed assets
|
| | |
|
36,995
|
| | | | | | | | | | | | | | | | | 32,780 | | | | | | | | | | | | | | |
Other assets
|
| | |
|
72,487
|
| | | | | | | | | | | | | | | | | 75,692 | | | | | | | | | | | | | | |
Less: allowance for loan losses
|
| | |
|
(4,007)
|
| | | | | | | | | | | | | | | | | (2,916) | | | | | | | | | | | | | | |
Total assets
|
| | |
$
|
967,196
|
| | | | | | | | | | | | | | | | $ | 942,358 | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand-retail
|
| | |
$
|
9,273
|
| | | |
$
|
2
|
| | | |
|
0.03%
|
| | | | $ | 4,520 | | | | | $ | 3 | | | | | | 0.09% | | |
Interest-bearing demand-commercial
|
| | |
|
527
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 344 | | | | | | — | | | | | | — | | |
Savings
|
| | |
|
92,886
|
| | | |
|
85
|
| | | |
|
0.12
|
| | | | | 75,647 | | | | | | 68 | | | | | | 0.12 | | |
Money market
|
| | |
|
177,524
|
| | | |
|
482
|
| | | |
|
0.36
|
| | | | | 181,544 | | | | | | 271 | | | | | | 0.20 | | |
Certificates of Deposit
|
| | |
|
216,009
|
| | | |
|
1,427
|
| | | |
|
0.88
|
| | | | | 241,501 | | | | | | 1,550 | | | | | | 0.86 | | |
Certificates of Deposit over $100 thousand
|
| | |
|
108,721
|
| | | |
|
961
|
| | | |
|
1.18
|
| | | | | 131,961 | | | | | | 1,022 | | | | | | 1.03 | | |
Total interest-bearing deposits
|
| | |
|
604,940
|
| | | |
|
2,957
|
| | | |
|
0.65
|
| | | | | 635,517 | | | | | | 2,914 | | | | | | 0.61 | | |
Borrowings
|
| | |
|
97,693
|
| | | |
|
746
|
| | | |
|
1.02
|
| | | | | 59,132 | | | | | | 349 | | | | | | 0.79 | | |
Total interest-bearing funds
|
| | |
|
702,633
|
| | | |
|
3,703
|
| | | |
|
0.70
|
| | | | | 694,649 | | | | | | 3,263 | | | | | | 0.63 | | |
Noninterest-bearing deposits
|
| | |
|
159,898
|
| | | | | | | | | | | | | | | | | 136,809 | | | | | | | | | | | | | | |
Other liabilities and accrued expenses
|
| | |
|
5,025
|
| | | | | | | | | | | | | | | | | 8,994 | | | | | | | | | | | | | | |
Total liabilities
|
| | |
|
867,556
|
| | | | | | | | | | | | | | | | | 840,452 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | |
|
99,640
|
| | | | | | | | | | | | | | | | | 101,906 | | | | | | | | | | | | | | |
Total liabilities & shareholders’ equity
|
| | |
$
|
967,196
|
| | | | | | | | | | | | | | | | $ | 942,358 | | | | | | | | | | | | | | |
Net interest rate spread(4)
|
| | | | | | | | |
$
|
22,256
|
| | | |
|
3.35%
|
| | | | | | | | | | $ | 21,392 | | | | | | 3.34% | | |
Effect of noninterest-bearing funds
|
| | | | | | | | | | | | | | |
|
0.13
|
| | | | | | | | | | | | | | | | | 0.10 | | |
Net interest margin on earning assets(5)
|
| | | | | | | | | | | | | | |
|
3.48%
|
| | | | | | | | | | | | | | | | | 3.44% | | |
|
| | |
Three months ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income /
Expense(1) |
| |
Yield /
Rate |
| |
Average
Balance |
| |
Income /
Expense(1) |
| |
Yield /
Rate |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | |
$
|
117,581
|
| | | |
$
|
1,250
|
| | | |
|
4.22%
|
| | | | $ | 87,880 | | | | | $ | 854 | | | | | | 3.87% | | |
Commercial construction
|
| | |
|
43,340
|
| | | |
|
752
|
| | | |
|
6.88
|
| | | | | 23,482 | | | | | | 240 | | | | | | 4.07 | | |
Commercial real estate
|
| | |
|
221,991
|
| | | |
|
2,787
|
| | | |
|
4.98
|
| | | | | 193,929 | | | | | | 2,854 | | | | | | 5.85 | | |
Residential mortgages
|
| | |
|
177,768
|
| | | |
|
1,749
|
| | | |
|
3.90
|
| | | | | 169,687 | | | | | | 1,733 | | | | | | 4.06 | | |
Consumer
|
| | |
|
110,111
|
| | | |
|
1,352
|
| | | |
|
4.87
|
| | | | | 96,564 | | | | | | 1,114 | | | | | | 4.59 | | |
Total loans
|
| | |
|
670,791
|
| | | |
|
7,890
|
| | | |
|
4.67
|
| | | | | 571,542 | | | | | | 6,795 | | | | | | 4.73 | | |
Interest bearing deposits
|
| | |
|
4,419
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 5,687 | | | | | | — | | | | | | — | | |
FRB & FHLB cash deposits(2)
|
| | |
|
16,469
|
| | | |
|
34
|
| | | |
|
0.82
|
| | | | | 17,786 | | | | | | 17 | | | | | | 0.38 | | |
Investments(3)
|
| | |
|
140,695
|
| | | |
|
870
|
| | | |
|
2.45
|
| | | | | 169,849 | | | | | | 984 | | | | | | 2.30 | | |
Warehouse loans
|
| | |
|
32,295
|
| | | |
|
318
|
| | | |
|
3.91
|
| | | | | 77,640 | | | | | | 692 | | | | | | 3.55 | | |
Total earning assets
|
| | |
|
864,669
|
| | | |
|
9,112
|
| | | |
|
4.18
|
| | | | | 842,504 | | | | | | 8,488 | | | | | | 4.01 | | |
Cash and due from banks
|
| | |
|
6,065
|
| | | | | | | | | | | | | | | | | 5,292 | | | | | | | | | | | | | | |
Fixed assets
|
| | |
|
37,425
|
| | | | | | | | | | | | | | | | | 32,447 | | | | | | | | | | | | | | |
Other assets
|
| | |
|
72,300
|
| | | | | | | | | | | | | | | | | 76,310 | | | | | | | | | | | | | | |
Less: allowance for loan losses
|
| | |
|
(3,951)
|
| | | | | | | | | | | | | | | | | (3,061) | | | | | | | | | | | | | | |
Total assets
|
| | |
$
|
976,508
|
| | | | | | | | | | | | | | | | $ | 953,492 | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand-retail
|
| | |
$
|
12,190
|
| | | |
$
|
1
|
| | | |
|
0.03%
|
| | | | $ | 4,020 | | | | | $ | 1 | | | | | | 0.10% | | |
Interest-bearing demand-commercial
|
| | |
|
582
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 207 | | | | | | — | | | | | | — | | |
Savings
|
| | |
|
91,096
|
| | | |
|
27
|
| | | |
|
0.12
|
| | | | | 79,513 | | | | | | 23 | | | | | | 0.12 | | |
Money market
|
| | |
|
177,720
|
| | | |
|
190
|
| | | |
|
0.42
|
| | | | | 184,271 | | | | | | 92 | | | | | | 0.20 | | |
Certificates of Deposit
|
| | |
|
199,330
|
| | | |
|
435
|
| | | |
|
0.87
|
| | | | | 239,738 | | | | | | 527 | | | | | | 0.87 | | |
Certificates of Deposit over $100 thousand
|
| | |
|
92,990
|
| | | |
|
284
|
| | | |
|
1.21
|
| | | | | 124,221 | | | | | | 337 | | | | | | 1.08 | | |
Total interest-bearing deposits
|
| | |
|
573,908
|
| | | |
|
937
|
| | | |
|
0.65
|
| | | | | 631,970 | | | | | | 980 | | | | | | 0.62 | | |
Borrowings
|
| | |
|
119,493
|
| | | |
|
355
|
| | | |
|
1.18
|
| | | | | 68,781 | | | | | | 127 | | | | | | 0.73 | | |
Total interest-bearing funds
|
| | |
|
693,401
|
| | | |
|
1,292
|
| | | |
|
0.74
|
| | | | | 700,751 | | | | | | 1,107 | | | | | | 0.63 | | |
Noninterest-bearing deposits
|
| | |
|
178,003
|
| | | | | | | | | | | | | | | | | 138,444 | | | | | | | | | | | | | | |
Other liabilities and accrued expenses
|
| | |
|
5,127
|
| | | | | | | | | | | | | | | | | 8,595 | | | | | | | | | | | | | | |
Total liabilities
|
| | |
|
876,531
|
| | | | | | | | | | | | | | | | | 847,790 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | |
|
99,977
|
| | | | | | | | | | | | | | | | | 105,702 | | | | | | | | | | | | | | |
Total liabilities & shareholders’ equity
|
| | |
$
|
976,508
|
| | | | | | | | | | | | | | | | $ | 953,492 | | | | | | | | | | | | | | |
Net interest rate spread(4)
|
| | | | | | | | |
$
|
7,820
|
| | | |
|
3.44%
|
| | | | | | | | | | $ | 7,381 | | | | | | 3.38% | | |
Effect of noninterest-bearing funds
|
| | | | | | | | | | | | | | |
|
0.15
|
| | | | | | | | | | | | | | | | | 0.11 | | |
Net interest margin on earning assets(5)
|
| | | | | | | | | | | | | | |
|
3.59%
|
| | | | | | | | | | | | | | | | | 3.49% | | |
|
| | |
Nine months ended September 30,
|
| |
Three months ended September 30,
|
| ||||||||||||||||||||||||||||||
| | |
2017 vs. 2016
Due to variances in |
| |
2017 vs. 2016
Due to variances in |
| ||||||||||||||||||||||||||||||
| | |
Total
|
| |
Rates
|
| |
Volumes(1)
|
| |
Total
|
| |
Rates
|
| |
Volumes(1)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Interest earned on: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | | $ | 916 | | | | | $ | 143 | | | | | $ | 773 | | | | | $ | 396 | | | | | $ | 78 | | | | | $ | 318 | | |
Commercial construction
|
| | | | 1,045 | | | | | | 274 | | | | | | 771 | | | | | | 512 | | | | | | 159 | | | | | | 353 | | |
Commercial real estate
|
| | | | (161) | | | | | | (1,124) | | | | | | 963 | | | | | | (67) | | | | | | (427) | | | | | | 360 | | |
Residential mortgages
|
| | | | 367 | | | | | | 17 | | | | | | 350 | | | | | | 16 | | | | | | (68) | | | | | | 84 | | |
Consumer
|
| | | | 506 | | | | | | (143) | | | | | | 649 | | | | | | 238 | | | | | | 70 | | | | | | 168 | | |
Interest bearing deposits
|
| | | | 1 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
FRB & FHLB cash deposits
|
| | | | 41 | | | | | | 43 | | | | | | (2) | | | | | | 17 | | | | | | 20 | | | | | | (3) | | |
Investments
|
| | | | (534) | | | | | | 267 | | | | | | (801) | | | | | | (114) | | | | | | 62 | | | | | | (176) | | |
Loans held for sale
|
| | | | (878) | | | | | | 162 | | | | | | (1,040) | | | | | | (374) | | | | | | 69 | | | | | | (443) | | |
Total interest income
|
| | | | 1,303 | | | | | | (360) | | | | | | 1,663 | | | | | | 624 | | | | | | (37) | | | | | | 661 | | |
Interest paid on: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Interest-bearing demand-retail
|
| | | | (1) | | | | | | (2) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Interest-bearing demand-commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Savings
|
| | | | 17 | | | | | | 1 | | | | | | 16 | | | | | | 4 | | | | | | 1 | | | | | | 3 | | |
Money market
|
| | | | 211 | | | | | | 222 | | | | | | (11) | | | | | | 98 | | | | | | 105 | | | | | | (7) | | |
Certificates of Deposit
|
| | | | (123) | | | | | | 47 | | | | | | (170) | | | | | | (92) | | | | | | (6) | | | | | | (86) | | |
Certificates of Deposit over $100 thousand
|
| | | | (61) | | | | | | 145 | | | | | | (206) | | | | | | (53) | | | | | | 41 | | | | | | (94) | | |
Borrowings
|
| | | | 397 | | | | | | 103 | | | | | | 294 | | | | | | 228 | | | | | | 77 | | | | | | 151 | | |
Total interest expense
|
| | | | 440 | | | | | | 516 | | | | | | (76) | | | | | | 185 | | | | | | 218 | | | | | | (33) | | |
Net interest earned
|
| | | $ | 863 | | | | | $ | (876) | | | | | $ | 1,739 | | | | | $ | 439 | | | | | $ | (255) | | | | | $ | 694 | | |
|
| | |
September 30 2017
|
| |
December 31, 2016
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Non-accrual loans: | | | | | | | | | | | | | |
Commercial loans
|
| | |
$
|
15
|
| | | | $ | 16 | | |
Commercial mortgage
|
| | |
|
3,776
|
| | | | | 1,589 | | |
Commercial construction
|
| | |
|
—
|
| | | | | — | | |
Consumer construction
|
| | |
|
—
|
| | | | | — | | |
Residential mortgage
|
| | |
|
10,929
|
| | | | | 6,298 | | |
Consumer
|
| | |
|
678
|
| | | | | 875 | | |
Total non-accrual loans
|
| | |
|
15,398
|
| | | | | 8,778 | | |
Accruing troubled debt restructured loans: | | | | | | | | | | | | | |
Commercial loans
|
| | |
|
1,570
|
| | | | | — | | |
Residential mortgage
|
| | |
|
4,776
|
| | | | | 4,845 | | |
Consumer
|
| | |
|
415
|
| | | | | 465 | | |
Total accruing troubled debt restructured loans
|
| | |
|
6,761
|
| | | | | 5,310 | | |
Total non-performing loans
|
| | |
|
22,159
|
| | | | | 14,088 | | |
Other real estate owned: | | | | | | | | | | | | | |
Commercial mortgage
|
| | |
|
1,819
|
| | | | | 2,650 | | |
Commercial construction
|
| | |
|
—
|
| | | | | — | | |
Consumer construction
|
| | |
|
1,136
|
| | | | | 1,136 | | |
Residential mortgage
|
| | |
|
268
|
| | | | | 1,114 | | |
Total other real estate owned
|
| | |
|
3,223
|
| | | | | 4,900 | | |
Total non-performing assets
|
| | |
$
|
25,382
|
| | | | $ | 18,988 | | |
Ratios: | | | | | | | | | | | | | |
Non-performing loans to total gross loans
|
| | |
|
3.26%
|
| | | | | 2.15% | | |
Non-performing assets to total assets
|
| | |
|
2.55%
|
| | | | | 1.95% | | |
| | |
Nine months ended
September 30, 2017 |
| |
Twelve months ended
December 31, 2016 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance at beginning of year
|
| | |
$
|
3,832
|
| | | | $ | 2,804 | | |
Charge-offs: | | | | | | | | | | | | | |
Commercial
|
| | |
|
(312)
|
| | | | | (168) | | |
Commercial Mortgage
|
| | |
|
—
|
| | | | | (97) | | |
Commercial Construction
|
| | |
|
—
|
| | | | | — | | |
Consumer Construction
|
| | |
|
(56)
|
| | | | | (231) | | |
Residential Mortgage
|
| | |
|
(7)
|
| | | | | (458) | | |
Consumer
|
| | |
|
(338)
|
| | | | | (836) | | |
Total charge-offs
|
| | |
|
(713)
|
| | | | | (1,790) | | |
Recoveries: | | | | | | | | | | | | | |
Commercial
|
| | |
|
13
|
| | | | | — | | |
Commercial Mortgage
|
| | |
|
—
|
| | | | | — | | |
Commercial Construction
|
| | |
|
—
|
| | | | | — | | |
Consumer Construction
|
| | |
|
—
|
| | | | | — | | |
Residential Mortgage
|
| | |
|
37
|
| | | | | 56 | | |
Consumer
|
| | |
|
16
|
| | | | | 89 | | |
Total recoveries
|
| | |
|
66
|
| | | | | 145 | | |
Net charge-offs
|
| | |
|
(647)
|
| | | | | (1,645) | | |
Provision for loan losses
|
| | |
|
792
|
| | | | | 2,673 | | |
Balance at end of period
|
| | |
$
|
3,977
|
| | | | $ | 3,832 | | |
Net charge-offs to average loans and leases
|
| | |
|
0.10%
|
| | | | | 0.29% | | |
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percent(1)
|
| |
Amount
|
| |
Percent(1)
|
| ||||||||||||
| | |
($ in thousands)
|
| |||||||||||||||||||||
Commercial
|
| | |
$
|
724
|
| | | |
|
18.3%
|
| | | | $ | 447 | | | | | | 16.4% | | |
Commercial Mortgage
|
| | |
|
1,302
|
| | | |
|
32.8
|
| | | | | 1,301 | | | | | | 32.6 | | |
Commercial Construction
|
| | |
|
268
|
| | | |
|
6.1
|
| | | | | 246 | | | | | | 5.2 | | |
Consumer Construction
|
| | |
|
206
|
| | | |
|
1.0
|
| | | | | 125 | | | | | | 1.1 | | |
Residential Mortgage
|
| | |
|
1,031
|
| | | |
|
25.6
|
| | | | | 971 | | | | | | 26.2 | | |
Consumer
|
| | |
|
420
|
| | | |
|
16.1
|
| | | | | 742 | | | | | | 18.4 | | |
Unallocated
|
| | | | 26 | | | | | | | | | | | | — | | | | | | | | |
Total
|
| | |
$
|
3,977
|
| | | |
|
100.0%
|
| | | | $ | 3,832 | | | | | | 100.0% | | |
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(in thousands)
|
| |||||||||
1st mortgage loans on residential real estate
|
| | |
$
|
37,814
|
| | | | $ | 52,732 | | |
HELOCs
|
| | |
|
39,229
|
| | | | | 38,826 | | |
Other unused lines of credit
|
| | |
|
87,890
|
| | | | | 52,183 | | |
Standby letters of credit
|
| | |
|
2,736
|
| | | | | 377 | | |
| | |
December 31,
|
|||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
|||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
||||||||||||||||||
| | |
(in thousands)
|
|||||||||||||||||||||||||||||||||
Available for sale | | | ||||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | |
$
|
129,128
|
| | | |
$
|
128,057
|
| | | | $ | 150,076 | | | | | $ | 149,179 | | | | | $ | 46,170 | | | | | $ | 46,569 | |
Trust preferred securities
|
| | |
|
3,025
|
| | | |
|
3,073
|
| | | | | 3,045 | | | | | | 3,037 | | | | | | 3,065 | | | | | | 3,068 | |
U.S. government agency notes
|
| | |
|
6,718
|
| | | |
|
6,703
|
| | | | | 17,813 | | | | | | 17,636 | | | | | | 10,617 | | | | | | 10,591 | |
Corporate bonds
|
| | |
|
5,042
|
| | | |
|
4,894
|
| | | | | 5,047 | | | | | | 4,880 | | | | | | — | | | | | | — | |
Equity securities – mutual funds
|
| | |
|
750
|
| | | |
|
744
|
| | | | | 750 | | | | | | 756 | | | | | | 750 | | | | | | 760 | |
| | | |
$
|
144,663
|
| | | |
$
|
143,471
|
| | | | $ | 176,731 | | | | | $ | 175,488 | | | | | $ | 60,602 | | | | | $ | 60,988 | |
|
| | |
After one
through five years |
| |
After five
through ten years |
| |
After ten years
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Available for sale | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | 2,169 | | | | | | 2.57% | | | | | $ | 14,446 | | | | | | 2.66% | | | | | $ | 112,513 | | | | | | 3.03% | | | | | $ | 129,128 | | | | | | 2.98% | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,025 | | | | | | 8.29 | | | | | | 3,025 | | | | | | 8.29 | | |
U.S. government agency notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,718 | | | | | | 3.72 | | | | | | 6,718 | | | | | | 3.72 | | |
Corporate bonds
|
| | | | — | | | | | | — | | | | | | 5,042 | | | | | | 2.93 | | | | | | — | | | | | | — | | | | | | 5,042 | | | | | | 2.93 | | |
| | | | $ | 2,169 | | | | | | 2.57% | | | | | $ | 19,488 | | | | | | 2.73% | | | | | $ | 122,256 | | | | | | 3.20% | | | | | $ | 143,913 | | | | | | 3.12% | | |
|
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Commercial
|
| | | $ | 108,455 | | | | | | 16.4% | | | | | $ | 78,441 | | | | | | 14.4% | | | | | $ | 43,038 | | | | | | 8.5% | | |
Commercial mortgage
|
| | | | 214,982 | | | | | | 32.6 | | | | | | 193,790 | | | | | | 35.5 | | | | | | 190,522 | | | | | | 37.8 | | |
Commercial construsction
|
| | | | 34,503 | | | | | | 5.2 | | | | | | 14,607 | | | | | | 2.7 | | | | | | 21,023 | | | | | | 4.2 | | |
Consumer construction
|
| | | | 7,021 | | | | | | 1.1 | | | | | | 11,169 | | | | | | 2.0 | | | | | | 10,679 | | | | | | 2.1 | | |
Residential mortgage
|
| | | | 172,818 | | | | | | 26.2 | | | | | | 150,844 | | | | | | 27.6 | | | | | | 131,001 | | | | | | 26.0 | | |
Consumer
|
| | | | 121,569 | | | | | | 18.4 | | | | | | 96,935 | | | | | | 17.8 | | | | | | 107,623 | | | | | | 21.4 | | |
Total loans
|
| | | | 659,348 | | | | | | 100.0 | | | | | | 545,786 | | | | | | 100.0 | | | | | | 503,886 | | | | | | 100.0 | | |
Uneraned loan fees, net
|
| | | | (3,210) | | | | | | | | | | | | (2,454) | | | | | | | | | | | | (1,787) | | | | | | | | |
| | | | $ | 656,138 | | | | | | | | | | | $ | 543,332 | | | | | | | | | | | $ | 502,099 | | | | | | | | |
|
| | |
As of December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
One year or less
|
| |
After one
through five years |
| |
After five years
|
| |
Total
|
| | | | ||||||||||||||||||
| | |
(dollars in thousands)
|
| | | | |||||||||||||||||||||||||||
Commercial loans and
lines of credit |
| | | $ | 21,260 | | | | | $ | 45,787 | | | | | $ | 41,164 | | | | | $ | 108,211 | | | | | | ||||||
Commercial mortgages
|
| | | | 26,844 | | | | | | 121,826 | | | | | | 4,792 | | | | | | 153,462 | | | | | | ||||||
Commercial constructrion
|
| | | | 9,529 | | | | | | 20,357 | | | | | | 65,859 | | | | | | 95,745 | | | | | | ||||||
Consumer construction
|
| | | | 317 | | | | | | — | | | | | | 6,583 | | | | | | 6,900 | | | | | | ||||||
Residential mortgages
|
| | | | 2 | | | | | | 14 | | | | | | 172,099 | | | | | | 172,115 | | | | | | ||||||
Consumer
|
| | | | 2,741 | | | | | | 30,223 | | | | | | 86,741 | | | | | | 119,705 | | | | | | ||||||
Total
|
| | | $ | 60,693 | | | | | $ | 218,207 | | | | | $ | 377,238 | | | | | $ | 656,138 | | | | | | ||||||
Rate terms: | | | | | | | | | ||||||||||||||||||||||||||
Fixed
|
| | | $ | 43,269 | | | | | $ | 141,403 | | | | | $ | 171,383 | | | | | $ | 356,055 | | | | | | ||||||
Variable
|
| | | | 17,424 | | | | | | 76,804 | | | | | | 205,855 | | | | | | 300,083 | | | | | | ||||||
Total
|
| | | $ | 60,693 | | | | | $ | 218,207 | | | | | $ | 377,238 | | | | | $ | 656,138 | | | | | | ||||||
|
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Weighted
Average Rate |
| |
Amount
|
| |
% of
Total |
| |
Weighted
Average Rate |
| |
Amount
|
| |
% of
Total |
| |
Weighted
Average Rate |
| |||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
NOW
|
| | |
$
|
66,943
|
| | | |
|
9%
|
| | | |
|
0.12%
|
| | | | $ | 72,137 | | | | | | 10% | | | | | | 0.16% | | | | | $ | 52,912 | | | | | | 8% | | | | | | 0.16% | | |
Savings
|
| | |
|
81,531
|
| | | |
|
11
|
| | | |
|
0.12
|
| | | | | 69,518 | | | | | | 9 | | | | | | 0.15 | | | | | | 62,915 | | | | | | 9 | | | | | | 0.15 | | |
Money market
|
| | |
|
119,770
|
| | | |
|
16
|
| | | |
|
0.25
|
| | | | | 95,799 | | | | | | 13 | | | | | | 0.24 | | | | | | 119,169 | | | | | | 17 | | | | | | 0.24 | | |
Noninterest-bearing demand
|
| | |
|
137,905
|
| | | |
|
18
|
| | | |
|
—
|
| | | | | 134,311 | | | | | | 18 | | | | | | — | | | | | | 112,317 | | | | | | 16 | | | | | | — | | |
Certificates of deposit
|
| | |
|
349,185
|
| | | |
|
46
|
| | | |
|
0.93
|
| | | | | 378,954 | | | | | | 50 | | | | | | 0.68 | | | | | | 342,816 | | | | | | 50 | | | | | | 0.50 | | |
Total deposits
|
| | |
$
|
755,334
|
| | | |
|
100%
|
| | | |
|
0.51%
|
| | | | $ | 750,719 | | | | | | 100% | | | | | | 0.41% | | | | | $ | 690,129 | | | | | | 100% | | | | | | 0.22% | | |
|
| | |
(in thousands)
|
| |||
Three months or less
|
| | | $ | 49,720 | | |
Over three to six months
|
| | |
|
65,819
|
| |
Over six to twelve months
|
| | |
|
75,604
|
| |
Over twelve months
|
| | |
|
48,756
|
| |
| | | | $ | 239,899 | | |
|
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
FHLB short-term advances | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At period end
|
| | |
$
|
100,000
|
| | | |
|
0.63%
|
| | | | $ | 40,000 | | | | | | 0.44% | | | | | $ | 25,000 | | | | | | 0.19% | | |
Average outstanding
|
| | |
|
41,131
|
| | | |
|
0.49
|
| | | | | 16,123 | | | | | | 0.23 | | | | | | 2,263 | | | | | | 0.39 | | |
Maximum outstanding at any month-end
|
| | |
|
100,000
|
| | | | | | | | | | | 50,000 | | | | | | | | | | | | 25,000 | | | | |||||
Retail repurchase agreements | | | | | | | | ||||||||||||||||||||||||||||||
At period end
|
| | |
$
|
—
|
| | | |
|
—%
|
| | | | $ | 462 | | | | | | 0.01% | | | | | $ | 498 | | | | | | —% | | |
Average outstanding
|
| | |
|
153
|
| | | |
|
0.01
|
| | | | | 405 | | | | | | 0.01 | | | | | | 4,832 | | | | | | 0.26 | | |
Maximum outstanding at any month-end
|
| | |
|
447
|
| | | | | | | | | | | 718 | | | | | | | | | | | | 6,651 | | | | | | | | |
Short-term note payable | | | | | | | | ||||||||||||||||||||||||||||||
At period end
|
| | |
$
|
—
|
| | | |
|
—%
|
| | | | $ | 17 | | | | | | —% | | | | | $ | 50 | | | | | | 0.01% | | |
Average outstanding
|
| | |
|
5
|
| | | |
|
—
|
| | | | | 36 | | | | | | — | | | | | | 204 | | | | | | — | | |
Maximum outstanding at any month-end
|
| | |
|
17
|
| | | | | | | | | | | 50 | | | | | | | | | | | | 500 | | | | | | | | |
| | |
2016
|
| |
2015
|
| |
2014(6)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| | |||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Earning assets | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||
Loans
|
| | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial loans
|
| | |
$
|
89,460
|
| | | |
$
|
3,399
|
| | | |
|
3.80%
|
| | | | $ | 52,418 | | | | | $ | 1,895 | | | | | | 3.62% | | | | | $ | 38,228 | | | | | $ | 949 | | | | | | 4.60% | | | | ||
Commercial construction
|
| | |
|
20,610
|
| | | |
|
734
|
| | | |
|
3.56
|
| | | | | 13,641 | | | | | | 1,126 | | | | | | 8.25 | | | | | | 28,902 | | | | | | 621 | | | | | | 3.98 | | | | ||
Residential construction-consumer
|
| | |
|
2,745
|
| | | |
|
209
|
| | | |
|
7.61
|
| | | | | 2,686 | | | | | | 219 | | | | | | 8.15 | | | | | | 3,512 | | | | | | 153 | | | | | | 8.07 | | | | ||
Commercial real estate
|
| | |
|
192,550
|
| | | |
|
10,419
|
| | | |
|
5.41
|
| | | | | 186,352 | | | | | | 11,358 | | | | | | 6.09 | | | | | | 194,293 | | | | | | 6,215 | | | | | | 5.93 | | | | ||
Residential mortgages
|
| | |
|
167,470
|
| | | |
|
6,823
|
| | | |
|
4.07
|
| | | | | 139,187 | | | | | | 6,922 | | | | | | 4.97 | | | | | | 143,295 | | | | | | 4,037 | | | | | | 5.22 | | | | ||
Consumer
|
| | |
|
99,731
|
| | | |
|
4,698
|
| | | |
|
4.71
|
| | | | | 100,262 | | | | | | 5,601 | | | | | | 5.59 | | | | | | 108,040 | | | | | | 3,448 | | | | | | 5.91 | | | | ||
Total loans
|
| | |
|
572,566
|
| | | |
|
26,282
|
| | | |
|
4.59
|
| | | | | 494,546 | | | | | | 27,121 | | | | | | 5.48 | | | | | | 516,270 | | | | | | 15,423 | | | | | | 5.54 | | | | ||
Interest bearing deposits
|
| | |
|
5,509
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 7,588 | | | | | | 1 | | | | | | 0.01 | | | | | | 17,073 | | | | | | 9 | | | | | | 0.10 | | | | ||
FRB & FHLB cash deposits
|
| | |
|
17,689
|
| | | |
|
68
|
| | | |
|
0.38
|
| | | | | 80,004 | | | | | | 190 | | | | | | 0.24 | | | | | | 108,769 | | | | | | 115 | | | | | | 0.20 | | | | ||
Investments
|
| | |
|
177,021
|
| | | |
|
4,232
|
| | | |
|
2.39
|
| | | | | 91,448 | | | | | | 2,199 | | | | | | 2.40 | | | | | | 92,602 | | | | | | 915 | | | | | | 1.83 | | | | ||
Warehouse loans
|
| | |
|
58,186
|
| | | |
|
2,119
|
| | | |
|
3.64
|
| | | | | 62,287 | | | | | | 2,305 | | | | | | 3.70 | | | | | | 57,619 | | | | | | 1,087 | | | | | | 3.50 | | | | ||
Total earning assets
|
| | |
|
830,971
|
| | | |
|
32,701
|
| | | |
|
3.94
|
| | | | | 735,873 | | | | | | 31,816 | | | | | | 4.32 | | | | | | 792,333 | | | | | | 17,549 | | | | | | 4.10 | | | | ||
Cash and due from banks
|
| | |
|
5,773
|
| | | | | | | | | | | | | | | | | 6,652 | | | | | | | | | | | | | | | | | | 7,213 | | | | | | | | | | | | | | | | ||
Fixed assets
|
| | |
|
32,977
|
| | | | | | | | | | | | | | | | | 35,106 | | | | | | | | | | | | | | | | | | 38,116 | | | | | | | | | | | | | | | | ||
Other assets
|
| | |
|
75,252
|
| | | | | | | | | | | | | | | | | 76,624 | | | | | | | | | | | | | | | | | | 84,886 | | | | | | | | | | | | | | | | ||
Less: allowance for loan losses
|
| | |
|
(3,089)
|
| | | | | | | | | | | | | | | | | (1,428) | | | | | | | | | | | | | | | | | | (495) | | | | | | | | | | | | | | | | ||
Total assets
|
| | |
$
|
941,884
|
| | | | | | | | | | | | | | | | $ | 852,827 | | | | | | | | | | | | | | | | | $ | 922,053 | | | | | | | | | | | | | | | | ||
Interest-bearing liabilities | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||
Deposits:
|
| | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand-retail
|
| | |
$
|
4,366
|
| | | |
$
|
3
|
| | | |
|
0.07%
|
| | | | $ | 4,209 | | | | | $ | 4 | | | | | | 0.10% | | | | | $ | 10,322 | | | | | $ | (2) | | | | | | (0.04)% | | | | ||
Interest-bearing demand-commercial
|
| | |
|
290
|
| | | |
|
1
|
| | | |
|
0.34
|
| | | | | 161 | | | | | | — | | | | | | — | | | | | | 407 | | | | | | — | | | | | | — | | | | ||
Savings
|
| | |
|
77,253
|
| | | |
|
92
|
| | | |
|
0.12
|
| | | | | 67,726 | | | | | | 103 | | | | | | 0.15 | | | | | | 63,882 | | | | | | 52 | | | | | | 0.15 | | | | ||
Money market
|
| | |
|
181,216
|
| | | |
|
374
|
| | | |
|
0.21
|
| | | | | 159,609 | | | | | | 337 | | | | | | 0.21 | | | | | | 146,805 | | | | | | 187 | | | | | | 0.24 | | | | ||
Certificates of Deposit
|
| | |
|
239,485
|
| | | |
|
2,067
|
| | | |
|
0.86
|
| | | | | 224,566 | | | | | | 1,259 | | | | | | 0.56 | | | | | | 269,138 | | | | | | 566 | | | | | | 0.39 | | | | ||
Certificates of Deposit over $100
thousand |
| | |
|
129,938
|
| | | |
|
1,368
|
| | | |
|
1.05
|
| | | | | 139,454 | | | | | | 1,228 | | | | | | 0.88 | | | | | | 201,919 | | | | | | 793 | | | | | | 0.73 | | | | ||
Total interest-bearing deposits
|
| | |
|
632,548
|
| | | |
|
3,905
|
| | | |
|
0.62
|
| | | | | 595,725 | | | | | | 2,931 | | | | | | 0.49 | | | | | | 692,473 | | | | | | 1,596 | | | | | | 0.43 | | | | ||
Borrowings
|
| | |
|
61,310
|
| | | |
|
480
|
| | | |
|
0.78
|
| | | | | 22,462 | | | | | | 205 | | | | | | 0.91 | | | | | | 20,329 | | | | | | 100 | | | | | | 0.91 | | | | ||
Total interest-bearing funds
|
| | |
|
693,858
|
| | | |
|
4,385
|
| | | |
|
0.63
|
| | | | | 618,187 | | | | | | 3,136 | | | | | | 0.51 | | | | | | 712,802 | | | | | | 1,696 | | | | | | 0.44 | | | | ||
Noninterest-bearing deposits
|
| | |
|
137,302
|
| | | | | | | | | | | | | | | | | 120,725 | | | | | | | | | | | | | | | | | | 90,449 | | | | | | | | | | | | | | | | ||
Other liabilities and accrued expenses
|
| | |
|
8,374
|
| | | | | | | | | | | | | | | | | 8,296 | | | | | | | | | | | | | | | | | | 10,656 | | | | | | | | | | | | | | | | ||
Total liabilities
|
| | |
|
839,534
|
| | | | | | | | | | | | | | | | | 747,208 | | | | | | | | | | | | | | | | | | 813,907 | | | | | | | | | | | | | | | | ||
Stockholders’ equity
|
| | |
|
102,350
|
| | | | | | | | | | | | | | | | | 105,619 | | | | | | | | | | | | | | | | | | 108,146 | | | | | | | | | | | | | | | | ||
Total liabilities & stockholders’ equity
|
| | |
$
|
941,884
|
| | | | | | | | | | | | | | | | $ | 852,827 | | | | | | | | | | | | | | | | | $ | 922,053 | | | | | | | | | | | | | | | | ||
Net interest rate spread(4)
|
| | | | | | | | |
$
|
28,316
|
| | | |
|
3.30%
|
| | | | | | | | | | $ | 28,680 | | | | | | 3.82% | | | | | | | | | | | $ | 15,853 | | | | | | 3.66% | | | | ||
Effect of noninterest-bearing funds
|
| | | | | | | | | | | | | | |
|
0.10
|
| | | | | | | | | | | | | | | | | 0.08 | | | | | | | | | | | | | | | | | | 0.05 | | | | ||
Net interest margin on earning assets(5)
|
| | | | | | | | | | | | | | |
|
3.41%
|
| | | | | | | | | | | | | | | | | 3.90% | | | | | | | | | | | | | | | | | | 3.71% | | | | ||
|
| | |
For the year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2016 vs. 2015
Due to variances in |
| |
2015 vs. 2014
Due to variances in |
| ||||||||||||||||||||||||||||||||||||
| | |
Total
|
| |
Rates
|
| |
Volumes(1)
|
| |
Total
|
| |
Rates
|
| |
Volumes(1)
|
| |
Days(2)
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Interest earned on: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | |
$
|
1,504
|
| | | |
$
|
97
|
| | | |
$
|
1,407
|
| | | | $ | 946 | | | | | $ | (203) | | | | | $ | 277 | | | | | $ | 872 | | |
Commercial construction
|
| | |
|
(392)
|
| | | |
|
(640)
|
| | | |
|
248
|
| | | | | 505 | | | | | | 667 | | | | | | (680) | | | | | | 518 | | |
Residential construction-consumer
|
| | |
|
(10)
|
| | | |
|
(15)
|
| | | |
|
5
|
| | | | | 66 | | | | | | 1 | | | | | | (36) | | | | | | 101 | | |
Commercial real estate
|
| | |
|
(939)
|
| | | |
|
(1,274)
|
| | | |
|
335
|
| | | | | 5,143 | | | | | | 177 | | | | | | (261) | | | | | | 5,227 | | |
Residential mortgages
|
| | |
|
(99)
|
| | | |
|
(1,252)
|
| | | |
|
1,153
|
| | | | | 2,885 | | | | | | (191) | | | | | | (110) | | | | | | 3,186 | | |
Consumer
|
| | |
|
(904)
|
| | | |
|
(879)
|
| | | |
|
(25)
|
| | | | | 2,153 | | | | | | (283) | | | | | | (142) | | | | | | 2,578 | | |
Interest bearing deposits
|
| | |
|
(1)
|
| | | |
|
(1)
|
| | | |
|
—
|
| | | | | (8) | | | | | | (8) | | | | | | — | | | | | | — | | |
FRB & FHLB cash deposits
|
| | |
|
(123)
|
| | | |
|
116
|
| | | |
|
(239)
|
| | | | | 75 | | | | | | 24 | | | | | | (37) | | | | | | 88 | | |
Investments
|
| | |
|
2,033
|
| | | |
|
(13)
|
| | | |
|
2,046
|
| | | | | 1,285 | | | | | | 288 | | | | | | (15) | | | | | | 1,012 | | |
Warehouse loans
|
| | |
|
(186)
|
| | | |
|
(37)
|
| | | |
|
(149)
|
| | | | | 1,218 | | | | | | 64 | | | | | | 93 | | | | | | 1,061 | | |
Total interest income
|
| | |
|
883
|
| | | |
|
(3,898)
|
| | | |
|
4,781
|
| | | | | 14,268 | | | | | | 536 | | | | | | (911) | | | | | | 14,643 | | |
Interest paid on: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest-bearing demand-retail
|
| | |
|
(1)
|
| | | |
|
(1)
|
| | | |
|
—
|
| | | | | 7 | | | | | | 8 | | | | | | (3) | | | | | | 2 | | |
Interest-bearing demand-commercial
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Savings
|
| | |
|
(11)
|
| | | |
|
(22)
|
| | | |
|
11
|
| | | | | 51 | | | | | | 1 | | | | | | 3 | | | | | | 47 | | |
Money market
|
| | |
|
37
|
| | | |
|
(7)
|
| | | |
|
44
|
| | | | | 150 | | | | | | (20) | | | | | | 15 | | | | | | 155 | | |
Certificates of Deposit
|
| | |
|
808
|
| | | |
|
679
|
| | | |
|
129
|
| | | | | 693 | | | | | | 248 | | | | | | (135) | | | | | | 580 | | |
Certificates of Deposit over $100
thousand |
| | |
|
139
|
| | | |
|
239
|
| | | |
|
(100)
|
| | | | | 436 | | | | | | 167 | | | | | | (297) | | | | | | 566 | | |
Borrowings
|
| | |
|
275
|
| | | |
|
(29)
|
| | | |
|
304
|
| | | | | 103 | | | | | | (94) | | | | | | 103 | | | | | | 94 | | |
Total interest expense
|
| | |
|
1,247
|
| | | |
|
859
|
| | | |
|
388
|
| | | | | 1,440 | | | | | | 310 | | | | | | (314) | | | | | | 1,444 | | |
Net interest earned
|
| | |
$
|
(364)
|
| | | |
$
|
(4,757)
|
| | | |
$
|
4,393
|
| | | | $ | 12,828 | | | | | $ | 226 | | | | | $ | (597) | | | | | $ | 13,199 | | |
|
| | |
December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Non-accrual loans: | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | |
$
|
16
|
| | | | $ | — | | | | | $ | — | | |
Commercial mortgage
|
| | |
|
1,589
|
| | | | | 2,925 | | | | | | 4,836 | | |
Commercial construction
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
Consumer construction
|
| | |
|
—
|
| | | | | 58 | | | | | | — | | |
Residential mortgage
|
| | |
|
6,298
|
| | | | | 5,989 | | | | | | 2,856 | | |
Consumer
|
| | |
|
875
|
| | | | | 948 | | | | | | 417 | | |
Total non-accrual loans
|
| | |
|
8,778
|
| | | | | 9,920 | | | | | | 8,109 | | |
Accruing troubled debt restructured loans: | | | | | | | | | | | | | | | | | | | |
Commercial loans
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
Residential mortgage
|
| | |
|
4,845
|
| | | | | 3,155 | | | | | | 1,353 | | |
Consumer
|
| | |
|
465
|
| | | | | 811 | | | | | | — | | |
Total accruing troubled debt restructured loans
|
| | |
|
5,310
|
| | | | | 3,966 | | | | | | 1,353 | | |
Total non-performing loans
|
| | |
|
14,088
|
| | | | | 13,886 | | | | | | 9,462 | | |
Other real estate owned: | | | | | | | | | | | | | | | | | | | |
Commercial mortgage
|
| | |
|
2,650
|
| | | | | 2,857 | | | | | | 4,179 | | |
Commercial construction
|
| | |
|
—
|
| | | | | — | | | | | | 200 | | |
Consumer construction
|
| | |
|
1,136
|
| | | | | 1,362 | | | | | | 2,704 | | |
Residential mortgage
|
| | |
|
1,114
|
| | | | | 2,433 | | | | | | 497 | | |
Total other real estate owned
|
| | |
|
4,900
|
| | | | | 6,652 | | | | | | 7,580 | | |
Total non-performing assets
|
| | |
$
|
18,988
|
| | | | $ | 20,538 | | | | | $ | 17,042 | | |
Ratios: | | | | | | | | | | | | | | | | | | | |
Non-performing loans to total gross loans
|
| | |
|
2.15%
|
| | | | | 2.56% | | | | | | 1.88% | | |
Non-performing assets to total assets
|
| | |
|
1.95%
|
| | | | | 2.23% | | | | | | 2.05% | | |
| | |
December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Classified loans: | | | | | | | | | | | | | | | | | | | |
Substandard
|
| | |
$
|
10,722
|
| | | | $ | 25,418 | | | | | $ | 33,783 | | |
Total classified loans
|
| | |
|
10,722
|
| | | | | 25,418 | | | | | | 33,783 | | |
Special mention
|
| | |
|
18,020
|
| | | | | 13,766 | | | | | | 18,454 | | |
Total critizied loans
|
| | |
$
|
28,742
|
| | | | $ | 39,184 | | | | | $ | 52,237 | | |
|
| | |
December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance at beginning of year
|
| | |
$
|
2,804
|
| | | | $ | 1,433 | | | | | $ | — | | |
Charge-offs: | | | | | |||||||||||||||
Commercial
|
| | |
|
(168)
|
| | | | | (236) | | | | | | — | | |
Commercial Mortgage
|
| | |
|
(97)
|
| | | | | (67) | | | | | | (52) | | |
Commercial Construction
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
Consumer Construction
|
| | |
|
(231)
|
| | | | | — | | | | | | — | | |
Residential Mortgage
|
| | |
|
(458)
|
| | | | | (1,295) | | | | | | (211) | | |
Consumer
|
| | |
|
(836)
|
| | | | | (995) | | | | | | (607) | | |
Total charge-offs
|
| | |
|
(1,790)
|
| | | | | (2,593) | | | | | | (870) | | |
Recoveries: | | | | | |||||||||||||||
Commercial
|
| | |
|
—
|
| | | | | 271 | | | | | | 271 | | |
Commercial Mortgage
|
| | |
|
—
|
| | | | | 15 | | | | | | 8 | | |
Commercial Construction
|
| | |
|
—
|
| | | | | 3 | | | | | | 17 | | |
Consumer Construction
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
Residential Mortgage
|
| | |
|
56
|
| | | | | 125 | | | | | | 51 | | |
Consumer
|
| | |
|
89
|
| | | | | 359 | | | | | | 336 | | |
Total recoveries
|
| | |
|
145
|
| | | | | 773 | | | | | | 683 | | |
Net charge-offs
|
| | |
|
(1,645)
|
| | | | | (1,820) | | | | | | (187) | | |
Provision for loan losses
|
| | |
|
2,673
|
| | | | | 3,191 | | | | | | 1,620 | | |
Balance at end of year
|
| | |
$
|
3,832
|
| | | | $ | 2,804 | | | | | $ | 1,433 | | |
Net charge-offs to average loans and leases
|
| | | | 0.29% | | | | | | 0.37% | | | | | | 0.03% | | |
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent 1
|
| |
Amount
|
| |
Percent 1
|
| |
Amount
|
| |
Percent 1
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Commercial
|
| | |
$
|
447
|
| | | |
|
16.4%
|
| | | | $ | 778 | | | | | | 14.4% | | | | | $ | 51 | | | | | | 8.5% | | |
Commercial Mortgage
|
| | |
|
1,301
|
| | | |
|
32.6
|
| | | | | 884 | | | | | | 35.5 | | | | | | 352 | | | | | | 37.8 | | |
Commercial Construction
|
| | |
|
246
|
| | | |
|
5.2
|
| | | | | 38 | | | | | | 2.7 | | | | | | 163 | | | | | | 4.2 | | |
Consumer Construction
|
| | |
|
125
|
| | | |
|
1.1
|
| | | | | 54 | | | | | | 2.0 | | | | | | 168 | | | | | | 2.1 | | |
Residential Mortgage
|
| | |
|
971
|
| | | |
|
26.2
|
| | | | | 331 | | | | | | 27.6 | | | | | | 599 | | | | | | 26.0 | | |
Consumer
|
| | |
|
742
|
| | | |
|
18.4
|
| | | | | 719 | | | | | | 17.8 | | | | | | 100 | | | | | | 21.4 | | |
Total
|
| | |
$
|
3,832
|
| | | |
|
100.0%
|
| | | | $ | 2,804 | | | | | | 100.0% | | | | | $ | 1,433 | | | | | | 100.0% | | |
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
| | |
(in thousands)
|
| |||||||||
1st mortgage loans on residential real estate
|
| | |
$
|
52,732
|
| | | | $ | 52,998 | | |
HELOCs
|
| | |
|
38,826
|
| | | | | 40,885 | | |
Other unused lines of credit
|
| | |
|
52,183
|
| | | | | 37,960 | | |
Standby letters of credit
|
| | |
|
377
|
| | | | | 389 | | |
| | |
December 31,
|
|||||||||||||||||||||
| | |
2015
|
| |
2014
|
||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
||||||||||||
| | |
(in thousands)
|
|||||||||||||||||||||
Available for sale | | | | | | |||||||||||||||||||
Mortgage-backed securities
|
| | |
$
|
150,076
|
| | | |
$
|
149,179
|
| | | | $ | 46,170 | | | | | $ | 46,569 | |
Trust preferred securities
|
| | |
|
3,045
|
| | | |
|
3,037
|
| | | | | 3,065 | | | | | | 3,068 | |
U.S. government agency notes
|
| | |
|
17,813
|
| | | |
|
17,636
|
| | | | | 10,617 | | | | | | 10,591 | |
Corporate bonds
|
| | |
|
5,047
|
| | | |
|
4,880
|
| | | | | — | | | | | | — | |
Equity securities – mutual funds
|
| | |
|
750
|
| | | |
|
756
|
| | | | | 750 | | | | | | 760 | |
| | | | $ | 176,731 | | | | | $ | 175,488 | | | | |
$
|
60,602
|
| | | |
$
|
60,988
|
|
|
| | |
As of December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
One year or less
|
| |
After one
through five years |
| |
After five
through ten years |
| |
After ten years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Available for sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | — | | | | | | —% | | | | | $ | 2,237 | | | | | | 2.58% | | | | | $ | 14,662 | | | | | | 2.66% | | | | | $ | 133,177 | | | | | | 2.97% | | | | | $ | 150,076 | | | | | | 2.93% | | |
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,045 | | | | | | 8.29 | | | | | | 3,045 | | | | | | 8.29 | | |
U.S. government agency notes
|
| | | | 6,944 | | | | | | 2.63 | | | | | | — | | | | | | — | | | | | | 1,720 | | | | | | 3.19 | | | | | | 9,149 | | | | | | 3.44 | | | | | | 17,813 | | | | | | 3.10 | | |
Corporate bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,047 | | | | | | 2.93 | | | | | | — | | | | | | — | | | | | | 5,047 | | | | | | 2.93 | | |
| | | | $ | 6,944 | | | | | | 2.63% | | | | | $ | 2,237 | | | | | | 2.58% | | | | | $ | 21,429 | | | | | | 2.77% | | | | | $ | 145,371 | | | | | | 3.11% | | | | | $ | 175,981 | | | | | | 3.04% | | |
|
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Commercial
|
| | |
$
|
78,441
|
| | | |
|
14.4%
|
| | | | $ | 43,038 | | | | | | 8.5% | | |
Commercial mortgage
|
| | |
|
193,790
|
| | | |
|
35.5
|
| | | | | 190,522 | | | | | | 37.8 | | |
Commercial construsction
|
| | |
|
14,607
|
| | | |
|
2.7
|
| | | | | 21,023 | | | | | | 4.2 | | |
Consumer construction
|
| | |
|
11,169
|
| | | |
|
2.0
|
| | | | | 10,679 | | | | | | 2.1 | | |
Residential mortgage
|
| | |
|
150,844
|
| | | |
|
27.6
|
| | | | | 131,001 | | | | | | 26.0 | | |
Consumer
|
| | |
|
96,935
|
| | | |
|
17.8
|
| | | | | 107,623 | | | | | | 21.4 | | |
Total loans
|
| | |
|
545,786
|
| | | |
|
100.0
|
| | | | | 503,886 | | | | | | 100.0 | | |
Uneraned loan fees, net
|
| | |
|
(2,454)
|
| | | | | | | | | | | (1,787) | | | | | | | | |
| | | | $ | 543,332 | | | | | | | | | | |
$
|
502,099
|
| | | | | | | |
|
| | |
As of December 31, 2015
|
| |||||||||||||||||||||
| | |
One year or less
|
| |
After one
through five years |
| |
After five years
|
| |
Total
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Commercial loans and lines of credit
|
| | | $ | 26,394 | | | | | $ | 36,389 | | | | | $ | 15,410 | | | | | $ | 78,193 | | |
Commercial mortgages
|
| | | | 83,917 | | | | | | 92,579 | | | | | | 16,370 | | | | | | 192,866 | | |
Commercial construction
|
| | | | 4,550 | | | | | | 9,521 | | | | | | 584 | | | | | | 14,655 | | |
Consumer construction
|
| | | | 9,866 | | | | | | 687 | | | | | | 478 | | | | | | 11,031 | | |
Residential mortgages
|
| | | | 3,413 | | | | | | 15,613 | | | | | | 131,417 | | | | | | 150,443 | | |
Consumer
|
| | | | 13,526 | | | | | | 43,265 | | | | | | 39,353 | | | | | | 96,144 | | |
Total
|
| | | $ | 141,666 | | | | | $ | 198,054 | | | | | $ | 203,612 | | | | | $ | 543,332 | | |
Rate terms: | | | | | | ||||||||||||||||||||
Fixed
|
| | | $ | 107,338 | | | | | $ | 94,109 | | | | | $ | 92,729 | | | | | $ | 294,176 | | |
Variable
|
| | | | 34,328 | | | | | | 103,945 | | | | | | 110,883 | | | | | | 249,156 | | |
Total
|
| | | $ | 141,666 | | | | | $ | 198,054 | | | | | $ | 203,612 | | | | | $ | 543,332 | | |
|
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| ||||||||||||||||||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Weighted
Average Rate |
| |
Amount
|
| |
% of
Total |
| |
Weighted
Average Rate |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
NOW
|
| | |
$
|
72,137
|
| | | |
|
10%
|
| | | |
|
0.16%
|
| | | | $ | 52,912 | | | | | | 8% | | | | | | 0.16% | | |
Savings
|
| | |
|
69,518
|
| | | |
|
9
|
| | | |
|
0.15
|
| | | | | 62,915 | | | | | | 9 | | | | | | 0.15 | | |
Money market
|
| | |
|
95,799
|
| | | |
|
13
|
| | | |
|
0.24
|
| | | | | 119,169 | | | | | | 17 | | | | | | 0.24 | | |
Noninterest-bearing demand
|
| | |
|
134,311
|
| | | |
|
18
|
| | | |
|
—
|
| | | | | 112,317 | | | | | | 16 | | | | | | — | | |
Certificates of deposit
|
| | |
|
378,954
|
| | | |
|
50
|
| | | |
|
0.68
|
| | | | | 342,816 | | | | | | 50 | | | | | | 0.50 | | |
Total deposits
|
| | |
$
|
750,719
|
| | | |
|
100%
|
| | | |
|
0.41%
|
| | | | $ | 690,129 | | | | | | 100% | | | | | | 0.22% | | |
|
| | |
(in thousands)
|
| |||
Three months or less
|
| | | $ | 32,259 | | |
Over three to six months
|
| | |
|
13,543
|
| |
Over six to twelve months
|
| | |
|
29,079
|
| |
Over twelve months
|
| | |
|
188,452
|
| |
| | | | $ | 263,333 | | |
|
| | |
December 31,
|
| ||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| | ||||||||||||||||||||
| | |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| | ||||||||||||||
| | |
(dollars in thousands)
|
| | |||||||||||||||||||||||
FHLB short-term advances | | | | | | | ||||||||||||||||||||||
At period end
|
| | |
$
|
40,000
|
| | | |
|
0.44%
|
| | | | $ | 25,000 | | | | | | 0.19% | | | | ||
Average outstanding
|
| | |
|
16,123
|
| | | |
|
0.23
|
| | | | | 2,263 | | | | | | 0.39 | | | | ||
Maximum outstanding at any month-end
|
| | |
|
50,000
|
| | | | | | | | | | | 25,000 | | | | | | | | | | ||
Retail repurchase agreements | | | | | | | ||||||||||||||||||||||
At period end
|
| | |
$
|
462
|
| | | |
|
0.01%
|
| | | | $ | 498 | | | | | | —% | | | | ||
Average outstanding
|
| | |
|
405
|
| | | |
|
0.01
|
| | | | | 4,832 | | | | | | 0.26 | | | | ||
Maximum outstanding at any month-end
|
| | |
|
718
|
| | | | | | | | | | | 6,651 | | | | | | | | | | ||
Short-term note payable | | | | | | | ||||||||||||||||||||||
At period end
|
| | |
$
|
17
|
| | | |
|
—%
|
| | | | $ | 50 | | | | | | 0.01% | | | | ||
Average outstanding
|
| | |
|
36
|
| | | |
|
—
|
| | | | | 204 | | | | | | — | | | | ||
Maximum outstanding at any month-end
|
| | |
|
50
|
| | | | | | | | | | | 500 | | | | | | | | | |
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014(6)
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Earning assets | | | | | | | | ||||||||||||||||||||||||||||||
Loans
|
| | | | | | | ||||||||||||||||||||||||||||||
Commercial loans
|
| | |
$
|
52,418
|
| | | |
$
|
1,895
|
| | | |
|
3.62%
|
| | | | $ | 38,228 | | | | | $ | 949 | | | | | | 4.60% | | |
Commercial construction
|
| | |
|
13,641
|
| | | |
|
1,126
|
| | | |
|
8.25
|
| | | | | 28,902 | | | | | | 621 | | | | | | 3.98 | | |
Residential construction-consumer
|
| | |
|
2,686
|
| | | |
|
219
|
| | | |
|
8.15
|
| | | | | 3,512 | | | | | | 153 | | | | | | 8.07 | | |
Commercial real estate
|
| | |
|
186,352
|
| | | |
|
11,358
|
| | | |
|
6.09
|
| | | | | 194,293 | | | | | | 6,215 | | | | | | 5.93 | | |
Residential mortgages
|
| | |
|
139,187
|
| | | |
|
6,922
|
| | | |
|
4.97
|
| | | | | 143,295 | | | | | | 4,037 | | | | | | 5.22 | | |
Consumer
|
| | |
|
100,262
|
| | | |
|
5,601
|
| | | |
|
5.59
|
| | | | | 108,040 | | | | | | 3,448 | | | | | | 5.91 | | |
Total loans
|
| | |
|
494,546
|
| | | |
|
27,121
|
| | | |
|
5.48
|
| | | | | 516,270 | | | | | | 15,423 | | | | | | 5.54 | | |
Interest bearing deposits
|
| | |
|
7,588
|
| | | |
|
1
|
| | | |
|
0.01
|
| | | | | 17,073 | | | | | | 9 | | | | | | 0.10 | | |
FRB & FHLB cash deposits
|
| | |
|
80,004
|
| | | |
|
190
|
| | | |
|
0.24
|
| | | | | 108,769 | | | | | | 115 | | | | | | 0.20 | | |
Investments
|
| | |
|
91,448
|
| | | |
|
2,199
|
| | | |
|
2.40
|
| | | | | 92,602 | | | | | | 915 | | | | | | 1.83 | | |
Loans held for sale
|
| | |
|
62,287
|
| | | |
|
2,305
|
| | | |
|
3.70
|
| | | | | 57,619 | | | | | | 1,087 | | | | | | 3.50 | | |
Total earning assets
|
| | |
|
735,873
|
| | | |
|
31,816
|
| | | |
|
4.32
|
| | | | | 792,333 | | | | | | 17,549 | | | | | | 4.10 | | |
Cash and due from banks
|
| | |
|
6,652
|
| | | | | | | | | | | | | | | | | 7,213 | | | | | | | | | | | | | | |
Fixed assets
|
| | |
|
35,106
|
| | | | | | | | | | | | | | | | | 38,116 | | | | | | | | | | | | | | |
Other assets
|
| | |
|
76,624
|
| | | | | | | | | | | | | | | | | 84,886 | | | | | | | | | | | | | | |
Less: allowance for loan losses
|
| | |
|
(1,428)
|
| | | | | | | | | | | | | | | | | (495) | | | | | | | | | | | | | | |
Total assets
|
| | |
$
|
852,827
|
| | | | | | | | | | | | | | | | $ | 922,053 | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | ||||||||||||||||||||||||||||||
Deposits:
|
| | | | | | | ||||||||||||||||||||||||||||||
Interest-bearing demand-retail
|
| | |
$
|
4,209
|
| | | |
$
|
4
|
| | | |
|
0.10%
|
| | | | $ | 10,322 | | | | | $ | (2) | | | | | | (0.04)% | | |
Interest-bearing demand-commercial
|
| | |
|
161
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | 407 | | | | | | — | | | | | | — | | |
Savings
|
| | |
|
67,726
|
| | | |
|
103
|
| | | |
|
0.15
|
| | | | | 63,882 | | | | | | 52 | | | | | | 0.15 | | |
Money market
|
| | |
|
159,609
|
| | | |
|
337
|
| | | |
|
0.21
|
| | | | | 146,805 | | | | | | 187 | | | | | | 0.24 | | |
Certificates of Deposit
|
| | |
|
224,566
|
| | | |
|
1,259
|
| | | |
|
0.56
|
| | | | | 269,138 | | | | | | 566 | | | | | | 0.39 | | |
Certificates of Deposit over $100 thousand
|
| | |
|
139,454
|
| | | |
|
1,228
|
| | | |
|
0.88
|
| | | | | 201,919 | | | | | | 793 | | | | | | 0.73 | | |
Total interest-bearing deposits
|
| | |
|
595,725
|
| | | |
|
2,931
|
| | | |
|
0.49
|
| | | | | 692,473 | | | | | | 1,596 | | | | | | 0.43 | | |
Borrowings
|
| | |
|
22,462
|
| | | |
|
205
|
| | | |
|
0.91
|
| | | | | 20,329 | | | | | | 100 | | | | | | 0.91 | | |
Total interest-bearing funds
|
| | |
|
618,187
|
| | | |
|
3,136
|
| | | |
|
0.51
|
| | | | | 712,802 | | | | | | 1,696 | | | | | | 0.44 | | |
Noninterest-bearing deposits
|
| | |
|
120,725
|
| | | | | | | | | | | | | | | | | 90,449 | | | | | | | | | | | | | | |
Other liabilities and accrued expenses
|
| | |
|
8,296
|
| | | | | | | | | | | | | | | | | 10,656 | | | | | | | | | | | | | | |
Total liabilities
|
| | |
|
747,208
|
| | | | | | | | | | | | | | | | | 813,907 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | |
|
105,619
|
| | | | | | | | | | | | | | | | | 108,146 | | | | | | | | | | | | | | |
Total liabilities & stockholders’ equity
|
| | |
$
|
852,827
|
| | | | | | | | | | | | | | | | $ | 922,053 | | | | | | | | | | | | | | |
Net interest rate spread(4)
|
| | | | | | | | |
$
|
28,680
|
| | | |
|
3.82%
|
| | | | | | | | | | $ | 15,853 | | | | | | 3.66% | | |
Effect of noninterest-bearing funds
|
| | | | | | | | | | | | | | |
|
0.08
|
| | | | | | | | | | | | | | | | | 0.05 | | |
Net interest margin on earning assets(5)
|
| | | | | | | | | | | | | | |
|
3.90%
|
| | | | | | | | | | | | | | | | | 3.71% | | |
|
| | |
2015 vs. 2014
Due to variances in |
| |||||||||||||||||||||
| | |
Total
|
| |
Rates
|
| |
Volumes(1)
|
| |
Days(2)
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Interest earned on: | | | | | | ||||||||||||||||||||
Loans:
|
| | | | | ||||||||||||||||||||
Commercial loans
|
| | | $ | 946 | | | | | $ | (203) | | | | | $ | 277 | | | | | $ | 872 | | |
Commercial construction
|
| | | | 505 | | | | | | 667 | | | | | | (680) | | | | | | 518 | | |
Residential construction-consumer
|
| | | | 66 | | | | | | 1 | | | | | | (36) | | | | | | 101 | | |
Commercial real estate
|
| | | | 5,143 | | | | | | 177 | | | | | | (261) | | | | | | 5,227 | | |
Residential mortgages
|
| | | | 2,885 | | | | | | (191) | | | | | | (110) | | | | | | 3,186 | | |
Consumer
|
| | | | 2,153 | | | | | | (283) | | | | | | (142) | | | | | | 2,578 | | |
Interest bearing deposits
|
| | | | (8) | | | | | | (8) | | | | | | — | | | | | | — | | |
FRB & FHLB cash deposits
|
| | | | 75 | | | | | | 24 | | | | | | (37) | | | | | | 88 | | |
Investments
|
| | | | 1,285 | | | | | | 288 | | | | | | (15) | | | | | | 1,012 | | |
Loans held for sale
|
| | | | 1,218 | | | | | | 64 | | | | | | 93 | | | | | | 1,061 | | |
Total interest income
|
| | | | 14,268 | | | | | | 536 | | | | | | (911) | | | | | | 14,643 | | |
Interest paid on: | | | | | | ||||||||||||||||||||
Interest-bearing demand-retail
|
| | | | 7 | | | | | | 8 | | | | | | (3) | | | | | | 2 | | |
Interest-bearing demand-commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Savings
|
| | | | 51 | | | | | | 1 | | | | | | 3 | | | | | | 47 | | |
Money market
|
| | | | 150 | | | | | | (20) | | | | | | 15 | | | | | | 155 | | |
Certificates of Deposit
|
| | | | 693 | | | | | | 248 | | | | | | (135) | | | | | | 580 | | |
Certificates of Deposit over $100 thousand
|
| | | | 436 | | | | | | 167 | | | | | | (297) | | | | | | 566 | | |
Borrowings
|
| | | | 103 | | | | | | (94) | | | | | | 103 | | | | | | 94 | | |
Total interest expense
|
| | | | 1,440 | | | | | | 310 | | | | | | (314) | | | | | | 1,444 | | |
Net interest earned
|
| | | $ | 12,828 | | | | | $ | 226 | | | | | $ | (597) | | | | | $ | 13,199 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Non-accrual loans: | | | | ||||||||||
Commercial loans
|
| | |
$
|
—
|
| | | | $ | — | | |
Commercial mortgage
|
| | |
|
2,925
|
| | | | | 4,836 | | |
Commercial construction
|
| | |
|
—
|
| | | | | — | | |
Consumer construction
|
| | |
|
58
|
| | | | | — | | |
Residential mortgage
|
| | |
|
5,989
|
| | | | | 2,856 | | |
Consumer
|
| | |
|
948
|
| | | | | 417 | | |
Total non-accrual loans
|
| | |
|
9,920
|
| | | | | 8,109 | | |
Accruing troubled debt restructured loans: | | | | ||||||||||
Commercial loans
|
| | |
|
—
|
| | | | | — | | |
Residential mortgage
|
| | |
|
3,155
|
| | | | | 1,353 | | |
Consumer
|
| | |
|
811
|
| | | | | — | | |
Total accruing troubled debt restructured loans
|
| | |
|
3,966
|
| | | | | 1,353 | | |
Total non-performing loans
|
| | |
|
13,886
|
| | | | | 9,462 | | |
Other real estate owned: | | | | ||||||||||
Commercial mortgage
|
| | |
|
2,857
|
| | | | | 4,179 | | |
Commercial construction
|
| | |
|
—
|
| | | | | 200 | | |
Consumer construction
|
| | |
|
1,362
|
| | | | | 2,704 | | |
Residential mortgage
|
| | |
|
2,433
|
| | | | | 497 | | |
Total other real estate owned
|
| | |
|
6,652
|
| | | | | 7,580 | | |
Total non-performing assets
|
| | |
$
|
20,538
|
| | | | $ | 17,042 | | |
Ratios: | | | | ||||||||||
Non-performing loans to total gross loans
|
| | |
|
2.56%
|
| | | | | 1.88% | | |
Non-performing assets to total assets
|
| | |
|
2.23%
|
| | | | | 2.05% | | |
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Classified loans: | | | | ||||||||||
Substandard
|
| | |
$
|
25,418
|
| | | | $ | 33,783 | | |
Total classified loans
|
| | |
|
25,418
|
| | | | | 33,783 | | |
Special mention
|
| | |
|
13,766
|
| | | | | 18,454 | | |
Total critizied loans
|
| | |
$
|
39,184
|
| | | | $ | 52,237 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Balance at beginning of year
|
| | |
$
|
1,433
|
| | | | $ | — | | |
Charge-offs: | | | | ||||||||||
Commercial
|
| | |
|
(236)
|
| | | | | — | | |
Commercial Mortgage
|
| | |
|
(67)
|
| | | | | (52) | | |
Commercial Construction
|
| | |
|
—
|
| | | | | — | | |
Consumer Construction
|
| | |
|
—
|
| | | | | — | | |
Residential Mortgage
|
| | |
|
(1,295)
|
| | | | | (211) | | |
Consumer
|
| | |
|
(995)
|
| | | | | (607) | | |
Total charge-offs
|
| | |
|
(2,593)
|
| | | | | (870) | | |
Recoveries: | | | | ||||||||||
Commercial
|
| | |
|
271
|
| | | | | 271 | | |
Commercial Mortgage
|
| | |
|
15
|
| | | | | 8 | | |
Commercial Construction
|
| | |
|
3
|
| | | | | 17 | | |
Consumer Construction
|
| | |
|
—
|
| | | | | — | | |
Residential Mortgage
|
| | |
|
125
|
| | | | | 51 | | |
Consumer
|
| | |
|
359
|
| | | | | 336 | | |
Total recoveries
|
| | |
|
773
|
| | | | | 683 | | |
Net charge-offs
|
| | |
|
(1,820)
|
| | | | | (187) | | |
Provision for loan losses
|
| | |
|
3,191
|
| | | | | 1,620 | | |
Balance at end of year
|
| | |
$
|
2,804
|
| | | | $ | 1,433 | | |
Net charge-offs to average loans and leases
|
| | |
|
0.37%
|
| | | | | 0.03% | | |
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2015
|
| |
2014
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percent(1)
|
| |
Amount
|
| |
Percent(1)
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Commercial
|
| | |
$
|
778
|
| | | |
|
14.4%
|
| | | | $ | 51 | | | | | | 8.5% | | |
Commercial Mortgage
|
| | |
$
|
884
|
| | | |
|
35.5
|
| | | | | 352 | | | | | | 37.8 | | |
Commercial Construction
|
| | |
|
38
|
| | | |
|
2.7
|
| | | | | 163 | | | | | | 4.2 | | |
Consumer Construction
|
| | |
|
54
|
| | | |
|
2.0
|
| | | | | 168 | | | | | | 2.1 | | |
Residential Mortgage
|
| | |
|
331
|
| | | |
|
27.6
|
| | | | | 599 | | | | | | 26.0 | | |
Consumer
|
| | |
|
719
|
| | | |
|
17.8
|
| | | | | 100 | | | | | | 21.4 | | |
Unallocated
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Total
|
| | |
$
|
2,804
|
| | | |
|
100.0%
|
| | | | $ | 1,433 | | | | | | 100.0% | | |
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
| | |
(in thousands)
|
| |||||||||
1st mortgage loans on residential real estate
|
| | |
$
|
52,998
|
| | | | $ | 68,912 | | |
HELOCs
|
| | |
|
40,885
|
| | | | | 45,914 | | |
Other unused lines of credit
|
| | |
|
37,960
|
| | | | | 22,111 | | |
Standby letters of credit
|
| | |
|
389
|
| | | | | 945 | | |
| | |
December 31, 2014
|
||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
|||||
| | |
(in thousands)
|
||||||||
Available for sale | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 46,170 | | | | | $ | 46,569 |
Trust preferred securities
|
| | | | 3,065 | | | | | | 3,068 |
U.S. government agency notes
|
| | | | 10,617 | | | | | | 10,591 |
Equity securities – mutual funds
|
| | |
|
750
|
| | | |
|
760
|
| | | | $ | 60,602 | | | | | $ | 60,988 |
|
| | |
December 31, 2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
One year or less
|
| |
After one
through five years |
| |
After ten years
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Available for sale | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities
|
| | | $ | — | | | | | | % | | | | | $ | — | | | | | | —% | | | | | $ | 46,170 | | | | | | 2.50% | | | | | $ | 46,170 | | | | | | 2.50% | | |
Trust preferred
securities |
| | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | 3,065 | | | | | | 8.29 | | | | | | 3,065 | | | | | | 8.29 | | |
U.S. government agency notes
|
| | | | 3,504 | | | | | | 1.91 | | | | | | 7,113 | | | | | | 1.96 | | | | | | — | | | | | | — | | | | | | 10,617 | | | | | | 1.94 | | |
| | | | $ | 3,504 | | | | | | 1.91% | | | | | $ | 7,113 | | | | | | 1.96% | | | | | $ | 49,235 | | | | | | 2.86% | | | | | $ | 59,852 | | | | | | 2.70% | | |
|
| | |
December 31, 2014
|
| |||||||||
| | |
Amount
|
| |
Percent
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 43,038 | | | | | | 8.5% | | |
Commercial mortgage
|
| | | | 190,522 | | | | | | 37.8 | | |
Commercial construsction
|
| | | | 21,023 | | | | | | 4.2 | | |
Consumer construction
|
| | | | 10,679 | | | | | | 2.1 | | |
Residential mortgage
|
| | | | 131,001 | | | | | | 26.0 | | |
Consumer
|
| | | | 107,623 | | | | | | 21.4 | | |
Total loans
|
| | | | 503,886 | | | | | | 100.0 | | |
Unearned loan fees, net
|
| | |
|
(1,787)
|
| | | |||||
| | | | $ | 502,099 | | | | |||||
|
| | |
As of December 31, 2014
|
| |||||||||||||||||||||
| | |
One year or less
|
| |
After one
through five years |
| |
After five years
|
| |
Total
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Commercial loans and lines of credit
|
| | | $ | 27,735 | | | | | $ | 13,312 | | | | | $ | 1,841 | | | | | $ | 42,888 | | |
Commercial mortgages
|
| | | | 96,611 | | | | | | 78,225 | | | | | | 15,213 | | | | | | 190,049 | | |
Commercial constructrion
|
| | | | 13,759 | | | | | | 6,252 | | | | | | 993 | | | | | | 21,004 | | |
Consumer construction
|
| | | | 9,497 | | | | | | 484 | | | | | | 571 | | | | | | 10,552 | | |
Residential mortgages
|
| | | | 2,944 | | | | | | 13,548 | | | | | | 114,428 | | | | | | 130,920 | | |
Consumer
|
| | | | 17,708 | | | | | | 49,315 | | | | | | 39,663 | | | | | | 106,686 | | |
Total
|
| | | $ | 168,254 | | | | | $ | 161,136 | | | | | $ | 172,709 | | | | | $ | 502,099 | | |
Rate terms: | | | | | | ||||||||||||||||||||
Fixed
|
| | | $ | 126,856 | | | | | $ | 78,040 | | | | | $ | 66,485 | | | | | $ | 271,381 | | |
Variable
|
| | | | 41,398 | | | | | | 83,096 | | | | | | 106,224 | | | | | | 230,718 | | |
Total
|
| | | $ | 168,254 | | | | | $ | 161,136 | | | | | $ | 172,709 | | | | | $ | 502,099 | | |
|
| | |
December 31, 2014
|
| |||||||||||||||
| | |
Amount
|
| |
% of
Total |
| |
Weighted
Average Rate |
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
NOW
|
| | | $ | 52,912 | | | | | | 8% | | | | | | 0.16% | | |
Savings
|
| | | | 62,915 | | | | | | 9 | | | | | | 0.15 | | |
Money market
|
| | | | 119,169 | | | | | | 17 | | | | | | 0.24 | | |
Noninterest-bearing demand
|
| | | | 112,317 | | | | | | 16 | | | | | | — | | |
Certificates of deposit
|
| | | | 342,816 | | | | | | 50 | | | | | | 0.50 | | |
Total deposits
|
| | | $ | 690,129 | | | | | | 100% | | | | | | 0.22% | | |
|
| | |
(in thousands)
|
| |||
Three months or less
|
| |
$43,741
|
| |||
Over three to six months
|
| | |
|
30,740
|
| |
Over six to twelve months
|
| | |
|
68,920
|
| |
Over twelve months
|
| | |
|
58,468
|
| |
| | | | $ | 201,869 | | |
|
| | |
December 31, 2014
|
| |||||||||
| | |
Amount
|
| |
Rate
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
FHLB short-term advances | | | | ||||||||||
At period end
|
| | | $ | 25,000 | | | | | | 0.19% | | |
Average outstanding
|
| | | | 2,263 | | | | | | 0.39 | | |
Maximum outstanding at any month-end
|
| | |
|
25,000
|
| | | |||||
Retail repurchase agreements | | | | ||||||||||
At period end
|
| | | $ | 498 | | | | | | —% | | |
Average outstanding
|
| | | | 4,832 | | | | | | 0.26 | | |
Maximum outstanding at any month-end
|
| | |
|
6,651
|
| | | |||||
Short-term note payable | | | | ||||||||||
At period end
|
| | | $ | 50 | | | | | | 0.01% | | |
Average outstanding
|
| | | | 204 | | | | | | — | | |
Maximum outstanding at any month-end
|
| | |
|
500
|
| | |
| | |
December 31, 2014(5)
|
| |||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Earning assets | | | | | |||||||||||||||
Loans(1)
|
| | | | |||||||||||||||
Commercial loans
|
| | | $ | 38,228 | | | | | $ | 949 | | | | | | 4.60% | | |
Commercial construction
|
| | | | 28,902 | | | | | | 621 | | | | | | 3.98 | | |
Residential construction-consumer
|
| | | | 3,512 | | | | | | 153 | | | | | | 8.07 | | |
Commercial real estate
|
| | | | 194,293 | | | | | | 6,215 | | | | | | 5.93 | | |
Residential mortgages
|
| | | | 143,295 | | | | | | 4,037 | | | | | | 5.22 | | |
Consumer
|
| | | | 108,040 | | | | | | 3,448 | | | | | | 5.91 | | |
Total loans
|
| | | | 516,270 | | | | | | 15,423 | | | | | | 5.54 | | |
Interest bearing deposits
|
| | | | 17,073 | | | | | | 9 | | | | | | 0.10 | | |
FRB & FHLB cash deposits
|
| | | | 108,769 | | | | | | 115 | | | | | | 0.20 | | |
Investments(2)
|
| | |
|
92,602
|
| | | |
|
915
|
| | | |
|
1.83
|
| |
Loans held for sale
|
| | | | 57,619 | | | | | | 1,087 | | | | | | 3.50 | | |
Total earning assets
|
| | | | 792,333 | | | | | | 17,549 | | | | | | 4.10 | | |
Cash and due from banks
|
| | |
|
7,213
|
| | | | ||||||||||
Fixed assets
|
| | |
|
38,116
|
| | | | ||||||||||
Other assets
|
| | |
|
84,886
|
| | | | ||||||||||
Less: allowance for loan losses
|
| | |
|
(495)
|
| | | | ||||||||||
Total assets
|
| | |
$
|
922,053
|
| | | | ||||||||||
Interest-bearing liabilities | | | | | |||||||||||||||
Deposits:
|
| | | | |||||||||||||||
Interest-bearing demand-retail
|
| | | $ | 10,322 | | | | | $ | (2) | | | | | | (0.04)% | | |
Interest-bearing demand-commercial
|
| | | | 407 | | | | | | — | | | | | | — | | |
Savings
|
| | | | 63,882 | | | | | | 52 | | | | | | 0.15 | | |
Money market
|
| | | | 146,805 | | | | | | 187 | | | | | | 0.24 | | |
Certificates of Deposit
|
| | | | 269,138 | | | | | | 566 | | | | | | 0.39 | | |
Certificates of Deposit over $100 thousand
|
| | | | 201,919 | | | | | | 793 | | | | | | 0.73 | | |
Total interest-bearing deposits
|
| | | | 692,473 | | | | | | 1,596 | | | | | | 0.43 | | |
Borrowings
|
| | | | 20,329 | | | | | | 100 | | | | | | 0.91 | | |
Total interest-bearing funds
|
| | | | 712,802 | | | | | | 1,696 | | | | | | 0.44 | | |
Noninterest-bearing deposits
|
| | |
|
90,449
|
| | | | ||||||||||
Other liabilities and accrued expenses
|
| | |
|
10,656
|
| | | | ||||||||||
Total liabilities
|
| | |
|
813,907
|
| | | | ||||||||||
Stockholders’ equity
|
| | |
|
108,146
|
| | | | ||||||||||
Total liabilities & stockholders’ equity
|
| | |
$
|
922,053
|
| | | | ||||||||||
Net interest rate spread(3)
|
| | | | | | | | |
$
|
15,853
|
| | | |
|
3.66%
|
| |
Effect of noninterest-bearing funds
|
| | | | | | | | | | | | | | |
|
0.05
|
| |
Net interest margin on earning assets(4)
|
| | | | | | | | | | | | | | |
|
3.71%
|
| |
|
| | |
Amount
|
| |
% of total
noninterest expenses |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Noninterest Expenses
|
| | | ||||||||||
Salaries and employee benefits
|
| | | $ | 15,568 | | | | | | 51% | | |
Occupancy
|
| | | | 4,517 | | | | | | 15 | | |
Data processing
|
| | | | 1,183 | | | | | | 4 | | |
Service and maintenance on facilities
|
| | | | 1,117 | | | | | | 4 | | |
Advertising
|
| | | | 933 | | | | | | 3 | | |
Furniture, fixtures and equipment
|
| | | | 910 | | | | | | 3 | | |
FDIC insurance
|
| | | | 814 | | | | | | 3 | | |
Loan expenses
|
| | | | 790 | | | | | | 3 | | |
Professional services
|
| | | | 706 | | | | | | 2 | | |
Write downs, losses, and costs of real-estate acquired through foreclosure
|
| | | | 665 | | | | | | 2 | | |
Amortization of intangible assets
|
| | | | 611 | | | | | | 2 | | |
Consulting fees
|
| | | | 496 | | | | | | 1 | | |
Corporate insurance
|
| | | | 428 | | | | | | 1 | | |
Marketing promotion
|
| | | | 257 | | | | | | 1 | | |
ATM servicing
|
| | | | 226 | | | | | | 1 | | |
Other
|
| | | | 1,387 | | | | | | 4 | | |
Total noninterest expense
|
| | | $ | 30,608 | | | | | | 100% | | |
|
| | |
December 31, 2014
|
| |||
| | |
(in thousands)
|
| |||
Non-accrual loans: | | | | | | | |
Commercial loans
|
| | | $ | — | | |
Commercial mortgage
|
| | |
|
4,836
|
| |
Commercial construction
|
| | |
|
—
|
| |
Consumer construction
|
| | |
|
—
|
| |
Residential mortgage
|
| | |
|
2,856
|
| |
Consumer
|
| | |
|
417
|
| |
Total non-accrual loans
|
| | |
|
8,109
|
| |
Accruing troubled debt restructured loans: | | | | | | | |
Commercial loans
|
| | |
|
—
|
| |
Residential mortgage
|
| | |
|
1,353
|
| |
Consumer
|
| | |
|
—
|
| |
Total accruing troubled debt restructured loans
|
| | |
|
1,353
|
| |
Total non-performing loans
|
| | |
|
9,462
|
| |
Other real estate owned: | | | | | | | |
Commercial mortgage
|
| | |
|
4,179
|
| |
Commercial construction
|
| | |
|
200
|
| |
Consumer construction
|
| | |
|
2,704
|
| |
Residential mortgage
|
| | |
|
497
|
| |
Total other real estate owned
|
| | |
|
7,580
|
| |
Total non-performing assets
|
| | |
$
|
17,042
|
| |
Ratios: | | | | | | | |
Non-performing loans to total gross loans
|
| | |
|
1.88%
|
| |
Non-performing assets to total assets
|
| | |
|
2.05%
|
| |
| | |
December 31, 2014
|
| |||
| | |
(in thousands)
|
| |||
Classified loans: | | | |||||
Substandard
|
| | |
$
|
33,783
|
| |
Total classified loans
|
| | |
|
33,783
|
| |
Special mention
|
| | |
|
18,454
|
| |
Total critizied loans
|
| | |
$
|
52,237
|
| |
|
| | |
December 31, 2014
|
| |||
| | |
(in thousands)
|
| |||
Balance at beginning of year
|
| | | $ | — | | |
Charge-offs: | | | |||||
Commercial
|
| | |
|
—
|
| |
Commercial Mortgage
|
| | |
|
(52)
|
| |
Commercial Construction
|
| | |
|
—
|
| |
Consumer Construction
|
| | |
|
—
|
| |
Residential Mortgage
|
| | |
|
(211)
|
| |
Consumer
|
| | |
|
(607)
|
| |
Total charge-offs
|
| | |
|
(870)
|
| |
Recoveries: | | | |||||
Commercial
|
| | |
|
271
|
| |
Commercial Mortgage
|
| | |
|
8
|
| |
Commercial Construction
|
| | |
|
17
|
| |
Consumer Construction
|
| | |
|
—
|
| |
Residential Mortgage
|
| | |
|
51
|
| |
Consumer
|
| | |
|
336
|
| |
Total recoveries
|
| | |
|
683
|
| |
Net charge-offs
|
| | |
|
(187)
|
| |
Provision for loan losses
|
| | |
|
1,620
|
| |
Balance at end of year
|
| | |
$
|
1,433
|
| |
Net charge-offs to average loans and leases
|
| | |
|
0.03%
|
| |
| | |
December 31, 2014
|
| |||||||||
| | |
Amount
|
| |
Percent(1)
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Commercial
|
| | | $ | 51 | | | | | | 8.5% | | |
Commercial Mortgage
|
| | | | 352 | | | | | | 37.8 | | |
Commercial Construction
|
| | | | 163 | | | | | | 4.2 | | |
Consumer Construction
|
| | | | 168 | | | | | | 2.1 | | |
Residential Mortgage
|
| | | | 599 | | | | | | 26.0 | | |
Consumer
|
| | | | 100 | | | | | | 21.4 | | |
Unallocated
|
| | |
|
—
|
| | | | | | | |
Total
|
| | | $ | 1,433 | | | | | | 100.0% | | |
| | |
December 31, 2014
|
| |||
| | |
(in thousands)
|
| |||
1st mortgage loans on residential real estate
|
| | |
$
|
68,912
|
| |
HELOCs
|
| | |
|
45,914
|
| |
Other unused lines of credit
|
| | |
|
22,111
|
| |
Standby letters of credit
|
| | |
|
945
|
| |