|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6712
(Primary Standard Industrial
Classification Code Number) |
| |
26-1135778
(I.R.S. Employer
Identification Number) |
|
|
Benjamin M. Azoff, Esq.
Jeffrey M. Cardone, Esq. Luse Gorman, PC 5335 Wisconsin Avenue, N.W., Suite 780 Washington, D.C. 20015 (202) 274-2000 |
| |
Christina M. Gattuso, Esq.
Stephen F. Donahoe, Esq. Kilpatrick Townsend & Stockton LLP 607 14th Street, NW, Suite 900 Washington, DC 20005 (202) 508-5800 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||||||||||||||||
Title of each class of securities to be registered
|
| | |
Amount to be
registered(1) |
| | |
Proposed maximum
offering price per share(2) |
| | |
Proposed maximum
aggregate offering price(2) |
| | |
Amount of
registration fee |
| ||||||||||||
Common Stock, $0.50 par value per share
|
| | | | | 1,035,000 | | | | | | $ | 35.00 | | | | | | $ | 36,225,000 | | | | | | $ | 3,953(3) | | |
| | | | | 1 | | | |
| | | | | 21 | | | |
| | | | | 40 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 53 | | | |
| | | | | 85 | | | |
| | | | | 104 | | | |
| | | | | 115 | | | |
| | | | | 120 | | | |
| | | | | 127 | | | |
| | | | | 128 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 135 | | | |
| | | | | 138 | | | |
| | | | | 141 | | | |
| | | | | 141 | | | |
| | | | | 141 | | |
|
|
| |
|
|
| | | | | |
Announcement Date
|
| |
Acquiror Name
|
| |
Acquiror State
|
| |
Target Name
|
| |
Target State
|
| |
Target County
|
|
6/29/2021
|
| |
Valley National Bancorp
|
| |
NY
|
| |
The Westchester Bank Holding Company
|
| |
NY
|
| |
Westchester
|
|
6/16/2021
|
| |
Rhodium BA Holdings LLC
|
| |
NY
|
| |
Sunnyside Bancorp Inc.
|
| |
NY
|
| |
Westchester
|
|
Announcement Date
|
| |
Acquiror Name
|
| |
Acquiror State
|
| |
Target Name
|
| |
Target State
|
| |
Target County
|
|
4/19/2021
|
| |
Webster Financial Corp.
|
| |
CT
|
| |
Sterling Bancorp
|
| |
NY
|
| |
Rockland
|
|
7/12/2018
|
| |
ConnectOne Bancorp, Inc.
|
| |
NJ
|
| |
Greater Hudson Bank
|
| |
NY
|
| |
Rockland
|
|
12/16/2016
|
| |
Wallkill Valley FS&LA
|
| |
NY
|
| |
Hometown Bancorp Inc (MHC)
|
| |
NY
|
| |
Orange
|
|
11/5/2014
|
| |
Sterling Bancorp
|
| |
NY
|
| |
Hudson Valley Holding Corp.
|
| |
NY
|
| |
Westchester
|
|
9/25/2014
|
| |
Putnam County SB
|
| |
NY
|
| |
CMS Bancorp Inc.
|
| |
NY
|
| |
Westchester
|
|
| | |
At March 31,
2021 |
| |
At December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,908,754 | | | | | | 1,664,936 | | | | | $ | 1,229,552 | | | | | $ | 1,065,612 | | |
Cash and due from banks
|
| | | | 253,091 | | | | | | 121,232 | | | | | | 25,112 | | | | | | 18,374 | | |
Securities available for sale
|
| | | | 359,372 | | | | | | 330,105 | | | | | | 254,915 | | | | | | 255,536 | | |
Loans, net
|
| | | | 1,215,345 | | | | | | 1,136,566 | | | | | | 879,849 | | | | | | 727,349 | | |
Cash surrender value of BOLI
|
| | | | 28,691 | | | | | | 28,520 | | | | | | 27,818 | | | | | | 27,128 | | |
Deposits
|
| | | | 1,733,559 | | | | | | 1,489,294 | | | | | | 1,083,132 | | | | | | 905,008 | | |
FHLB advances
|
| | | | — | | | | | | — | | | | | | 5,000 | | | | | | 35,500 | | |
Subordinated debt
|
| | | | 19,340 | | | | | | 19,323 | | | | | | — | | | | | | — | | |
Note payable
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 3,000 | | | | | | 3,057 | | |
Stockholders’ equity
|
| | | | 135,081 | | | | | | 135,423 | | | | | | 122,063 | | | | | | 109,279 | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 14,762 | | | | | $ | 12,643 | | | | | $ | 53,461 | | | | | $ | 48,121 | | | | | $ | 38,699 | | |
Interest expense
|
| | | | 1,022 | | | | | | 1,289 | | | | | | 4,722 | | | | | | 4,840 | | | | | | 2,787 | | |
Net interest income
|
| | | | 13,740 | | | | | | 11,354 | | | | | | 48,739 | | | | | | 43,281 | | | | | | 35,912 | | |
Provision for loan losses
|
| | | | 66 | | | | | | 1,200 | | | | | | 5,413 | | | | | | 2,195 | | | | | | 2,465 | | |
Net interest income after provision for loan losses
|
| | | | 13,674 | | | | | | 10,154 | | | | | | 43,326 | | | | | | 41,086 | | | | | | 33,447 | | |
Noninterest income
|
| | | | 2,892 | | | | | | 2,541 | | | | | | 11,423 | | | | | | 9,814 | | | | | | 10,019 | | |
Noninterest expense
|
| | | | 10,316 | | | | | | 9,591 | | | | | | 40,231 | | | | | | 36,491 | | | | | | 34,286 | | |
Income before income taxes
|
| | | | 6,250 | | | | | | 3,104 | | | | | | 14,518 | | | | | | 14,409 | | | | | | 9,180 | | |
Income tax expense
|
| | | | 1,225 | | | | | | 628 | | | | | | 2,839 | | | | | | 2,928 | | | | | | 1,628 | | |
Net income
|
| | | $ | 5,025 | | | | | $ | 2,476 | | | | | $ | 11,679 | | | | | $ | 11,481 | | | | | $ | 7,552 | | |
| | |
At or For the Three Months
Ended March 31,(1) |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 1.13% | | | | | | 0.76% | | | | | | 0.76% | | | | | | 0.97% | | | | | | 0.73% | | |
Return on average equity
|
| | | | 14.94% | | | | | | 8.06% | | | | | | 9.02% | | | | | | 9.94% | | | | | | 8.18% | | |
Return on average tangible equity(2)
|
| | | | 16.01% | | | | | | 8.64% | | | | | | 9.57% | | | | | | 10.66% | | | | | | 8.96% | | |
Interest rate spread(3)
|
| | | | 3.13% | | | | | | 3.49% | | | | | | 3.17% | | | | | | 3.67% | | | | | | 3.60% | | |
Net interest margin(4)
|
| | | | 3.28% | | | | | | 3.69% | | | | | | 3.36% | | | | | | 3.88% | | | | | | 3.71% | | |
Efficiency ratio(5)
|
| | | | 62.03% | | | | | | 69.02% | | | | | | 66.87% | | | | | | 68.73% | | | | | | 74.65% | | |
Efficiency ratio, as adjusted(6)
|
| | | | 62.03% | | | | | | 69.02% | | | | | | 67.78% | | | | | | 68.45% | | | | | | 74.65% | | |
Noninterest income to average total assets
|
| | | | 0.66% | | | | | | 0.78% | | | | | | 0.75% | | | | | | 0.83% | | | | | | 0.97% | | |
Noninterest income to total revenue(7)
|
| | | | 17.39% | | | | | | 18.29% | | | | | | 19.24% | | | | | | 18.41% | | | | | | 21.81% | | |
Noninterest expense to average total
assets |
| | | | 2.35% | | | | | | 2.95% | | | | | | 2.63% | | | | | | 3.08% | | | | | | 3.31% | | |
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 158.20% | | | | | | 149.83% | | | | | | 156.00% | | | | | | 147.06% | | | | | | 137.91% | | |
Average equity to average total assets
|
| | | | 7.56% | | | | | | 9.39% | | | | | | 8.48% | | | | | | 9.75% | | | | | | 8.90% | | |
Share and Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings
|
| | | $ | 1.12 | | | | | $ | 0.55 | | | | | $ | 2.59 | | | | | $ | 2.56 | | | | | $ | 1.87 | | |
Cash dividends paid
|
| | | $ | 0.20 | | | | | $ | 0.20 | | | | | $ | 0.80 | | | | | $ | 0.80 | | | | | $ | 0.80 | | |
Book value
|
| | | $ | 30.08 | | | | | $ | 28.22 | | | | | $ | 30.21 | | | | | $ | 27.10 | | | | | $ | 24.28 | | |
Tangible book value(8)
|
| | | $ | 28.46 | | | | | $ | 26.55 | | | | | $ | 28.57 | | | | | $ | 25.41 | | | | | $ | 22.52 | | |
Dividend payout ratio(9)
|
| | | | 17.86% | | | | | | 36.36% | | | | | | 30.89% | | | | | | 31.25% | | | | | | 42.78% | | |
Weighted average number of shares Outstanding
|
| | | | 4,483,139 | | | | | | 4,510,420 | | | | | | 4,508,508 | | | | | | 4,484,317 | | | | | | 4,034,633 | | |
Number of shares outstanding
|
| | | | 4,490,973 | | | | | | 4,518,128 | | | | | | 4,483,102 | | | | | | 4,504,389 | | | | | | 4,501,125 | | |
Capital Ratios:(10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to tangible assets(11)
|
| | | | 6.72% | | | | | | 8.90% | | | | | | 7.73% | | | | | | 9.37% | | | | | | 9.59% | | |
Total capital to risk weighted assets
|
| | | | 13.64% | | | | | | 13.54% | | | | | | 13.49% | | | | | | 13.87% | | | | | | 14.93% | | |
Tier 1 capital to risk weighted assets
|
| | | | 12.39% | | | | | | 12.29% | | | | | | 12.24% | | | | | | 12.62% | | | | | | 13.67% | | |
Common equity tier 1 capital to risk weighted assets
|
| | | | 12.39% | | | | | | 12.29% | | | | | | 12.24% | | | | | | 12.62% | | | | | | 13.67% | | |
Tier 1 capital to average assets
|
| | | | 8.19% | | | | | | 9.13% | | | | | | 8.16% | | | | | | 9.47% | | | | | | 9.67% | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing assets to total assets
|
| | | | 0.13% | | | | | | 0.25% | | | | | | 0.15% | | | | | | 0.18% | | | | | | 0.19% | | |
Non-performing loans to total loans
|
| | | | 0.20% | | | | | | 0.36% | | | | | | 0.22% | | | | | | 0.25% | | | | | | 0.27% | | |
Allowance for loan losses to non-performing
loans |
| | | | 667.61% | | | | | | 401.46% | | | | | | 641.24% | | | | | | 550.20% | | | | | | 530.76% | | |
Allowance for loan losses to total loans
|
| | | | 1.32% | | | | | | 1.44% | | | | | | 1.40% | | | | | | 1.38% | | | | | | 1.44% | | |
Net charge-offs to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.15% | | | | | | 0.07% | | | | | | 0.05% | | |
Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of offices
|
| | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 13 | | | | | | 14 | | |
Number of full-time equivalent
employees |
| | | | 195 | | | | | | 187 | | | | | | 192 | | | | | | 184 | | | | | | 166 | | |
| | |
At March 31, 2021
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(dollars in thousands
except per share data) |
| |||||||||
| | |
(unaudited)
|
| |||||||||
Debt: | | | | | | | | | | | | | |
Short term debt
|
| | | $ | — | | | | | $ | — | | |
Long term debt
|
| | | | 22,340 | | | | | | 22,340 | | |
Total debt
|
| | | | 22,340 | | | | | | 22,340 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, par value $0.50 per share; authorized – 15,000,000 shares; outstanding – 4,490,973 shares actual and 5,390,973 shares as adjusted
|
| | | $ | 2,266 | | | | | $ | 2,716 | | |
Surplus
|
| | | | 84,774 | | | | | | 111,644 | | |
Retained earnings
|
| | | | 51,818 | | | | | | 51,818 | | |
Treasury stock, at cost, 42,331 shares
|
| | | | (1,218) | | | | | | (1,218) | | |
Accumulated other comprehensive income (loss), net of taxes
|
| | | | (2,559) | | | | | | (2,559) | | |
Total stockholders’ equity
|
| | | $ | 135,081 | | | | | $ | 162,401 | | |
Total capitalization
|
| | | $ | 157,421 | | | | | $ | 184,741 | | |
Capital ratios(1) | | | | | | | | | | | | | |
Tier 1 capital to average assets
|
| | | | 8.19% | | | | | | 9.24% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 12.39% | | | | | | 14.15% | | |
Total capital to risk-weighted assets
|
| | | | 13.64% | | | | | | 15.39% | | |
Common equity tier 1 capital to risk-weighted assets
|
| | | | 12.39% | | | | | | 14.15% | | |
Per share data | | | | | | | | | | | | | |
Book value per common share
|
| | | $ | 30.08 | | | | | $ | 30.12 | | |
Tangible book value per common share(2)
|
| | | $ | 28.46 | | | | | $ | 28.78 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 33.50 | | |
|
Net tangible book value per share at March 31, 2021
|
| | | $ | 28.46 | | | | | | | | |
|
Increase in net tangible book value per share attributable to this offering
|
| | | $ | 0.32 | | | | | | | | |
|
As adjusted tangible book value per share after this offering
|
| | | | | | | | | $ | 28.78 | | |
|
Dilution in net tangible book value per share to new investors
|
| | | | | | | | | $ | 4.72 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
|
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||||
Existing stockholders as of March 31, 2021
|
| | | | 4,490,973 | | | | | | 83.3% | | | | | $ | 85,822,000 | | | | | | 74.0% | | | | | $ | 19.11 | | |
New Investors
|
| | | | 900,000 | | | | | | 16.7% | | | | | | 30,150,000 | | | | | | 26.0% | | | | | | 33.50 | | |
Total
|
| | | | 5,390,973 | | | | | | 100.0% | | | | | $ | 115,972,000 | | | | | | 100.0% | | | | | $ | 21.51 | | |
Quarterly Period
|
| |
Amount Per Share
|
| |||
June 30, 2021
|
| | | $ | 0.20 | | |
March 31, 2021
|
| | | $ | 0.20 | | |
December 31, 2020
|
| | | $ | 0.20 | | |
September 30, 2020
|
| | | $ | 0.20 | | |
June 30, 2020
|
| | | $ | 0.20 | | |
March 31, 2020
|
| | | $ | 0.20 | | |
December 31, 2019
|
| | | $ | 0.20 | | |
September 30, 2019
|
| | | $ | 0.20 | | |
June 30, 2019
|
| | | $ | 0.20 | | |
March 31, 2019
|
| | | $ | 0.20 | | |
Fiscal Year Ending December 31, 2021
|
| |
High
|
| |
Low
|
| ||||||
Third Quarter through July 28, 2021
|
| | | $ | 35.00 | | | | | $ | 33.55 | | |
Second Quarter
|
| | | | 35.00 | | | | | | 31.00 | | |
First Quarter
|
| | | | 30.95 | | | | | | 27.25 | | |
Fiscal Year Ending December 31, 2020
|
| |
High
|
| |
Low
|
| ||||||
Fourth Quarter
|
| | | $ | 27.75 | | | | | $ | 22.00 | | |
Third Quarter
|
| | | | 24.00 | | | | | | 23.31 | | |
Second Quarter
|
| | | | 26.00 | | | | | | 23.75 | | |
First Quarter
|
| | | | 30.95 | | | | | | 24.75 | | |
Fiscal Year Ending December 31, 2019
|
| |
High
|
| |
Low
|
| ||||||
Fourth Quarter
|
| | | $ | 31.00 | | | | | $ | 27.50 | | |
Third Quarter
|
| | | | 28.50 | | | | | | 26.51 | | |
Second Quarter
|
| | | | 27.40 | | | | | | 26.51 | | |
First Quarter
|
| | | | 29.00 | | | | | | 26.50 | | |
| | | | | | | | |
At December 31,
|
| |||||||||||||||
| | |
At March 31, 2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,908,754 | | | | | | 1,664,936 | | | | | $ | 1,229,552 | | | | | $ | 1,065,612 | | |
Cash and due from banks
|
| | | | 253,091 | | | | | | 121,232 | | | | | | 25,112 | | | | | | 18,374 | | |
Securities available for sale
|
| | | | 359,372 | | | | | | 330,105 | | | | | | 254,915 | | | | | | 255,536 | | |
Loans, net
|
| | | | 1,215,345 | | | | | | 1,136,566 | | | | | | 879,849 | | | | | | 727,349 | | |
Cash surrender value of BOLI
|
| | | | 28,691 | | | | | | 28,520 | | | | | | 27,818 | | | | | | 27,128 | | |
Deposits
|
| | | | 1,733,559 | | | | | | 1,489,294 | | | | | | 1,083,132 | | | | | | 905,008 | | |
FHLB advances
|
| | | | — | | | | | | — | | | | | | 5,000 | | | | | | 35,500 | | |
Subordinated debt
|
| | | | 19,340 | | | | | | 19,323 | | | | | | — | | | | | | — | | |
Note payable
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 3,000 | | | | | | 3,057 | | |
Stockholders’ equity
|
| | | | 135,081 | | | | | | 135,423 | | | | | | 122,063 | | | | | | 109,279 | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 14,762 | | | | | $ | 12,643 | | | | | $ | 53,461 | | | | | $ | 48,121 | | | | | $ | 38,699 | | |
Interest expense
|
| | | | 1,022 | | | | | | 1,289 | | | | | | 4,722 | | | | | | 4,840 | | | | | | 2,787 | | |
Net interest income
|
| | | | 13,740 | | | | | | 11,354 | | | | | | 48,739 | | | | | | 43,281 | | | | | | 35,912 | | |
Provision for loan losses
|
| | | | 66 | | | | | | 1,200 | | | | | | 5,413 | | | | | | 2,195 | | | | | | 2,465 | | |
Net interest income after provision for loan losses
|
| | | | 13,674 | | | | | | 10,154 | | | | | | 43,326 | | | | | | 41,086 | | | | | | 33,447 | | |
Noninterest income
|
| | | | 2,892 | | | | | | 2,541 | | | | | | 11,423 | | | | | | 9,814 | | | | | | 10,019 | | |
Noninterest expense
|
| | | | 10,316 | | | | | | 9,591 | | | | | | 40,231 | | | | | | 36,491 | | | | | | 34,286 | | |
Income before income taxes
|
| | | | 6,250 | | | | | | 3,104 | | | | | | 14,518 | | | | | | 14,409 | | | | | | 9,180 | | |
Income tax expense
|
| | | | 1,225 | | | | | | 628 | | | | | | 2,839 | | | | | | 2,928 | | | | | | 1,628 | | |
Net income
|
| | | $ | 5,025 | | | | | $ | 2,476 | | | | | $ | 11,679 | | | | | $ | 11,481 | | | | | $ | 7,552 | | |
| | |
At or For the Three Months
Ended March 31,(1) |
| |
At or For the Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets
|
| | | | 1.13% | | | | | | 0.76% | | | | | | 0.76% | | | | | | 0.97% | | | | | | 0.73% | | |
Return on average equity
|
| | | | 14.94% | | | | | | 8.06% | | | | | | 9.02% | | | | | | 9.94% | | | | | | 8.18% | | |
Return on average tangible stockholders’ equity(2)
|
| | | | 16.01% | | | | | | 8.64% | | | | | | 9.57% | | | | | | 10.66% | | | | | | 8.96% | | |
Interest rate spread(3)
|
| | | | 3.13% | | | | | | 3.49% | | | | | | 3.17% | | | | | | 3.67% | | | | | | 3.60% | | |
Net interest margin(4)
|
| | | | 3.28% | | | | | | 3.69% | | | | | | 3.36% | | | | | | 3.88% | | | | | | 3.71% | | |
Efficiency ratio(5)
|
| | | | 62.03% | | | | | | 69.02% | | | | | | 66.87% | | | | | | 68.73% | | | | | | 74.65% | | |
Efficiency ratio, as adjusted(6)
|
| | | | 62.03% | | | | | | 69.02% | | | | | | 67.78% | | | | | | 68.45% | | | | | | 74.65% | | |
Noninterest income to average total
assets |
| | | | 0.66% | | | | | | 0.78% | | | | | | 0.75% | | | | | | 0.83% | | | | | | 0.97% | | |
Noninterest income to total revenue(7)
|
| | | | 17.39% | | | | | | 18.29% | | | | | | 19.24% | | | | | | 18.41% | | | | | | 21.81% | | |
Noninterest expense to average total
assets |
| | | | 2.35% | | | | | | 2.95% | | | | | | 2.63% | | | | | | 3.08% | | | | | | 3.31% | | |
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 158.20% | | | | | | 149.83% | | | | | | 156.00% | | | | | | 147.06% | | | | | | 137.91% | | |
Average equity to average total assets
|
| | | | 7.56% | | | | | | 9.39% | | | | | | 8.48% | | | | | | 9.75% | | | | | | 8.90% | | |
Share and Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings
|
| | | $ | 1.12 | | | | | $ | 0.55 | | | | | $ | 2.59 | | | | | $ | 2.56 | | | | | $ | 1.87 | | |
Cash dividends paid
|
| | | $ | 0.20 | | | | | $ | 0.20 | | | | | $ | 0.80 | | | | | $ | 0.80 | | | | | $ | 0.80 | | |
Book value
|
| | | $ | 30.08 | | | | | $ | 28.22 | | | | | $ | 30.21 | | | | | $ | 27.10 | | | | | $ | 24.28 | | |
Tangible book value(8)
|
| | | $ | 28.46 | | | | | $ | 26.55 | | | | | $ | 28.57 | | | | | $ | 25.41 | | | | | $ | 22.52 | | |
Dividend payout ratio(9)
|
| | | | 17.86% | | | | | | 36.36% | | | | | | 30.89% | | | | | | 31.25% | | | | | | 42.78% | | |
Weighted average number of shares Outstanding
|
| | | | 4,483,139 | | | | | | 4,510,420 | | | | | | 4,508,508 | | | | | | 4,484,317 | | | | | | 4,034,633 | | |
Number of shares outstanding
|
| | | | 4,490,973 | | | | | | 4,518,128 | | | | | | 4,483,102 | | | | | | 4,504,389 | | | | | | 4,501,125 | | |
Capital Ratios:(10) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity to tangible
assets(11) |
| | | | 6.72% | | | | | | 8.90% | | | | | | 7.73% | | | | | | 9.37% | | | | | | 9.59% | | |
Total capital to risk weighted assets
|
| | | | 13.64% | | | | | | 13.54% | | | | | | 13.49% | | | | | | 13.87% | | | | | | 14.93% | | |
Tier 1 capital to risk weighted assets
|
| | | | 12.39% | | | | | | 12.29% | | | | | | 12.24% | | | | | | 12.62% | | | | | | 13.67% | | |
Common equity tier 1 capital to risk weighted assets
|
| | | | 12.39% | | | | | | 12.29% | | | | | | 12.24% | | | | | | 12.62% | | | | | | 13.67% | | |
Tier 1 capital to average assets
|
| | | | 8.19% | | | | | | 9.13% | | | | | | 8.16% | | | | | | 9.47% | | | | | | 9.67% | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing assets to total assets
|
| | | | 0.13% | | | | | | 0.25% | | | | | | 0.15% | | | | | | 0.18% | | | | | | 0.19% | | |
Non-performing loans to total loans
|
| | | | 0.20% | | | | | | 0.36% | | | | | | 0.22% | | | | | | 0.25% | | | | | | 0.27% | | |
Allowance for loan losses to non-performing
loans |
| | | | 667.61% | | | | | | 401.46% | | | | | | 641.24% | | | | | | 550.20% | | | | | | 530.76% | | |
Allowance for loan losses to total loans
|
| | | | 1.32% | | | | | | 1.44% | | | | | | 1.40% | | | | | | 1.38% | | | | | | 1.44% | | |
Net charge-offs to average outstanding loans
during the period |
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.15% | | | | | | 0.07% | | | | | | 0.05% | | |
Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of offices
|
| | | | 14 | | | | | | 14 | | | | | | 14 | | | | | | 13 | | | | | | 14 | | |
Number of full-time equivalent
employees |
| | | | 195 | | | | | | 187 | | | | | | 192 | | | | | | 184 | | | | | | 166 | | |
| | |
At March 31,
|
| |
At December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(Dollars in thousands, except for share data)
|
| |||||||||||||||||||||||||||
Tangible Common Equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | $ | 135,081 | | | | | $ | 127,488 | | | | | $ | 135,423 | | | | | $ | 122,063 | | | | | $ | 109,279 | | |
Adjustments:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | (5,359) | | | | | | (5,359) | | | | | | (5,359) | | | | | | (5,359) | | | | | | (5,359) | | |
Other intangible assets
|
| | | | (1,892) | | | | | | (2,178) | | | | | | (1,963) | | | | | | (2,249) | | | | | | (2,535) | | |
Tangible common equity
|
| | | $ | 127,830 | | | | | $ | 119,951 | | | | | $ | 128,101 | | | | | $ | 114,455 | | | | | $ | 101,385 | | |
Common shares outstanding
|
| | | | 4,490,973 | | | | | | 4,518,128 | | | | | | 4,483,102 | | | | | | 4,504,389 | | | | | | 4,501,125 | | |
Book value per common share
|
| | | $ | 30.08 | | | | | $ | 28.22 | | | | | $ | 30.21 | | | | | $ | 27.10 | | | | | $ | 24.28 | | |
Tangible book value per common
share |
| | | $ | 28.46 | | | | | $ | 26.55 | | | | | $ | 28.57 | | | | | $ | 25.41 | | | | | $ | 22.52 | | |
Tangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,908,754 | | | | | $ | 1,355,242 | | | | | $ | 1,664,936 | | | | | $ | 1,229,552 | | | | | $ | 1,065,612 | | |
Adjustments:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | (5,359) | | | | | | (5,359) | | | | | | (5,359) | | | | | | (5,359) | | | | | | (5,359) | | |
Other intangible assets
|
| | | | (1,892) | | | | | | (2,178) | | | | | | (1,963) | | | | | | (2,249) | | | | | | (2,535) | | |
Tangible assets
|
| | | $ | 1,901,503 | | | | | $ | 1,347,705 | | | | | $ | 1,657,614 | | | | | $ | 1,221,944 | | | | | $ | 1,057,718 | | |
Tangible common equity to tangible assets
|
| | | | 6.72% | | | | | | 8.90% | | | | | | 7.73% | | | | | | 9.37% | | | | | | 9.59% | | |
| | |
For the Three Months
Ended March 31, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
GAAP-based efficiency ratio
|
| | | | 62.03% | | | | | | 69.02% | | | | | | 66.87% | | | | | | 68.73% | | | | | | 74.65% | | |
Net interest income
|
| | | $ | 13,740 | | | | | $ | 11,354 | | | | | $ | 48,739 | | | | | $ | 43,281 | | | | | $ | 35,912 | | |
Noninterest income
|
| | | | 2,892 | | | | | | 2,541 | | | | | | 11,423 | | | | | | 9,814 | | | | | | 10,019 | | |
Less: net gains (losses) on sales of securities
|
| | | | — | | | | | | — | | | | | | 804 | | | | | | (219) | | | | | | — | | |
Adjusted revenue
|
| | | $ | 16,632 | | | | | $ | 13,895 | | | | | $ | 59,358 | | | | | $ | 53,314 | | | | | $ | 45,931 | | |
Total noninterest expense
|
| | | | 10,316 | | | | | | 9,591 | | | | | | 40,231 | | | | | | 36,491 | | | | | | 34,286 | | |
Efficiency ratio, as adjusted
|
| | | | 62.03% | | | | | | 69.02% | | | | | | 67.78% | | | | | | 68.45% | | | | | | 74.65% | | |
COVID-19 Loan Modifications Outstanding As Of
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
June 30, 2020
|
| |
September 30, 2020
|
| |
December 31, 2020
|
| |
March 31, 2021
|
| ||||||||||||||||||||||||||||||||||||
Industry Classification
|
| |
# Loans
|
| |
Total Loan
Balance |
| |
# Loans
|
| |
Total Loan
Balance |
| |
# Loans
|
| |
Total Loan
Balance |
| |
# Loans
|
| |
Total Loan
Balance |
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Real estate and rental & leasing
|
| | | | 101 | | | | | $ | 132,807 | | | | | | 24 | | | | | $ | 50,561 | | | | | | 6 | | | | | $ | 4,516 | | | | | | 5 | | | | | $ | 6,677 | | |
Healthcare
|
| | | | 134 | | | | | | 39,348 | | | | | | 49 | | | | | | 16,362 | | | | | | 12 | | | | | | 11,757 | | | | | | 6 | | | | | | 7,484 | | |
Construction
|
| | | | 10 | | | | | | 8,339 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Retail trade
|
| | | | 11 | | | | | | 20,374 | | | | | | 4 | | | | | | 19,322 | | | | | | 1 | | | | | | 11,178 | | | | | | — | | | | | | — | | |
Company & enterprise mgmt.
|
| | | | 8 | | | | | | 19,122 | | | | | | 1 | | | | | | 3,353 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Wholesale trade
|
| | | | 14 | | | | | | 13,786 | | | | | | 1 | | | | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Manufacturing
|
| | | | 17 | | | | | | 6,504 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hotel/motel
|
| | | | 7 | | | | | | 7,997 | | | | | | 1 | | | | | | 912 | | | | | | 3 | | | | | | 7,593 | | | | | | 3 | | | | | | 7,588 | | |
Professional
|
| | | | 9 | | | | | | 2,871 | | | | | | 1 | | | | | | 145 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 52 | | |
Finance & insurance
|
| | | | 1 | | | | | | 54 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Contractors
|
| | | | 14 | | | | | | 6,891 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Educational & childcare
|
| | | | 3 | | | | | | 4,185 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Administration management..
|
| | | | 5 | | | | | | 8,757 | | | | | | 2 | | | | | | 7,764 | | | | | | 2 | | | | | | 6,884 | | | | | | 2 | | | | | | 6,882 | | |
Food services
|
| | | | 11 | | | | | | 10,597 | | | | | | 1 | | | | | | 6,495 | | | | | | 1 | | | | | | 443 | | | | | | 3 | | | | | | 650 | | |
Art, entertainment & recreation
|
| | | | 3 | | | | | | 2,992 | | | | | | 2 | | | | | | 2,931 | | | | | | 1 | | | | | | 2,878 | | | | | | 1 | | | | | | 2,878 | | |
Transportation & warehouse
|
| | | | 6 | | | | | | 1,400 | | | | | | 3 | | | | | | 1,307 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate & other
|
| | | | 57 | | | | | | 24,328 | | | | | | 9 | | | | | | 2,149 | | | | | | 3 | | | | | | 3,520 | | | | | | — | | | | | | — | | |
Total deferred
|
| | | | 411 | | | | | $ | 310,352 | | | | | | 99 | | | | | $ | 111,344 | | | | | | 29 | | | | | $ | 48,769 | | | | | | 22 | | | | | $ | 32,211 | | |
Unpaid principal balance of total loans
|
| | | | | | | | | $ | 1,052,726 | | | | | | | | | | | $ | 1,081,961 | | | | | | | | | | | $ | 1,155,659 | | | | | | | | | | | $ | 1,235,737 | | |
% of loans deferred
|
| | | | | | | | | | 29.5% | | | | | | | | | | | | 10.3% | | | | | | | | | | | | 4.2% | | | | | | | | | | | | 2.6% | | |
| | | | | | | | | | | | | | | | | | | | |
Change
|
| |||||||||||||||||||||
| | |
As of March 31,
|
| |
As of December 31,
|
| |
March 31, 2021 vs.
December 31, 2020 |
| |
December 31, 2020 vs.
December 31, 2019 |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2019
|
| |
Amount ($)
|
| |
Percentage (%)
|
| |
Amount ($)
|
| |
Percentage (%)
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Assets
|
| | | | 1,908,754 | | | | | | 1,664,936 | | | | | | 1,229,552 | | | | | | 243,818 | | | | | | 14.6% | | | | | | 435,384 | | | | | | 35.4% | | |
Cash and due from banks
|
| | | | 253,091 | | | | | | 121,232 | | | | | | 25,112 | | | | | | 131,859 | | | | | | 108.8% | | | | | | 96,120 | | | | | | 382.8% | | |
Loans, net
|
| | | | 1,215,345 | | | | | | 1,136,566 | | | | | | 879,849 | | | | | | 78,779 | | | | | | 6.9% | | | | | | 256,717 | | | | | | 29.2% | | |
Securities, available for
sale |
| | | | 359,372 | | | | | | 330,105 | | | | | | 254,915 | | | | | | 29,267 | | | | | | 8.9% | | | | | | 75,190 | | | | | | 29.5% | | |
Deposits
|
| | | | 1,733,559 | | | | | | 1,489,294 | | | | | | 1,083,132 | | | | | | 244,265 | | | | | | 16.4% | | | | | | 406,162 | | | | | | 37.5% | | |
FHLB advances
|
| | | | — | | | | | | — | | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | (5,000) | | | | | | (100.0)% | | |
Subordinated debt and
note payable |
| | | | 22,340 | | | | | | 22,323 | | | | | | 3,000 | | | | | | 17 | | | | | | 0.1% | | | | | | 19,323 | | | | | | 644.1% | | |
Stockholders’ Equity
|
| | | | 135,081 | | | | | | 135,423 | | | | | | 122,063 | | | | | | (342) | | | | | | (0.3)% | | | | | | 13,360 | | | | | | 10.9% | | |
| | | | | | | | | | | | | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
At March 31, 2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial
|
| | | $ | 233,636 | | | | | | 18.97% | | | | | $ | 230,075 | | | | | | 19.96% | | | | | $ | 222,111 | | | | | | 24.90% | | | | | $ | 179,542 | | | | | | 24.33% | | |
Commercial real
estate |
| | | | 709,760 | | | | | | 57.63% | | | | | | 698,130 | | | | | | 60.56% | | | | | | 534,407 | | | | | | 59.90% | | | | | | 457,510 | | | | | | 61.99% | | |
Commercial real estate construction
|
| | | | 76,570 | | | | | | 6.22% | | | | | | 63,544 | | | | | | 5.51% | | | | | | 56,412 | | | | | | 6.32% | | | | | | 28,863 | | | | | | 3.91% | | |
Residential real estate
|
| | | | 58,123 | | | | | | 4.72% | | | | | | 57,941 | | | | | | 5.03% | | | | | | 65,290 | | | | | | 7.32% | | | | | | 59,215 | | | | | | 8.02% | | |
Home equity
|
| | | | 13,197 | | | | | | 1.07% | | | | | | 13,960 | | | | | | 1.21% | | | | | | 11,668 | | | | | | 1.31% | | | | | | 10,641 | | | | | | 1.44% | | |
Consumer
|
| | | | 18,563 | | | | | | 1.51% | | | | | | 20,114 | | | | | | 1.74% | | | | | | 2,236 | | | | | | 0.25% | | | | | | 2,241 | | | | | | 0.30% | | |
PPP loans
|
| | | | 121,779 | | | | | | 9.89% | | | | | | 68,974 | | | | | | 5.99% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total loans
|
| | | | 1,231,628 | | | | | | 100.00% | | | | | | 1,152,738 | | | | | | 100.00% | | | | | | 892,124 | | | | | | 100.00% | | | | | | 738,012 | | | | | | 100.00% | | |
Allowance for loan losses
|
| | | | 16,283 | | | | | | | | | | | | 16,172 | | | | | | | | | | | | 12,275 | | | | | | | | | | | | 10,663 | | | | | | | | |
Total loans, net
|
| | | $ | 1,215,345 | | | | | | | | | | | $ | 1,136,566 | | | | | | | | | | | $ | 879,849 | | | | | | | | | | | $ | 727,349 | | | | | | | | |
Time to Reprice/Mature
|
| |
Commercial
and Industrial(1) |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home Equity
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
One year or less
|
| | | $ | 56,099 | | | | | $ | 20,104 | | | | | $ | 58,341 | | | | | $ | 212 | | | | | $ | 2 | | | | | $ | 621 | | | | | $ | 135,378 | | |
More than one year to five years
|
| | | | 212,096 | | | | | | 109,031 | | | | | | 18,229 | | | | | | 3,684 | | | | | | 155 | | | | | | 3,915 | | | | | | 347,110 | | |
More than five years to fifteen years
|
| | | | 86,856 | | | | | | 563,160 | | | | | | — | | | | | | 26,003 | | | | | | 1,834 | | | | | | 14,027 | | | | | | 691,880 | | |
After fifteen years
|
| | | | 364 | | | | | | 17,466 | | | | | | — | | | | | | 28,225 | | | | | | 11,205 | | | | | | — | | | | | | 57,259 | | |
Total
|
| | | $ | 355,415 | | | | | $ | 709,760 | | | | | $ | 76,570 | | | | | $ | 58,123 | | | | | $ | 13,197 | | | | | $ | 18,563 | | | | | $ | 1,231,628 | | |
| | |
Due After March 31, 2022
|
| |||||||||||||||
| | |
Fixed
|
| |
Adjustable
|
| |
Total
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Commercial and industrial(1)
|
| | | $ | 229,534 | | | | | $ | 72,200 | | | | | $ | 301,734 | | |
Commercial real estate
|
| | | | 237,172 | | | | | | 452,981 | | | | | | 690,153 | | |
Commercial real estate construction :
|
| | | | 15,291 | | | | | | 3,002 | | | | | | 18,293 | | |
Residential real estate
|
| | | | 53,341 | | | | | | 4,911 | | | | | | 58,252 | | |
Home equity
|
| | | | 283 | | | | | | 12,912 | | | | | | 13,195 | | |
Consumer
|
| | | | 15,019 | | | | | | 2,924 | | | | | | 17,943 | | |
Total loans
|
| | | $ | 550,640 | | | | | $ | 548,930 | | | | | $ | 1,099,570 | | |
| | | | | | | | | | | | | | | | | | | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
At March 31, 2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| ||||||||||||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and
industrial |
| | | $ | 181 | | | | | $ | 173 | | | | | $ | 345 | | | | | $ | 123 | | | | | $ | 201 | | | | | $ | 457 | | | | | $ | 525 | | | | | $ | 118 | | | | | $ | 717 | | | | | $ | 738 | | | | | $ | 117 | | | | | $ | 169 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 1,345 | | | | | | — | | | | | | — | | | | | | 1,345 | | | | | | 4,149 | | | | | | 183 | | | | | | 959 | | | | | | 1,413 | | | | | | — | | | | | | 1,449 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 597 | | | | | | — | | | | | | 579 | | | | | | 570 | | | | | | — | | | | | | 580 | | | | | | 875 | | | | | | — | | | | | | 416 | | | | | | 896 | | | | | | 504 | | | | | | 115 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 125 | | | | | | 59 | | | | | | 51 | | | | | | 1,098 | | | | | | 47 | | | | | | 98 | | |
Consumer
|
| | | | 210 | | | | | | 293 | | | | | | 93 | | | | | | 132 | | | | | | 272 | | | | | | 61 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13 | | | | | | — | | |
Total
|
| | | $ | 988 | | | | | $ | 466 | | | | | $ | 2,362 | | | | | $ | 825 | | | | | $ | 473 | | | | | $ | 2,443 | | | | | $ | 5,674 | | | | | $ | 360 | | | | | $ | 2,143 | | | | | $ | 4,145 | | | | | $ | 681 | | | | | | 1,831 | | |
| | | | | | | | | | | | | | | | | | | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
At March 31, 2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or More Past Due |
| ||||||||||||||||||||||||||||||||||||
Commercial and
industrial |
| | | | 0.05% | | | | | | 0.05% | | | | | | 0.10% | | | | | | 0.04% | | | | | | 0.07% | | | | | | 0.15% | | | | | | 0.24% | | | | | | 0.05% | | | | | | 0.32% | | | | | | 0.41% | | | | | | 0.07% | | | | | | 0.09% | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 0.19% | | | | | | — | | | | | | — | | | | | | 0.19% | | | | | | 0.78% | | | | | | 0.03% | | | | | | 0.18% | | | | | | 0.31% | | | | | | — | | | | | | 0.32% | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 1.03% | | | | | | — | | | | | | 1.00% | | | | | | 0.98% | | | | | | — | | | | | | 1.00% | | | | | | 1.34% | | | | | | — | | | | | | 0.64% | | | | | | 1.51% | | | | | | 0.85% | | | | | | 0.19% | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1.07% | | | | | | 0.51% | | | | | | 0.44% | | | | | | 10.32% | | | | | | 0.44% | | | | | | 0.92% | | |
Consumer
|
| | | | 1.13% | | | | | | 1.58% | | | | | | 0.50% | | | | | | 0.66% | | | | | | 1.35% | | | | | | 0.30% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0.58% | | | | | | — | | |
Total
|
| | | | 0.08% | | | | | | 0.04% | | | | | | 0.19% | | | | | | 0.07% | | | | | | 0.04% | | | | | | 0.21% | | | | | | 0.64% | | | | | | 0.04% | | | | | | 0.24% | | | | | | 0.56% | | | | | | 0.09% | | | | | | 0.25% | | |
| | |
At March 31,
2021 |
| |
At December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | — | | | | | $ | — | | | | | $ | 502 | | | | | $ | 104 | | |
Commercial real estate
|
| | | | 1,345 | | | | | | 1,345 | | | | | | 959 | | | | | | 1,419 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 655 | | | | | | 657 | | | | | | 88 | | | | | | 204 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | 98 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total non-accrual loans
|
| | | | 2,000 | | | | | | 2,002 | | | | | | 1,549 | | | | | | 1,825 | | |
Accruing loans 90 days or more past due: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | | 345 | | | | | | 457 | | | | | | 215 | | | | | | 145 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 2 | | | | | | 2 | | | | | | 416 | | | | | | 9 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | 51 | | | | | | — | | |
Consumer
|
| | | | 93 | | | | | | 61 | | | | | | — | | | | | | — | | |
Total accruing loans 90 days or more past due
|
| | | | 440 | | | | | | 520 | | | | | | 682 | | | | | | 184 | | |
Total non-performing loans
|
| | | | 2,440 | | | | | | 2,522 | | | | | | 2,231 | | | | | | 2,009 | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other non-performing assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total non-performing assets
|
| | | $ | 2,440 | | | | | $ | 2,522 | | | | | $ | 2,231 | | | | | | 2,009 | | |
Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-performing loans to total loans
|
| | | | 0.20% | | | | | | 0.22% | | | | | | 0.25% | | | | | | 0.27% | | |
Total non-performing loans to total assets
|
| | | | 0.13% | | | | | | 0.15% | | | | | | 0.18% | | | | | | 0.19% | | |
Total non-performing assets to total assets
|
| | | | 0.13% | | | | | | 0.15% | | | | | | 0.18% | | | | | | 0.19% | | |
| | |
At March 31,
2021 |
| |
At December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Classification of Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Substandard
|
| | | $ | 11,446 | | | | | $ | 11,693 | | | | | $ | 14,021 | | | | | $ | 15,299 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Classified Assets
|
| | | $ | 11,446 | | | | | $ | 11,693 | | | | | $ | 14,021 | | | | | | 15,299 | | |
Special Mention
|
| | | $ | 7,133 | | | | | $ | 7,187 | | | | | $ | 5,630 | | | | | | 9,334 | | |
| | |
At or for the Three Months
Ended March 31, |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Balance at beginning of period
|
| | | $ | 16,172 | | | | | $ | 12,275 | | | | | $ | 12,275 | | | | | $ | 10,663 | | | | | $ | 8,526 | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | | 16 | | | | | | — | | | | | | 1,239 | | | | | | 352 | | | | | | 232 | | |
Commercial real estate
|
| | | | 43 | | | | | | — | | | | | | 219 | | | | | | 453 | | | | | | 33 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | 51 | | | | | | 41 | | | | | | 52 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 158 | | |
Consumer
|
| | | | 5 | | | | | | 3 | | | | | | 28 | | | | | | 59 | | | | | | 10 | | |
PPP loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total charge-offs
|
| | | | 64 | | | | | | 3 | | | | | | 1,537 | | | | | | 906 | | | | | | 485 | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | | 87 | | | | | | 6 | | | | | | 10 | | | | | | 107 | | | | | | 5 | | |
Commercial real estate
|
| | | | 1 | | | | | | 1 | | | | | | 4 | | | | | | 51 | | | | | | 54 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 156 | | | | | | 88 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 21 | | | | | | 2 | | | | | | 7 | | | | | | 9 | | | | | | 10 | | |
Total recoveries
|
| | | | 109 | | | | | | 9 | | | | | | 21 | | | | | | 323 | | | | | | 157 | | |
Net charge-offs (recoveries)
|
| | | | (45) | | | | | | (6) | | | | | | 1,516 | | | | | | 583 | | | | | | 328 | | |
Provision for loan losses
|
| | | | 66 | | | | | | 1,200 | | | | | | 5,413 | | | | | | 2,195 | | | | | | 2,465 | | |
Balance at end of period
|
| | | $ | 16,283 | | | | | $ | 13,481 | | | | | $ | 16,172 | | | | | $ | 12,275 | | | | | | 10,663 | | |
Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs to average loans outstanding
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.15% | | | | | | 0.07% | | | | | | 0.05% | | |
Allowance for loan losses to non-performing loans at end of period
|
| | | | 667.61% | | | | | | 534.55% | | | | | | 641.23% | | | | | | 550.20% | | | | | | 530.76% | | |
Allowance for loan losses to total loans at end of
period |
| | | | 1.32% | | | | | | 1.44% | | | | | | 1.40% | | | | | | 1.38% | | | | | | 1.44% | | |
Allowance for loan losses to total loans (excluding PPP Loans) at end of period
|
| | | | 1.47% | | | | | | 1.44% | | | | | | 1.49% | | | | | | 1.38% | | | | | | 1.44% | | |
| | | | | | | | | | | | | | | | | | | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
At March 31, 2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Amount
|
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Amount
|
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial(1)
|
| | | $ | 5,015 | | | | | | 30.80% | | | | | | 28.86% | | | | | $ | 4,795 | | | | | | 29.65% | | | | | | 25.94% | | | | | $ | 5,107 | | | | | | 41.60% | | | | | | 24.90% | | |
Commercial real estate
|
| | | | 9,545 | | | | | | 58.62% | | | | | | 57.63% | | | | | | 9,782 | | | | | | 60.49% | | | | | | 60.56% | | | | | | 5,951 | | | | | | 48.48% | | | | | | 59.90% | | |
Commercial real estate construction
|
| | | | 1,002 | | | | | | 6.15% | | | | | | 6.22% | | | | | | 801 | | | | | | 4.95% | | | | | | 5.51% | | | | | | 713 | | | | | | 5.81% | | | | | | 6.32% | | |
Residential real estate
|
| | | | 346 | | | | | | 2.12% | | | | | | 4.72% | | | | | | 381 | | | | | | 2.36% | | | | | | 5.03% | | | | | | 384 | | | | | | 3.13% | | | | | | 7.32% | | |
Home equity
|
| | | | 65 | | | | | | 0.40% | | | | | | 1.07% | | | | | | 77 | | | | | | 0.48% | | | | | | 1.21% | | | | | | 43 | | | | | | 0.35% | | | | | | 1.31% | | |
Consumer
|
| | | | 310 | | | | | | 1.90% | | | | | | 1.51% | | | | | | 336 | | | | | | 2.08% | | | | | | 1.74% | | | | | | 77 | | | | | | 0.63% | | | | | | 0.25% | | |
Total allocated allowance
|
| | | | 16,283 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 16,172 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 12,275 | | | | | | 100.00% | | | | | | 100.00% | | |
Unallocated allowance
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total allowance for loan
losses |
| | | $ | 16,283 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 16,172 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 12,275 | | | | | | 100.00% | | | | | | 100.00% | | |
| | |
At December 31, 2018
|
| |||||||||||||||
| | |
Amount
|
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Commercial and industrial
|
| | | $ | 3,883 | | | | | | 36.42% | | | | | | 24.33% | | |
Commercial real estate
|
| | | | 5,708 | | | | | | 53.53% | | | | | | 61.99% | | |
Commercial real estate construction
|
| | | | 567 | | | | | | 5.32% | | | | | | 3.91% | | |
Residential real estate
|
| | | | 353 | | | | | | 3.31% | | | | | | 8.02% | | |
Home equity
|
| | | | 105 | | | | | | 0.98% | | | | | | 1.44% | | |
Consumer
|
| | | | 47 | | | | | | 0.44% | | | | | | 0.30% | | |
Total allocated allowance
|
| | | | 10,663 | | | | | | 100.00% | | | | | | 100.00% | | |
Unallocated allowance
|
| | | | — | | | | | | — | | | | | | — | | |
Total allowance for loan losses
|
| | | $ | 10,663 | | | | | | 100.00% | | | | | | 100.00% | | |
| | | | | | | | | | | | | | |
At December 31,
|
| |||||||||||||||||||||
| | |
At March 31, 2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortize
d Cost |
| |
Estimated
Fair Value |
| ||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Available for sale securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government agencies
|
| | | $ | 81,125 | | | | | $ | 80,571 | | | | | $ | 82,409 | | | | | $ | 83,421 | | | | | $ | 84,746 | | | | | $ | 84,289 | | |
Mortgage-backed securities
|
| | | | 175,979 | | | | | | 176,679 | | | | | | 157,408 | | | | | | 160,784 | | | | | | 158,246 | | | | | | 159,089 | | |
Corporate securities
|
| | | | 13,098 | | | | | | 13,138 | | | | | | 10,603 | | | | | | 10,627 | | | | | | — | | | | | | — | | |
Municipal securities
|
| | | | 88,444 | | | | | | 88,984 | | | | | | 73,421 | | | | | | 75,273 | | | | | | 11,367 | | | | | | 11,537 | | |
Total
|
| | | $ | 358,646 | | | | | $ | 359,372 | | | | | $ | 323,841 | | | | | $ | 330,105 | | | | | $ | 254,359 | | | | | $ | 254,915 | | |
| | | | | | | | | | | | | | | | | | | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
At March 31, 2021
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Average
Rate |
| |
Amount
|
| |
Percent
|
| |
Average
Rate |
| |
Amount
|
| |
Percent
|
| |
Average
Rate |
| |
Amount
|
| |
Percent
|
| |
Average
Rate |
| ||||||||||||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest-bearing demand deposits
|
| | | $ | 598,493 | | | | | | 34.52% | | | | | | — | | | | | $ | 521,093 | | | | | | 34.99% | | | | | | — | | | | | $ | 335,469 | | | | | | 30.97% | | | | | | — | | | | | $ | 240,432 | | | | | | 26.57% | | | | | | — | | |
Interest-bearing demand deposits
|
| | | | 276,987 | | | | | | 15.98% | | | | | | 0.13% | | | | | | 236,951 | | | | | | 15.91% | | | | | | 0.15% | | | | | | 166,907 | | | | | | 15.41% | | | | | | 0.22% | | | | | | 159,465 | | | | | | 17.62% | | | | | | 0.10% | | |
Money market deposits
|
| | | | 599,127 | | | | | | 34.56% | | | | | | 0.31% | | | | | | 483,044 | | | | | | 32.43% | | | | | | 0.36% | | | | | | 368,799 | | | | | | 34.05% | | | | | | 0.87% | | | | | | 294,497 | | | | | | 32.54% | | | | | | 0.47% | | |
Savings deposits
|
| | | | 168,933 | | | | | | 9.74% | | | | | | 0.10% | | | | | | 157,007 | | | | | | 10.54% | | | | | | 0.12% | | | | | | 123,300 | | | | | | 11.38% | | | | | | 0.25% | | | | | | 111,936 | | | | | | 12.37% | | | | | | 0.14% | | |
Certificates of deposit
|
| | | | 90,019 | | | | | | 5.19% | | | | | | 0.66% | | | | | | 91,199 | | | | | | 6.12% | | | | | | 0.75% | | | | | | 88,657 | | | | | | 8.19% | | | | | | 1.36% | | | | | | 98,678 | | | | | | 10.90% | | | | | | 1.14% | | |
Total
|
| | | $ | 1,733,559 | | | | | | 100.00% | | | | | | 0.17% | | | | | $ | 1,489,294 | | | | | | 100.00% | | | | | | 0.20% | | | | | $ | 1,083,132 | | | | | | 100.00% | | | | | | 0.47% | | | | | $ | 905,008 | | | | | | 100.00% | | | | | | 0.31% | | |
| | |
At
March 31, 2021 |
| |||
| | |
(In thousands)
|
| |||
Maturing period: | | | | | | | |
Three months or less
|
| | | $ | 9,088 | | |
Over three months through six months
|
| | | | 6,348 | | |
Over six months through twelve months
|
| | | | 8,296 | | |
Over twelve months
|
| | | | 635 | | |
Total
|
| | | $ | 24,367 | | |
| | |
For the Three Months Ended March 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans (excluding PPP loans)
|
| | | $ | 1,084,848 | | | | | $ | 12,036 | | | | | | 4.50% | | | | | $ | 915,124 | | | | | $ | 11,002 | | | | | | 4.84% | | |
PPP loans
|
| | | | 94,479 | | | | | | 1,192 | | | | | | 5.12% | | | | | | — | | | | | | — | | | | | | — | | |
Investment securities available for sale
|
| | | | 340,682 | | | | | | 1,471 | | | | | | 1.75% | | | | | | 258,327 | | | | | | 1,444 | | | | | | 2.25% | | |
Cash and due from banks and other
|
| | | | 177,393 | | | | | | 44 | | | | | | 0.10% | | | | | | 58,187 | | | | | | 180 | | | | | | 1.24% | | |
Restricted stock
|
| | | | 1,520 | | | | | | 19 | | | | | | 5.07% | | | | | | 1,275 | | | | | | 17 | | | | | | 5.36% | | |
Total interest-earning assets
|
| | | | 1,698,922 | | | | | | 14,762 | | | | | | 3.52% | | | | | | 1,232,913 | | | | | | 12,643 | | | | | | 4.12% | | |
Noninterest-earning assets
|
| | | | 81,012 | | | | | | | | | | | | | | | | | | 74,808 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,779,934 | | | | | | | | | | | | | | | | | $ | 1,307,721 | | | | | | | | | | | | | | |
Interest-bearing liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits
|
| | | $ | 262,565 | | | | | | 82 | | | | | | 0.13% | | | | | $ | 201,566 | | | | | | 103 | | | | | | 0.21% | | |
Money market deposits
|
| | | | 539,295 | | | | | | 459 | | | | | | 0.35% | | | | | | 403,892 | | | | | | 775 | | | | | | 0.77% | | |
Savings deposits
|
| | | | 158,893 | | | | | | 51 | | | | | | 0.13% | | | | | | 124,085 | | | | | | 78 | | | | | | 0.25% | | |
Certificates of deposit
|
| | | | 90,796 | | | | | | 158 | | | | | | 0.71% | | | | | | 87,996 | | | | | | 281 | | | | | | 1.28% | | |
Total interest-bearing deposits
|
| | | | 1,051,549 | | | | | | 750 | | | | | | 0.29% | | | | | | 817,539 | | | | | | 1,237 | | | | | | 0.61% | | |
Federal Home Loan Bank advances
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,326 | | | | | | 10 | | | | | | 1.77% | | |
Note payable
|
| | | | 3,000 | | | | | | 42 | | | | | | 5.68% | | | | | | 3,000 | | | | | | 42 | | | | | | 5.62% | | |
Subordinated notes
|
| | | | 19,335 | | | | | | 230 | | | | | | 4.82% | | | | | | — | | | | | | — | | | | | | — | | |
Total interest-bearing liabilities
|
| | | | 1,073,885 | | | | | | 1,022 | | | | | | 0.39% | | | | | | 822,865 | | | | | | 1,289 | | | | | | 0.63% | | |
Noninterest-bearing demand deposits
|
| | | | 552,441 | | | | | | | | | | | | | | | | | | 345,146 | | | | | | | | | | | | | | |
Other noninterest-bearing liabilities
|
| | | | 19,057 | | | | | | | | | | | | | | | | | | 16,867 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 1,645,382 | | | | | | | | | | | | | | | | | | 1,184,879 | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | 134,552 | | | | | | | | | | | | | | | | | | 122,842 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 1,779,934 | | | | | | | | | | | | | | | | | $ | 1,307,721 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 13,740 | | | | | | | | | | | | | | | | | $ | 11,354 | | | | | | | | |
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.13% | | | | | | | | | | | | | | | | | | 3.49% | | |
Net interest-earning assets(3)
|
| | | $ | 625,017 | | | | | | | | | | | | | | | | | $ | 409,684 | | | | | | | | | | | | | | |
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.28% | | | | | | | | | | | | | | | | | | 3.69% | | |
Average interest-earning assets to interest-bearing liabilities
|
| | | | 158.2% | | | | | | | | | | | | | | | | | | 149.8% | | | | | | | | | | | | | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans (excluding PPP loans)
|
| | | $ | 963,333 | | | | | $ | 45,488 | | | | | | 4.72% | | | | | $ | 819,205 | | | | | $ | 40,803 | | | | | | 4.98% | | |
PPP loans
|
| | | | 59,205 | | | | | | 2,034 | | | | | | 3.44% | | | | | | — | | | | | | — | | | | | | — | | |
Investment securities available for sale
|
| | | | 295,303 | | | | | | 5,575 | | | | | | 1.89% | | | | | | 254,388 | | | | | | 6,373 | | | | | | 2.51% | | |
Cash and due from banks and other
|
| | | | 132,840 | | | | | | 294 | | | | | | 0.22% | | | | | | 40,677 | | | | | | 853 | | | | | | 2.10% | | |
Restricted stock
|
| | | | 1,405 | | | | | | 70 | | | | | | 4.98% | | | | | | 1,436 | | | | | | 92 | | | | | | 6.41% | | |
Total interest-earning assets
|
| | | | 1,452,086 | | | | | | 53,461 | | | | | | 3.68% | | | | | | 1,115,705 | | | | | | 48,121 | | | | | | 4.31% | | |
Noninterest-earning assets
|
| | | | 75,141 | | | | | | | | | | | | | | | | | | 68,602 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,527,227 | | | | | | | | | | | | | | | | | $ | 1,184,308 | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits
|
| | | $ | 214,012 | | | | | | 414 | | | | | | 0.19% | | | | | $ | 181,446 | | | | | | 300 | | | | | | 0.17% | | |
Money market deposits
|
| | | | 480,149 | | | | | | 2,709 | | | | | | 0.56% | | | | | | 346,776 | | | | | | 2,687 | | | | | | 0.77% | | |
Savings deposits
|
| | | | 137,906 | | | | | | 266 | | | | | | 0.19% | | | | | | 126,056 | | | | | | 304 | | | | | | 0.24% | | |
Certificates of deposit
|
| | | | 90,232 | | | | | | 917 | | | | | | 1.02% | | | | | | 92,878 | | | | | | 1,221 | | | | | | 1.31% | | |
Total interest-bearing deposits
|
| | | | 922,299 | | | | | | 4,306 | | | | | | 0.47% | | | | | | 747,155 | | | | | | 4,512 | | | | | | 0.60% | | |
Federal Home Loan Bank advances
|
| | | | 578 | | | | | | 10 | | | | | | 1.73% | | | | | | 8,506 | | | | | | 147 | | | | | | 1.73% | | |
Note payable
|
| | | | 3,000 | | | | | | 160 | | | | | | 5.33% | | | | | | 3,028 | | | | | | 181 | | | | | | 5.98% | | |
Subordinated notes
|
| | | | 4,918 | | | | | | 246 | | | | | | 5.00% | | | | | | — | | | | | | — | | | | | | — | | |
Total interest-bearing liabilities
|
| | | | 930,796 | | | | | | 4,722 | | | | | | 0.51% | | | | | | 758,689 | | | | | | 4,840 | | | | | | 0.64% | | |
Noninterest-bearing demand deposits
|
| | | | 449,454 | | | | | | | | | | | | | | | | | | 296,360 | | | | | | | | | | | | | | |
Other noninterest-bearing liabilities
|
| | | | 17,469 | | | | | | | | | | | | | | | | | | 13,787 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 1,397,718 | | | | | | | | | | | | | | | | | | 1,068,836 | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | 129,509 | | | | | | | | | | | | | | | | | | 115,472 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 1,527,227 | | | | | | | | | | | | | | | | | $ | 1,184,308 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 48,739 | | | | | | | | | | | | | | | | | $ | 43,281 | | | | | | | | |
Net interest rate spread(1)
|
| | | | | | | | | | | | | | | | 3.17% | | | | | | | | | | | | | | | | | | 3.67% | | |
Net interest-earning assets(2)
|
| | | $ | 514,733 | | | | | | | | | | | | | | | | | $ | 357,409 | | | | | | | | | | | | | | |
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 3.36% | | | | | | | | | | | | | | | | | | 3.88% | | |
Average interest-earning assets to interest-bearing liabilities
|
| | | | 156.0% | | | | | | | | | | | | | | | | | | 147.1% | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
2021 vs. 2020 |
| |
Year Ended December 31,
2020 vs. 2019 |
| ||||||||||||||||||||||||||||||
| | |
Increase (Decrease) Due to
|
| |
Total
Increase (Decrease) |
| |
Increase (Decrease) Due to
|
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | |
Volume
|
| |
Rate
|
| |
Volume
|
| |
Rate
|
| ||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans (excluding PPP loans)
|
| | | $ | 1,871 | | | | | $ | (837) | | | | | $ | 1,034 | | | | | $ | 6,891 | | | | | $ | (2,206) | | | | | $ | 4,685 | | |
PPP loans
|
| | | | 1,192 | | | | | | — | | | | | | 1,192 | | | | | | 2,034 | | | | | | — | | | | | | 2,034 | | |
Investment securities available for sale
|
| | | | 394 | | | | | | (367) | | | | | | 27 | | | | | | 925 | | | | | | (1,723) | | | | | | (798) | | |
Cash and due from banks
|
| | | | 136 | | | | | | (272) | | | | | | (136) | | | | | | 693 | | | | | | (1,252) | | | | | | (559) | | |
Other
|
| | | | 3 | | | | | | (1) | | | | | | 2 | | | | | | (2) | | | | | | (20) | | | | | | (22) | | |
Total interest-earning assets
|
| | | | 3,596 | | | | | | (1,477) | | | | | | 2,119 | | | | | | 10,541 | | | | | | (5,201) | | | | | | 5,340 | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits
|
| | | | 26 | | | | | | (47) | | | | | | (21) | | | | | | 59 | | | | | | 55 | | | | | | 114 | | |
Money market deposits
|
| | | | 204 | | | | | | (520) | | | | | | (316) | | | | | | 869 | | | | | | (847) | | | | | | 22 | | |
Savings deposits
|
| | | | 18 | | | | | | (45) | | | | | | (27) | | | | | | 26 | | | | | | (64) | | | | | | (38) | | |
Certificates of deposit
|
| | | | 8 | | | | | | (131) | | | | | | (123) | | | | | | (34) | | | | | | (270) | | | | | | (304) | | |
Total interest-bearing deposits
|
| | | | 256 | | | | | | (743) | | | | | | (487) | | | | | | 920 | | | | | | (1,126) | | | | | | (206) | | |
Federal Home Loan Bank
advances |
| | | | (10) | | | | | | — | | | | | | (10) | | | | | | (141) | | | | | | 3 | | | | | | (137) | | |
Note payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | (19) | | | | | | (21) | | |
Subordinated notes
|
| | | | 230 | | | | | | — | | | | | | 230 | | | | | | 246 | | | | | | — | | | | | | 246 | | |
Total interest-bearing liabilities
|
| | | | 477 | | | | | | (743) | | | | | | (267) | | | | | | 1,024 | | | | | | (1,141) | | | | | | (118) | | |
Change in net interest income
|
| | | $ | 3,120 | | | | | $ | (734) | | | | | $ | 2,386 | | | | | $ | 9,517 | | | | | $ | (4,060) | | | | | $ | 5,458 | | |
| | |
Three Months Ended March 31,
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
Change
|
| |||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Interest income
|
| | | $ | 14,762 | | | | | $ | 12,643 | | | | | $ | 2,119 | | | | | | 16.8% | | |
Interest expense
|
| | | | 1,022 | | | | | | 1,289 | | | | | | (267) | | | | | | (20.7)% | | |
Net interest income
|
| | | | 13,740 | | | | | | 11,354 | | | | | | 2,386 | | | | | | 21.0% | | |
Provision for loan losses
|
| | | | 66 | | | | | | 1,200 | | | | | | (1,134) | | | | | | (94.5)% | | |
Noninterest income
|
| | | | 2,892 | | | | | | 2,541 | | | | | | 351 | | | | | | 13.8% | | |
Noninterest expense
|
| | | | 10,316 | | | | | | 9,591 | | | | | | 725 | | | | | | 7.6% | | |
Provision for income taxes
|
| | | | 1,225 | | | | | | 628 | | | | | | 597 | | | | | | 95.1% | | |
Net income
|
| | | $ | 5,025 | | | | | $ | 2,476 | | | | | $ | 2,549 | | | | | | 102.9% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Service charges on deposit accounts
|
| | | $ | 175 | | | | | $ | 208 | | | | | $ | (33) | | | | | | (15.9)% | | |
Trust income
|
| | | | 1,124 | | | | | | 1,038 | | | | | | 86 | | | | | | 8.3% | | |
Investment advisory income
|
| | | | 1,176 | | | | | | 901 | | | | | | 275 | | | | | | 30.5% | | |
Earnings on BOLI
|
| | | | 171 | | | | | | 165 | | | | | | 6 | | | | | | 3.6% | | |
Other
|
| | | | 246 | | | | | | 229 | | | | | | 17 | | | | | | 7.4% | | |
Total noninterest income
|
| | | $ | 2,892 | | | | | $ | 2,541 | | | | | $ | 351 | | | | | | 13.8% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Salaries
|
| | | $ | 4,547 | | | | | $ | 4,185 | | | | | $ | 362 | | | | | | 8.6% | | |
Employee benefits
|
| | | | 1,126 | | | | | | 1,148 | | | | | | (22) | | | | | | (1.9)% | | |
Occupancy expense
|
| | | | 965 | | | | | | 938 | | | | | | 27 | | | | | | 2.9% | | |
Professional fees
|
| | | | 907 | | | | | | 584 | | | | | | 323 | | | | | | 55.3% | | |
Directors’ fees and expenses
|
| | | | 242 | | | | | | 293 | | | | | | (51) | | | | | | (17.4)% | | |
Computer software expense
|
| | | | 1,058 | | | | | | 794 | | | | | | 264 | | | | | | 33.2% | | |
FDIC assessment
|
| | | | 289 | | | | | | 169 | | | | | | 120 | | | | | | 71.0% | | |
Advertising expenses
|
| | | | 283 | | | | | | 314 | | | | | | (31) | | | | | | (9.9)% | | |
Advisor expenses related to trust income
|
| | | | 121 | | | | | | 155 | | | | | | (34) | | | | | | (21.9)% | | |
Telephone expenses
|
| | | | 133 | | | | | | 128 | | | | | | 5 | | | | | | 3.9% | | |
Intangible amortization
|
| | | | 71 | | | | | | 71 | | | | | | — | | | | | | — | | |
Other
|
| | | | 574 | | | | | | 812 | | | | | | (238) | | | | | | (29.3)% | | |
Total noninterest expense
|
| | | $ | 10,316 | | | | | $ | 9,591 | | | | | $ | 725 | | | | | | 7.6% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | |
Change
|
| |||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Interest income
|
| | | $ | 53,461 | | | | | $ | 48,121 | | | | | $ | 5,340 | | | | | | 11.1% | | |
Interest expense
|
| | | | 4,722 | | | | | | 4,840 | | | | | | (118) | | | | | | (2.4)% | | |
Net interest income
|
| | | | 48,739 | | | | | | 43,281 | | | | | | 5,458 | | | | | | 12.6% | | |
Provision for loan losses
|
| | | | 5,413 | | | | | | 2,195 | | | | | | 3,218 | | | | | | 146.6% | | |
Noninterest income
|
| | | | 11,423 | | | | | | 9,814 | | | | | | 1,609 | | | | | | 16.4% | | |
Noninterest expense
|
| | | | 40,231 | | | | | | 36,491 | | | | | | 3,740 | | | | | | 10.2% | | |
Provision for income taxes
|
| | | | 2,839 | | | | | | 2,928 | | | | | | (89) | | | | | | (3.0)% | | |
Net income
|
| | | $ | 11,679 | | | | | $ | 11,481 | | | | | $ | 198 | | | | | | 1.7% | | |
| | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Service charges on deposit accounts
|
| | | $ | 682 | | | | | $ | 921 | | | | | $ | (239) | | | | | | (26.0)% | | |
Trust income
|
| | | | 4,074 | | | | | | 3,531 | | | | | | 543 | | | | | | 15.4% | | |
Investment advisory income
|
| | | | 4,105 | | | | | | 3,927 | | | | | | 178 | | | | | | 4.5% | | |
Investment securities gains (losses)
|
| | | | 804 | | | | | | (219) | | | | | | 1,023 | | | | | | 467.1% | | |
Earnings on BOLI
|
| | | | 702 | | | | | | 690 | | | | | | 12 | | | | | | 1.7% | | |
Other
|
| | | | 1,056 | | | | | | 964 | | | | | | 92 | | | | | | 9.5% | | |
Total noninterest income
|
| | | $ | 11,423 | | | | | $ | 9,814 | | | | | $ | 1,609 | | | | | | 16.4% | | |
| | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Salaries
|
| | | $ | 17,788 | | | | | $ | 16,407 | | | | | $ | 1,381 | | | | | | 8.4% | | |
Employee benefits
|
| | | | 4,163 | | | | | | 4,128 | | | | | | 35 | | | | | | 0.8% | | |
Occupancy expense
|
| | | | 3,744 | | | | | | 3,523 | | | | | | 221 | | | | | | 6.3% | | |
Professional fees
|
| | | | 3,318 | | | | | | 2,342 | | | | | | 976 | | | | | | 41.7% | | |
Directors’ fees and expenses
|
| | | | 1,088 | | | | | | 1,108 | | | | | | (20) | | | | | | (1.8)% | | |
Computer software expense
|
| | | | 4,038 | | | | | | 3,133 | | | | | | 905 | | | | | | 28.9% | | |
FDIC assessment
|
| | | | 910 | | | | | | 370 | | | | | | 540 | | | | | | 145.9% | | |
Advertising expenses
|
| | | | 1,191 | | | | | | 1,177 | | | | | | 14 | | | | | | 1.2% | | |
Advisor expenses related to trust income
|
| | | | 455 | | | | | | 377 | | | | | | 78 | | | | | | 20.7% | | |
Telephone expenses
|
| | | | 552 | | | | | | 459 | | | | | | 93 | | | | | | 20.3% | | |
Intangible amortization
|
| | | | 286 | | | | | | 286 | | | | | | — | | | | | | — | | |
Other
|
| | | | 2,698 | | | | | | 3,181 | | | | | | (483) | | | | | | (15.2)% | | |
Total noninterest expense
|
| | | $ | 40,231 | | | | | $ | 36,491 | | | | | $ | 3,740 | | | | | | 10.2% | | |
| | |
At or For the Three Months Ended March 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||
| | |
Banking
|
| |
Wealth
Management |
| |
Total
Segments |
| |
Banking
|
| |
Wealth
Management |
| |
Total
Segments |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Net Interest Income
|
| | | $ | 13,740 | | | | | $ | — | | | | | $ | 13,740 | | | | | $ | 11,354 | | | | | $ | — | | | | | $ | 11,354 | | |
Noninterest income
|
| | | | 592 | | | | | | 2,300 | | | | | | 2,892 | | | | | | 602 | | | | | | 1,939 | | | | | | 2,541 | | |
Provision for loan losses
|
| | | | (66) | | | | | | — | | | | | | (66) | | | | | | (1,200) | | | | | | — | | | | | | (1,200) | | |
Noninterest expenses
|
| | | | (8,672) | | | | | | (1,644) | | | | | | (10,316) | | | | | | (8,084) | | | | | | (1,507) | | | | | | (9,591) | | |
Income tax expense
|
| | | | (1,087) | | | | | | (138) | | | | | | (1,225) | | | | | | (537) | | | | | | (91) | | | | | | (628) | | |
Net income
|
| | | $ | 4,507 | | | | | $ | 518 | | | | | $ | 5,025 | | | | | $ | 2,135 | | | | | $ | 341 | | | | | $ | 2,476 | | |
Assets under management and/or administration (AUM) (market value)
|
| | | $ | — | | | | | $ | 1,230,150 | | | | | $ | 1,230,150 | | | | | $ | — | | | | | $ | 956,591 | | | | | $ | 956,591 | | |
Total assets
|
| | | | 1,900,373 | | | | | | 8,381 | | | | | | 1,908,754 | | | | | | 1,656,974 | | | | | | 7,962 | | | | | | 1,664,936 | | |
| | |
At or For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | |
Banking
|
| |
Wealth
Management |
| |
Total
Segments |
| |
Banking
|
| |
Wealth
Management |
| |
Total
Segments |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Net Interest Income
|
| | | $ | 48,739 | | | | | $ | — | | | | | $ | 48,739 | | | | | $ | 43,281 | | | | | $ | — | | | | | $ | 43,281 | | |
Other noninterest income
|
| | | | 3,365 | | | | | | 8,058 | | | | | | 11,423 | | | | | | 2,009 | | | | | | 7,805 | | | | | | 9,814 | | |
Provision for loan losses
|
| | | | (5,413) | | | | | | — | | | | | | (5,413) | | | | | | (2,195) | | | | | | — | | | | | | (2,195) | | |
Noninterest expenses
|
| | | | (33,838) | | | | | | (6,393) | | | | | | (40,231) | | | | | | (31,104) | | | | | | (5,387) | | | | | | (36,491) | | |
Income tax expense
|
| | | | (2,510) | | | | | | (329) | | | | | | (2,839) | | | | | | (2,601) | | | | | | (327) | | | | | | (2,928) | | |
Net income
|
| | | $ | 10,343 | | | | | $ | 1,336 | | | | | $ | 11,679 | | | | | $ | 9,390 | | | | | $ | 2,091 | | | | | $ | 11,481 | | |
Assets under management and/or administration (AUM) (market value)
|
| | | $ | — | | | | | $ | 1,189,119 | | | | | $ | 1,189,119 | | | | | $ | — | | | | | $ | 1,102,794 | | | | | $ | 1,102,794 | | |
Total assets
|
| | | | 1,656,517 | | | | | | 8,419 | | | | | | 1,664,936 | | | | | | 1,221,397 | | | | | | 8,155 | | | | | | 1,229,552 | | |
| | |
At March 31, 2021
|
| |||||||||||||||
| | |
Change in Interest Rates
(basis points)(1) |
| |
Net Interest Income
Year 1 Forecast |
| |
Year 1 Change
from Level |
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
| | | | | +400 | | | | | $ | 62,650 | | | | | | 12.2% | | |
| | | | | +300 | | | | | | 60,888 | | | | | | 9.0% | | |
| | | | | +200 | | | | | | 59,072 | | | | | | 5.8% | | |
| | | | | +100 | | | | | | 57,447 | | | | | | 2.8% | | |
| | | | | Level | | | | | | 55,860 | | | | | | — | | |
| | | | | -100 | | | | | | 54,775 | | | | | | (1.9)% | | |
At March 31, 2021
|
| | ||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Estimated Increase (Decrease)
in EVE |
| |
EVE as a Percentage of Present
Value of Assets(3) |
| |
Present Value
of Assets |
| | |||||||||||||||||||||||
Change in Interest
Rates (basis points)(1) |
| |
Estimated
EVE(2) |
| |
Amount
|
| |
Percent
|
| |
EVE
Ratio(4) |
| |
Increase
(Decrease) (basis points) |
| |
Amount
|
| | ||||||||||||||||||||
(Dollars in thousands)
|
| | ||||||||||||||||||||||||||||||||||||||
+400
|
| | | $ | 312,302 | | | | | $ | 9,024 | | | | | | 3.0% | | | | | | 17.9% | | | | | | 21 | | | | | $ | 1,741,479 | | | | ||
+300
|
| | | | 313,364 | | | | | | 10,086 | | | | | | 3.3% | | | | | | 17.6% | | | | | | 17 | | | | | | 1,781,330 | | | | ||
+200
|
| | | | 312,705 | | | | | | 9,427 | | | | | | 3.1% | | | | | | 17.2% | | | | | | 13 | | | | | | 1,823,050 | | | | ||
+100
|
| | | | 311,524 | | | | | | 8,246 | | | | | | 2.7% | | | | | | 16.7% | | | | | | 8 | | | | | | 1,868,379 | | | | ||
—
|
| | | | 303,278 | | | | | | — | | | | | | —% | | | | | | 15.9% | | | | | | — | | | | | | 1,911,125 | | | | ||
-100
|
| | | | 260,606 | | | | | | (42,672) | | | | | | (14.1)% | | | | | | 13.5% | | | | | | (24) | | | | | | 1,937,303 | | | | | |
|
|
| |
|
|
Announcement Date
|
| |
Acquiror Name
|
| |
Acquiror State
|
| |
Target Name
|
| |
Target State
|
| |
Target County
|
|
6/29/2021
|
| |
Valley National Bancorp
|
| |
NY
|
| |
The Westchester Bank Holding Corporation
|
| |
NY
|
| |
Westchester
|
|
6/16/2021
|
| |
Rhodium BA Holdings LLC
|
| |
NY
|
| |
Sunnyside Bancorp Inc.
|
| |
NY
|
| |
Westchester
|
|
4/19/2021
|
| |
Webster Financial Corp.
|
| |
CT
|
| |
Sterling Bancorp
|
| |
NY
|
| |
Rockland
|
|
7/12/2018
|
| |
ConnectOne Bancorp, Inc.
|
| |
NJ
|
| |
Greater Hudson Bank
|
| |
NY
|
| |
Rockland
|
|
Announcement Date
|
| |
Acquiror Name
|
| |
Acquiror State
|
| |
Target Name
|
| |
Target State
|
| |
Target County
|
|
12/16/2016
|
| |
Wallkill Valley FS&LA
|
| |
NY
|
| |
Hometown Bancorp Inc (MHC)
|
| |
NY
|
| |
Orange
|
|
11/5/2014
|
| |
Sterling Bancorp
|
| |
NY
|
| |
Hudson Valley Holding Corp.
|
| |
NY
|
| |
Westchester
|
|
9/25/2014
|
| |
Putnam County SB
|
| |
NY
|
| |
CMS Bancorp Inc.
|
| |
NY
|
| |
Westchester
|
|
| | |
At March 31, 2021
|
| |||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Avg Loan
Size |
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Commercial and industrial
|
| | | $ | 233,636 | | | | | | 18.97% | | | | | $ | 185 | | |
Commercial real estate
|
| | | | 709,760 | | | | | | 57.63% | | | | | | 1,094 | | |
Commercial real estate construction
|
| | | | 76,570 | | | | | | 6.22% | | | | | | 3,190 | | |
Residential real estate
|
| | | | 58,123 | | | | | | 4.72% | | | | | | 194 | | |
Home equity
|
| | | | 13,197 | | | | | | 1.07% | | | | | | 54 | | |
Consumer
|
| | | | 18,563 | | | | | | 1.51% | | | | | | 21 | | |
PPP loans
|
| | | | 121,779 | | | | | | 9.89% | | | | | | 156 | | |
Total loans
|
| | | | 1,231,628 | | | | | | 100.00% | | | | | | 297 | | |
Allowance for loan losses
|
| | | | 16,283 | | | | | | | | | | | | | | |
Total loans, net
|
| | | $ | 1,215,345 | | | | | | | | | | | | | | |
| | |
Number of
Loans |
| |
Total
Commitment |
| |
Outstanding
Balance |
| |||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||
Relationship 1(a)
|
| | | | 8 | | | | | $ | 21,918 | | | | | $ | 15,342 | | |
Relationship 2(b)
|
| | | | 5 | | | | | | 16,552 | | | | | | 13,552 | | |
Relationship 3
|
| | | | 3 | | | | | | 15,970 | | | | | | 13,870 | | |
Relationship 4(c)
|
| | | | 5 | | | | | | 15,639 | | | | | | 15,638 | | |
Relationship 5
|
| | | | 15 | | | | | | 15,261 | | | | | | 14,181 | | |
Relationship 6
|
| | | | 1 | | | | | | 15,000 | | | | | | 15,000 | | |
Relationship 7
|
| | | | 4 | | | | | | 14,463 | | | | | | 14,463 | | |
Relationship 8(d)
|
| | | | 21 | | | | | | 14,371 | | | | | | 14,049 | | |
Relationship 9
|
| | | | 7 | | | | | | 14,128 | | | | | | 14,126 | | |
Relationship 10
|
| | | | 1 | | | | | | 12,412 | | | | | | 12,412 | | |
Top 10 Relationship Total
|
| | | | 70 | | | | | $ | 155,714 | | | | | $ | 142,633 | | |
| | |
At or For The Three Months Ended
March 31, 2021 |
| |||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Average
Rate |
| |||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Noninterest-bearing demand accounts
|
| | | $ | 598,493 | | | | | | 34.52% | | | | | | 0.00% | | |
Interest-bearing demand accounts
|
| | | | 276,987 | | | | | | 15.98% | | | | | | 0.13% | | |
Money market accounts
|
| | | | 599,127 | | | | | | 34.56% | | | | | | 0.31% | | |
Savings accounts
|
| | | | 168,933 | | | | | | 9.74% | | | | | | 0.10% | | |
Certificates of Deposit
|
| | | | 90,019 | | | | | | 5.19% | | | | | | 0.66% | | |
Total
|
| | | $ | 1,733,559 | | | | | | 100.00% | | | | | | 0.16% | | |
Name
|
| |
Position(s) With the Company
|
| |
Age at
March 31, 2021 |
| |
Director
Since(1) |
| |
Expiration
of Term |
| |||||||||
Louis Heimbach
|
| | Chairman | | | | | 87 | | | | | | 1990 | | | | | | 2024 | | |
Michael J. Gilfeather
|
| |
President, CEO and Director
|
| | | | 63 | | | | | | 2014 | | | | | | 2023 | | |
Gregory F. Holcombe
|
| | Director | | | | | 60 | | | | | | 2017 | | | | | | 2024 | | |
Susan G. Metzger
|
| | Director | | | | | 76 | | | | | | 2007 | | | | | | 2023 | | |
William D. Morrison
|
| | Director | | | | | 66 | | | | | | 2004 | | | | | | 2022 | | |
Virginia K. Rizzo
|
| | Director | | | | | 77 | | | | | | 2003 | | | | | | 2022 | | |
Jonathan F. Rouis
|
| | Director | | | | | 50 | | | | | | 2018 | | | | | | 2022 | | |
Richard B. Rowley
|
| | Director | | | | | 67 | | | | | | 2009 | | | | | | 2023 | | |
Terry R. Saturno
|
| | Director | | | | | 70 | | | | | | 2004 | | | | | | 2024 | | |
Gustave J. Scacco
|
| | Director | | | | | 59 | | | | | | 2018 | | | | | | 2022 | | |
Name
|
| |
Position(s) With the Company or Bank
|
| |
Age at
March 31, 2021 |
| |||
Michael J. Gilfeather
|
| | President, Chief Executive Officer and Director | | | | | 63 | | |
Robert L. Peacock
|
| | Senior Executive Vice President and Chief Financial Officer | | | | | 65 | | |
Michael J. Coulter
|
| | Executive Vice President and Chief Lending Officer | | | | | 64 | | |
Joseph A. Ruhl
|
| | Regional President, Westchester County | | | | | 56 | | |
Gregory Sousa
|
| |
Executive Vice President and Chief Commercial Banking Officer
|
| | | | 42 | | |
Michael Listner
|
| | Senior Vice President and Chief Credit Officer | | | | | 43 | | |
Frank Skuthan
|
| | Senior Vice President, Director of Trust Services | | | | | 67 | | |
Summary Compensation Table
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Nonqualified
Deferred Comp Earnings ($)(3) |
| |
All
Other Compensation ($)(4) |
| |
Total
($) |
| |||||||||||||||||||||||||||
Michael J. Gilfeather
President, Chief Executive Officer and Director |
| | | | 2020 | | | | | | 440,000 | | | | | | ― | | | | | | 110,000 | | | | | | ― | | | | | | 220,000 | | | | | | 8,497 | | | | | | 113,161 | | | | | | 891,658 | | |
Joseph A. Ruhl
Executive Vice President and Regional President |
| | | | 2020 | | | | | | 300,000 | | | | | | 5,000 | | | | | | 48,000 | | | | | | ― | | | | | | 130,000 | | | | | | 12,514 | | | | | | 78,606 | | | | | | 574,120 | | |
John P. Bartolotta
Former Executive Vice President and Regional President(1) |
| | | | 2020 | | | | | | 300,000 | | | | | | ― | | | | | | 48,000 | | | | | | ― | | | | | | 122,000 | | | | | | 12,514 | | | | | | 82,775 | | | | | | 565,289 | | |
Officer
|
| |
Perquisites
($)(a) |
| |
Life Insurance
($)(b) |
| |
KSOP
($)(c) |
| |
SERP
($)(d) |
| |
Total
($) |
| |||||||||||||||
Michael J. Gilfeather
|
| | | | 18,000 | | | | | | 2,386 | | | | | | 32,775 | | | | | | 60,000 | | | | | | 113,161 | | |
Joseph A. Ruhl
|
| | | | — | | | | | | ― | | | | | | 28,606 | | | | | | 50,000 | | | | | | 78,606 | | |
John P. Bartolotta
|
| | | | — | | | | | | ― | | | | | | 32,775 | | | | | | 50,000 | | | | | | 82,775 | | |
| | |
Number of securities to be issued
upon exercise of outstanding options and rights |
| |
Weighted average option
exercise price |
| |
Number of securities remaining
available for issuance under plan |
| |||||||||
2019 Equity Incentive Plan
|
| | | | — | | | | | $ | — | | | | | | 125,311 | | |
| | | | | | | | |
Stock Awards
|
| |||||||||
Name
|
| |
Grant Date
|
| |
Number of
shares of stock that have not vested(1) |
| |
Market value
of shares of stock that have not vested(2) |
| |||||||||
Michael J. Gilfeather
|
| | | | 3/16/2018 | | | | | | 720 | | | | | $ | 19,620 | | |
| | | | | 2/15/2019 | | | | | | 2,716 | | | | | | 74,011 | | |
| | | | | 2/21/2020 | | | | | | 3,636 | | | | | | 99,081 | | |
Joseph A. Ruhl
|
| | | | 3/16/2018 | | | | | | 473 | | | | | $ | 12,889 | | |
| | | | | 2/15/2019 | | | | | | 1,146 | | | | | | 31,229 | | |
| | | | | 2/21/2020 | | | | | | 1,586 | | | | | | 43,219 | | |
John P. Bartolotta(3)
|
| | | | 3/16/2018 | | | | | | 473 | | | | | $ | 12,889 | | |
| | | | | 2/15/2019 | | | | | | 1,146 | | | | | | 31,229 | | |
| | | | | 2/21/2020 | | | | | | 1,586 | | | | | | 43,219 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Stock
Awards ($)(1) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| ||||||||||||
Louis Heimbach
|
| | | $ | 117,380 | | | | | | ― | | | | | | ― | | | | | $ | 117,380 | | |
Gregory F. Holcombe
|
| | | $ | 70,368 | | | | | | ― | | | | | | ― | | | | | $ | 70,368 | | |
Susan G. Metzger
|
| | | $ | 67,860 | | | | | | ― | | | | | | ― | | | | | $ | 67,860 | | |
William D. Morrison
|
| | | $ | 70,368 | | | | | | ― | | | | | | ― | | | | | $ | 70,368 | | |
Virginia K. Rizzo
|
| | | $ | 67,860 | | | | | | ― | | | | | | ― | | | | | $ | 67,860 | | |
Jonathan F. Rouis
|
| | | $ | 70,368 | | | | | | ― | | | | | | ― | | | | | $ | 70,368 | | |
Richard B. Rowley
|
| | | $ | 70,368 | | | | | | ― | | | | | | ― | | | | | $ | 70,368 | | |
Terry R. Saturno
|
| | | $ | 67,860 | | | | | | ― | | | | | | ― | | | | | $ | 67,860 | | |
| | |
Shares Beneficially Owned
as of June 30, 2021 |
| | | | | | | |
Shares Beneficially Owned
After the Offering |
| ||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number
of Shares |
| |
Percent
|
| |
Shares
to be Purchased in the Offering |
| |
Number
of Shares |
| |
Percent,
assuming no exercise of underwriters’ purchase option |
| |
Percent,
assuming full exercise of underwriters’ purchase option |
| ||||||||||||||||||
Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Louis Heimbach
|
| | | | 53,533(1) | | | | | | 1.2% | | | | | | 2,000 | | | | | | 55,533 | | | | | | 1.0% | | | | | | 1.0% | | |
Michael J. Gilfeather
|
| | | | 30,657(2) | | | | | | * | | | | | | 1,500 | | | | | | 32,157 | | | | | | * | | | | | | * | | |
Gregory F. Holcombe
|
| | | | 70,944(3) | | | | | | 1.6% | | | | | | 18,500 | | | | | | 89,444 | | | | | | 1.7% | | | | | | 1.6% | | |
Susan G. Metzger
|
| | | | 7,098(4) | | | | | | * | | | | | | 200 | | | | | | 7,298 | | | | | | * | | | | | | * | | |
William D. Morrison
|
| | | | 51,948(5) | | | | | | 1.2% | | | | | | 100 | | | | | | 52,048 | | | | | | * | | | | | | * | | |
Virginia K. Rizzo
|
| | | | 5,000(6) | | | | | | * | | | | | | 1,000 | | | | | | 6,000 | | | | | | * | | | | | | * | | |
Jonathan F. Rouis
|
| | | | 1,100(7) | | | | | | * | | | | | | 750 | | | | | | 1,850 | | | | | | * | | | | | | * | | |
Richard B. Rowley
|
| | | | 245,634(8) | | | | | | 5.5% | | | | | | 11,500 | | | | | | 257,134 | | | | | | 4.8% | | | | | | 4.7% | | |
Terry R. Saturno
|
| | | | 18,451(9) | | | | | | * | | | | | | 1,000 | | | | | | 19,451 | | | | | | * | | | | | | * | | |
Gustave J. Scacco
|
| | | | 1,000(10) | | | | | | * | | | | | | 500 | | | | | | 1,500 | | | | | | * | | | | | | * | | |
Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Robert L. Peacock
|
| | | | 13,596(11) | | | | | | * | | | | | | 1,000 | | | | | | 14,596 | | | | | | * | | | | | | * | | |
Michael J. Coulter
|
| | | | 6,292(12) | | | | | | * | | | | | | 500 | | | | | | 6,792 | | | | | | * | | | | | | * | | |
Joseph A. Ruhl
|
| | | | 9,373(13) | | | | | | * | | | | | | 150 | | | | | | 9,523 | | | | | | * | | | | | | * | | |
John P. Bartolotta
|
| | | | 8,950(14) | | | | | | * | | | | | | — | | | | | | 8,950 | | | | | | * | | | | | | * | | |
Gregory Sousa
|
| | | | 2,763(15) | | | | | | * | | | | | | 150 | | | | | | 2,913 | | | | | | * | | | | | | * | | |
Michael Listner
|
| | | | 690(16) | | | | | | * | | | | | | 310 | | | | | | 1,000 | | | | | | * | | | | | | * | | |
Frank Skuthan
|
| | | | 3,500(17) | | | | | | * | | | | | | 3,500 | | | | | | 7,000 | | | | | | * | | | | | | * | | |
All directors and executive officers as a group (17 persons total)
|
| | | | 530,529 | | | | | | 11.8% | | | | | | 42,660 | | | | | | 573,189 | | | | | | 10.6% | | | | | | 10.4% | | |
| | |
Shares Beneficially Owned
as of June 30, 2021 |
| |
Shares Beneficially Owned
After the Offering |
| ||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number
of Shares |
| |
Percent
|
| |
Number
of Shares |
| |
Percent,
assuming no exercise of underwriters’ purchase option |
| |
Percent,
assuming full exercise of underwriters’ purchase option |
| |||||||||||||||
5% Stockholders (other than above)(22): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Charles J. Moore
Banc Fund IX LP Banc Fund VIII LP 20 North Wacker, Suite 3300, Chicago, Illinois 60606 |
| | | | 243,181(18) | | | | | | 5.4% | | | | | | 243,181 | | | | | | 4.5% | | | | | | 4.4% | | |
John Morrison, IV
12210 Aspen Lane Stafford, Texas 77477 |
| | | | 277,094(19) | | | | | | 6.2% | | | | | | 277,094 | | | | | | 5.1% | | | | | | 5.0% | | |
Robert Morrison
35 Front Jacques Street, Apt. #2 Somerville, Massachusetts 02145 |
| | | | 327,092(20) | | | | | | 7.3% | | | | | | 327,092 | | | | | | 6.1% | | | | | | 5.9% | | |
Eugene Morrison, II and Jean Morrison
4969 Bakersfield Drive Nesbit, Mississippi 38651 |
| | | | 250,000(21) | | | | | | 5.6% | | | | | | 250,000 | | | | | | 4.6% | | | | | | 4.5% | | |
Name
|
| |
Number of Shares
|
| |||
Piper Sandler & Co.
|
| | | | | | |
Stephens Inc.
|
| | | | | | |
Total
|
| | | | | |
| | |
Per Share
|
| |
Total
Without Over-Allotment |
| |
Total
With Over-Allotment |
|
Price to public
|
| | | | | | | | | |
Underwriting discount
|
| | | | | | | | | |
Proceeds to us, before expenses
|
| | | | | | | | | |
| Condensed Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| Consolidated Financial Statements | | | | | | | |
| | | | | F-25 | | | |
| Consolidated Financial Statements | | | |||||
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 253,091 | | | | | $ | 121,232 | | |
Investment securities – available-for-sale
|
| | | | 359,372 | | | | | | 330,105 | | |
Restricted investment in bank stocks
|
| | | | 1,752 | | | | | | 1,449 | | |
Loans
|
| | | | 1,231,628 | | | | | | 1,152,738 | | |
Allowance for loan losses
|
| | | | (16,283) | | | | | | (16,172) | | |
Loans, net
|
| | | | 1,215,345 | | | | | | 1,136,566 | | |
Net Premises and equipment
|
| | | | 14,048 | | | | | | 14,017 | | |
Accrued interest receivable
|
| | | | 7,319 | | | | | | 6,295 | | |
Bank owned life insurance
|
| | | | 28,691 | | | | | | 28,520 | | |
Goodwill
|
| | | | 5,359 | | | | | | 5,359 | | |
Intangible assets
|
| | | | 1,892 | | | | | | 1,963 | | |
Other assets
|
| | | | 21,885 | | | | | | 19,430 | | |
TOTAL ASSETS
|
| | | $ | 1,908,754 | | | | | $ | 1,664,936 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 598,493 | | | | | $ | 521,093 | | |
Interest-bearing
|
| | | | 1,135,066 | | | | | | 968,201 | | |
Total deposits
|
| | | | 1,733,559 | | | | | | 1,489,294 | | |
Note payable
|
| | | | 3,000 | | | | | | 3,000 | | |
Subordinated notes, net of issuance costs
|
| | | | 19,340 | | | | | | 19,323 | | |
Accrued expenses and other liabilities
|
| | | | 17,774 | | | | | | 17,896 | | |
TOTAL LIABILITIES
|
| | | | 1,773,673 | | | | | | 1,529,513 | | |
STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
Common stock, $0.50 par value; 15,000,000 shares authorized; 4,533,304 issued; 4,490,973 and 4,483,102 outstanding, at March 31, 2021 and December 31, 2020, respectively
|
| | | | 2,266 | | | | | | 2,266 | | |
Surplus
|
| | | | 84,774 | | | | | | 85,111 | | |
Retained Earnings
|
| | | | 51,818 | | | | | | 47,683 | | |
Accumulated other comprehensive income (loss), net of taxes
|
| | | | (2,559) | | | | | | 1,819 | | |
Treasury stock, at cost; 42,331 and 50,202 shares at March 31, 2021 and December 31, 2020, respectively
|
| | | | (1,218) | | | | | | (1,456) | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 135,081 | | | | | | 135,423 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 1,908,754 | | | | | $ | 1,664,936 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
INTEREST INCOME | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 13,228 | | | | | $ | 11,002 | | |
Interest on investment securities:
|
| | | | | | | | | | | | |
Taxable
|
| | | | 1,127 | | | | | | 1,335 | | |
Tax exempt
|
| | | | 363 | | | | | | 126 | | |
Interest on Federal funds sold and other
|
| | | | 44 | | | | | | 180 | | |
TOTAL INTEREST INCOME
|
| | | | 14,762 | | | | | | 12,643 | | |
INTEREST EXPENSE | | | | | | | | | | | | | |
Interest on savings and NOW accounts
|
| | | | 592 | | | | | | 956 | | |
Interest on time deposits
|
| | | | 158 | | | | | | 281 | | |
Interest on FHLB advances
|
| | | | — | | | | | | 10 | | |
Interest on note payable
|
| | | | 42 | | | | | | 42 | | |
Interest on subordinated notes
|
| | | | 230 | | | | | | — | | |
TOTAL INTEREST EXPENSE
|
| | | | 1,022 | | | | | | 1,289 | | |
NET INTEREST INCOME
|
| | | | 13,740 | | | | | | 11,354 | | |
Provision for loan losses
|
| | | | 66 | | | | | | 1,200 | | |
NET INTEREST INCOME AFTER PROVISION FOR LOAN
LOSSES |
| | | | 13,674 | | | | | | 10,154 | | |
NONINTEREST INCOME | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 175 | | | | | | 208 | | |
Trust income
|
| | | | 1,124 | | | | | | 1,038 | | |
Investment advisory income
|
| | | | 1,176 | | | | | | 901 | | |
Earnings on bank owned life insurance
|
| | | | 171 | | | | | | 165 | | |
Other
|
| | | | 246 | | | | | | 229 | | |
TOTAL NONINTEREST INCOME
|
| | | | 2,892 | | | | | | 2,541 | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | |
Salaries
|
| | | | 4,547 | | | | | | 4,185 | | |
Employee benefits
|
| | | | 1,126 | | | | | | 1,148 | | |
Occupancy expense
|
| | | | 965 | | | | | | 938 | | |
Professional fees
|
| | | | 907 | | | | | | 584 | | |
Directors’ fees and expenses
|
| | | | 242 | | | | | | 293 | | |
Computer software expense
|
| | | | 1,058 | | | | | | 794 | | |
FDIC assessment
|
| | | | 289 | | | | | | 169 | | |
Advertising expenses
|
| | | | 283 | | | | | | 314 | | |
Advisor expenses related to trust income
|
| | | | 121 | | | | | | 155 | | |
Telephone expenses
|
| | | | 133 | | | | | | 128 | | |
Intangible amortization
|
| | | | 71 | | | | | | 71 | | |
Other
|
| | | | 574 | | | | | | 812 | | |
TOTAL NONINTEREST EXPENSE
|
| | | | 10,316 | | | | | | 9,591 | | |
Income before income taxes
|
| | | | 6,250 | | | | | | 3,104 | | |
Provision for income taxes
|
| | | | 1,225 | | | | | | 628 | | |
NET INCOME
|
| | | $ | 5,025 | | | | | $ | 2,476 | | |
Basic and diluted earnings per share
|
| | | $ | 1.12 | | | | | $ | 0.55 | | |
Weighted average shares outstanding
|
| | | | 4,483,139 | | | | | | 4,510,420 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net Income
|
| | | $ | 5,025 | | | | | $ | 2,476 | | |
Other comprehensive income: | | | | | | | | | | | | | |
Unrealized gains/losses on securities:
|
| | | | | | | | | | | | |
Unrealized holding gains/(losses) arising during the period
|
| | | | (5,538) | | | | | | 4,790 | | |
Tax effect
|
| | | | (1,162) | | | | | | 1,006 | | |
Net of tax
|
| | | | (4,376) | | | | | | 3,784 | | |
Deferred compensation liability:
|
| | | | | | | | | | | | |
Unrealized loss
|
| | | | (3) | | | | | | (4) | | |
Tax effect
|
| | | | (1) | | | | | | (1) | | |
Net of tax
|
| | | | (2) | | | | | | (3) | | |
Total other comprehensive income/(loss)
|
| | | | (4,378) | | | | | | 3,781 | | |
Total comprehensive income
|
| | | $ | 647 | | | | | $ | 6,257 | | |
| | |
Common
Stock |
| |
Surplus
|
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Treasury
Stock |
| |
Total
|
| ||||||||||||||||||
Balance, January 1, 2020
|
| | | $ | 2,266 | | | | | $ | 85,178 | | | | | $ | 39,589 | | | | | $ | (4,044) | | | | | $ | (926) | | | | | $ | 122,063 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 2,476 | | | | | | — | | | | | | — | | | | | | 2,476 | | |
Other comprehensive income/(loss), net of taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,781 | | | | | | — | | | | | | 3,781 | | |
Cash dividends declared ($0.20 per share)
|
| | | | — | | | | | | — | | | | | | (896) | | | | | | — | | | | | | — | | | | | | (896) | | |
Issue of restricted stock (14,532 shares)
|
| | | | — | | | | | | (442) | | | | | | — | | | | | | — | | | | | | 442 | | | | | | — | | |
Treasury stock purchased (5,125 shares)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (152) | | | | | | (152) | | |
Restricted stock expense
|
| | | | — | | | | | | 87 | | | | | | — | | | | | | — | | | | | | — | | | | | | 87 | | |
Stock-based compensation (4,332 shares)
|
| | | | — | | | | | | (31) | | | | | | — | | | | | | — | | | | | | 160 | | | | | | 129 | | |
Balance, March 31, 2020
|
| | | $ | 2,266 | | | | | $ | 84,792 | | | | | $ | 41,169 | | | | | $ | (263) | | | | | $ | (476) | | | | | $ | 127,488 | | |
Balance, January 1, 2021
|
| | | $ | 2,266 | | | | | $ | 85,111 | | | | | $ | 47,683 | | | | | $ | 1,819 | | | | | $ | (1,456) | | | | | $ | 135,423 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 5,025 | | | | | | — | | | | | | — | | | | | | 5,025 | | |
Other comprehensive income/(loss), net of taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,378) | | | | | | — | | | | | | (4,378) | | |
Cash dividends declared ($0.20 per share)
|
| | | | — | | | | | | — | | | | | | (890) | | | | | | — | | | | | | — | | | | | | (890) | | |
Issue of restricted stock (15,162 shares)
|
| | | | — | | | | | | (436) | | | | | | — | | | | | | — | | | | | | 436 | | | | | | — | | |
Treasury stock purchased (9,695 shares)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (269) | | | | | | (269) | | |
Restricted stock expense
|
| | | | — | | | | | | 100 | | | | | | — | | | | | | — | | | | | | — | | | | | | 100 | | |
Stock-based compensation (2,404 shares)
|
| | | | — | | | | | | (1) | | | | | | — | | | | | | — | | | | | | 71 | | | | | | 70 | | |
Balance, March 31, 2021
|
| | | $ | 2,266 | | | | | $ | 84,774 | | | | | $ | 51,818 | | | | | $ | (2,559) | | | | | $ | (1,218) | | | | | $ | 135,081 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,025 | | | | | $ | 2,476 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 66 | | | | | | 1,200 | | |
Depreciation
|
| | | | 327 | | | | | | 318 | | |
Accretion on loans
|
| | | | (1,184) | | | | | | (94) | | |
Amortization of intangibles
|
| | | | 71 | | | | | | 71 | | |
Amortization of subordinated notes issuance costs
|
| | | | 17 | | | | | | — | | |
Restricted stock expense
|
| | | | 100 | | | | | | 87 | | |
Stock-based compensation
|
| | | | 70 | | | | | | 129 | | |
Net amortization of investment premiums
|
| | | | 524 | | | | | | 545 | | |
Earnings on bank owned life insurance
|
| | | | (171) | | | | | | (165) | | |
Net change in:
|
| | | | | | | | | | | | |
Accrued interest receivable
|
| | | | (1,024) | | | | | | (1,439) | | |
Other assets
|
| | | | (1,293) | | | | | | (533) | | |
Other liabilities
|
| | | | (124) | | | | | | (1,050) | | |
Net cash from operating activities
|
| | | | 2,404 | | | | | | 1,545 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of investment securities available-for-sale
|
| | | | (68,980) | | | | | | (42,040) | | |
Proceeds from sales and paydowns of investment securities available-for-sale
|
| | | | 28,094 | | | | | | 15,373 | | |
Proceeds from maturities and calls of investment securities available-for-sale
|
| | | | 5,557 | | | | | | 10,900 | | |
Purchase of restricted investment in bank stocks
|
| | | | (303) | | | | | | (3,215) | | |
Proceeds from calls of restricted investment in bank stocks
|
| | | | — | | | | | | 3,373 | | |
Loans purchased
|
| | | | (3,025) | | | | | | (14,174) | | |
Principal returned on loans purchased
|
| | | | 4,328 | | | | | | 2,976 | | |
Net increase in loans
|
| | | | (78,964) | | | | | | (36,639) | | |
Additions to premises and equipment
|
| | | | (358) | | | | | | (304) | | |
Net cash from investing activities
|
| | | | (113,651) | | | | | | (63,750) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 244,265 | | | | | | 127,488 | | |
Net change in FHLB term advances
|
| | | | — | | | | | | (5,000) | | |
Cash dividends paid
|
| | | | (890) | | | | | | (896) | | |
Purchases of treasury stock
|
| | | | (269) | | | | | | (152) | | |
Net cash from financing activities
|
| | | | 243,106 | | | | | | 121,440 | | |
Net change in cash and cash equivalents
|
| | | | 131,859 | | | | | | 59,235 | | |
Beginning cash and cash equivalents
|
| | | | 121,232 | | | | | | 25,112 | | |
Ending cash and cash equivalents
|
| | | $ | 253,091 | | | | | $ | 84,347 | | |
Supplementary Cash Flow Information | | | | | | | | | | | | | |
Interest paid
|
| | | | 1,246 | | | | | | 1,298 | | |
Income taxes paid
|
| | | | 15 | | | | | | 31 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available-for-sale March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 81,125 | | | | | $ | 751 | | | | | $ | (1,305) | | | | | $ | 80,571 | | |
Mortgage-backed securities
|
| | | | 175,979 | | | | | | 2,606 | | | | | | (1,906) | | | | | | 176,679 | | |
Corporate Securities
|
| | | | 13,098 | | | | | | 116 | | | | | | (76) | | | | | | 13,138 | | |
Obligations of states and political subdivisions
|
| | | | 88,444 | | | | | | 1,006 | | | | | | (466) | | | | | | 88,984 | | |
Total debt securities
|
| | | $ | 358,646 | | | | | $ | 4,479 | | | | | $ | (3,753) | | | | | $ | 359,372 | | |
Available-for-sale December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 82,409 | | | | | $ | 1,394 | | | | | $ | (382) | | | | | $ | 83,421 | | |
Mortgage-backed securities
|
| | | | 157,408 | | | | | | 3,633 | | | | | | (257) | | | | | | 160,784 | | |
Corporate Securities
|
| | | | 10,603 | | | | | | 57 | | | | | | (33) | | | | | | 10,627 | | |
Obligations of states and political subdivisions
|
| | | | 73,421 | | | | | | 1,883 | | | | | | (31) | | | | | | 75,273 | | |
Total debt securities
|
| | | $ | 323,841 | | | | | $ | 6,967 | | | | | $ | (703) | | | | | $ | 330,105 | | |
| | |
Available-for-sale
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Due in one year or less
|
| | | $ | 22,713 | | | | | $ | 22,765 | | |
Due after one through five years
|
| | | | 9,622 | | | | | | 9,713 | | |
Due after five through ten years
|
| | | | 51,869 | | | | | | 51,403 | | |
Due after ten years
|
| | | | 98,463 | | | | | | 98,812 | | |
| | | | | 182,667 | | | | | | 182,693 | | |
Mortgage-backed securities
|
| | | | 175,979 | | | | | | 176,679 | | |
Total debt securities
|
| | | $ | 358,646 | | | | | $ | 359,372 | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
Available-for-sale March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 28,547 | | | | | $ | (1,019) | | | | | $ | 20,060 | | | | | $ | (286) | | | | | $ | 48,607 | | | | | $ | (1,305) | | |
Mortgage-backed securities
|
| | | | 66,667 | | | | | | (1,857) | | | | | | 13,770 | | | | | | (49) | | | | | | 80,437 | | | | | | (1,906) | | |
Corporate Securities
|
| | | | 3,505 | | | | | | (76) | | | | | | — | | | | | | — | | | | | | 3,505 | | | | | | (76) | | |
Obligations of states and political subdivisions
|
| | | | 24,640 | | | | | | (466) | | | | | | — | | | | | | — | | | | | | 24,640 | | | | | | (466) | | |
Total debt securities
|
| | | $ | 123,359 | | | | | $ | (3,418) | | | | | $ | 33,830 | | | | | $ | (335) | | | | | $ | 157,189 | | | | | $ | (3,753) | | |
Available-for-sale December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 17,948 | | | | | $ | (52) | | | | | $ | 20,779 | | | | | $ | (330) | | | | | $ | 38,727 | | | | | $ | (382) | | |
Mortgage-backed securities
|
| | | | 35,580 | | | | | | (208) | | | | | | 1,887 | | | | | | (49) | | | | | | 37,467 | | | | | | (257) | | |
Corporate Securities
|
| | | | 1,551 | | | | | | (33) | | | | | | — | | | | | | — | | | | | | 1,551 | | | | | | (33) | | |
Obligations of states and political subdivisions
|
| | | | 15,373 | | | | | | (31) | | | | | | — | | | | | | — | | | | | | 15,373 | | | | | | (31) | | |
Total debt securities
|
| | | $ | 70,452 | | | | | $ | (324) | | | | | $ | 22,666 | | | | | $ | (379) | | | | | $ | 93,118 | | | | | $ | (703) | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Commercial and industrial
|
| | | $ | 355,415 | | | | | $ | 299,049 | | |
Commercial real estate
|
| | | | 709,760 | | | | | | 698,130 | | |
Commercial real estate construction
|
| | | | 76,570 | | | | | | 63,544 | | |
Residential real estate
|
| | | | 58,123 | | | | | | 57,941 | | |
Home equity
|
| | | | 13,197 | | | | | | 13,960 | | |
Consumer
|
| | | | 18,563 | | | | | | 20,114 | | |
Total
|
| | | $ | 1,231,628 | | | | | $ | 1,152,738 | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 4,795 | | | | | $ | 9,782 | | | | | $ | 801 | | | | | $ | 381 | | | | | $ | 77 | | | | | $ | 336 | | | | | $ | 16,172 | | |
Provision for loan losses
|
| | | | 149 | | | | | | (195) | | | | | | 201 | | | | | | (35) | | | | | | (12) | | | | | | (42) | | | | | | 66 | | |
Loans charged-off
|
| | | | (16) | | | | | | (43) | | | | | | — | | | | | | — | | | | | | — | | | | | | (5) | | | | | | (64) | | |
Recoveries
|
| | | | 87 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 109 | | |
Ending balance
|
| | | $ | 5,015 | | | | | $ | 9,545 | | | | | $ | 1,002 | | | | | $ | 346 | | | | | $ | 65 | | | | | $ | 310 | | | | | $ | 16,283 | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
March 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 5,107 | | | | | $ | 5,951 | | | | | $ | 713 | | | | | $ | 384 | | | | | $ | 43 | | | | | $ | 77 | | | | | $ | 12,275 | | |
Provision for loan losses
|
| | | | (426) | | | | | | 1,603 | | | | | | (113) | | | | | | 2 | | | | | | 12 | | | | | | 122 | | | | | | 1,200 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3) | | | | | | (3) | | |
Recoveries
|
| | | | 6 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 9 | | |
Ending balance
|
| | | $ | 4,687 | | | | | $ | 7,555 | | | | | $ | 600 | | | | | $ | 386 | | | | | $ | 55 | | | | | $ | 198 | | | | | $ | 13,481 | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 456 | | | | | $ | 1,058 | | | | | $ | — | | | | | $ | 9 | | | | | $ | — | | | | | $ | 26 | | | | | $ | 1,549 | | |
collectively evaluated for impairment
|
| | | | 4,559 | | | | | | 8,487 | | | | | | 1,002 | | | | | | 337 | | | | | | 65 | | | | | | 284 | | | | | | 14,734 | | |
Total ending allowance
balance |
| | | $ | 5,015 | | | | | $ | 9,545 | | | | | $ | 1,002 | | | | | $ | 346 | | | | | $ | 65 | | | | | $ | 310 | | | | | $ | 16,283 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 3,694 | | | | | $ | 18,937 | | | | | $ | — | | | | | $ | 1,223 | | | | | $ | — | | | | | $ | 122 | | | | | $ | 23,976 | | |
collectively evaluated for impairment
|
| | | | 351,721 | | | | | | 690,823 | | | | | | 76,570 | | | | | | 56,900 | | | | | | 13,197 | | | | | | 18,441 | | | | | | 1,207,652 | | |
Total ending loans balance
|
| | | $ | 355,415 | | | | | $ | 709,760 | | | | | $ | 76,570 | | | | | $ | 58,123 | | | | | $ | 13,197 | | | | | $ | 18,563 | | | | | $ | 1,231,628 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 206 | | | | | $ | 1,084 | | | | | $ | — | | | | | $ | 15 | | | | | $ | — | | | | | $ | 27 | | | | | $ | 1,332 | | |
collectively evaluated for impairment
|
| | | | 4,589 | | | | | | 8,698 | | | | | | 801 | | | | | | 366 | | | | | | 77 | | | | | | 309 | | | | | | 14,840 | | |
Total ending allowance
balance |
| | | $ | 4,795 | | | | | $ | 9,782 | | | | | $ | 801 | | | | | $ | 381 | | | | | $ | 77 | | | | | $ | 336 | | | | | $ | 16,172 | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 2,410 | | | | | $ | 19,759 | | | | | $ | — | | | | | $ | 1,358 | | | | | $ | — | | | | | $ | 124 | | | | | $ | 23,651 | | |
collectively evaluated for impairment
|
| | | | 296,639 | | | | | | 678,371 | | | | | | 63,544 | | | | | | 56,583 | | | | | | 13,960 | | | | | | 19,990 | | | | | | 1,129,087 | | |
Total ending loans balance
|
| | | $ | 299,049 | | | | | $ | 698,130 | | | | | $ | 63,544 | | | | | $ | 57,941 | | | | | $ | 13,960 | | | | | $ | 20,114 | | | | | $ | 1,152,738 | | |
|
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance for
Loan Losses Allocated |
| |||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 320 | | | | | $ | 320 | | | | | $ | — | | |
Commercial real estate
|
| | | | 10,573 | | | | | | 9,164 | | | | | | — | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 578 | | | | | | 578 | | | | | | — | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 11,471 | | | | | $ | 10,062 | | | | | $ | — | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 3,374 | | | | | $ | 3,374 | | | | | $ | 456 | | |
Commercial real estate
|
| | | | 10,265 | | | | | | 9,773 | | | | | | 1,058 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 655 | | | | | | 645 | | | | | | 9 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 122 | | | | | | 122 | | | | | | 26 | | |
Total
|
| | | $ | 14,416 | | | | | $ | 13,914 | | | | | $ | 1,549 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 331 | | | | | $ | 331 | | | | | $ | — | | |
Commercial real estate
|
| | | | 10,621 | | | | | | 9,248 | | | | | | — | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance for
Loan Losses Allocated |
| |||||||||
Residential real estate
|
| | | | 1,148 | | | | | | 1,148 | | | | | | — | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 12,100 | | | | | $ | 10,727 | | | | | $ | — | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 2,079 | | | | | $ | 2,079 | | | | | $ | 206 | | |
Commercial real estate
|
| | | | 11,001 | | | | | | 10,511 | | | | | | 1,084 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 219 | | | | | | 210 | | | | | | 15 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 124 | | | | | | 124 | | | | | | 27 | | |
Total
|
| | | $ | 13,423 | | | | | $ | 12,924 | | | | | $ | 1,332 | | |
|
| | |
Average
Recorded Investment |
| |
Interest
Income Recognized(1) |
| ||||||
Three Months Ended March 31, 2021 | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 326 | | | | | $ | 4 | | |
Commercial real estate
|
| | | | 9,206 | | | | | | 89 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | |
Residential real estate
|
| | | | 578 | | | | | | — | | |
Home equity
|
| | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 10,110 | | | | | $ | 93 | | |
With an allowance recorded: | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 3,477 | | | | | $ | 45 | | |
Commercial real estate
|
| | | | 9,800 | | | | | | 89 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | |
Residential real estate
|
| | | | 647 | | | | | | 6 | | |
Home equity
|
| | | | — | | | | | | — | | |
Consumer
|
| | | | 123 | | | | | | 2 | | |
Total
|
| | | $ | 14,047 | | | | | $ | 142 | | |
| | |
Average
Recorded Investment |
| |
Interest
Income Recognized(1) |
| ||||||
Three Months Ended March 31, 2020 | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 74 | | | | | $ | 1 | | |
Commercial real estate
|
| | | | 1,328 | | | | | | 20 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | |
Residential real estate
|
| | | | 412 | | | | | | — | | |
Home equity
|
| | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 1,814 | | | | | $ | 21 | | |
With an allowance recorded: | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 2,896 | | | | | $ | 32 | | |
Commercial real estate
|
| | | | 14,633 | | | | | | 229 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | |
Residential real estate
|
| | | | 229 | | | | | | 2 | | |
Home equity
|
| | | | 51 | | | | | | — | | |
Consumer
|
| | | | 131 | | | | | | 2 | | |
Total
|
| | | $ | 17,940 | | | | | $ | 265 | | |
|
| | |
Non-accrual
|
| |
Loans Past Due Over 90 Days
Still Accruing |
| ||||||||||||||||||
| | |
March 31, 2021
|
| |
December 31, 2020
|
| |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||
Commercial and industrial
|
| | | $ | — | | | | | $ | — | | | | | $ | 345 | | | | | $ | 457 | | |
Commercial real estate
|
| | | | 1,345 | | | | | | 1,345 | | | | | | — | | | | | | — | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 655 | | | | | | 657 | | | | | | 2 | | | | | | 2 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | 93 | | | | | | 61 | | |
Total
|
| | | $ | 2,000 | | | | | $ | 2,002 | | | | | $ | 440 | | | | | $ | 520 | | |
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total
Past Due |
| |
Loans
Not Past Due |
| |||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 181 | | | | | $ | 173 | | | | | $ | 345 | | | | | $ | 699 | | | | | $ | 354,716 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 1,345 | | | | | | 1,345 | | | | | | 708,415 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,570 | | |
Residential real estate
|
| | | | 597 | | | | | | — | | | | | | 579 | | | | | | 1,176 | | | | | | 56,947 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,197 | | |
Consumer
|
| | | | 210 | | | | | | 293 | | | | | | 93 | | | | | | 596 | | | | | | 17,967 | | |
Total
|
| | | $ | 988 | | | | | $ | 466 | | | | | $ | 2,362 | | | | | $ | 3,816 | | | | | $ | 1,227,812 | | |
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total
Past Due |
| |
Loans
Not Past Due |
| |||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 123 | | | | | $ | 201 | | | | | $ | 457 | | | | | $ | 781 | | | | | $ | 298,268 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 1,345 | | | | | | 1,345 | | | | | | 696,785 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,544 | | |
Residential real estate
|
| | | | 570 | | | | | | — | | | | | | 580 | | | | | | 1,150 | | | | | | 56,791 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,960 | | |
Consumer
|
| | | | 132 | | | | | | 272 | | | | | | 61 | | | | | | 465 | | | | | | 19,649 | | |
Total
|
| | | $ | 825 | | | | | $ | 473 | | | | | $ | 2,443 | | | | | $ | 3,741 | | | | | $ | 1,148,997 | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| | |
Number of
Loans |
| |
Unpaid
Principal Balance |
| |
Number of
Loans |
| |
Unpaid
Principal Balance |
| ||||||||||||
Commercial and industrial
|
| | | | 7 | | | | | $ | 796 | | | | | | 9 | | | | | $ | 3,390 | | |
Commercial real estate
|
| | | | 15 | | | | | | 31,415 | | | | | | 19 | | | | | $ | 44,782 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 596 | | |
Total
|
| | | | 22 | | | | | $ | 32,211 | | | | | | 29 | | | | | $ | 48,768 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Total
|
| ||||||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 350,348 | | | | | $ | 3,001 | | | | | $ | 2,066 | | | | | $ | — | | | | | $ | — | | | | | $ | 355,415 | | |
Commercial real estate
|
| | | | 697,515 | | | | | | 4,132 | | | | | | 8,113 | | | | | | — | | | | | | — | | | | | | 709,760 | | |
Commercial real estate construction
|
| | | | 76,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,570 | | |
Residential real estate
|
| | | | 56,978 | | | | | | — | | | | | | 1,145 | | | | | | — | | | | | | — | | | | | | 58,123 | | |
Home equity
|
| | | | 13,197 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,197 | | |
Consumer
|
| | | | 18,441 | | | | | | — | | | | | | 122 | | | | | | — | | | | | | — | | | | | | 18,563 | | |
Total
|
| | | $ | 1,213,049 | | | | | $ | 7,133 | | | | | $ | 11,446 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,231,628 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Total
|
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 293,763 | | | | | $ | 3,023 | | | | | $ | 2,263 | | | | | $ | — | | | | | $ | — | | | | | $ | 299,049 | | |
Commercial real estate
|
| | | | 685,808 | | | | | | 4,164 | | | | | | 8,158 | | | | | | — | | | | | | — | | | | | | 698,130 | | |
Commercial real estate construction
|
| | | | 63,544 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,544 | | |
Residential real estate
|
| | | | 56,793 | | | | | | — | | | | | | 1,148 | | | | | | — | | | | | | — | | | | | | 57,941 | | |
Home equity
|
| | | | 13,960 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,960 | | |
Consumer
|
| | | | 19,990 | | | | | | — | | | | | | 124 | | | | | | — | | | | | | — | | | | | | 20,114 | | |
Total
|
| | | $ | 1,133,858 | | | | | $ | 7,187 | | | | | $ | 11,693 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,152,738 | | |
| | |
Total at
March 31, 2021 |
| |
Fair Value Measurements Using:
|
| ||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
U.S. government agencies
|
| | | $ | 80,571 | | | | | $ | — | | | | | $ | 80,571 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 176,679 | | | | | | — | | | | | | 176,679 | | | | | | — | | |
Corporate securities
|
| | | | 13,138 | | | | | | — | | | | | | 13,138 | | | | | | — | | |
Obligations of states and political
subdivisions |
| | | | 88,984 | | | | | | — | | | | | | 88,984 | | | | | | — | | |
Total securities available for sale
|
| | | $ | 359,372 | | | | | $ | — | | | | | $ | 359,372 | | | | | $ | — | | |
| | |
Total at
December 31, 2020 |
| |
Fair Value Measurements Using:
|
| ||||||||||||||||||
| | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
U.S. government agencies
|
| | | | 83,421 | | | | | $ | — | | | | | $ | 83,421 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 160,784 | | | | | | — | | | | | | 160,784 | | | | | | — | | |
Corporate securities
|
| | | | 10,627 | | | | | | — | | | | | | 10,627 | | | | | | — | | |
Obligations of states and political
subdivisions |
| | | | 75,273 | | | | | | — | | | | | | 75,273 | | | | | | — | | |
Total securities available for sale
|
| | | $ | 330,105 | | | | | $ | — | | | | | $ | 330,105 | | | | | $ | — | | |
| | |
March 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 253,091 | | | | | $ | 253,091 | | | | | $ | 253,091 | | | | | $ | — | | | | | $ | — | | |
Loans, net
|
| | | | 1,215,345 | | | | | | 1,218,031 | | | | | | — | | | | | | — | | | | | | 1,218,031 | | |
Accrued interest receivable
|
| | | | 7,319 | | | | | | 7,319 | | | | | | — | | | | | | 1,639 | | | | | | 5,680 | | |
Restricted investment in bank stocks
|
| | | | 1,752 | | | | | | NA | | | | | | — | | | | | | — | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,733,559 | | | | | | 1,733,805 | | | | | | 1,643,180 | | | | | | 90,625 | | | | | | — | | |
Note payable
|
| | | | 3,000 | | | | | | 3,065 | | | | | | — | | | | | | 3,065 | | | | | | — | | |
Subordinated notes, net of issuance
costs |
| | | | 19,340 | | | | | | 19,978 | | | | | | — | | | | | | 19,978 | | | | | | — | | |
Accrued interest payable
|
| | | | 83 | | | | | | 83 | | | | | | — | | | | | | 83 | | | | | | — | | |
Off-balance sheet financial instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 121,232 | | | | | $ | 121,232 | | | | | $ | 121,232 | | | | | $ | — | | | | | $ | — | | |
Loans, net
|
| | | | 1,136,566 | | | | | | 1,139,472 | | | | | | — | | | | | | — | | | | | | 1,139,472 | | |
Accrued interest receivable
|
| | | | 6,295 | | | | | | 6,295 | | | | | | — | | | | | | 1,389 | | | | | | 4,906 | | |
Restricted investment in bank stocks
|
| | | | 1,449 | | | | | | NA | | | | | | — | | | | | | — | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,489,294 | | | | | | 1,489,615 | | | | | | 1,398,095 | | | | | | 91,520 | | | | | | — | | |
Note payable
|
| | | | 3,000 | | | | | | 3,087 | | | | | | — | | | | | | 3,087 | | | | | | — | | |
Subordinated notes, net of issuance costs
|
| | | | 19,323 | | | | | | 19,758 | | | | | | — | | | | | | 19,758 | | | | | | — | | |
Accrued interest payable
|
| | | | 307 | | | | | | 307 | | | | | | — | | | | | | 307 | | | | | | — | | |
Off-balance sheet financial instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
March 31, 2021
|
| |
December 31, 2020
|
| ||||||
Noninterest-bearing demand accounts
|
| | | $ | 598,493 | | | | | $ | 521,093 | | |
Interest-bearing demand accounts
|
| | | | 276,987 | | | | | | 236,951 | | |
Money market accounts
|
| | | | 599,127 | | | | | | 483,044 | | |
Savings accounts
|
| | | | 168,933 | | | | | | 157,007 | | |
Certificates of Deposit
|
| | | | 90,019 | | | | | | 91,199 | | |
Total deposits
|
| | | $ | 1,733,559 | | | | | $ | 1,489,294 | | |
|
2021
|
| | | $ | 63,743 | | |
|
2022
|
| | | | 20,434 | | |
|
2023
|
| | | | 5,468 | | |
|
2024
|
| | | | 374 | | |
| | | | | $ | 90,019 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Service cost
|
| | | $ | 47 | | | | | $ | 35 | | |
Interest cost
|
| | | | 190 | | | | | | 230 | | |
Expected return on plan assets
|
| | | | (515) | | | | | | (465) | | |
Amortization of transition cost
|
| | | | (12) | | | | | | (12) | | |
Amortization of net loss
|
| | | | 5 | | | | | | 28 | | |
Net periodic benefit cost/(income)
|
| | | $ | (285) | | | | | $ | (184) | | |
| | |
Shares
|
| |
Weighted
Average Fair Value |
| ||||||
Non-vested at beginning of period
|
| | | | 25,369 | | | | | $ | 28.78 | | |
Granted
|
| | | | 15,162 | | | | | $ | 28.75 | | |
Vested
|
| | | | (11,653) | | | | | $ | 28.34 | | |
Forfeited
|
| | | | — | | | | | $ | — | | |
Non-vested at end of period
|
| | | | 28,878 | | | | | $ | 28.95 | | |
| | |
Unrealized
Gains and Losses on Available-for- Sale Securities |
| |
Defined Benefit
Pension Items |
| |
Deferred
Compensation Liability |
| |
Total
|
| ||||||||||||
Three Months Ended March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 4,949 | | | | | $ | (3,277) | | | | | $ | 147 | | | | | $ | 1,819 | | |
Other comprehensive income/(loss) before reclassification
|
| | | | (4,376) | | | | | | — | | | | | | (2) | | | | | | (4,378) | | |
| | |
Unrealized
Gains and Losses on Available-for- Sale Securities |
| |
Defined Benefit
Pension Items |
| |
Deferred
Compensation Liability |
| |
Total
|
| ||||||||||||
Less amounts reclassified from accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net current period other comprehensive income/(loss)
|
| | | | (4,376) | | | | | | — | | | | | | (2) | | | | | | (4,378) | | |
Ending balance
|
| | | $ | 573 | | | | | $ | (3,277) | | | | | $ | 145 | | | | | $ | (2,559) | | |
|
| | |
Unrealized
Gains and Losses on Available-for- Sale Securities |
| |
Defined Benefit
Pension Items |
| |
Deferred
Compensation Liability |
| |
Total
|
| ||||||||||||
Three Months Ended March 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 439 | | | | | $ | (4,642) | | | | | $ | 159 | | | | | $ | (4,044) | | |
Other comprehensive income/(loss) before reclassification
|
| | | | 3,784 | | | | | | — | | | | | | (3) | | | | | | 3,781 | | |
Less amounts reclassified from accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net current period other comprehensive income/(loss)
|
| | | | 3,784 | | | | | | — | | | | | | (3) | | | | | | 3,781 | | |
Ending balance
|
| | | $ | 4,223 | | | | | $ | (4,642) | | | | | $ | 156 | | | | | $ | (263) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Noninterest Income
|
| | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | $ | 175 | | | | | $ | 208 | | |
Trust income
|
| | | | 1,124 | | | | | | 1,038 | | |
Investment advisory income
|
| | | | 1,176 | | | | | | 901 | | |
Earnings on bank owned life insurance(a)
|
| | | | 171 | | | | | | 165 | | |
Other(b)
|
| | | | 246 | | | | | | 229 | | |
Total Noninterest Income
|
| | | $ | 2,892 | | | | | $ | 2,541 | | |
As of and for the three months ended March 31, 2021
|
| |
Banking
|
| |
Wealth Management
|
| |
Total Segments
|
| |||||||||
Net interest income
|
| | | $ | 13,740 | | | | | $ | — | | | | | $ | 13,740 | | |
Noninterest income
|
| | | | 592 | | | | | | 2,300 | | | | | | 2,892 | | |
Provision for loan loss
|
| | | | (66) | | | | | | — | | | | | | (66) | | |
Noninterest expenses
|
| | | | (8,672) | | | | | | (1,644) | | | | | | (10,316) | | |
Income tax expense
|
| | | | (1,087) | | | | | | (138) | | | | | | (1,225) | | |
Net income
|
| | | $ | 4,507 | | | | | $ | 518 | | | | | $ | 5,025 | | |
Total assets
|
| | | $ | 1,900,373 | | | | | $ | 8,381 | | | | | $ | 1,908,754 | | |
As of and for the three months ended March 31, 2020
|
| |
Banking
|
| |
Wealth Management
|
| |
Total Segments
|
| |||||||||
Net interest income
|
| | | $ | 11,354 | | | | | $ | — | | | | | $ | 11,354 | | |
Noninterest income
|
| | | | 602 | | | | | | 1,939 | | | | | | 2,541 | | |
Provision for loan loss
|
| | | | (1,200) | | | | | | — | | | | | | (1,200) | | |
Noninterest expenses
|
| | | | (8,084) | | | | | | (1,507) | | | | | | (9,591) | | |
Income tax expense
|
| | | | (537) | | | | | | (91) | | | | | | (628) | | |
Net income
|
| | | $ | 2,135 | | | | | $ | 341 | | | | | $ | 2,476 | | |
Total assets
|
| | | $ | 1,656,974 | | | | | $ | 7,962 | | | | | $ | 1,664,936 | | |
| | |
Actual
|
| |
For Capital Adequacy Purposes
|
| |
For Capital Adequacy
Purposes with Capital Buffer |
| |
To be Well Capitalized
under Prompt Corrective Action Provisions |
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
March 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | $ | 159,270 | | | | | | 13.64% | | | | | $ | 93,434 | | | | | | 8.00% | | | | | $ | 115,333 | | | | | | 9.875% | | | | | $ | 116,793 | | | | | | 10.00% | | |
Tier 1 (Core) capital to risk weighted assets
|
| | | | 144,648 | | | | | | 12.39% | | | | | | 70,076 | | | | | | 6.00% | | | | | | 91,974 | | | | | | 7.875% | | | | | | 93,434 | | | | | | 8.00% | | |
Common Tier 1 (CET1) to risk weighted assets
|
| | | | 144,648 | | | | | | 12.39% | | | | | | 52,557 | | | | | | 4.50% | | | | | | 74,455 | | | | | | 6.375% | | | | | | 75,915 | | | | | | 6.50% | | |
Tier 1 (Core) Capital to average assets
|
| | | | 144,648 | | | | | | 8.19% | | | | | | 70,681 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 88,351 | | | | | | 5.00% | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | $ | 150,397 | | | | | | 13.49% | | | | | $ | 89,207 | | | | | | 8.00% | | | | | $ | 110,115 | | | | | | 9.875% | | | | | $ | 111,509 | | | | | | 10.00% | | |
Tier 1 (Core) capital to risk weighted assets
|
| | | | 136,446 | | | | | | 12.24% | | | | | | 66,906 | | | | | | 6.00% | | | | | | 87,814 | | | | | | 7.875% | | | | | | 89,207 | | | | | | 8.00% | | |
Common Tier 1 (CET1) to risk weighted assets
|
| | | | 136,446 | | | | | | 12.24% | | | | | | 50,179 | | | | | | 4.50% | | | | | | 71,087 | | | | | | 6.375% | | | | | | 72,481 | | | | | | 6.50% | | |
Tier 1 (Core) Capital to average assets
|
| | | | 136,446 | | | | | | 8.16% | | | | | | 66,891 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 83,613 | | | | | | 5.00% | | |
|
|
| |
|
|
| | |
2020
|
| |
2019
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 121,232 | | | | | $ | 25,112 | | |
Investment securities – available-for-sale
|
| | | | 330,105 | | | | | | 254,915 | | |
Restricted investment in bank stocks
|
| | | | 1,449 | | | | | | 1,474 | | |
Loans
|
| | | | 1,152,738 | | | | | | 892,124 | | |
Allowance for loan losses
|
| | | | (16,172) | | | | | | (12,275) | | |
Loans, net
|
| | | | 1,136,566 | | | | | | 879,849 | | |
Net Premises and equipment
|
| | | | 14,017 | | | | | | 14,599 | | |
Accrued interest receivable
|
| | | | 6,295 | | | | | | 3,202 | | |
Bank owned life insurance
|
| | | | 28,520 | | | | | | 27,818 | | |
Goodwill
|
| | | | 5,359 | | | | | | 5,359 | | |
Intangible assets
|
| | | | 1,963 | | | | | | 2,249 | | |
Other assets
|
| | | | 19,430 | | | | | | 14,975 | | |
TOTAL ASSETS
|
| | | $ | 1,664,936 | | | | | $ | 1,229,552 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 521,093 | | | | | $ | 335,469 | | |
Interest-bearing
|
| | | | 968,201 | | | | | | 747,663 | | |
Total deposits
|
| | | | 1,489,294 | | | | | | 1,083,132 | | |
FHLB advances
|
| | | | — | | | | | | 5,000 | | |
Note payable
|
| | | | 3,000 | | | | | | 3,000 | | |
Subordinated notes, net of issuance costs
|
| | | | 19,323 | | | | | | — | | |
Accrued expenses and other liabilities
|
| | | | 17,896 | | | | | | 16,357 | | |
TOTAL LIABILITIES
|
| | | | 1,529,513 | | | | | | 1,107,489 | | |
STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
Common stock, $0.50 par value; 15,000,000 shares authorized; 4,533,304
issued; 4,483,102 and 4,504,389 outstanding, at December 31, 2020 and 2019, respectively |
| | | | 2,266 | | | | | | 2,266 | | |
Surplus
|
| | | | 85,111 | | | | | | 85,178 | | |
Retained Earnings
|
| | | | 47,683 | | | | | | 39,589 | | |
Accumulated other comprehensive income (loss), net of taxes
|
| | | | 1,819 | | | | | | (4,044) | | |
Treasury stock, at cost; 50,202 and 28,915 shares at December 31, | | | | | | | | | | | | | |
2020 and 2019, respectively
|
| | | | (1,456) | | | | | | (926) | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 135,423 | | | | | | 122,063 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 1,664,936 | | | | | $ | 1,229,552 | | |
| | |
2020
|
| |
2019
|
| ||||||
INTEREST INCOME | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 47,522 | | | | | $ | 40,803 | | |
Interest on investment securities:
|
| | | | | | | | | | | | |
Taxable
|
| | | | 4,651 | | | | | | 5,724 | | |
Tax exempt
|
| | | | 994 | | | | | | 641 | | |
Interest on Federal funds sold and other
|
| | | | 294 | | | | | | 853 | | |
TOTAL INTEREST INCOME
|
| | | | 53,461 | | | | | | 48,121 | | |
INTEREST EXPENSE | | | | | | | | | | | | | |
Interest on savings and NOW accounts
|
| | | | 3,389 | | | | | | 3,291 | | |
Interest on time deposits
|
| | | | 917 | | | | | | 1,221 | | |
Interest on FHLB advances
|
| | | | 10 | | | | | | 147 | | |
Interest on note payable
|
| | | | 160 | | | | | | 181 | | |
Interest on subordinated notes
|
| | | | 246 | | | | | | — | | |
TOTAL INTEREST EXPENSE
|
| | | | 4,722 | | | | | | 4,840 | | |
NET INTEREST INCOME
|
| | | | 48,739 | | | | | | 43,281 | | |
Provision for loan losses
|
| | | | 5,413 | | | | | | 2,195 | | |
NET INTEREST INCOME AFTER
|
| | | | | | | | | | | | |
PROVISION FOR LOAN LOSSES
|
| | | | 43,326 | | | | | | 41,086 | | |
NONINTEREST INCOME | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 682 | | | | | | 921 | | |
Trust income
|
| | | | 4,074 | | | | | | 3,531 | | |
Investment advisory income
|
| | | | 4,105 | | | | | | 3,927 | | |
Investment securities gains(losses)
|
| | | | 804 | | | | | | (219) | | |
Earnings on bank owned life insurance
|
| | | | 702 | | | | | | 690 | | |
Other
|
| | | | 1,056 | | | | | | 964 | | |
TOTAL NONINTEREST INCOME
|
| | | | 11,423 | | | | | | 9,814 | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | |
Salaries
|
| | | | 17,788 | | | | | | 16,407 | | |
Employee benefits
|
| | | | 4,163 | | | | | | 4,128 | | |
Occupancy expense
|
| | | | 3,744 | | | | | | 3,523 | | |
Professional fees
|
| | | | 3,318 | | | | | | 2,342 | | |
Directors’ fees and expenses
|
| | | | 1,088 | | | | | | 1,108 | | |
Computer software expense
|
| | | | 4,038 | | | | | | 3,133 | | |
FDIC assessment
|
| | | | 910 | | | | | | 370 | | |
Advertising expenses
|
| | | | 1,191 | | | | | | 1,177 | | |
Advisor expenses related to trust income
|
| | | | 455 | | | | | | 377 | | |
Telephone expenses
|
| | | | 552 | | | | | | 459 | | |
Intangible amortization
|
| | | | 286 | | | | | | 286 | | |
Other
|
| | | | 2,698 | | | | | | 3,181 | | |
TOTAL NONINTEREST EXPENSE
|
| | | | 40,231 | | | | | | 36,491 | | |
Income before income taxes
|
| | | | 14,518 | | | | | | 14,409 | | |
Provision for income taxes
|
| | | | 2,839 | | | | | | 2,928 | | |
NET INCOME
|
| | | $ | 11,679 | | | | | $ | 11,481 | | |
Basic and diluted earnings per share
|
| | | $ | 2.59 | | | | | $ | 2.56 | | |
Weighted average shares outstanding
|
| | | | 4,508,508 | | | | | | 4,484,317 | | |
| | |
2020
|
| |
2019
|
| ||||||
Net Income
|
| | | $ | 11,679 | | | | | $ | 11,481 | | |
Other comprehensive income: | | | | | | | | | | | | | |
Unrealized gains/losses on securities:
|
| | | | | | | | | | | | |
Unrealized holding gain arising during the year
|
| | | | 6,512 | | | | | | 5,356 | | |
Reclassification adjustment for (gains)/losses included in net income
|
| | | | (804) | | | | | | 219 | | |
Tax effect
|
| | | | 1,198 | | | | | | 1,171 | | |
Net of tax
|
| | | | 4,510 | | | | | | 4,404 | | |
Defined benefit pension plans:
|
| | | | | | | | | | | | |
Net gain arising during the period
|
| | | | 1,664 | | | | | | 584 | | |
Reclassification adjustment for amortization of prior service cost and net gains included in net periodic pension cost
|
| | | | 65 | | | | | | 111 | | |
Tax effect
|
| | | | 364 | | | | | | 146 | | |
Net of tax
|
| | | | 1,365 | | | | | | 549 | | |
Deferred compensation liability:
|
| | | | | | | | | | | | |
Unrealized loss
|
| | | | (15) | | | | | | (13) | | |
Tax effect
|
| | | | (3) | | | | | | (2) | | |
Net of tax
|
| | | | (12) | | | | | | (11) | | |
Total other comprehensive income
|
| | | | 5,863 | | | | | | 4,942 | | |
Total comprehensive income
|
| | | $ | 17,542 | | | | | $ | 16,423 | | |
| | |
Common Stock
|
| |
Surplus
|
| |
Retained Earnings
|
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Treasury Stock
|
| |
Total
|
| ||||||||||||||||||
Balance, January 1, 2019
|
| | | $ | 2,266 | | | | | $ | 85,496 | | | | | $ | 31,695 | | | | | $ | (8,986) | | | | | $ | (1,192) | | | | | $ | 109,279 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 11,481 | | | | | | — | | | | | | — | | | | | | 11,481 | | |
Other comprehensive income, net of taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 4,942 | | | | | | — | | | | | | 4,942 | | |
Cash dividends declared ($0.80 per share)
|
| | | | — | | | | | | — | | | | | | (3,587) | | | | | | — | | | | | | — | | | | | | (3,587) | | |
Issue of restricted stock (13,873 shares)
|
| | | | — | | | | | | (375) | | | | | | — | | | | | | — | | | | | | 375 | | | | | | — | | |
Treasury stock purchased (16,873 shares)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (455) | | | | | | (455) | | |
Restricted stock expense
|
| | | | — | | | | | | 319 | | | | | | — | | | | | | — | | | | | | — | | | | | | 319 | | |
Stock-based compensation (6,264 shares)
|
| | | | — | | | | | | (175) | | | | | | — | | | | | | — | | | | | | 346 | | | | | | 171 | | |
Stock issuance costs
|
| | | | — | | | | | | (87) | | | | | | — | | | | | | — | | | | | | — | | | | | | (87) | | |
Balance, December 31, 2019
|
| | | | 2,266 | | | | | | 85,178 | | | | | | 39,589 | | | | | | (4,044) | | | | | | (926) | | | | | | 122,063 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 11,679 | | | | | | — | | | | | | — | | | | | | 11,679 | | |
Other comprehensive income, net of taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,863 | | | | | | — | | | | | | 5,863 | | |
Cash dividends declared ($0.80 per share)
|
| | | | — | | | | | | — | | | | | | (3,585) | | | | | | — | | | | | | — | | | | | | (3,585) | | |
Issue of restricted stock (14,532 shares)
|
| | | | — | | | | | | (442) | | | | | | — | | | | | | — | | | | | | 442 | | | | | | — | | |
Treasury stock purchased (41,201 shares)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,164) | | | | | | (1,164) | | |
Restricted stock expense
|
| | | | — | | | | | | 413 | | | | | | — | | | | | | — | | | | | | — | | | | | | 413 | | |
Stock-based compensation (5,382 shares)
|
| | | | — | | | | | | (38) | | | | | | — | | | | | | — | | | | | | 192 | | | | | | 154 | | |
Balance, December 31, 2020
|
| | | $ | 2,266 | | | | | $ | 85,111 | | | | | $ | 47,683 | | | | | $ | 1,819 | | | | | $ | (1,456) | | | | | $ | 135,423 | | |
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 11,679 | | | | | | 11,481 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 5,413 | | | | | | 2,195 | | |
Depreciation
|
| | | | 1,274 | | | | | | 1,189 | | |
Accretion on loans
|
| | | | (2,843) | | | | | | (1,258) | | |
Amortization of intangibles
|
| | | | 286 | | | | | | 286 | | |
Deferred income tax provision (benefit)
|
| | | | (260) | | | | | | (426) | | |
Investment securities (gains) losses
|
| | | | (804) | | | | | | 219 | | |
Restricted stock expense
|
| | | | 413 | | | | | | 319 | | |
Stock-based compensation
|
| | | | 154 | | | | | | 171 | | |
Net amortization of investment premiums
|
| | | | 2,329 | | | | | | 2,242 | | |
Earnings on bank owned life insurance
|
| | | | (702) | | | | | | (690) | | |
Net change in:
|
| | | | | | | | | | | | |
Accrued interest receivable
|
| | | | (3,093) | | | | | | (194) | | |
Other assets
|
| | | | (4,029) | | | | | | (5,331) | | |
Other liabilities
|
| | | | 1,527 | | | | | | 3,530 | | |
Net cash from operating activities
|
| | | | 11,344 | | | | | | 13,733 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of investment securities available-for-sale
|
| | | | (218,813) | | | | | | (99,355) | | |
Proceeds from sales and paydowns of investment securities available-for-sale
|
| | | | 100,947 | | | | | | 82,388 | | |
Proceeds from maturities and calls of investment securities available-for-sale
|
| | | | 46,860 | | | | | | 20,702 | | |
Decrease (increase) in restricted investment in bank stocks, net
|
| | | | 25 | | | | | | 1,048 | | |
Loans purchased
|
| | | | (43,305) | | | | | | (24,540) | | |
Principal returned on loans purchased
|
| | | | 17,322 | | | | | | 3,821 | | |
Net increase in loans
|
| | | | (233,304) | | | | | | (132,718) | | |
Additions to premises and equipment
|
| | | | (692) | | | | | | (1,854) | | |
Net cash from investing activities
|
| | | | (330,960) | | | | | | (150,508) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 406,162 | | | | | | 178,124 | | |
Net change in FHLB overnight advances
|
| | | | (5,000) | | | | | | (20,500) | | |
Net change in FHLB term advances
|
| | | | — | | | | | | (10,000) | | |
Repayments of note payable
|
| | | | — | | | | | | (57) | | |
Issuance of subordinated notes, net of issuance costs
|
| | | | 19,323 | | | | | | — | | |
Expenses for proceeds from issuance of common stock
|
| | | | — | | | | | | (87) | | |
Cash dividends paid
|
| | | | (3,585) | | | | | | (3,587) | | |
Purchases of treasury stock
|
| | | | (1,164) | | | | | | (380) | | |
Net cash from financing activities
|
| | | | 415,736 | | | | | | 143,513 | | |
Net change in cash and cash equivalents
|
| | | | 96,120 | | | | | | 6,738 | | |
Beginning cash and cash equivalents
|
| | | | 25,112 | | | | | | 18,374 | | |
Ending cash and cash equivalents
|
| | | $ | 121,232 | | | | | $ | 25,112 | | |
Supplementary Cash Flow Information | | | | | | | | | | | | | |
Interest paid
|
| | | | 4,616 | | | | | | 4,840 | | |
Income taxes paid
|
| | | | 3,015 | | | | | | 2,876 | | |
Supplementary Schedule of Non Cash Investing Activities | | | | | | | | | | | | | |
Initial recognition of operating lease right-of-use asset
|
| | | | — | | | | | | 1,368 | | |
Initial recognition of operating lease liabilities
|
| | | | — | | | | | | 1,368 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available-for-sale December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 82,409 | | | | | $ | 1,394 | | | | | $ | (382) | | | | | $ | 83,421 | | |
Mortgage-backed securities
|
| | | | 157,408 | | | | | | 3,633 | | | | | | (257) | | | | | $ | 160,784 | | |
Corporate Securities
|
| | | | 10,603 | | | | | | 57 | | | | | | (33) | | | | | $ | 10,627 | | |
Obligations of states and political subdivisions
|
| | | | 73,421 | | | | | | 1,883 | | | | | | (31) | | | | | $ | 75,273 | | |
Total debt securities
|
| | | $ | 323,841 | | | | | $ | 6,967 | | | | | $ | (703) | | | | | $ | 330,105 | | |
Available-for-sale December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 84,746 | | | | | $ | 273 | | | | | $ | (730) | | | | | $ | 84,289 | | |
Mortgage-backed securities
|
| | | | 158,246 | | | | | | 1,463 | | | | | | (620) | | | | | $ | 159,089 | | |
Obligations of states and political subdivisions
|
| | | | 11,367 | | | | | | 170 | | | | | | — | | | | | $ | 11,537 | | |
Total debt securities
|
| | | $ | 254,359 | | | | | $ | 1,906 | | | | | $ | (1,350) | | | | | $ | 254,915 | | |
| | |
2020
|
| |
2019
|
| ||||||
Proceeds
|
| | | $ | 23,238 | | | | | $ | 30,280 | | |
Gross gains
|
| | | | 954 | | | | | | 41 | | |
Gross losses
|
| | | | 150 | | | | | | 260 | | |
| | |
Available-for-sale
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Due in one year or less
|
| | | $ | 35,891 | | | | | $ | 36,033 | | |
Due after one through five years
|
| | | | 33,585 | | | | | | 34,030 | | |
Due after five through ten years
|
| | | | 49,248 | | | | | | 49,797 | | |
Due after ten years
|
| | | | 47,709 | | | | | | 49,461 | | |
| | | | | 166,433 | | | | | | 169,321 | | |
Mortgage-backed securities
|
| | | | 157,408 | | | | | | 160,784 | | |
Total debt securities
|
| | | $ | 323,841 | | | | | $ | 330,105 | | |
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
Available-for-sale December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 17,948 | | | | | $ | (52) | | | | | $ | 20,779 | | | | | $ | (330) | | | | | $ | 38,727 | | | | | $ | (382) | | |
Mortgage-backed securities
|
| | | | 35,580 | | | | | | (208) | | | | | | 1,887 | | | | | | (49) | | | | | | 37,467 | | | | | | (257) | | |
Corporate Securities
|
| | | | 1,551 | | | | | | (33) | | | | | | | | | | | | | | | | | | 1,551 | | | | | | (33) | | |
Obligations of states and political subdivisions
|
| | | | 15,373 | | | | | | (31) | | | | | | — | | | | | | — | | | | | | 15,373 | | | | | | (31) | | |
Total debt securities
|
| | | $ | 70,452 | | | | | $ | (324) | | | | | $ | 22,666 | | | | | $ | (379) | | | | | $ | 93,118 | | | | | $ | (703) | | |
Available-for-sale December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 18,502 | | | | | $ | (87) | | | | | $ | 26,404 | | | | | $ | (643) | | | | | $ | 44,906 | | | | | $ | (730) | | |
Mortgage-backed securities
|
| | | | 23,941 | | | | | | (182) | | | | | | 36,272 | | | | | | (438) | | | | | | 60,213 | | | | | | (620) | | |
Obligations of states and political subdivisions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total debt securities
|
| | | $ | 42,443 | | | | | $ | (269) | | | | | $ | 62,676 | | | | | $ | (1,081) | | | | | $ | 105,119 | | | | | $ | (1,350) | | |
| | |
2020
|
| |
2019
|
| ||||||
Commercial and industrial
|
| | | $ | 299,049 | | | | | $ | 222,111 | | |
Commercial real estate
|
| | | | 698,130 | | | | | | 534,407 | | |
Commercial real estate construction
|
| | | | 63,544 | | | | | | 56,412 | | |
Residential real estate
|
| | | | 57,941 | | | | | | 65,290 | | |
Home equity
|
| | | | 13,960 | | | | | | 11,668 | | |
Consumer
|
| | | | 20,114 | | | | | | 2,236 | | |
Total
|
| | | $ | 1,152,738 | | | | | $ | 892,124 | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| | |||||||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Beginning balance
|
| | | $ | 5,107 | | | | | $ | 5,951 | | | | | $ | 713 | | | | | $ | 384 | | | | | $ | 43 | | | | | $ | 77 | | | | | $ | 12,275 | | | | ||
Provision for loan
losses |
| | | | 917 | | | | | | 4,046 | | | | | | 88 | | | | | | 48 | | | | | | 34 | | | | | | 280 | | | | | | 5,413 | | | | ||
Loans charged-off
|
| | | | (1,239) | | | | | | (219) | | | | | | — | | | | | | (51) | | | | | | — | | | | | | (28) | | | | | | (1,537) | | | | | |
Recoveries
|
| | | | 10 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 21 | | | | ||
Ending balance
|
| | | $ | 4,795 | | | | | $ | 9,782 | | | | | $ | 801 | | | | | $ | 381 | | | | | $ | 77 | | | | | $ | 336 | | | | | $ | 16,172 | | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| | |||||||||||||||||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Beginning balance
|
| | | $ | 3,883 | | | | | $ | 5,708 | | | | | $ | 567 | | | | | $ | 353 | | | | | $ | 105 | | | | | $ | 47 | | | | | $ | 10,663 | | | | ||
Provision for loan
losses |
| | | | 1,469 | | | | | | 645 | | | | | | 146 | | | | | | (84) | | | | | | (61) | | | | | | 80 | | | | | | 2,195 | | | | ||
Loans charged-off
|
| | | | (352) | | | | | | (453) | | | | | | — | | | | | | (41) | | | | | | (1) | | | | | | (59) | | | | | | (906) | | | | | |
Recoveries
|
| | | | 107 | | | | | | 51 | | | | | | — | | | | | | 156 | | | | | | — | | | | | | 9 | | | | | | 323 | | | | ||
Ending balance
|
| | | $ | 5,107 | | | | | $ | 5,951 | | | | | $ | 713 | | | | | $ | 384 | | | | | $ | 43 | | | | | $ | 77 | | | | | $ | 12,275 | | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 206 | | | | | $ | 1,084 | | | | | $ | — | | | | | $ | 15 | | | | | $ | — | | | | | $ | 27 | | | | | $ | 1,332 | | |
collectively evaluated for impairment
|
| | | | 4,589 | | | | | | 8,698 | | | | | | 801 | | | | | | 366 | | | | | | 77 | | | | | | 309 | | | | | | 14,840 | | |
Total ending allowance balance
|
| | | $ | 4,795 | | | | | $ | 9,782 | | | | | $ | 801 | | | | | $ | 381 | | | | | $ | 77 | | | | | $ | 336 | | | | | $ | 16,172 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 2,410 | | | | | $ | 19,759 | | | | | $ | — | | | | | $ | 1,358 | | | | | $ | — | | | | | $ | 124 | | | | | $ | 23,651 | | |
collectively evaluated for impairment
|
| | | | 296,639 | | | | | | 678,371 | | | | | | 63,544 | | | | | | 56,583 | | | | | | 13,960 | | | | | | 19,990 | | | | | | 1,129,087 | | |
Total ending loans balance
|
| | | $ | 299,049 | | | | | $ | 698,130 | | | | | $ | 63,544 | | | | | $ | 57,941 | | | | | $ | 13,960 | | | | | $ | 20,114 | | | | | $ | 1,152,738 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 446 | | | | | $ | 655 | | | | | $ | — | | | | | $ | 24 | | | | | $ | — | | | | | $ | 28 | | | | | $ | 1,153 | | |
collectively evaluated for impairment
|
| | | | 4,661 | | | | | | 5,296 | | | | | | 713 | | | | | | 360 | | | | | | 43 | | | | | | 49 | | | | | | 11,122 | | |
Total ending allowance balance
|
| | | $ | 5,107 | | | | | $ | 5,951 | | | | | $ | 713 | | | | | $ | 384 | | | | | $ | 43 | | | | | $ | 77 | | | | | $ | 12,275 | | |
| | |
Commercial
and Industrial |
| |
Commercial
Real Estate |
| |
Commercial
Real Estate Construction |
| |
Residential
Real Estate |
| |
Home
Equity |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
individually evaluated for impairment
|
| | | $ | 502 | | | | | $ | 12,127 | | | | | $ | — | | | | | $ | 224 | | | | | $ | — | | | | | $ | 132 | | | | | $ | 12,985 | | |
collectively evaluated for impairment
|
| | | | 221,609 | | | | | | 522,280 | | | | | | 56,412 | | | | | | 65,066 | | | | | | 11,668 | | | | | | 2,104 | | | | | | 879,139 | | |
Total ending loans balance
|
| | | $ | 222,111 | | | | | $ | 534,407 | | | | | $ | 56,412 | | | | | $ | 65,290 | | | | | $ | 11,668 | | | | | $ | 2,236 | | | | | $ | 892,124 | | |
|
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance for
Loan Losses Allocated |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Cash Basis
Interest Recognized |
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 331 | | | | | $ | 331 | | | | | $ | — | | | | | $ | 169 | | | | | $ | 23 | | | | | $ | 23 | | |
Commercial real estate
|
| | | | 10,621 | | | | | | 9,248 | | | | | | — | | | | | | 4,937 | | | | | | 296 | | | | | | 296 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 1,148 | | | | | | 1,148 | | | | | | — | | | | | | 574 | | | | | | 44 | | | | | | 44 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 12,100 | | | | | $ | 10,727 | | | | | $ | — | | | | | $ | 5,680 | | | | | $ | 363 | | | | | $ | 363 | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 2,079 | | | | | $ | 2,079 | | | | | $ | 206 | | | | | $ | 1,287 | | | | | $ | 147 | | | | | $ | 147 | | |
Commercial real estate
|
| | | | 11,001 | | | | | | 10,511 | | | | | | 1,084 | | | | | | 11,005 | | | | | | 466 | | | | | | 466 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 219 | | | | | | 210 | | | | | | 15 | | | | | | 217 | | | | | | 5 | | | | | | 5 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 124 | | | | | | 124 | | | | | | 27 | | | | | | 128 | | | | | | 7 | | | | | | 7 | | |
Total
|
| | | $ | 13,423 | | | | | $ | 12,924 | | | | | $ | 1,332 | | | | | $ | 12,637 | | | | | $ | 625 | | | | | $ | 625 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 7 | | | | | $ | 7 | | | | | $ | — | | | | | $ | 28 | | | | | $ | 1 | | | | | $ | 1 | | |
Commercial real estate
|
| | | | 627 | | | | | | 627 | | | | | | — | | | | | | 641 | | | | | | 40 | | | | | | 40 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Allowance for
Loan Losses Allocated |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Cash Basis
Interest Recognized |
| ||||||||||||||||||
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 634 | | | | | $ | 634 | | | | | $ | — | | | | | $ | 669 | | | | | $ | 41 | | | | | $ | 41 | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 495 | | | | | $ | 495 | | | | | $ | 446 | | | | | $ | 472 | | | | | $ | 9 | | | | | $ | 9 | | |
Commercial real estate
|
| | | | 13,357 | | | | | | 11,500 | | | | | | 655 | | | | | | 11,774 | | | | | | 708 | | | | | | 708 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 224 | | | | | | 224 | | | | | | 24 | | | | | | 232 | | | | | | 10 | | | | | | 10 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 132 | | | | | | 132 | | | | | | 28 | | | | | | 137 | | | | | | 8 | | | | | | 8 | | |
Total
|
| | | $ | 14,208 | | | | | $ | 12,351 | | | | | $ | 1,153 | | | | | $ | 12,615 | | | | | $ | 735 | | | | | $ | 735 | | |
|
| | |
Non-accrual
|
| |
Loans Past Due Over 90 Days
Still Accruing |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Commercial and industrial
|
| | | $ | — | | | | | $ | 502 | | | | | $ | 457 | | | | | $ | 215 | | |
Commercial real estate
|
| | | | 1,345 | | | | | | 959 | | | | | | — | | | | | | — | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 657 | | | | | | 88 | | | | | | 2 | | | | | | 416 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | 51 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | — | | |
Total
|
| | | $ | 2,002 | | | | | $ | 1,549 | | | | | $ | 520 | | | | | $ | 682 | | |
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total
Past Due |
| |
Loans
Not Past Due |
| |||||||||||||||
December 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 123 | | | | | $ | 201 | | | | | $ | 457 | | | | | $ | 781 | | | | | $ | 298,268 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 1,345 | | | | | | 1,345 | | | | | | 696,785 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,544 | | |
Residential real estate
|
| | | | 570 | | | | | | — | | | | | | 580 | | | | | | 1,150 | | | | | | 56,791 | | |
Home equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,960 | | |
Consumer
|
| | | | 132 | | | | | | 272 | | | | | | 61 | | | | | | 465 | | | | | | 19,649 | | |
Total
|
| | | $ | 825 | | | | | $ | 473 | | | | | $ | 2,443 | | | | | $ | 3,741 | | | | | $ | 1,148,997 | | |
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total
Past Due |
| |
Loans
Not Past Due |
| |||||||||||||||
December 31, 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 525 | | | | | $ | 118 | | | | | $ | 717 | | | | | $ | 1,360 | | | | | $ | 220,751 | | |
Commercial real estate
|
| | | | 4,149 | | | | | | 183 | | | | | | 959 | | | | | | 5,291 | | | | | | 529,116 | | |
Commercial real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 56,412 | | |
Residential real estate
|
| | | | 875 | | | | | | — | | | | | | 416 | | | | | | 1,291 | | | | | | 63,999 | | |
Home equity
|
| | | | 125 | | | | | | 59 | | | | | | 51 | | | | | | 235 | | | | | | 11,433 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,236 | | |
Total
|
| | | $ | 5,674 | | | | | $ | 360 | | | | | $ | 2,143 | | | | | $ | 8,177 | | | | | $ | 883,947 | | |
| | |
Number of
Loans |
| |
Unpaid
Principal Balance |
| ||||||
Commercial and industrial
|
| | | | 9 | | | | | $ | 3,390 | | |
Commercial real estate
|
| | | | 19 | | | | | | 44,782 | | |
Consumer
|
| | | | 1 | | | | | | 596 | | |
Total
|
| | | | 29 | | | | | $ | 48,768 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Total
|
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 293,763 | | | | | $ | 3,023 | | | | | $ | 2,263 | | | | | $ | — | | | | | $ | — | | | | | $ | 299,049 | | |
Commercial real estate
|
| | | | 685,808 | | | | | | 4,164 | | | | | | 8,158 | | | | | | — | | | | | | — | | | | | | 698,130 | | |
Commercial real estate construction
|
| | | | 63,544 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,544 | | |
Residential real estate
|
| | | | 56,793 | | | | | | — | | | | | | 1,148 | | | | | | — | | | | | | — | | | | | | 57,941 | | |
Home equity
|
| | | | 13,960 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,960 | | |
Consumer
|
| | | | 19,990 | | | | | | — | | | | | | 124 | | | | | | — | | | | | | — | | | | | | 20,114 | | |
Total
|
| | | $ | 1,133,858 | | | | | $ | 7,187 | | | | | $ | 11,693 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,152,738 | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Total
|
| ||||||||||||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial
|
| | | $ | 217,994 | | | | | $ | 1,581 | | | | | $ | 2,536 | | | | | $ | — | | | | | $ | — | | | | | $ | 222,111 | | |
Commercial real estate
|
| | | | 519,416 | | | | | | 4,049 | | | | | | 10,942 | | | | | | — | | | | | | — | | | | | | 534,407 | | |
Commercial real estate construction
|
| | | | 56,412 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 56,412 | | |
Residential real estate
|
| | | | 64,879 | | | | | | — | | | | | | 411 | | | | | | — | | | | | | — | | | | | | 65,290 | | |
Home equity
|
| | | | 11,668 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,668 | | |
Consumer
|
| | | | 2,104 | | | | | | — | | | | | | 132 | | | | | | — | | | | | | — | | | | | | 2,236 | | |
Total
|
| | | $ | 872,473 | | | | | $ | 5,630 | | | | | $ | 14,021 | | | | | $ | — | | | | | $ | — | | | | | $ | 892,124 | | |
| | |
2020
|
| |
2019
|
| ||||||
Balance, beginning of year
|
| | | $ | 5,443 | | | | | $ | 418 | | |
Additions
|
| | | | — | | | | | | 5,069 | | |
Repayments
|
| | | | (51) | | | | | | (44) | | |
Balance, end of year
|
| | | $ | 5,392 | | | | | $ | 5,443 | | |
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
| | |
Total at
December 31, 2020 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | | | | | | | | | | |||||||||||||||
U.S. government agencies
|
| | | | 83,421 | | | | | $ | — | | | | | $ | 83,421 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 160,784 | | | | | | — | | | | | | 160,784 | | | | | | — | | |
Corporate securities
|
| | | | 10,627 | | | | | | — | | | | | | 10,627 | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 75,273 | | | | | | — | | | | | | 75,273 | | | | | | — | | |
Total securities available for sale
|
| | | $ | 330,105 | | | | | $ | — | | | | | $ | 330,105 | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
| | |
Total at
December 31, 2019 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
U.S. government agencies
|
| | | | 84,289 | | | | | $ | — | | | | | $ | 84,289 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 159,089 | | | | | | — | | | | | | 159,089 | | | | | | — | | |
Obligations of states and political subdivisions
|
| | | | 11,537 | | | | | | — | | | | | | 11,537 | | | | | | — | | |
Total securities available for sale
|
| | | $ | 254,915 | | | | | $ | — | | | | | $ | 254,915 | | | | | $ | — | | |
| | |
Fair Value Measurements Using:
|
| |||||||||||||||||||||
| | |
Total at
December 31, 2019 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans
|
| | | $ | 1,622 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,622 | | |
|
December 31, 2020
|
| |
Fair Value
Value |
| |
Valuation Technique
|
| |
Unobservable Input
|
| |
Range
(Average) |
|
|
Impaired loans
|
| | $1,622 | | |
Appraisal of collateral(1)
|
| |
Appraisal and liquidation
adjustments(2) |
| |
5 – 20%
(10)% |
|
| | |
December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 121,232 | | | | | $ | 121,232 | | | | | $ | 121,232 | | | | | $ | — | | | | | $ | — | | |
Loans, net
|
| | | | 1,136,566 | | | | | | 1,139,472 | | | | | | — | | | | | | — | | | | | | 1,139,472 | | |
Accrued interest receivable
|
| | | | 6,295 | | | | | | 6,295 | | | | | | — | | | | | | 1,389 | | | | | | 4,906 | | |
Restricted investment in bank stocks
|
| | | | 1,449 | | | | | | NA | | | | | | — | | | | | | — | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,489,294 | | | | | | 1,489,615 | | | | | | 1,398,095 | | | | | | 91,520 | | | | | | — | | |
Note payable
|
| | | | 3,000 | | | | | | 3,087 | | | | | | — | | | | | | 3,087 | | | | | | — | | |
Subordinated notes
|
| | | | 19,323 | | | | | | 19,758 | | | | | | — | | | | | | 19,758 | | | | | | — | | |
Accrued interest payable
|
| | | | 307 | | | | | | 307 | | | | | | — | | | | | | 307 | | | | | | — | | |
Off-balance sheet financial instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 25,112 | | | | | $ | 25,112 | | | | | $ | 25,112 | | | | | $ | — | | | | | $ | — | | |
Loans, net
|
| | | | 879,849 | | | | | | 879,551 | | | | | | — | | | | | | — | | | | | | 879,551 | | |
Accrued interest receivable
|
| | | | 3,202 | | | | | | 3,202 | | | | | | — | | | | | | 1,202 | | | | | | 2,000 | | |
Restricted investment in bank stocks
|
| | | | 1,474 | | | | | | NA | | | | | | — | | | | | | — | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,083,132 | | | | | | 1,086,740 | | | | | | 994,475 | | | | | | 92,265 | | | | | | — | | |
FHLB advances
|
| | | | 5,000 | | | | | | 4,996 | | | | | | — | | | | | | 4,996 | | | | | | — | | |
Note payable
|
| | | | 3,000 | | | | | | 3,000 | | | | | | — | | | | | | 3,000 | | | | | | — | | |
Accrued interest payable
|
| | | | 200 | | | | | | 200 | | | | | | — | | | | | | 200 | | | | | | — | | |
Off-balance sheet financial instruments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
2020
|
| |
2019
|
| ||||||
Land
|
| | | $ | 3,152 | | | | | $ | 3,152 | | |
Buildings and improvements
|
| | | | 12,727 | | | | | | 12,545 | | |
Furniture and equipment
|
| | | | 6,514 | | | | | | 6,183 | | |
Leasehold improvements
|
| | | | 5,332 | | | | | | 5,521 | | |
| | | | | 27,725 | | | | | | 27,401 | | |
Accumulated depreciation and amortization
|
| | | | (13,708) | | | | | | (12,802) | | |
Premises and equipment, net
|
| | | $ | 14,017 | | | | | $ | 14,599 | | |
| | |
2020
|
| |
2019
|
| ||||||
Beginning of year
|
| | | $ | 5,359 | | | | | $ | 5,359 | | |
Acquired goodwill impairment
|
| | | | — | | | | | | — | | |
End of year
|
| | | $ | 5,359 | | | | | $ | 5,359 | | |
| | |
Gross
Intangible Asset |
| |
Accumulated
Amortization |
| ||||||
December 31, 2020 | | | | | | | | | | | | | |
Customer lists and intangible assets
|
| | | $ | 4,284 | | | | | | (2,321) | | |
| | | | $ | 4,284 | | | | | | (2,321) | | |
December 31, 2019 | | | | | | | | | | | | | |
Customer lists and intangible assets
|
| | | $ | 4,284 | | | | | | (2,035) | | |
| | | | $ | 4,284 | | | | | | (2,035) | | |
| | |
2020
|
| |
2019
|
| ||||||
Noninterest-bearing demand accounts
|
| | | $ | 521,093 | | | | | $ | 335,469 | | |
Interest-bearing demand accounts
|
| | | | 236,951 | | | | | | 166,907 | | |
Money market accounts
|
| | | | 483,044 | | | | | | 368,799 | | |
Savings accounts
|
| | | | 157,007 | | | | | | 123,300 | | |
Certificates of Deposit
|
| | | | 91,199 | | | | | | 88,657 | | |
Total deposits
|
| | | $ | 1,489,294 | | | | | $ | 1,083,132 | | |
|
2020 (matured not renewed)
|
| | | $ | 700 | | |
|
2021
|
| | | | 74,061 | | |
|
2022
|
| | | | 11,347 | | |
|
2023
|
| | | | 5,091 | | |
| | | | | $ | 91,199 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||
Federal Home Loan Bank (FHLB) advances
|
| | | $ | — | | | | | | 0.00% | | | | | $ | 5,000 | | | | | | 1.81% | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Amount
|
| |
Rate
|
| |
Amount
|
| |
Rate
|
| ||||||||||||
Note payable
|
| | | $ | 3,000 | | | | | | 5.60% | | | | | $ | 3,000 | | | | | | 5.60% | | |
| | |
2020
|
| |
2019
|
| ||||||
Change in projected benefit obligation: | | | | | | | | | | | | | |
Beginning of year
|
| | | $ | 26,665 | | | | | $ | 23,829 | | |
Service cost
|
| | | | 141 | | | | | | 163 | | |
Interest cost
|
| | | | 920 | | | | | | 1,043 | | |
Benefits paid
|
| | | | (1,407) | | | | | | (1,472) | | |
Actuarial loss
|
| | | | 3,109 | | | | | | 3,102 | | |
End of year
|
| | | $ | 29,428 | | | | | $ | 26,665 | | |
Change in fair value of assets: | | | | | | | | | | | | | |
Beginning of year
|
| | | $ | 31,738 | | | | | $ | 24,955 | | |
Contributions
|
| | | | 3,000 | | | | | | 3,000 | | |
Actual return on plan assets
|
| | | | 6,680 | | | | | | 5,238 | | |
Benefits paid and expenses
|
| | | | (1,455) | | | | | | (1,455) | | |
End of year
|
| | | $ | 39,963 | | | | | $ | 31,738 | | |
| | |
2020
|
| |
2019
|
| ||||||
Funded status at end of year (plan assets less benefit obligation)
|
| | | $ | 10,535 | | | | | $ | 5,073 | | |
| | |
2020
|
| |
2019
|
| ||||||
Total net actuarial loss
|
| | | $ | (4,544) | | | | | $ | (6,320) | | |
Transition asset
|
| | | | 76 | | | | | | 123 | | |
| | | | $ | (4,468) | | | | | $ | (6,197) | | |
| | |
2020
|
| |
2019
|
| ||||||
Service cost
|
| | | $ | 141 | | | | | $ | 163 | | |
Interest cost
|
| | | | 920 | | | | | | 1,043 | | |
Expected return on plan assets
|
| | | | (1,860) | | | | | | (1,569) | | |
Amortization of transition cost
|
| | | | (48) | | | | | | (48) | | |
Amortization of net loss
|
| | | | 113 | | | | | | 159 | | |
Net periodic benefit cost
|
| | | $ | (734) | | | | | $ | (252) | | |
Net gain
|
| | | $ | (1,664) | | | | | $ | (584) | | |
Amortization of transition asset
|
| | | | 48 | | | | | | 48 | | |
Amortization of prior service cost
|
| | | | (113) | | | | | | (159) | | |
Total recognized in other comprehensive income
|
| | | $ | (1,729) | | | | | | (695) | | |
Total recognized in net periodic benefit cost and other comprehensive income
|
| | | $ | (2,463) | | | | | $ | (947) | | |
| | |
2020
|
| |
2019
|
| ||||||
Discount rate
|
| | | | 2.65% | | | | | | 3.55% | | |
Rate of compensation increase
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
2020
|
| |
2019
|
| ||||||
Discount rate
|
| | | | 3.55% | | | | | | 4.53% | | |
Expected long-term rate of return on plan assets
|
| | | | 6.00% | | | | | | 6.50% | | |
Rate of compensation increase
|
| | | | 0.00% | | | | | | 0.00% | | |
| Equity securities | | | Dividend discount model, the smoothed earnings yield model and the equity risk premium model | |
| Fixed income securities | | | Current yield-to-maturity and forecasts of future yields | |
|
Other financial instruments
|
| | Comparison of the specific investment’s risk to that of fixed income and equity instruments and other judgments | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
Target
Allocation |
| |
Actual
Allocation |
| |
Target
Allocation |
| |
Actual
Allocation |
| ||||||||||||
Asset category: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash equivalents
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Equity securities
|
| | | | 28.25% | | | | | | 31.56% | | | | | | 28.25% | | | | | | 31.75% | | |
Fixed income securities
|
| | | | 59.75% | | | | | | 62.60% | | | | | | 59.75% | | | | | | 57.65% | | |
Other financial instruments
|
| | | | 12.00% | | | | | | 5.84% | | | | | | 12.00% | | | | | | 10.60% | | |
Total
|
| | | | | | | | | | 100.00% | | | | | | | | | | | | 100.00% | | |
| | |
Fair Value Measurements at
December 31, 2020 Using: |
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currencies
|
| | | $ | 2 | | | | | $ | 2 | | | | | $ | — | | | | | $ | — | | |
| | | | | 2 | | | | | | 2 | | | | | | — | | | | | | — | | |
Fixed income securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Bonds
|
| | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | |
| | | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | |
Other investments
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Commingled pension trust funds-realty
|
| | | | 39,959 | | | | | | — | | | | | | 39,959 | | | | | | — | | |
| | | | | 39,959 | | | | | | — | | | | | | 39,959 | | | | | | — | | |
Total plan assets
|
| | | $ | 39,963 | | | | | $ | 2 | | | | | $ | 39,961 | | | | | $ | — | | |
| | |
Fair Value Measurements at
December 31, 2019 Using: |
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Cash equivalents:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currencies
|
| | | $ | 6 | | | | | $ | 6 | | | | | $ | — | | | | | $ | — | | |
| | | | | 6 | | | | | | 6 | | | | | | — | | | | | | — | | |
Fixed income securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Bonds
|
| | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | |
| | | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | |
Other Investments
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Commingled pension trust funds-realty
|
| | | | 31,730 | | | | | | — | | | | | | 31,730 | | | | | | — | | |
| | | | | 31,730 | | | | | | — | | | | | | 31,730 | | | | | | — | | |
Total plan assets
|
| | | $ | 31,738 | | | | | $ | 6 | | | | | $ | 31,732 | | | | | $ | — | | |
| | |
Pension
Benefits |
| |||
2021
|
| | | $ | 1,336 | | |
2022
|
| | | | 1,416 | | |
2023
|
| | | | 1,478 | | |
2024
|
| | | | 1,517 | | |
2025
|
| | | | 1,544 | | |
Following 5 years
|
| | | $ | 7,704 | | |
Percentage of
Compensation |
| |
Participant Age Range
|
|
1.0% | | | Under age 35 | |
2.0% | | | 35 years of age, but less than 45 | |
5.0% | | | 45 years of age, but less than 55 | |
8.5% | | | 55 years of age or older | |
| | |
Shares
|
| |
Weighted
Average Fair Value |
| ||||||
Non-vested at December 31, 2019
|
| | | | 24,012 | | | | | $ | 26.31 | | |
Granted
|
| | | | 14,532 | | | | | $ | 30.40 | | |
Vested
|
| | | | (10,567) | | | | | $ | 25.84 | | |
Forfeited
|
| | | | (2,608) | | | | | $ | 26.98 | | |
Non-vested at December 31, 2020
|
| | | | 25,369 | | | | | $ | 28.78 | | |
| | |
2020
|
| |
2019
|
| ||||||
Current expense | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,007 | | | | | $ | 3,236 | | |
State
|
| | | | 92 | | | | | | 118 | | |
Total
|
| | | | 3,099 | | | | | | 3,354 | | |
Deferred expense (benefit)
|
| | | | | | | | | | | | |
Federal
|
| | | | (140) | | | | | | (339) | | |
State
|
| | | | (393) | | | | | | (766) | | |
Total
|
| | | | (533) | | | | | | (1,105) | | |
Change in valuation allowance
|
| | | | 273 | | | | | | 679 | | |
Total provision for income taxes
|
| | | $ | 2,839 | | | | | $ | 2,928 | | |
| | |
2020
|
| |
2019
|
| ||||||
Tax expense at statutory rate
|
| | | $ | 3,049 | | | | | $ | 3,026 | | |
(Decrease) increase in taxes resulting from: | | | | | | | | | | | | | |
Net earnings on bank-owned life insurance
|
| | | | (147) | | | | | | (145) | | |
Tax-exempt municipal bond income, net of disallowed interest expense
|
| | | | (198) | | | | | | (134) | | |
State income tax, net of federal tax benefit
|
| | | | (349) | | | | | | (498) | | |
Valuation allowance
|
| | | | 273 | | | | | | 679 | | |
Other
|
| | | | 211 | | | | | | — | | |
Total provision for income tax
|
| | | $ | 2,839 | | | | | $ | 2,928 | | |
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 4,181 | | | | | $ | 3,237 | | |
Reserve for unfunded commitments
|
| | | | 52 | | | | | | 167 | | |
Deferred loan fees, net of costs
|
| | | | 292 | | | | | | 268 | | |
Deferred compensation
|
| | | | 2,319 | | | | | | 2,218 | | |
Accumulated depreciation
|
| | | | — | | | | | | 70 | | |
Non accrual interest
|
| | | | 355 | | | | | | 387 | | |
State NOL
|
| | | | 1,977 | | | | | | 1,651 | | |
Pension/deferred compensation OCI
|
| | | | 1,098 | | | | | | 1,576 | | |
| | | | | 10,274 | | | | | | 9,574 | | |
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax liabilities: | | | | | | | | | | | | | |
Intangible assets
|
| | | | (761) | | | | | | (683) | | |
Organization costs – holding company
|
| | | | (18) | | | | | | (16) | | |
Organization costs – HVIA
|
| | | | (20) | | | | | | (17) | | |
Pension
|
| | | | (2,349) | | | | | | (1,670) | | |
Available for sale securities
|
| | | | (1,279) | | | | | | (116) | | |
Accumulated depreciation
|
| | | | (353) | | | | | | — | | |
Accretion
|
| | | | (54) | | | | | | (41) | | |
| | | | | (4,834) | | | | | | (2,543) | | |
Net deferred tax asset before valuation allowance
|
| | | | 5,440 | | | | | | 7,031 | | |
Valuation allowance
|
| | | | (2,780) | | | | | | (2,838) | | |
Net deferred tax asset
|
| | | $ | 2,660 | | | | | $ | 4,193 | | |
|
| | |
Unrealized
Gains and Losses on Available-for- Sale Securities |
| |
Defined Benefit
Pension Items |
| |
Deferred
Compensation Liability |
| |
Total
|
| ||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 439 | | | | | $ | (4,642) | | | | | $ | 159 | | | | | $ | (4,044) | | |
Other comprehensive income (loss) before reclassification
|
| | | | 5,145 | | | | | | 1,314 | | | | | | (12) | | | | | | 6,447 | | |
Less amounts reclassified from accumulated other comprehensive income
|
| | | | (635) | | | | | | 51 | | | | | | — | | | | | | (584) | | |
Net current period other comprehensive income
|
| | | | 4,510 | | | | | | 1,365 | | | | | | (12) | | | | | | 5,863 | | |
Ending balance
|
| | | $ | 4,949 | | | | | $ | (3,277) | | | | | $ | 147 | | | | | $ | 1,819 | | |
| | |
Unrealized
Gains and Losses on Available-for- Sale Securities |
| |
Defined Benefit
Pension Items |
| |
Deferred
Compensation Liability |
| |
Total
|
| ||||||||||||
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | (3,965) | | | | | $ | (5,191) | | | | | $ | 170 | | | | | $ | (8,986) | | |
Other comprehensive income (loss) before reclassification
|
| | | | 4,577 | | | | | | 461 | | | | | | (11) | | | | | | 5,027 | | |
Less amounts reclassified from accumulated other comprehensive income (loss)
|
| | | | (173) | | | | | | 88 | | | | | | — | | | | | | (85) | | |
Net current period other comprehensive income
|
| | | | 4,404 | | | | | | 549 | | | | | | (11) | | | | | | 4,942 | | |
Ending balance
|
| | | $ | 439 | | | | | $ | (4,642) | | | | | $ | 159 | | | | | $ | (4,044) | | |
Details about Accumulated Other
Comprehensive Income Components |
| |
Amount Reclassified from
Accumulated Other Comprehensive Income |
| |
Affected Line Item in the Statement
where Net Income is Presented |
| |||||||||
| | |
2020
|
| |
2019
|
| | | | ||||||
Unrealized gains and losses on available-
for-sale securities |
| | | | | | | | | | | | | | | |
Realized (losses) gains on securities available-for-sale
|
| | | $ | 804 | | | | | $ | (219) | | | |
Investment security gains (losses)
|
|
Total before tax
|
| | | | 804 | | | | | | (219) | | | | | |
Tax effect
|
| | | | 169 | | | | | | (46) | | | | Provision for income taxes | |
Net of tax
|
| | | $ | 635 | | | | | $ | (173) | | | | | |
Amortization of defined benefit
pension items |
| | | | | | | | | | | | | | | |
Transition asset
|
| | | | (48) | | | | | | (48) | | | | Other expense | |
Actuarial gains (losses)
|
| | | $ | 113 | | | | | $ | 159 | | | | Other expense | |
Total before tax
|
| | | | 65 | | | | | | 111 | | | | | |
Tax effect
|
| | | | 14 | | | | | | 23 | | | | Provision for income taxes | |
Net of tax
|
| | | $ | 51 | | | | | $ | 88 | | | | | |
Total reclassifications for the
|
| | | | | | | | | | | | | | | |
period, net of tax
|
| | | $ | 686 | | | | | $ | (85) | | | | | |
| | |
Actual
|
| |
For Capital Adequacy Purposes
|
| |
For Capital Adequacy
Purposes with Capital Buffer |
| |
To be Well Capitalized
under Prompt Corrective Action Provisions |
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | $ | 150,397 | | | | | | 13.49% | | | | | $ | 89,207 | | | | | | 8.00% | | | | | $ | 110,115 | | | | | | 9.875% | | | | | $ | 111,509 | | | | | | 10.00% | | |
Tier 1 (Core) capital to risk weighted assets
|
| | | | 136,446 | | | | | | 12.24% | | | | | | 66,906 | | | | | | 6.00% | | | | | | 87,814 | | | | | | 7.875% | | | | | | 89,207 | | | | | | 8.00% | | |
Common Tier 1 (CET1) to risk weighted assets
|
| | | | 136,446 | | | | | | 12.24% | | | | | | 50,179 | | | | | | 4.50% | | | | | | 71,087 | | | | | | 6.375% | | | | | | 72,481 | | | | | | 6.50% | | |
Tier 1 (Core) Capital to average assets
|
| | | | 136,446 | | | | | | 8.16% | | | | | | 66,891 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 83,613 | | | | | | 5.00% | | |
2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital to risk weighted assets
|
| | | $ | 129,233 | | | | | | 13.87% | | | | | $ | 74,517 | | | | | | 8.00% | | | | | $ | 91,982 | | | | | | 9.875% | | | | | $ | 93,147 | | | | | | 10.00% | | |
Tier 1 (Core) capital to risk weighted assets
|
| | | | 117,588 | | | | | | 12.62% | | | | | | 55,888 | | | | | | 6.00% | | | | | | 73,353 | | | | | | 7.875% | | | | | | 74,517 | | | | | | 8.00% | | |
Common Tier 1 (CET1) to risk weighted assets
|
| | | | 117,588 | | | | | | 12.62% | | | | | | 41,916 | | | | | | 4.50% | | | | | | 59,381 | | | | | | 6.375% | | | | | | 60,545 | | | | | | 6.50% | | |
Tier 1 (Core) Capital to average assets
|
| | | | 117,588 | | | | | | 9.47% | | | | | | 49,664 | | | | | | 4.00% | | | | | | N/A | | | | | | N/A | | | | | | 62,079 | | | | | | 5.00% | | |
| Years Ending December 31, | | | | | | | |
|
2021
|
| | | $ | 625 | | |
|
2022
|
| | | | 326 | | |
|
2023
|
| | | | 278 | | |
|
2024
|
| | | | 220 | | |
|
2025
|
| | | | 143 | | |
|
Thereafter
|
| | | | 451 | | |
|
Total undiscounted lease payments
|
| | | $ | 2,043 | | |
|
Discount
|
| | | $ | 114 | | |
|
Total discounted lease payments
|
| | | $ | 1,929 | | |
|
Operating lease weighted average remaining lease term (years)
|
| |
5.69 years
|
| |||
|
Operating lease weighted average discount rate
|
| | | | 2.93% | | |
| | |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||
Noninterest Income | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | $ | 682 | | | | | $ | 921 | | |
Trust income
|
| | | | 4,074 | | | | | | 3,531 | | |
Investment advisory income
|
| | | | 4,105 | | | | | | 3,927 | | |
Investment securities gains (losses)(a)
|
| | | | 804 | | | | | | (219) | | |
Earnings on bank owned life insurance(a)
|
| | | | 702 | | | | | | 689 | | |
Other(b)
|
| | | | 1,056 | | | | | | 965 | | |
Total Noninterest Income
|
| | | $ | 11,423 | | | | | $ | 9,814 | | |
| | |
2020
|
| |
2019
|
| ||||||
Commitments to extend credit
|
| | | $ | 230,200 | | | | | $ | 207,733 | | |
Standby letters of credit
|
| | | | 6,510 | | | | | | 4,738 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 10,929 | | | | | $ | 2,359 | | |
Investment in subsidiaries
|
| | | | 145,497 | | | | | | 120,832 | | |
Goodwill and intangible assets
|
| | | | 2,136 | | | | | | 2,421 | | |
Other assets
|
| | | | 26 | | | | | | 24 | | |
Total assets
|
| | | $ | 158,588 | | | | | $ | 125,636 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Subordinated notes, net of issuance costs
|
| | | $ | 19,323 | | | | | $ | — | | |
Note payable
|
| | | | 3,000 | | | | | | 3,000 | | |
Other liabilities
|
| | | | 842 | | | | | | 573 | | |
Total liabilities
|
| | | | 23,165 | | | | | | 3,573 | | |
Total stockholders’ equity
|
| | | | 135,423 | | | | | | 122,063 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 158,588 | | | | | $ | 125,636 | | |
|
| | |
Years ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating Income | | | | | | | | | | | | | |
Dividend income from operating subsidiaries
|
| | | $ | 4,511 | | | | | $ | 4,591 | | |
Total operating income
|
| | | | 4,511 | | | | | | 4,591 | | |
Operating Expenses | | | | | | | | | | | | | |
Interest on borrowings
|
| | | | 407 | | | | | | 181 | | |
Salaries and employee benefits
|
| | | | 514 | | | | | | 362 | | |
Professional fees
|
| | | | 142 | | | | | | 141 | | |
Directors’ fees and expenses
|
| | | | 164 | | | | | | 223 | | |
Intangible amortization
|
| | | | 286 | | | | | | 286 | | |
Other expenses and income taxes
|
| | | | 450 | | | | | | 140 | | |
Total operating expenses
|
| | | | 1,963 | | | | | | 1,333 | | |
Equity in undistributed earnings of subsidiary
|
| | | | 9,131 | | | | | | 8,223 | | |
Net income
|
| | | $ | 11,679 | | | | | $ | 11,481 | | |
Comprehensive income
|
| | | $ | 17,542 | | | | | $ | 16,423 | | |
| | |
Years ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income after equity in undistributed earnings of subsidiary
|
| | | $ | 11,679 | | | | | $ | 11,481 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Equity in undistributed earnings of subsidiary companies
|
| | | | (9,131) | | | | | | (8,223) | | |
Stock-based compensation
|
| | | | 154 | | | | | | 171 | | |
Amortization of intangibles
|
| | | | 286 | | | | | | 286 | | |
Restricted stock expense
|
| | | | 413 | | | | | | 319 | | |
Other, net
|
| | | | 595 | | | | | | 68 | | |
Net cash provided by (used in) operating activities
|
| | | | 3,996 | | | | | | 4,102 | | |
| | |
Years ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash flows from investing activities
|
| | | | | | | | | | | | |
Investment in operating subsidiary
|
| | | | (10,000) | | | | | | (6,500) | | |
Net cash used in investing activities
|
| | | | (10,000) | | | | | | (6,500) | | |
Cash flows from financing activities
|
| | | | | | | | | | | | |
Proceeds from the issuance of common stock (net of costs)
|
| | | | — | | | | | | (87) | | |
Repayment of note payable
|
| | | | — | | | | | | (57) | | |
Issuance of subordinated notes, net of issuance costs
|
| | | | 19,323 | | | | | | | | |
Dividends paid, common stock
|
| | | | (3,585) | | | | | | (3,587) | | |
Purchases of treasury stock
|
| | | | (1,164) | | | | | | (380) | | |
Net cash (used in) provided by financing activities
|
| | | | 14,574 | | | | | | (4,111) | | |
Net increase in cash and cash equivalents
|
| | | | 8,570 | | | | | | (6,509) | | |
Cash and cash equivalents at beginning of year
|
| | | | 2,359 | | | | | | 8,868 | | |
Cash and cash equivalents at end of year
|
| | | $ | 10,929 | | | | | $ | 2,359 | | |
|
2020
|
| |
Banking
|
| |
Wealth Management
|
| |
Total Segments
|
| |||||||||
Net interest income
|
| | | $ | 48,739 | | | | | $ | — | | | | | $ | 48,739 | | |
Noninterest income
|
| | | | 3,365 | | | | | | 8,058 | | | | | | 11,423 | | |
Provision for loan loss
|
| | | | (5,413) | | | | | | — | | | | | | (5,413) | | |
Noninterest expenses
|
| | | | (33,838) | | | | | | (6,393) | | | | | | (40,231) | | |
Income tax expense
|
| | | | (2,510) | | | | | | (329) | | | | | | (2,839) | | |
Net income
|
| | | $ | 10,343 | | | | | $ | 1,336 | | | | | $ | 11,679 | | |
Total assets
|
| | | $ | 1,656,517 | | | | | $ | 8,419 | | | | | $ | 1,664,936 | | |
2019
|
| |
Banking
|
| |
Wealth Management
|
| |
Total Segments
|
| |||||||||
Net interest income
|
| | | $ | 43,281 | | | | | $ | — | | | | | $ | 43,281 | | |
Noninterest income
|
| | | | 2,009 | | | | | | 7,805 | | | | | | 9,814 | | |
Provision for loan loss
|
| | | | (2,195) | | | | | | — | | | | | | (2,195) | | |
Noninterest expenses
|
| | | | (31,104) | | | | | | (5,387) | | | | | | (36,491) | | |
Income tax expense
|
| | | | (2,601) | | | | | | (327) | | | | | | (2,928) | | |
Net income
|
| | | $ | 9,390 | | | | | $ | 2,091 | | | | | $ | 11,481 | | |
Total assets
|
| | | $ | 1,221,397 | | | | | $ | 8,155 | | | | | $ | 1,229,552 | | |
|
|
| |
|
|
|
SEC registration fee
|
| | | $ | 3,953 | | |
|
NASDAQ listing fee
|
| | | $ | 50,000 | | |
|
FINRA filing fee
|
| | | $ | 5,675 | | |
|
Printing fees and expenses
|
| | | $ | 150,000 | | |
|
Legal fees and expenses
|
| | | $ | 400,000 | | |
|
Accounting fees and expenses
|
| | | $ | 100,000 | | |
|
Transfer agent fees and expenses
|
| | | $ | 10,000 | | |
|
Advisory fees and expenses
|
| | | $ | 100,000 | | |
|
Miscellaneous
|
| | | $ | 50,372 | | |
|
Total
|
| | | $ | 870,000 | | |
|
Exhibit
No. |
| |
Description
|
|
|
1.1
|
| | Underwriting Agreement* | |
|
3.1
|
| | | |
|
3.2
|
| | | |
|
4.1
|
| | | |
|
4.2
|
| | | |
|
5.1
|
| | | |
|
10.1
|
| | | |
|
10.2
|
| | | |
|
10.3
|
| | | |
|
10.4
|
| | | |
|
10.5
|
| | | |
|
10.6
|
| | | |
|
10.7
|
| | |
|
Exhibit
No. |
| |
Description
|
|
|
10.8
|
| | | |
|
10.9
|
| | | |
|
10.10
|
| | | |
|
10.11
|
| | | |
|
10.12
|
| | | |
|
10.13
|
| | | |
|
21
|
| | | |
|
23.1
|
| | | |
|
23.2
|
| | Consent of Luse Gorman, PC (set forth in Exhibit 5) | |
|
24.1
|
| | |
|
Signatures
|
| |
Title
|
| |
Date
|
|
|
/s/ Michael J. Gilfeather
Michael J. Gilfeather
|
| | President and Chief Executive Officer and Director (Principal Executive Officer) | | |
July 29, 2021
|
|
|
/s/ Robert L. Peacock
Robert L. Peacock
|
| | Senior Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | | |
July 29, 2021
|
|
|
*
Louis Heimbach
|
| | Chairman of the Board | | |
July 29, 2021
|
|
|
*
Gregory F. Holcombe
|
| | Director | | |
July 29, 2021
|
|
|
*
Susan G. Metzger
|
| | Director | | |
July 29, 2021
|
|
|
*
William D. Morrison
|
| | Director | | |
July 29, 2021
|
|
|
*
Virginia K. Rizzo
|
| | Director | | |
July 29, 2021
|
|
|
*
Jonathan F. Rouis
|
| | Director | | |
July 29, 2021
|
|
|
*
Richard B. Rowley
|
| | Director | | |
July 29, 2021
|
|
|
*
Terry R. Saturno
|
| | Director | | |
July 29, 2021
|
|
|
*
Gustave J. Scacco
|
| | Director | | |
July 29, 2021
|
|
| *By: | | |
/s/ Michael J. Gilfeather
Michael J. Gilfeather
Attorney-in-Fact |
| | | | | | |
Exhibit 5.1
LUSE GORMAN, PC
ATTORNEYS AT LAW
5335 WISCONSIN AVENUE, N.W., SUITE 780
WASHINGTON, D.C. 20015
_____________
TELEPHONE (202) 274-2000
FACSIMILE (202) 362-2902
www.luselaw.com
July 29, 2021
Board of Directors
Orange County Bancorp, Inc.
212 Dolson Avenue
Middletown, New York 10940
Re: | Orange County Bancorp, Inc. |
Registration Statement on Form S-1 |
Ladies and Gentlemen:
We are acting as special counsel to Orange County Bancorp, Inc., a Delaware corporation (the “Company”), in connection with its registration statement on Form S-1 (the “Registration Statement”), filed with the Securities and Exchange Commission under the Securities Act of 1933, as amended, relating to the proposed public offering of up to 1,035,000 shares of common stock, par value $0.50 per share, of the Company, which includes 135,000 shares subject to the underwriters’ over-allotment option (collectively, the “Shares”). This opinion letter is furnished to you at your request to enable you to fulfill the requirements of Item 601(b)(5) of Regulation S-K, 17 C.F.R. § 229.601(b)(5) in connection with the Registration Statement.
In rendering this opinion, we have reviewed copies of the Registration Statement, the Certificate of Incorporation of the Company, as amended, the Amended and Restated Bylaws of the Company and certain resolutions of the Board of Directors of the Company. We have also reviewed such other documents and made such other investigations as we have deemed appropriate. In our examination, we have assumed the genuineness of all signatures, the legal capacity of all natural persons, the authenticity of all documents submitted to us as original documents and the conformity to original documents of all documents submitted to us as copies thereof. As to various questions of fact material to this opinion, we have relied upon the statements contained in the Registration Statement and statements of officers of the Company, and we have made no independent investigation with regard thereto.
Our opinions expressed herein are limited to Delaware General Corporation Law and the federal securities laws of the United States of America and we express no opinion with respect to any other laws, or with respect to any matter pertaining to the contents of the Registration Statement, other than as expressly stated herein.
Based on the foregoing and subject to the limitations, qualifications, exceptions and assumptions set forth herein, we are of the opinion that following (i) execution and delivery of the Underwriting Agreement by the parties thereto, (ii) effectiveness of the Registration Statement, (iii) issuance of the Shares pursuant to the terms of the Underwriting Agreement, and (iv) receipt by the Company of the consideration for the Shares specified in the resolutions of the Company’s Board of Directors, the Shares will be validly issued, fully paid and nonassessable.
Board of Directors
Orange County Bancorp, Inc.
July 29, 2021
Page 2
This opinion has been prepared in connection with the Registration Statement. We assume no obligation to advise you of any changes in the foregoing subsequent to the effective date of the Registration Statement.
We hereby consent to our firm being referenced under the caption “Legal Matters” and for inclusion of this opinion as an exhibit to the Registration Statement. In giving such consent, we do not hereby admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended.
Very truly yours, | |
/s/ LUSE GORMAN, PC | |
LUSE GORMAN, PC |
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement of Orange County Bancorp, Inc. on Pre-effective Amendment No. 2 to Form S-1 of our report dated April 29, 2021 on the consolidated financial statements of Orange County Bancorp, Inc. and to the reference to us under the heading “Experts” in this prospectus.
/s/ Crowe LLP | |
Crowe LLP | |
Livingston, New Jersey | |
July 28, 2021 |