These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Connecticut
(State or other jurisdiction of Incorporation or organization) |
| | | | |
20-8251355
(I.R.S. Employer Identification No.) |
|
| | Large accelerated filer ☐ | | |
Accelerated filer ☑
|
|
| | Non-accelerated filer ☐ (Do not check if a smaller reporting company) | | |
Smaller reporting company ☐
|
|
| | Emerging growth company ☑ | | | | |
| | PART I | | | | | | | |
| | | | | | 1 | | | |
| | | | | | 21 | | | |
| | | | | | 32 | | | |
| | | | | | 32 | | | |
| | | | | | 32 | | | |
| | | | | | 32 | | | |
| | PART II | | | | | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 38 | | | |
| | | | | | 66 | | | |
| | | | | | 69 | | | |
| | | | | | 132 | | | |
| | | | | | 132 | | | |
| | | | | | 133 | | | |
| | PART III | | | | | | | |
| | | | | | 134 | | | |
| | | | | | 134 | | | |
| | | | | | 134 | | | |
| | | | | | 134 | | | |
| | | | | | 134 | | | |
| | PART IV | | | | | | | |
| | | | | | 135 | | | |
| | | | | | 136 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Loan Portfolio |
| |
Amount
|
| |
Percent of
Loan Portfolio |
| |
Amount
|
| |
Percent of
Loan Portfolio |
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 193,524 | | | | | | 12.54 % | | | | | $ | 195,729 | | | | | | 14.33 % | | | | | $ | 193,110 | | | | | | 16.83 % | | |
|
Commercial
|
| | | | 987,242 | | | | | | 63.98 | | | | | | 845,322 | | | | | | 61.89 | | | | | | 697,542 | | | | | | 60.79 | | |
|
Construction
|
| | | | 101,636 | | | | | | 6.59 | | | | | | 107,441 | | | | | | 7.86 | | | | | | 82,273 | | | | | | 7.17 | | |
| | | | | | 1,282,402 | | | | | | 83.11 | | | | | | 1,148,492 | | | | | | 84.08 | | | | | | 972,925 | | | | | | 84.79 | | |
|
Commercial business
|
| | | | 259,995 | | | | | | 16.85 | | | | | | 215,914 | | | | | | 15.81 | | | | | | 172,853 | | | | | | 15.06 | | |
|
Consumer
|
| | | | 619 | | | | | | 0.04 | | | | | | 1,533 | | | | | | 0.11 | | | | | | 1,735 | | | | | | 0.15 | | |
|
Total loans
|
| | | $ | 1,543,016 | | | | | | 100.00 % | | | | | $ | 1,365,939 | | | | | | 100.00 % | | | | | $ | 1,147,513 | | | | | | 100.00 % | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2014
|
| |
2013
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Loan Portfolio |
| |
Amount
|
| |
Percent of
Loan Portfolio |
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 193,197 | | | | | | 20.78 % | | | | | $ | 169,766 | | | | | | 26.86 % | | |
|
Commercial
|
| | | | 521,181 | | | | | | 56.06 | | | | | | 316,533 | | | | | | 50.08 | | |
|
Construction
|
| | | | 63,229 | | | | | | 6.80 | | | | | | 51,545 | | | | | | 8.16 | | |
| | | | | | 777,607 | | | | | | 83.64 | | | | | | 537,844 | | | | | | 85.10 | | |
|
Commercial business
|
| | | | 149,259 | | | | | | 16.05 | | | | | | 93,566 | | | | | | 14.80 | | |
|
Consumer
|
| | | | 2,896 | | | | | | 0.31 | | | | | | 602 | | | | | | 0.10 | | |
|
Total loans
|
| | | $ | 929,762 | | | | | | 100.00 % | | | | | $ | 632,012 | | | | | | 100.00 % | | |
| | |||||||||||||||||||||||||
|
Branch
|
| |
Address
|
| |
Owned or Leased
|
|
| Elm Street | | | 208 Elm Street New Canaan, CT 06840 | | | Lease (expires 2021) | |
| Cherry Street | | | 156 Cherry Street New Canaan, CT 06840 | | | Lease (expires 2021) | |
| Stamford | | | 612 Bedford Street Stamford, CT 06901 | | | Lease (expires 2020) | |
| Sasco Hill | | | One Sasco Hill Road Fairfield, CT 06824 | | | Lease (expires 2023) | |
| Black Rock | | | 2220 Black Rock Turnpike Fairfield, CT 06825 | | | Lease (expires 2024) | |
| Wilton | | | 47 Old Ridgefield Road Wilton, CT 06897 | | | Own | |
| Norwalk | | | 370 Westport Avenue Norwalk, CT 06851 | | | Lease (expires 2029) | |
| Hamden | | | 2704 Dixwell Avenue Hamden, CT 06518 | | | Own | |
| North Haven | | | 24 Washington Avenue North Haven, CT 06473 Lease | | | (expires 2018) | |
| | | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | | |
Sales Price
|
| |
Cash
Dividends Declared |
| |
Sales Price
|
| |
Cash
Dividends Declared |
| ||||||||||||||||||||||||
| | | |
High
|
| |
Low
|
| |
High
|
| |
Low
|
| ||||||||||||||||||||||||
| Quarter Ended | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
March 31
|
| | | $ | 35.00 | | | | | $ | 28.79 | | | | | $ | 0.07 | | | | | $ | 20.00 | | | | | $ | 18.48 | | | | | $ | 0.05 | | |
|
June 30
|
| | | | 38.50 | | | | | | 29.90 | | | | | | 0.07 | | | | | | 24.85 | | | | | | 19.60 | | | | | | 0.05 | | |
|
September 30
|
| | | | 37.00 | | | | | | 30.92 | | | | | | 0.07 | | | | | | 23.74 | | | | | | 21.61 | | | | | | 0.05 | | |
|
December 31
|
| | | | 37.95 | | | | | | 32.15 | | | | | | 0.07 | | | | | | 34.80 | | | | | | 23.00 | | | | | | 0.07 | | |
|
Index
|
| |
05/15/14
|
| |
12/31/14
|
| |
12/31/15
|
| |
12/31/16
|
| |
12/31/17
|
| |||||||||||||||
|
Bankwell Financial Group, Inc.
|
| | | | 100.00 | | | | | | 116.67 | | | | | | 110.28 | | | | | | 180.56 | | | | | | 190.78 | | |
|
Nasdaq Composite Index
|
| | | | 100.00 | | | | | | 116.39 | | | | | | 123.05 | | | | | | 132.29 | | | | | | 169.65 | | |
|
Nasdaq Bank Index
|
| | | | 100.00 | | | | | | 109.89 | | | | | | 117.17 | | | | | | 158.21 | | | | | | 163.76 | | |
| | | |
At or For the Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||
| Statements of Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 71,201 | | | | | $ | 60,990 | | | | | $ | 50,754 | | | | | $ | 35,589 | | | | | $ | 28,092 | | |
|
Interest expense
|
| | | | 16,837 | | | | | | 11,898 | | | | | | 7,966 | | | | | | 3,929 | | | | | | 2,765 | | |
|
Net interest income
|
| | | | 54,364 | | | | | | 49,092 | | | | | | 42,788 | | | | | | 31,660 | | | | | | 25,327 | | |
|
Provision for loan losses
|
| | | | 1,341 | | | | | | 3,914 | | | | | | 3,230 | | | | | | 2,152 | | | | | | 585 | | |
|
Net interest income after provision for loan losses
|
| | | | 53,023 | | | | | | 45,178 | | | | | | 39,558 | | | | | | 29,508 | | | | | | 24,742 | | |
|
Noninterest income
|
| | | | 4,629 | | | | | | 2,676 | | | | | | 3,484 | | | | | | 3,041 | | | | | | 4,723 | | |
|
Noninterest expense
|
| | | | 32,523 | | | | | | 29,544 | | | | | | 29,171 | | | | | | 25,812 | | | | | | 22,120 | | |
|
Income before income tax
|
| | | | 25,129 | | | | | | 18,310 | | | | | | 13,871 | | | | | | 6,737 | | | | | | 7,345 | | |
|
Income tax expense
|
| | | | 11,299 | | | | | | 5,960 | | | | | | 4,841 | | | | | | 2,169 | | | | | | 2,184 | | |
|
Net income
|
| | | | 13,830 | | | | | | 12,350 | | | | | | 9,030 | | | | | | 4,568 | | | | | | 5,161 | | |
|
Net income attributable to common shareholders
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 8,905 | | | | | $ | 4,458 | | | | | $ | 5,050 | | |
| Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per share
|
| | | $ | 1.80 | | | | | $ | 1.64 | | | | | $ | 1.23 | | | | | $ | 0.78 | | | | | $ | 1.46 | | |
|
Diluted earnings per share
|
| | | | 1.78 | | | | | | 1.62 | | | | | | 1.21 | | | | | | 0.78 | | | | | | 1.44 | | |
|
Book value per share (end of period)
(a)
|
| | | | 20.98 | | | | | | 19.39 | | | | | | 17.87 | | | | | | 16.84 | | | | | | 15.58 | | |
|
Tangible book value per share (end of period)
(a)(b)
|
| | | | 20.59 | | | | | | 18.98 | | | | | | 17.43 | | | | | | 16.35 | | | | | | 15.46 | | |
|
Shares outstanding (end of period)
(a)
|
| | | | 7,676,238 | | | | | | 7,524,069 | | | | | | 7,372,968 | | | | | | 7,019,620 | | | | | | 3,754,253 | | |
|
Weighted average shares outstanding – basic
|
| | | | 7,572,409 | | | | | | 7,396,019 | | | | | | 7,071,550 | | | | | | 5,577,942 | | | | | | 3,395,779 | | |
|
Weighted average shares outstanding – diluted
|
| | | | 7,670,413 | | | | | | 7,491,052 | | | | | | 7,140,558 | | | | | | 5,605,512 | | | | | | 3,451,393 | | |
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
(c)
|
| | | | 0.80 % | | | | | | 0.85 % | | | | | | 0.75 % | | | | | | 0.52 % | | | | | | 0.77 % | | |
|
Return on average common shareholders’ equity
|
| | | | 8.93 % | | | | | | 8.94 % | | | | | | 6.67 % | | | | | | 5.13 % | | | | | | 9.68 % | | |
|
Return on average shareholders’ equity
(c)
|
| | | | 8.93 % | | | | | | 8.94 % | | | | | | 6.76 % | | | | | | 4.66 % | | | | | | 8.17 % | | |
|
Average shareholders’ equity to average assets
|
| | | | 8.97 % | | | | | | 9.47 % | | | | | | 11.08 % | | | | | | 11.14 % | | | | | | 9.32 % | | |
|
Net interest margin
|
| | | | 3.30 % | | | | | | 3.54 % | | | | | | 3.77 % | | | | | | 3.84 % | | | | | | 3.94 % | | |
|
Efficiency ratio
(b)
|
| | | | 54.9 % | | | | | | 56.5 % | | | | | | 62.3 % | | | | | | 68.7 % | | | | | | 75.7 % | | |
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total past due loans to total loans
(d)
|
| | | | 1.67 % | | | | | | 0.47 % | | | | | | 0.51 % | | | | | | 0.86 % | | | | | | 0.73 % | | |
|
Nonperforming loans to total loans
(d)
|
| | | | 0.36 % | | | | | | 0.22 % | | | | | | 0.33 % | | | | | | 0.36 % | | | | | | 0.16 % | | |
|
Nonperforming assets to total assets
(e)
|
| | | | 0.31 % | | | | | | 0.20 % | | | | | | 0.38 % | | | | | | 0.39 % | | | | | | 0.23 % | | |
|
Allowance for loan losses to nonperforming loans
|
| | | | 344.90 % | | | | | | 612.26 % | | | | | | 373.76 % | | | | | | 323.02 % | | | | | | 835.69 % | | |
|
Allowance for loan losses to total loans
(d)
|
| | | | 1.23 % | | | | | | 1.32 % | | | | | | 1.23 % | | | | | | 1.17 % | | | | | | 1.33 % | | |
|
Net charge-offs (recoveries) to average loans
(d)
|
| | | | 0.03 % | | | | | | 0.01 % | | | | | | (0.01 )% | | | | | | (0.05 )% | | | | | | 0.03 % | | |
| Statements of Financial Condition: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,796,607 | | | | | $ | 1,628,919 | | | | | $ | 1,330,372 | | | | | $ | 1,099,531 | | | | | $ | 779,618 | | |
|
Gross portfolio loans
(d)
|
| | | | 1,543,016 | | | | | | 1,365,939 | | | | | | 1,147,513 | | | | | | 929,762 | | | | | | 632,012 | | |
|
Investment securities
|
| | | | 113,767 | | | | | | 104,610 | | | | | | 50,807 | | | | | | 76,463 | | | | | | 42,413 | | |
|
Deposits
|
| | | | 1,398,405 | | | | | | 1,289,037 | | | | | | 1,046,942 | | | | | | 835,439 | | | | | | 661,545 | | |
|
FHLB borrowings
|
| | | | 199,000 | | | | | | 160,000 | | | | | | 120,000 | | | | | | 129,000 | | | | | | 44,000 | | |
|
Subordinated debt
|
| | | | 25,103 | | | | | | 25,051 | | | | | | 25,000 | | | | | | — | | | | | | — | | |
|
Total equity
|
| | | | 161,027 | | | | | | 145,895 | | | | | | 131,769 | | | | | | 129,210 | | | | | | 69,485 | | |
| Capital Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Tier 1 capital to average assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bankwell Bank
|
| | | | 9.61 % | | | | | | 10.10 % | | | | | | 10.84 % | | | | | | 11.12 % | | | | | | 7.91 % | | |
| Tier 1 capital to risk-weighted assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bankwell Bank
|
| | | | 10.99 % | | | | | | 11.59 % | | | | | | 12.18 % | | | | | | 12.47 % | | | | | | 9.49 % | | |
| Total capital to risk-weighted assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Bankwell Bank
|
| | | | 12.19 % | | | | | | 12.85 % | | | | | | 13.39 % | | | | | | 13.55 % | | | | | | 10.74 % | | |
|
Total shareholders’ equity to total assets
|
| | | | 8.96 % | | | | | | 8.96 % | | | | | | 9.90 % | | | | | | 11.75 % | | | | | | 8.91 % | | |
|
Tangible common equity ratio
(b)
|
| | | | 8.81 % | | | | | | 8.78 % | | | | | | 9.68 % | | | | | | 10.47 % | | | | | | 7.45 % | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| Efficiency Ratio | | | | | | | | | | | | | | | | | | | |
|
Noninterest expense
|
| | | $ | 32,523 | | | | | $ | 29,544 | | | | | $ | 29,171 | | |
|
Less: foreclosed real estate expenses
|
| | | | 70 | | | | | | 157 | | | | | | 168 | | |
|
Less: Amortization of Intangibles
|
| | | | 118 | | | | | | 151 | | | | | | 196 | | |
|
Less: merger and acquisition expenses
|
| | | | — | | | | | | — | | | | | | 2 | | |
|
Adjusted noninterest expense (numerator)
|
| | | $ | 32,335 | | | | | $ | 29,236 | | | | | $ | 28,805 | | |
|
Net interest income
|
| | | $ | 54,364 | | | | | $ | 49,092 | | | | | $ | 42,788 | | |
|
Noninterest income
|
| | | | 4,629 | | | | | | 2,676 | | | | | | 3,484 | | |
|
Adjustments for: gains/(losses) on sales of securities
|
| | | | 165 | | | | | | (115 ) | | | | | | — | | |
|
Adjustments for: (losses) gains on sale of foreclosed real estate
|
| | | | (78 ) | | | | | | 128 | | | | | | — | | |
|
Adjusted operating revenue (denominator)
|
| | | $ | 58,906 | | | | | $ | 51,755 | | | | | $ | 46,272 | | |
|
Efficiency ratio
|
| | | | 54.9 % | | | | | | 56.5 % | | | | | | 62.3 % | | |
|
Tangible Common Equity and
Tangible Common Equity/Tangible Assets |
| | | | | | | | | | | | | | | | | | |
|
Total shareholders’ equity
|
| | | $ | 161,027 | | | | | $ | 145,895 | | | | | $ | 131,769 | | |
|
Less: preferred stock
|
| | | | — | | | | | | — | | | | | | — | | |
|
Common shareholders’ equity
|
| | | | 161,027 | | | | | | 145,895 | | | | | | 131,769 | | |
|
Less: Intangible assets
|
| | | | 2,971 | | | | | | 3,090 | | | | | | 3,241 | | |
|
Tangible Common shareholders’ equity
|
| | | $ | 158,056 | | | | | $ | 142,805 | | | | | $ | 128,528 | | |
|
Total assets
|
| | | $ | 1,796,607 | | | | | $ | 1,628,919 | | | | | $ | 1,330,372 | | |
|
Less: Intangible assets
|
| | | | 2,971 | | | | | | 3,090 | | | | | | 3,241 | | |
|
Tangible assets
|
| | | $ | 1,793,636 | | | | | $ | 1,625,829 | | | | | $ | 1,327,131 | | |
|
Tangible common shareholders’ equity to tangible assets
|
| | | | 8.81 % | | | | | | 8.78 % | | | | | | 9.68 % | | |
| Tangible Book Value per Share | | | | | | | | | | | | | | | | | | | |
|
Total shareholders’ equity
|
| | | $ | 161,027 | | | | | $ | 145,895 | | | | | $ | 131,769 | | |
|
Less: preferred stock
|
| | | | — | | | | | | — | | | | | | — | | |
|
Common shareholders’ equity
|
| | | | 161,027 | | | | | | 145,895 | | | | | | 131,769 | | |
|
Less: Intangible assets
|
| | | | 2,971 | | | | | | 3,090 | | | | | | 3,241 | | |
|
Tangible common shareholders’ equity
|
| | | $ | 158,056 | | | | | $ | 142,805 | | | | | $ | 128,528 | | |
|
Common shares issued
|
| | | | 7,751,424 | | | | | | 7,620,663 | | | | | | 7,516,291 | | |
|
Less: shares of unvested restricted stock
|
| | | | 75,186 | | | | | | 96,594 | | | | | | 143,323 | | |
|
Common shares outstanding
|
| | | | 7,676,238 | | | | | | 7,524,069 | | | | | | 7,372,968 | | |
|
Book value per share
|
| | | $ | 20.98 | | | | | $ | 19.39 | | | | | $ | 17.87 | | |
|
Less: effects of intangible assets
|
| | | | 0.39 | | | | | | 0.41 | | | | | | 0.44 | | |
|
Tangible Book Value per Common Share
|
| | | $ | 20.59 | | | | | $ | 18.98 | | | | | $ | 17.43 | | |
| Total Revenue | | | | | | | | | | | | | | | | | | | |
|
Net Interest income
|
| | | $ | 54,364 | | | | | $ | 49,092 | | | | | $ | 42,788 | | |
|
Add: noninterest income
|
| | | | 4,629 | | | | | | 2,676 | | | | | | 3,484 | | |
|
Total Revenue
|
| | | $ | 58,993 | | | | | $ | 51,768 | | | | | $ | 46,272 | | |
|
Noninterest income as a percentage of total revenue
|
| | | | 7.85 % | | | | | | 5.17 % | | | | | | 7.53 % | | |
| Return on Average Common Shareholders’ Equity | | | | | | | | | | | | | | | | | | | |
|
Net Income Attributable to Common Shareholders
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 8,905 | | |
|
Total average shareholders’ equity
|
| | | $ | 154,929 | | | | | $ | 138,131 | | | | | $ | 133,553 | | |
|
Less: average preferred stock
|
| | | | — | | | | | | — | | | | | | — | | |
|
Average common shareholders’ equity
|
| | | $ | 154,929 | | | | | $ | 138,131 | | | | | $ | 133,553 | | |
|
Return on Average Common Shareholders’ Equity
|
| | | | 8.93 % | | | | | | 8.94 % | | | | | | 6.67 % | | |
| | |||||||||||||||||||
| | | |
Key Financial Measures
(a)
|
| |||||||||||||||
| | | |
At or For the Years Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||||||||
| Selected balance sheet measures: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,796,607 | | | | | $ | 1,628,919 | | | | | $ | 1,330,372 | | |
|
Gross portfolio loans
|
| | | | 1,543,016 | | | | | | 1,365,939 | | | | | | 1,147,513 | | |
|
Deposits
|
| | | | 1,398,405 | | | | | | 1,289,037 | | | | | | 1,046,942 | | |
|
FHLB borrowings
|
| | | | 199,000 | | | | | | 160,000 | | | | | | 120,000 | | |
|
Subordinated debt
|
| | | | 25,103 | | | | | | 25,051 | | | | | | 25,000 | | |
|
Total equity
|
| | | | 161,027 | | | | | | 145,895 | | | | | | 131,769 | | |
| Selected statement of income measures: | | | | | | | | | | | | | | | | | | | |
|
Total revenue
(c)
|
| | | | 58,993 | | | | | | 51,768 | | | | | | 46,272 | | |
|
Net interest income before provision for loan losses
|
| | | | 54,364 | | | | | | 49,092 | | | | | | 42,788 | | |
|
Income before income tax expense
|
| | | | 25,129 | | | | | | 18,310 | | | | | | 13,871 | | |
|
Net income
|
| | | | 13,830 | | | | | | 12,350 | | | | | | 9,030 | | |
|
Basic earnings per share
|
| | | | 1.80 | | | | | | 1.64 | | | | | | 1.23 | | |
|
Diluted earnings per share
|
| | | | 1.78 | | | | | | 1.62 | | | | | | 1.21 | | |
| | | |
Key Financial Measures
(a)
|
| |||||||||||||||
| | | |
At or For the Years Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||||||||
| Other financial measures and ratios: | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
(d)
|
| | | | 0.80 % | | | | | | 0.85 % | | | | | | 0.75 % | | |
|
Return on average common shareholders’ equity
(c)(d)
|
| | | | 8.93 % | | | | | | 8.94 % | | | | | | 6.67 % | | |
|
Net interest margin
|
| | | | 3.30 % | | | | | | 3.54 % | | | | | | 3.77 % | | |
|
Efficiency ratio
(c)
|
| | | | 54.9 % | | | | | | 56.5 % | | | | | | 62.3 % | | |
|
Tangible book value per share (end of period)
(c)(e)
|
| | | $ | 20.59 | | | | | $ | 18.98 | | | | | $ | 17.43 | | |
|
Net charge-offs (recoveries) to average loans
(b)
|
| | | | 0.03 % | | | | | | 0.01 % | | | | | | (0.01 )% | | |
|
Nonperforming assets to total assets
(f)
|
| | | | 0.31 % | | | | | | 0.20 % | | | | | | 0.38 % | | |
|
Allowance for loan losses to nonperforming loans
|
| | | | 344.90 % | | | | | | 612.26 % | | | | | | 373.76 % | | |
|
Allowance for loan losses to total loans
(b)
|
| | | | 1.23 % | | | | | | 1.32 % | | | | | | 1.23 % | | |
| | | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Interest
|
| |
Yield/
Rate (5) |
| |
Average
Balance |
| |
Interest
|
| |
Yield/
Rate (5) |
| |
Average
Balance |
| |
Interest
|
| |
Yield/
Rate (5) |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and fed funds sold
|
| | | $ | 85,308 | | | | | $ | 790 | | | | | | 0.93 % | | | | | $ | 41,838 | | | | | $ | 173 | | | | | | 0.41 % | | | | | $ | 39,632 | | | | | $ | 98 | | | | | | 0.25 % | | |
| Securities (1) | | | | | 108,775 | | | | | | 3,830 | | | | | | 3.52 | | | | | | 99,905 | | | | | | 3,046 | | | | | | 3.05 | | | | | | 59,009 | | | | | | 2,243 | | | | | | 3.80 | | |
| Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | | 907,223 | | | | | | 41,638 | | | | | | 4.53 | | | | | | 772,890 | | | | | | 36,572 | | | | | | 4.65 | | | | | | 613,961 | | | | | | 30,058 | | | | | | 4.81 | | |
|
Residential real estate
|
| | | | 180,287 | | | | | | 6,323 | | | | | | 3.51 | | | | | | 179,096 | | | | | | 6,410 | | | | | | 3.58 | | | | | | 174,527 | | | | | | 6,280 | | | | | | 3.60 | | |
|
Construction
(2)
|
| | | | 107,752 | | | | | | 5,195 | | | | | | 4.75 | | | | | | 100,611 | | | | | | 4,602 | | | | | | 4.50 | | | | | | 76,292 | | | | | | 3,504 | | | | | | 4.53 | | |
|
Commercial business
|
| | | | 253,868 | | | | | | 12,981 | | | | | | 5.04 | | | | | | 185,523 | | | | | | 9,791 | | | | | | 5.19 | | | | | | 156,039 | | | | | | 8,088 | | | | | | 5.11 | | |
|
Home equity
|
| | | | 14,057 | | | | | | 660 | | | | | | 4.70 | | | | | | 14,951 | | | | | | 621 | | | | | | 4.16 | | | | | | 17,163 | | | | | | 648 | | | | | | 3.78 | | |
|
Consumer
|
| | | | 1,227 | | | | | | 44 | | | | | | 3.62 | | | | | | 1,560 | | | | | | 81 | | | | | | 5.17 | | | | | | 2,350 | | | | | | 114 | | | | | | 4.85 | | |
|
Total loans
|
| | | | 1,464,414 | | | | | | 66,841 | | | | | | 4.50 | | | | | | 1,254,631 | | | | | | 58,077 | | | | | | 4.55 | | | | | | 1,040,332 | | | | | | 48,692 | | | | | | 4.62 | | |
|
Federal Home Loan Bank stock
|
| | | | 8,486 | | | | | | 337 | | | | | | 3.97 | | | | | | 7,366 | | | | | | 255 | | | | | | 3.46 | | | | | | 6,715 | | | | | | 168 | | | | | | 2.50 | | |
|
Total earning assets
|
| | | | 1,666,983 | | | | | $ | 71,798 | | | | | | 4.25 % | | | | | | 1,403,740 | | | | | $ | 61,551 | | | | | | 4.31 % | | | | | | 1,145,688 | | | | | $ | 51,201 | | | | | | 4.41 % | | |
|
Other assets
|
| | | | 60,904 | | | | | | | | | | | | | | | | | | 54,580 | | | | | | | | | | | | | | | | | | 60,191 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,727,887 | | | | | | | | | | | | | | | | | $ | 1,458,320 | | | | | | | | | | | | | | | | | $ | 1,205,879 | | | | | | | | | | | | | | |
| Liabilities and shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest -bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW
|
| | | $ | 57,712 | | | | | $ | 93 | | | | | | 0.16 % | | | | | $ | 56,123 | | | | | $ | 109 | | | | | | 0.19 % | | | | | $ | 55,696 | | | | | $ | 62 | | | | | | 0.11 % | | |
|
Money market
|
| | | | 404,848 | | | | | | 3,427 | | | | | | 0.85 | | | | | | 317,210 | | | | | | 1,836 | | | | | | 0.58 | | | | | | 263,900 | | | | | | 1,411 | | | | | | 0.53 | | |
|
Savings
|
| | | | 102,915 | | | | | | 763 | | | | | | 0.74 | | | | | | 72,800 | | | | | | 315 | | | | | | 0.43 | | | | | | 96,841 | | | | | | 693 | | | | | | 0.72 | | |
|
Time
|
| | | | 633,260 | | | | | | 8,411 | | | | | | 1.33 | | | | | | 524,237 | | | | | | 6,040 | | | | | | 1.15 | | | | | | 365,179 | | | | | | 3,515 | | | | | | 0.96 | | |
|
Total interest-bearing deposits
|
| | | | 1,198,735 | | | | | | 12,694 | | | | | | 1.06 | | | | | | 970,370 | | | | | | 8,300 | | | | | | 0.86 | | | | | | 781,616 | | | | | | 5,681 | | | | | | 0.73 | | |
|
Borrowed money
|
| | | | 194,875 | | | | | | 4,143 | | | | | | 2.10 | | | | | | 164,450 | | | | | | 3,598 | | | | | | 2.19 | | | | | | 129,390 | | | | | | 2,285 | | | | | | 1.77 | | |
|
Total interest-bearing liabilities
|
| | | | 1,393,610 | | | | | $ | 16,837 | | | | | | 1.21 % | | | | | | 1,134,820 | | | | | $ | 11,898 | | | | | | 1.05 % | | | | | | 911,006 | | | | | $ | 7,966 | | | | | | 0.87 % | | |
|
Noninterest-bearing deposits
|
| | | | 169,250 | | | | | | | | | | | | | | | | | | 172,098 | | | | | | | | | | | | | | | | | | 154,950 | | | | | | | | | | | | | | |
|
Other liabilities
|
| | | | 10,098 | | | | | | | | | | | | | | | | | | 13,271 | | | | | | | | | | | | | | | | | | 6,370 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 1,572,958 | | | | | | | | | | | | | | | | | | 1,320,189 | | | | | | | | | | | | | | | | | | 1,072,326 | | | | | | | | | | | | | | |
|
Shareholders’ equity
|
| | | | 154,929 | | | | | | | | | | | | | | | | | | 138,131 | | | | | | | | | | | | | | | | | | 133,553 | | | | | | | | | | | | | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 1,727,887 | | | | | | | | | | | | | | | | | $ | 1,458,320 | | | | | | | | | | | | | | | | | $ | 1,205,879 | | | | | | | | | | | | | | |
|
Net interest income
(3)
|
| | | | | | | | | $ | 54,961 | | | | | | | | | | | | | | | | | $ | 49,653 | | | | | | | | | | | | | | | | | $ | 43,235 | | | | | | | | |
|
Interest rate spread
|
| | | | | | | | | | | | | | | | 3.04 % | | | | | | | | | | | | | | | | | | 3.26 % | | | | | | | | | | | | | | | | | | 3.54 % | | |
|
Net interest margin
(4)
|
| | | | | | | | | | | | | | | | 3.30 % | | | | | | | | | | | | | | | | | | 3.54 % | | | | | | | | | | | | | | | | | | 3.77 % | | |
| | | |
Year Ended
December 31, 2017 vs 2016 Increase (Decrease) |
| |
Year Ended
December 31, 2016 vs 2015 Increase (Decrease) |
| ||||||||||||||||||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Total
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and fed funds sold
|
| | | $ | 281 | | | | | $ | 336 | | | | | $ | 617 | | | | | $ | 5 | | | | | $ | 70 | | | | | | 75 | | |
|
Securities
|
| | | | 286 | | | | | | 498 | | | | | | 784 | | | | | | 1,315 | | | | | | (512 ) | | | | | | 803 | | |
|
Loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | | 6,206 | | | | | | (1,140 ) | | | | | | 5,066 | | | | | | 7,523 | | | | | | (1,009 ) | | | | | | 6,514 | | |
|
Residential real estate
|
| | | | 42 | | | | | | (129 ) | | | | | | (87 ) | | | | | | 164 | | | | | | (34 ) | | | | | | 130 | | |
|
Construction
|
| | | | 337 | | | | | | 256 | | | | | | 593 | | | | | | 1,110 | | | | | | (12 ) | | | | | | 1,098 | | |
|
Commercial business
|
| | | | 3,513 | | | | | | (323 ) | | | | | | 3,190 | | | | | | 1,550 | | | | | | 153 | | | | | | 1,703 | | |
|
Home equity
|
| | | | (38 ) | | | | | | 77 | | | | | | 39 | | | | | | (88 ) | | | | | | 61 | | | | | | (27 ) | | |
|
Consumer
|
| | | | (15 ) | | | | | | (22 ) | | | | | | (37 ) | | | | | | (40 ) | | | | | | 7 | | | | | | (33 ) | | |
|
Total loans
|
| | | | 10,045 | | | | | | (1,281 ) | | | | | | 8,764 | | | | | | 10,219 | | | | | | (834 ) | | | | | | 9,385 | | |
|
Federal Home Loan Bank stock
|
| | | | 42 | | | | | | 40 | | | | | | 82 | | | | | | 17 | | | | | | 70 | | | | | | 87 | | |
|
Total change in interest and dividend income
|
| | | | 10,654 | | | | | | (407 ) | | | | | | 10,247 | | | | | | 11,556 | | | | | | (1,206 ) | | | | | | 10,350 | | |
| Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW
|
| | | | 3 | | | | | | (19 ) | | | | | | (16 ) | | | | | | 1 | | | | | | 46 | | | | | | 47 | | |
|
Money market
|
| | | | 594 | | | | | | 997 | | | | | | 1,591 | | | | | | 302 | | | | | | 123 | | | | | | 425 | | |
|
Savings
|
| | | | 164 | | | | | | 284 | | | | | | 448 | | | | | | (146 ) | | | | | | (232 ) | | | | | | (378 ) | | |
|
Time
|
| | | | 1,366 | | | | | | 1,005 | | | | | | 2,371 | | | | | | 1,739 | | | | | | 786 | | | | | | 2,525 | | |
|
Total deposits
|
| | | | 2,127 | | | | | | 2,267 | | | | | | 4,394 | | | | | | 1,896 | | | | | | 723 | | | | | | 2,619 | | |
|
Borrowed money
|
| | | | 654 | | | | | | (109 ) | | | | | | 545 | | | | | | 698 | | | | | | 615 | | | | | | 1,313 | | |
|
Total change in interest expense
|
| | | | 2,781 | | | | | | 2,158 | | | | | | 4,939 | | | | | | 2,594 | | | | | | 1,338 | | | | | | 3,932 | | |
|
Change in net interest income
|
| | | $ | 7,873 | | | | | $ | (2,565 ) | | | | | $ | 5,308 | | | | | $ | 8,962 | | | | | $ | (2,544 ) | | | | | $ | 6,418 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Years Ended
December 31, |
| |
2017/2016
Change |
| |
2016/2015
Change |
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| |||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
|
Gains and fees from sales of loans
|
| | | $ | 1,427 | | | | | $ | 466 | | | | | $ | 1,113 | | | | | $ | 961 | | | | | | 206 % | | | | | $ | (647 ) | | | | | | (58 )% | | |
|
Bank owned life insurance
|
| | | | 1,170 | | | | | | 693 | | | | | | 727 | | | | | | 477 | | | | | | 69 | | | | | | (34 ) | | | | | | (5 ) | | |
|
Service charges and fees
|
| | | | 1,007 | | | | | | 963 | | | | | | 933 | | | | | | 44 | | | | | | 5 | | | | | | 30 | | | | | | 3 | | |
|
Net gain (loss) on sale of available for sale securities
|
| | | | 165 | | | | | | (115 ) | | | | | | — | | | | | | 280 | | | | | | 243 | | | | | | (115 ) | | | | | | 100 | | |
|
(Loss) gain on sale of foreclosed real estate
|
| | | | (78 ) | | | | | | 128 | | | | | | — | | | | | | (206 ) | | | | | | (161 ) | | | | | | 128 | | | | | | 100 | | |
|
Other
|
| | | | 938 | | | | | | 541 | | | | | | 711 | | | | | | 397 | | | | | | 73 | | | | | | (170 ) | | | | | | (24 ) | | |
|
Total noninterest income
|
| | | $ | 4,629 | | | | | $ | 2,676 | | | | | $ | 3,484 | | | | | $ | 1,953 | | | | | | 73 % | | | | | $ | (808 ) | | | | | | (23 )% | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
Years Ended
December 31, |
| |
2017/2016
Change |
| |
2016/2015
Change |
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
$
|
| |
%
|
| |
$
|
| |
%
|
| |||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
|
Salaries and employee benefits
|
| | | $ | 16,284 | | | | | $ | 15,655 | | | | | $ | 15,736 | | | | | $ | 629 | | | | | | 4 % | | | | | $ | (81 ) | | | | | | (1 )% | | |
|
Occupancy and equipment
|
| | | | 6,165 | | | | | | 5,811 | | | | | | 5,341 | | | | | | 354 | | | | | | 6 | | | | | | 470 | | | | | | 9 | | |
|
Professional services
|
| | | | 2,072 | | | | | | 1,654 | | | | | | 1,447 | | | | | | 418 | | | | | | 25 | | | | | | 207 | | | | | | 14 | | |
|
Data processing
|
| | | | 1,866 | | | | | | 1,603 | | | | | | 1,523 | | | | | | 263 | | | | | | 16 | | | | | | 80 | | | | | | 5 | | |
|
Marketing
|
| | | | 1,193 | | | | | | 948 | | | | | | 985 | | | | | | 245 | | | | | | 26 | | | | | | (37 ) | | | | | | (4 ) | | |
|
FDIC insurance
|
| | | | 1,116 | | | | | | 660 | | | | | | 672 | | | | | | 456 | | | | | | 69 | | | | | | (12 ) | | | | | | (2 ) | | |
|
Director fees
|
| | | | 912 | | | | | | 859 | | | | | | 951 | | | | | | 53 | | | | | | 6 | | | | | | (92 ) | | | | | | (10 ) | | |
|
Amortization of intangibles
|
| | | | 118 | | | | | | 151 | | | | | | 196 | | | | | | (33 ) | | | | | | (22 ) | | | | | | (45 ) | | | | | | (23 ) | | |
|
Foreclosed real estate
|
| | | | 70 | | | | | | 157 | | | | | | 168 | | | | | | (87 ) | | | | | | (55 ) | | | | | | (11 ) | | | | | | (7 ) | | |
|
Merger and acquisition related expenses
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | — | | | | | | (2 ) | | | | | | (100 ) | | |
|
Other
|
| | | | 2,727 | | | | | | 2,046 | | | | | | 2,150 | | | | | | 681 | | | | | | 33 | | | | | | (104 ) | | | | | | (5 ) | | |
|
Total noninterest expense
|
| | | $ | 32,523 | | | | | $ | 29,544 | | | | | $ | 29,171 | | | | | $ | 2,979 | | | | | | 10 % | | | | | $ | 373 | | | | | | 1 % | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
Change
|
| |||||||||||||||||||||
| | | |
Total
|
| |
%
|
| |
Total
|
| |
%
|
| | |||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 193,524 | | | | | | 12.54 % | | | | | $ | 195,729 | | | | | | 14.33 % | | | | | $ | (2,205 ) | | |
|
Commercial
|
| | | | 987,242 | | | | | | 63.98 | | | | | | 845,322 | | | | | | 61.89 | | | | | | 141,920 | | |
|
Construction
|
| | | | 101,636 | | | | | | 6.59 | | | | | | 107,441 | | | | | | 7.86 | | | | | | (5,805 ) | | |
| | | | | | 1,282,402 | | | | | | 83.11 | | | | | | 1,148,492 | | | | | | 84.08 | | | | | | 133,910 | | |
|
Commercial business
|
| | | | 259,995 | | | | | | 16.85 | | | | | | 215,914 | | | | | | 15.81 | | | | | | 44,081 | | |
|
Consumer
|
| | | | 619 | | | | | | 0.04 | | | | | | 1,533 | | | | | | 0.11 | | | | | | (914 ) | | |
|
Total loans
|
| | | $ | 1,543,016 | | | | | | 100.00 % | | | | | $ | 1,365,939 | | | | | | 100.00 % | | | | | $ | 177,077 | | |
| | |||||||||||||||||||||||||||||||
| | | |
December 31, 2017
|
| |||||||||||||||||||||
| | | |
Commercial
Real Estate |
| |
Commercial
Construction |
| |
Commercial
Business |
| |
Total
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Amounts due: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 27,710 | | | | | $ | 29,355 | | | | | $ | 19,944 | | | | | $ | 77,009 | | |
|
After one year:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
One to five years
|
| | | | 252,223 | | | | | | 35,155 | | | | | | 112,565 | | | | | | 399,943 | | |
|
Over five years
|
| | | | 707,309 | | | | | | 28,140 | | | | | | 127,486 | | | | | | 862,935 | | |
|
Total due after one year
|
| | | | 959,532 | | | | | | 63,295 | | | | | | 240,051 | | | | | | 1,262,878 | | |
|
Total
|
| | | $ | 987,242 | | | | | $ | 92,650 | | | | | $ | 259,995 | | | | | $ | 1,339,887 | | |
| | |||||||||||||||||||||||||
| | | |
December 31, 2017
|
| |||||||||||||||
| | | |
Adjustable
Interest Rate |
| |
Fixed Interest
Rate |
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Commercial real estate
|
| | | $ | 305,107 | | | | | $ | 654,425 | | | | | $ | 959,532 | | |
|
Commercial construction
|
| | | | 21,853 | | | | | | 41,442 | | | | | | 63,295 | | |
|
Commercial business
|
| | | | 142,563 | | | | | | 97,488 | | | | | | 240,051 | | |
|
Total loans due after one year
|
| | | $ | 469,523 | | | | | $ | 793,355 | | | | | $ | 1,262,878 | | |
| | |||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Nonaccrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 1,590 | | | | | $ | 1,612 | | | | | $ | 1,365 | | | | | $ | — | | | | | $ | 1,003 | | |
|
Commercial
|
| | | | 3,371 | | | | | | 446 | | | | | | 1,264 | | | | | | 3,220 | | | | | | — | | |
|
Commercial business
|
| | | | 520 | | | | | | 538 | | | | | | 1,160 | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | 341 | | | | | | 2 | | | | | | 142 | | | | | | — | | |
|
Total non accrual loans
|
| | | | 5,481 | | | | | | 2,937 | | | | | | 3,791 | | | | | | 3,362 | | | | | | 1,003 | | |
|
Property acquired through foreclosure or repossession, net
|
| | | | — | | | | | | 272 | | | | | | 1,248 | | | | | | 950 | | | | | | 829 | | |
|
Total nonperforming assets
|
| | | $ | 5,481 | | | | | $ | 3,209 | | | | | $ | 5,039 | | | | | $ | 4,312 | | | | | $ | 1,832 | | |
|
Nonperforming assets to total assets
|
| | | | 0.31 % | | | | | | 0.20 % | | | | | | 0.38 % | | | | | | 0.39 % | | | | | | 0.23 % | | |
|
Nonaccrual loans to total loans
|
| | | | 0.36 % | | | | | | 0.22 % | | | | | | 0.33 % | | | | | | 0.36 % | | | | | | 0.16 % | | |
|
Total past due loans to total loans
|
| | | | 1.67 % | | | | | | 0.47 % | | | | | | 0.51 % | | | | | | 0.86 % | | | | | | 0.73 % | | |
| | | |
31 – 60 Days
Past Due |
| |
61 – 90 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total Past
Due |
|||||||||||
| | | |
(In thousands)
|
||||||||||||||||||||
| As of December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | |
| Originated Loans | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 1,092 | | | | | $ | 2,244 | | | | | $ | 969 | | | | | $ | 4,305 |
|
Commercial real estate
|
| | | | 9,529 | | | | | | 4,116 | | | | | | 1,444 | | | | | | 15,089 |
|
Commercial business
|
| | | | 4,223 | | | | | | — | | | | | | 142 | | | | | | 4,365 |
|
Total originated loans
|
| | | | 14,844 | | | | | | 6,360 | | | | | | 2,555 | | | | | | 23,759 |
| Acquired Loans | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | 156 | | | | | | — | | | | | | 192 | | | | | | 348 |
|
Commercial real estate
|
| | | | 499 | | | | | | — | | | | | | 630 | | | | | | 1,129 |
|
Commercial business
|
| | | | 95 | | | | | | 162 | | | | | | 339 | | | | | | 596 |
|
Consumer
|
| | | | 3 | | | | | | — | | | | | | 2 | | | | | | 5 |
|
Total acquired loans
|
| | | | 753 | | | | | | 162 | | | | | | 1,163 | | | | | | 2,078 |
|
Total loans
|
| | | $ | 15,597 | | | | | $ | 6,522 | | | | | $ | 3,718 | | | | | $ | 25,837 |
| As of December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | |
| Originated Loans | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | — | | | | | $ | 173 | | | | | $ | 969 | | | | | $ | 1,142 |
|
Commercial real estate
|
| | | | 147 | | | | | | 1,848 | | | | | | 302 | | | | | | 2,297 |
|
Commercial business
|
| | | | — | | | | | | — | | | | | | 378 | | | | | | 378 |
|
Total originated loans
|
| | | | 147 | | | | | | 2,021 | | | | | | 1,649 | | | | | | 3,817 |
| Acquired Loans | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | — | | | | | | — | | | | | | 453 | | | | | | 453 |
|
Commercial real estate
|
| | | | 866 | | | | | | 722 | | | | | | 143 | | | | | | 1,731 |
|
Commercial business
|
| | | | 99 | | | | | | 249 | | | | | | — | | | | | | 348 |
|
Consumer
|
| | | | 6 | | | | | | — | | | | | | — | | | | | | 6 |
|
Total acquired loans
|
| | | | 971 | | | | | | 971 | | | | | | 596 | | | | | | 2,538 |
|
Total loans
|
| | | $ | 1,118 | | | | | $ | 2,992 | | | | | $ | 2,245 | | | | | $ | 6,355 |
| | |||||||||||||||||||||||
| | | |
December 31,
|
| |||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Accruing troubled debt restructured loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 2,957 | | | | | $ | 69 | | | | | $ | 944 | | | | | $ | 2,057 | | | | | $ | 961 | | |
|
Commercial real estate
|
| | | | 51 | | | | | | 402 | | | | | | 4,518 | | | | | | 216 | | | | | | — | | |
|
Commercial business
|
| | | | 1,346 | | | | | | 893 | | | | | | 779 | | | | | | 1,338 | | | | | | 642 | | |
|
Accruing troubled debt restructured loans
|
| | | | 4,354 | | | | | | 1,364 | | | | | | 6,241 | | | | | | 3,611 | | | | | | 1,603 | | |
| Nonaccrual troubled debt restructured loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | | 334 | | | | | | — | | | | | | 970 | | | | | | — | | | | | | — | | |
|
Commercial business
|
| | | | 219 | | | | | | 66 | | | | | | 90 | | | | | | — | | | | | | — | | |
|
Nonaccrual troubled debt restructured loans
|
| | | | 553 | | | | | | 66 | | | | | | 1,060 | | | | | | — | | | | | | — | | |
|
Total troubled debt restructured loans
|
| | | $ | 4,907 | | | | | $ | 1,430 | | | | | $ | 7,301 | | | | | $ | 3,611 | | | | | $ | 1,603 | | |
| | |||||||||||||||||||||||||||||||
| | | |
December 31,
|
| |||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Balance at beginning of period
|
| | | $ | 17,982 | | | | | $ | 14,169 | | | | | $ | 10,860 | | | | | $ | 8,382 | | | | | $ | 7,941 | | |
| Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (166 ) | | |
|
Construction
|
| | | | — | | | | | | (7 ) | | | | | | — | | | | | | (100 ) | | | | | | — | | |
|
Commercial business
|
| | | | (521 ) | | | | | | (69 ) | | | | | | (15 ) | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | (51 ) | | | | | | (35 ) | | | | | | (15 ) | | | | | | (3 ) | | | | | | (4 ) | | |
|
Total charge-offs
|
| | | | (572 ) | | | | | | (111 ) | | | | | | (30 ) | | | | | | (103 ) | | | | | | (170 ) | | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | 146 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 3 | | | | | | 10 | | | | | | 9 | | | | | | 425 | | | | | | 26 | | |
|
Commercial Business
|
| | | | 4 | | | | | | — | | | | | | 100 | | | | | | 4 | | | | | | — | | |
|
Total recoveries
|
| | | | 153 | | | | | | 10 | | | | | | 109 | | | | | | 429 | | | | | | 26 | | |
|
Net (charge-offs) recoveries
|
| | | | (419 ) | | | | | | (101 ) | | | | | | 79 | | | | | | 326 | | | | | | (144 ) | | |
|
Provision charged to earnings
|
| | | | 1,341 | | | | | | 3,914 | | | | | | 3,230 | | | | | | 2,152 | | | | | | 585 | | |
|
Balance at end of period
|
| | | $ | 18,904 | | | | | $ | 17,982 | | | | | $ | 14,169 | | | | | $ | 10,860 | | | | | $ | 8,382 | | |
|
Net charge-offs (recoveries) to average loans
|
| | | | 0.03 % | | | | | | 0.01 % | | | | | | (0.01 %) | | | | | | (0.05 %) | | | | | | 0.03 % | | |
|
Allowance for loan losses to total loans
|
| | | | 1.23 % | | | | | | 1.32 % | | | | | | 1.23 % | | | | | | 1.17 % | | | | | | 1.33 % | | |
| | |||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Loan Portfolio |
| |
Amount
|
| |
Percent of
Loan Portfolio |
| |
Amount
|
| |
Percent of
Loan Portfolio |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Residential real estate
|
| | | $ | 1,721 | | | | | | 12.54 % | | | | | $ | 1,802 | | | | | | 14.33 % | | | | | $ | 1,618 | | | | | | 16.83 % | | |
|
Commercial real estate
|
| | | | 12,777 | | | | | | 63.98 | | | | | | 9,415 | | | | | | 61.89 | | | | | | 7,705 | | | | | | 60.79 | | |
|
Construction
|
| | | | 907 | | | | | | 6.59 | | | | | | 2,105 | | | | | | 7.86 | | | | | | 1,504 | | | | | | 7.17 | | |
|
Commercial business
|
| | | | 3,498 | | | | | | 16.85 | | | | | | 4,283 | | | | | | 15.81 | | | | | | 3,334 | | | | | | 15.06 | | |
|
Consumer
|
| | | | 1 | | | | | | 0.04 | | | | | | 377 | | | | | | 0.11 | | | | | | 8 | | | | | | 0.15 | | |
|
Total allowance for loan losses
|
| | | $ | 18,904 | | | | | | 100.00 % | | | | | $ | 17,982 | | | | | | 100.00 % | | | | | $ | 14,169 | | | | | | 100.00 % | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2014
|
| |
2013
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Loan Portfolio |
| |
Amount
|
| |
Percent of
Loan Portfolio |
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Residential real estate
|
| | | $ | 1,636 | | | | | | 20.78 % | | | | | $ | 1,500 | | | | | | 26.86 % | | |
|
Commercial real estate
|
| | | | 5,480 | | | | | | 56.06 | | | | | | 3,616 | | | | | | 50.08 | | |
|
Construction
|
| | | | 1,102 | | | | | | 6.80 | | | | | | 1,032 | | | | | | 8.16 | | |
|
Commercial business
|
| | | | 2,638 | | | | | | 16.05 | | | | | | 2,225 | | | | | | 14.80 | | |
|
Consumer
|
| | | | 4 | | | | | | 0.31 | | | | | | 9 | | | | | | 0.10 | | |
|
Total allowance for loan losses
|
| | | $ | 10,860 | | | | | | 100.00 % | | | | | $ | 8,382 | | | | | | 100.00 % | | |
| | |||||||||||||||||||||||||
| | | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations
|
| | | $ | 73,024 | | | | | $ | 72,774 | | | | | $ | 62,457 | | | | | $ | 62,698 | | | | | $ | 7,239 | | | | | $ | 7,143 | | |
|
State agency and municipal obligations
|
| | | | 11,959 | | | | | | 12,277 | | | | | | 14,495 | | | | | | 14,763 | | | | | | 17,060 | | | | | | 17,504 | | |
|
Corporate bonds
|
| | | | 7,096 | | | | | | 7,137 | | | | | | 10,167 | | | | | | 10,290 | | | | | | 11,256 | | | | | | 11,437 | | |
|
Government mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,400 | | | | | | 4,497 | | |
|
Total securities available for sale
|
| | | $ | 92,079 | | | | | $ | 92,188 | | | | | $ | 87,119 | | | | | $ | 87,751 | | | | | $ | 39,955 | | | | | $ | 40,581 | | |
| Securities held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State agency and municipal obligations
|
| | | | 20,465 | | | | | | 21,717 | | | | | | 15,710 | | | | | | 15,710 | | | | | | 9,026 | | | | | | 9,026 | | |
|
Corporate bonds
|
| | | | 1,000 | | | | | | 995 | | | | | | 1,000 | | | | | | 977 | | | | | | 1,000 | | | | | | 981 | | |
|
Government mortgage-backed securities
|
| | | | 114 | | | | | | 124 | | | | | | 149 | | | | | | 164 | | | | | | 200 | | | | | | 221 | | |
|
Total securities held to maturity
|
| | | $ | 21,579 | | | | | $ | 22,836 | | | | | $ | 16,859 | | | | | $ | 16,851 | | | | | $ | 10,226 | | | | | $ | 10,228 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Due Within 1 Year
|
| |
Due 1 – 5 Years
|
| |
Due 5 – 10 Years
|
| |
Due After 10 Years
|
| ||||||||||||||||||||||||||||||||||||
|
At December 31, 2017
|
| |
Amortized
Cost |
| |
Yield
|
| |
Amortized
Cost |
| |
Yield
|
| |
Amortized
Cost |
| |
Yield
|
| |
Amortized
Cost |
| |
Yield
|
| ||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| Securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations
|
| | | $ | — | | | | | | — % | | | | | $ | 13,000 | | | | | | 1.90 % | | | | | $ | 100 | | | | | | 2.50 % | | | | | $ | 59,924 | | | | | | 2.48 % | | |
|
State agency and municipal obligations
|
| | | | — | | | | | | — | | | | | | 2,873 | | | | | | 2.70 | | | | | | 7,386 | | | | | | 3.54 | | | | | | 1,700 | | | | | | 3.36 | | |
|
Corporate bonds
|
| | | | — | | | | | | — | | | | | | 7,096 | | | | | | 2.46 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total securities available for sale
|
| | | $ | — | | | | | | — % | | | | | $ | 22,969 | | | | | | 2.17 % | | | | | $ | 7,486 | | | | | | 3.53 % | | | | | $ | 61,624 | | | | | | 2.50 % | | |
| Securities held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State agency and municipal obligations
|
| | | $ | 198 | | | | | | 4.90 % | | | | | $ | 3,880 | | | | | | 4.08 % | | | | | $ | — | | | | | | — % | | | | | $ | 16,387 | | | | | | 5.03 % | | |
|
Corporate bonds
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 2.23 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Government mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 114 | | | | | | 5.35 | | |
|
Total securities held to maturity
|
| | | $ | 198 | | | | | | 4.90 % | | | | | $ | 4,880 | | | | | | 3.70 % | | | | | $ | — | | | | | | — % | | | | | $ | 16,501 | | | | | | 5.04 % | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Due Within 1 Year
|
| |
Due 1 – 5 Years
|
| |
Due 5 – 10 Years
|
| |
Due After 10 Years
|
| ||||||||||||||||||||||||||||||||||||
|
At December 31, 2016
|
| |
Amortized
Cost |
| |
Yield
|
| |
Amortized
Cost |
| |
Yield
|
| |
Amortized
Cost |
| |
Yield
|
| |
Amortized
Cost |
| |
Yield
|
| ||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| Securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations
|
| | | $ | — | | | | | | — % | | | | | $ | 62,357 | | | | | | 1.99 % | | | | | $ | — | | | | | | — % | | | | | $ | 100 | | | | | | 2.50 % | | |
|
State agency and municipal obligations
|
| | | | — | | | | | | — | | | | | | 827 | | | | | | 2.68 | | | | | | 8,045 | | | | | | 3.54 | | | | | | 5,623 | | | | | | 4.03 | | |
|
Corporate bonds
|
| | | | 2,022 | | | | | | 4.78 | | | | | | 8,145 | | | | | | 2.43 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total securities available for sale
|
| | | $ | 2,022 | | | | | | 4.78 % | | | | | $ | 71,329 | | | | | | 2.05 % | | | | | $ | 8,045 | | | | | | 3.54 % | | | | | $ | 5,723 | | | | | | 4.00 % | | |
| Securities held to maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State agency and municipal obligations
|
| | | $ | — | | | | | | — % | | | | | $ | 2,135 | | | | | | 3.02 % | | | | | $ | — | | | | | | — % | | | | | $ | 13,575 | | | | | | 4.96 % | | |
|
Corporate bonds
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 2.00 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Government mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 5.32 | | |
|
Total securities held to maturity
|
| | | $ | — | | | | | | — % | | | | | $ | 3,135 | | | | | | 2.70 % | | | | | $ | — | | | | | | — % | | | | | $ | 13,724 | | | | | | 4.96 % | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Weighted
Average Rate |
| |
Amount
|
| |
Percent
|
| |
Weighted
Average Rate |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Noninterest-bearing demand
|
| | | $ | 172,638 | | | | | | 12.35 % | | | | | | — % | | | | | $ | 187,593 | | | | | | 14.55 % | | | | | | — % | | |
|
NOW
|
| | | | 58,942 | | | | | | 4.21 | | | | | | 0.16 | | | | | | 53,950 | | | | | | 4.19 | | | | | | 0.19 | | |
|
Money market
|
| | | | 451,804 | | | | | | 32.31 | | | | | | 0.85 | | | | | | 349,131 | | | | | | 27.09 | | | | | | 0.58 | | |
|
Savings
|
| | | | 83,758 | | | | | | 5.99 | | | | | | 0.74 | | | | | | 96,502 | | | | | | 7.48 | | | | | | 0.43 | | |
|
Time
|
| | | | 631,263 | | | | | | 45.14 | | | | | | 1.33 | | | | | | 601,861 | | | | | | 46.69 | | | | | | 1.15 | | |
|
Total deposits
|
| | | $ | 1,398,405 | | | | | | 100.00 % | | | | | | 1.06 % | | | | | $ | 1,289,037 | | | | | | 100.00 % | | | | | | 0.86 % | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
| Maturing: | | | | | | | | | | | | | |
|
Within 3 months
|
| | | $ | 45,263 | | | | | $ | 54,546 | | |
|
After 3 but within 6 months
|
| | | | 95,989 | | | | | | 80,091 | | |
|
After 6 months but within 1 year
|
| | | | 142,380 | | | | | | 81,205 | | |
|
After 1 year
|
| | | | 179,655 | | | | | | 222,877 | | |
|
Total
|
| | | $ | 463,287 | | | | | $ | 438,719 | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| As of and for the period ending: | | | | | | | | | | | | | | | | | | | |
|
Average amount outstanding during the period
|
| | | $ | 144,800 | | | | | $ | 114,426 | | | | | $ | 80,248 | | |
|
Amount outstanding at end of period
|
| | | | 174,000 | | | | | | 135,000 | | | | | | 75,000 | | |
|
Highest month end balance during the period
|
| | | | 175,000 | | | | | | 150,000 | | | | | | 101,000 | | |
|
Weighted average interest rate at end of period
|
| | | | 1.44 % | | | | | | 0.73 % | | | | | | 0.46 % | | |
|
Weighted average interest rate during the period
|
| | | | 1.54 % | | | | | | 0.69 % | | | | | | 0.34 % | | |
| | | |
Notional
Amount |
| |
Original
Maturity |
| |
Received
|
| |
Paid
|
| |
Fair Value
Asset (Liability) |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Cash flow hedge: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swap on FHLB advance
|
| | | $ | 25,000 | | | | 4.7 years | | |
3-month LIBOR
|
| | | | 1.62 % | | | | | $ | 62 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 5.0 years | | |
3-month LIBOR
|
| | | | 1.83 % | | | | | | 105 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 5.0 years | | |
3-month LIBOR
|
| | | | 1.48 % | | | | | | 398 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 5.0 years | | |
3-month LIBOR
|
| | | | 1.22 % | | | | | | 793 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 7.0 years | | |
3-month LIBOR
|
| | | | 2.04 % | | | | | | 342 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 7.0 years | | |
3-month LIBOR
|
| | | | 2.04 % | | | | | | 334 | | |
| | | | | $ | 150,000 | | | | | | | | | | | | | | | | | $ | 2,034 | | |
| | |||||||||||||||||||||||||
| | | |
Notional
Amount |
| |
Original
Maturity |
| |
Received
|
| |
Paid
|
| |
Fair Value
Asset (Liability) |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Cash flow hedge: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swap on FHLB advance
|
| | | $ | 25,000 | | | | 4.7 years | | |
3-month LIBOR
|
| | | | 1.62 % | | | | | $ | (91 ) | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 5.0 years | | |
3-month LIBOR
|
| | | | 1.83 % | | | | | | (138 ) | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 5.0 years | | |
3-month LIBOR
|
| | | | 1.48 % | | | | | | 249 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | | 5.0 years | | |
3-month LIBOR
|
| | | | 1.22 % | | | | | | 717 | | |
| | | | | $ | 100,000 | | | | | | | | | | | | | | | | | $ | 737 | | |
| | |||||||||||||||||||||||||
| | | |
Payments Due by Period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less Than
1 Year |
| |
1 – 3
Years |
| |
4 – 5
Years |
| |
After
5 Years |
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
| Contractual Obligations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 199,000 | | | | | $ | 174,000 | | | | | $ | 25,000 | | | | | $ | — | | | | | $ | — | | |
|
Subordinated Debt
|
| | | | 25,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,500 | | |
|
Operating lease agreements
|
| | | | 21,723 | | | | | | 1,808 | | | | | | 3,440 | | | | | | 2,498 | | | | | | 13,977 | | |
|
Time deposits with stated maturity dates
|
| | | | 631,263 | | | | | | 391,509 | | | | | | 238,849 | | | | | | 905 | | | | | | — | | |
|
Total contractual obligations
|
| | | $ | 877,486 | | | | | $ | 567,317 | | | | | $ | 267,289 | | | | | $ | 3,403 | | | | | $ | 39,477 | | |
| | |||||||||||||||||||||||||||||||
| | | |
Amount of Commitment Expiration per Period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less Than
1 Year |
| |
1 – 3
Years |
| |
4 – 5
Years |
| |
After
5 Years |
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
| Other Commitments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loan commitments
|
| | | $ | 112,649 | | | | | $ | 39,298 | | | | | $ | 35,372 | | | | | $ | 3,708 | | | | | $ | 34,271 | | |
|
Undisbursed construction loans
|
| | | | 80,064 | | | | | | 17,569 | | | | | | 6,441 | | | | | | 24,876 | | | | | | 31,178 | | |
|
Unused home equity lines of credit
|
| | | | 7,573 | | | | | | 365 | | | | | | 295 | | | | | | 343 | | | | | | 6,570 | | |
|
Total other commitments
|
| | | $ | 200,286 | | | | | $ | 57,232 | | | | | $ | 42,108 | | | | | $ | 28,927 | | | | | $ | 72,019 | | |
| | |||||||||||||||||||||||||||||||
| | | |
Amount of Commitment Expiration per Period
|
| |||||||||||||||||||||||||||
| | | |
Total
|
| |
Less Than
1 Year |
| |
1 – 3
Years |
| |
4 – 5
Years |
| |
After
5 Years |
| |||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
| Other Commitments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loan commitments
|
| | | $ | 89,825 | | | | | $ | 32,418 | | | | | $ | 37,681 | | | | | $ | 3,601 | | | | | $ | 16,125 | | |
|
Undisbursed construction loans
|
| | | | 70,526 | | | | | | 17,878 | | | | | | 18,167 | | | | | | 6,211 | | | | | | 28,270 | | |
|
Unused home equity lines of credit
|
| | | | 8,083 | | | | | | 367 | | | | | | 33 | | | | | | 456 | | | | | | 7,227 | | |
|
Total other commitments
|
| | | $ | 168,434 | | | | | $ | 50,663 | | | | | $ | 55,881 | | | | | $ | 10,268 | | | | | $ | 51,622 | | |
| | |||||||||||||||||||||||||||||||
| | | |
Estimated Percent Change
in Net Interest Income |
| |||||||||
| | | |
At December 31,
|
| |||||||||
|
Rate Changes (basis points)
|
| |
2017
|
| |
2016
|
| ||||||
|
-100
|
| | | | (2.00 )% | | | | | | (1.60 )% | | |
|
+200
|
| | | | (4.30 ) | | | | | | (2.23 ) | | |
| | | |
Estimated Percent Change
in Net Interest Income |
| |||||||||
| | | |
At December 31,
|
| |||||||||
|
Rate Changes (basis points)
|
| |
2017
|
| |
2016
|
| ||||||
|
-100
|
| | | | (4.70 )% | | | | | | (3.36 )% | | |
|
+100
|
| | | | (3.40 ) | | | | | | (1.86 ) | | |
|
+200
|
| | | | (7.30 ) | | | | | | (4.13 ) | | |
|
+300
|
| | | | (11.50 ) | | | | | | (6.78 ) | | |
| | | |
Estimated Percent Change
in Economic Value of Equity |
| |||||||||
| | | |
At December 31,
|
| |||||||||
|
Rate Changes (basis points)
|
| |
2017
|
| |
2016
|
| ||||||
|
-100
|
| | | | (1.60 )% | | | | | | 0.00 % | | |
|
+100
|
| | | | (10.10 ) | | | | | | (9.90 ) | | |
|
+200
|
| | | | (22.90 ) | | | | | | (21.70 ) | | |
|
+300
|
| | | | (32.80 ) | | | | | | (31.30 ) | | |
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 70,545 | | | | | $ | 96,026 | | |
|
Federal funds sold
|
| | | | 186 | | | | | | 329 | | |
|
Cash and cash equivalents
|
| | | | 70,731 | | | | | | 96,355 | | |
|
Available for sale investment securities, at fair value
|
| | | | 92,188 | | | | | | 87,751 | | |
|
Held to maturity investment securities, at amortized cost
|
| | | | 21,579 | | | | | | 16,859 | | |
|
Loans held for sale
|
| | | | — | | | | | | 254 | | |
|
Loans receivable (net of allowance for loan losses of $18,904 and $17,982 at December 31, 2017 and 2016, respectively)
|
| | | | 1,520,879 | | | | | | 1,343,895 | | |
|
Foreclosed real estate
|
| | | | — | | | | | | 272 | | |
|
Accrued interest receivable
|
| | | | 5,910 | | | | | | 4,958 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 9,183 | | | | | | 7,943 | | |
|
Premises and equipment, net
|
| | | | 18,196 | | | | | | 17,835 | | |
|
Bank-owned life insurance
|
| | | | 39,618 | | | | | | 33,448 | | |
|
Goodwill
|
| | | | 2,589 | | | | | | 2,589 | | |
|
Other intangible assets
|
| | | | 382 | | | | | | 501 | | |
|
Deferred income taxes, net
|
| | | | 4,904 | | | | | | 9,085 | | |
|
Other assets
|
| | | | 10,448 | | | | | | 7,174 | | |
|
Total assets
|
| | | $ | 1,796,607 | | | | | $ | 1,628,919 | | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | |
|
Deposits
|
| | | | | | | | | | | | |
|
Noninterest bearing deposits
|
| | | $ | 172,638 | | | | | $ | 187,593 | | |
|
Interest bearing deposits
|
| | | | 1,225,767 | | | | | | 1,101,444 | | |
|
Total deposits
|
| | | | 1,398,405 | | | | | | 1,289,037 | | |
|
Advances from the Federal Home Loan Bank
|
| | | | 199,000 | | | | | | 160,000 | | |
|
Subordinated debentures
|
| | | | 25,103 | | | | | | 25,051 | | |
|
Accrued expenses and other liabilities
|
| | | | 13,072 | | | | | | 8,936 | | |
|
Total liabilities
|
| | | | 1,635,580 | | | | | | 1,483,024 | | |
|
Commitments and contingencies (Note 12)
|
| | | | — | | | | | | — | | |
| Shareholders’ equity | | | | | | | | | | | | | |
|
Common stock, no par value; 10,000,000 shares authorized, 7,751,424 and 7,620,663 shares issued and outstanding at December 31, 2017 and 2016, respectively
|
| | | | 118,301 | | | | | | 115,353 | | |
|
Retained earnings
|
| | | | 41,032 | | | | | | 29,652 | | |
|
Accumulated other comprehensive income
|
| | | | 1,694 | | | | | | 890 | | |
|
Total shareholders’ equity
|
| | | | 161,027 | | | | | | 145,895 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 1,796,607 | | | | | $ | 1,628,919 | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| Interest and dividend income | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans
|
| | | $ | 66,841 | | | | | $ | 58,077 | | | | | $ | 48,692 | | |
|
Interest and dividends on securities
|
| | | | 3,570 | | | | | | 2,740 | | | | | | 1,964 | | |
|
Interest on cash and cash equivalents
|
| | | | 790 | | | | | | 173 | | | | | | 98 | | |
|
Total interest and dividend income
|
| | | | 71,201 | | | | | | 60,990 | | | | | | 50,754 | | |
| Interest expense | | | | | | | | | | | | | | | | | | | |
|
Interest expense on deposits
|
| | | | 12,694 | | | | | | 8,300 | | | | | | 5,681 | | |
|
Interest on borrowings
|
| | | | 4,143 | | | | | | 3,598 | | | | | | 2,285 | | |
|
Total interest expense
|
| | | | 16,837 | | | | | | 11,898 | | | | | | 7,966 | | |
|
Net interest income
|
| | | | 54,364 | | | | | | 49,092 | | | | | | 42,788 | | |
|
Provision for loan losses
|
| | | | 1,341 | | | | | | 3,914 | | | | | | 3,230 | | |
|
Net interest income after provision for loan losses
|
| | | | 53,023 | | | | | | 45,178 | | | | | | 39,558 | | |
| Noninterest income | | | | | | | | | | | | | | | | | | | |
|
Gains and fees from sales of loans
|
| | | | 1,427 | | | | | | 466 | | | | | | 1,113 | | |
|
Bank owned life insurance
|
| | | | 1,170 | | | | | | 693 | | | | | | 727 | | |
|
Service charges and fees
|
| | | | 1,007 | | | | | | 963 | | | | | | 933 | | |
|
Gain (Loss) on sale of available for sale securities, net
|
| | | | 165 | | | | | | (115 ) | | | | | | — | | |
|
(Loss) Gain on sale of foreclosed real estate
|
| | | | (78 ) | | | | | | 128 | | | | | | — | | |
|
Other
|
| | | | 938 | | | | | | 541 | | | | | | 711 | | |
|
Total noninterest income
|
| | | | 4,629 | | | | | | 2,676 | | | | | | 3,484 | | |
| Noninterest expense | | | | | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 16,284 | | | | | | 15,655 | | | | | | 15,736 | | |
|
Occupancy and equipment
|
| | | | 6,165 | | | | | | 5,811 | | | | | | 5,341 | | |
|
Professional services
|
| | | | 2,072 | | | | | | 1,654 | | | | | | 1,447 | | |
|
Data processing
|
| | | | 1,866 | | | | | | 1,603 | | | | | | 1,523 | | |
|
Marketing
|
| | | | 1,193 | | | | | | 948 | | | | | | 985 | | |
|
FDIC insurance
|
| | | | 1,116 | | | | | | 660 | | | | | | 672 | | |
|
Director fees
|
| | | | 912 | | | | | | 859 | | | | | | 951 | | |
|
Amortization of intangibles
|
| | | | 118 | | | | | | 151 | | | | | | 196 | | |
|
Foreclosed real estate
|
| | | | 70 | | | | | | 157 | | | | | | 168 | | |
|
Merger and acquisition related expenses
|
| | | | — | | | | | | — | | | | | | 2 | | |
|
Other
|
| | | | 2,727 | | | | | | 2,046 | | | | | | 2,150 | | |
|
Total noninterest expense
|
| | | | 32,523 | | | | | | 29,544 | | | | | | 29,171 | | |
|
Income before income tax expense
|
| | | | 25,129 | | | | | | 18,310 | | | | | | 13,871 | | |
|
Income tax expense
|
| | | | 11,299 | | | | | | 5,960 | | | | | | 4,841 | | |
|
Net income
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 9,030 | | |
|
Net income attributable to common shareholders
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 8,905 | | |
| Earnings Per Common Share: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.80 | | | | | $ | 1.64 | | | | | $ | 1.23 | | |
|
Diluted
|
| | | $ | 1.78 | | | | | $ | 1.62 | | | | | $ | 1.21 | | |
| Weighted Average Common Shares Outstanding: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 7,572,409 | | | | | | 7,396,019 | | | | | | 7,071,550 | | |
|
Diluted
|
| | | | 7,670,413 | | | | | | 7,491,052 | | | | | | 7,140,558 | | |
|
Dividends per common share
|
| | | $ | 0.28 | | | | | $ | 0.22 | | | | | $ | 0.05 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
|
Net income
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 9,030 | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
|
Unrealized (losses) gains on securities:
|
| | | | | | | | | | | | | | | | | | |
|
Unrealized holding losses on available for sale securities
|
| | | | (357 ) | | | | | | (109 ) | | | | | | (431 ) | | |
|
Reclassification adjustment for (gain) loss realized in net income
|
| | | | (165 ) | | | | | | 115 | | | | | | — | | |
|
Net change in unrealized (loss) gain
|
| | | | (522 ) | | | | | | 6 | | | | | | (431 ) | | |
|
Income tax effect – benefit (expense)
|
| | | | 182 | | | | | | (2 ) | | | | | | 192 | | |
|
Unrealized (losses) gains on securities, net of tax
|
| | | | (340 ) | | | | | | 4 | | | | | | (239 ) | | |
|
Unrealized gains (losses) on interest rate swaps:
|
| | | | | | | | | | | | | | | | | | |
|
Unrealized gain (losses) on interest rate swaps designated as cash flow hedges
|
| | | | 1,297 | | | | | | 1,013 | | | | | | (89 ) | | |
|
Tax effect – (expense) benefit
|
| | | | (454 ) | | | | | | (354 ) | | | | | | 24 | | |
|
Unrealized gains (losses) on interest rate swaps, net of tax
|
| | | | 843 | | | | | | 659 | | | | | | (65 ) | | |
|
Total other comprehensive income (loss), net of tax
|
| | | | 503 | | | | | | 663 | | | | | | (304 ) | | |
|
Comprehensive income
|
| | | $ | 14,333 | | | | | $ | 13,013 | | | | | $ | 8,726 | | |
| | |||||||||||||||||||
| | | |
Number of
Outstanding Shares |
| |
Preferred
Stock |
| |
Common
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||
|
Balance at January 1, 2015
|
| | | | 7,185,482 | | | | | $ | 10,980 | | | | | $ | 107,265 | | | | | $ | 10,434 | | | | | $ | 531 | | | | | $ | 129,210 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,030 | | | | | | — | | | | | | 9,030 | | |
|
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (304 ) | | | | | | (304 ) | | |
|
Cash dividends declared ($0.05 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (376 ) | | | | | | — | | | | | | (376 ) | | |
|
Preferred stock cash dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (125 ) | | | | | | — | | | | | | (125 ) | | |
|
Redemption of SBLF preferred stock
|
| | | | — | | | | | | (10,980 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,980 ) | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,033 | | | | | | — | | | | | | — | | | | | | 1,033 | | |
|
Warrants exercised
|
| | | | 269,992 | | | | | | — | | | | | | 3,780 | | | | | | — | | | | | | — | | | | | | 3,780 | | |
|
Issuance of restricted stock
|
| | | | 51,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Forfeitures of restricted stock
|
| | | | (25,573 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock options exercised
|
| | | | 34,590 | | | | | | — | | | | | | 501 | | | | | | — | | | | | | — | | | | | | 501 | | |
|
Balance at December 31, 2015
|
| | | | 7,516,291 | | | | | | — | | | | | | 112,579 | | | | | | 18,963 | | | | | | 227 | | | | | | 131,769 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,350 | | | | | | — | | | | | | 12,350 | | |
|
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 663 | | | | | | 663 | | |
|
Cash dividends declared ($0.22 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,661 ) | | | | | | — | | | | | | (1,661 ) | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 1,188 | | | | | | — | | | | | | — | | | | | | 1,188 | | |
|
Warrants exercised
|
| | | | 11,200 | | | | | | — | | | | | | 200 | | | | | | — | | | | | | — | | | | | | 200 | | |
|
Issuance of restricted stock
|
| | | | 29,935 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Forfeitures of restricted stock
|
| | | | (883 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock options exercised
|
| | | | 64,120 | | | | | | — | | | | | | 1,106 | | | | | | — | | | | | | — | | | | | | 1,106 | | |
|
Net tax benefit related to stock-based compensation
|
| | | | — | | | | | | — | | | | | | 280 | | | | | | — | | | | | | — | | | | | | 280 | | |
|
Balance at December 31, 2016
|
| | | | 7,620,663 | | | | | | — | | | | | | 115,353 | | | | | | 29,652 | | | | | | 890 | | | | | | 145,895 | | |
|
Net income
|
| | | | — | | | | | | | | | | | | — | | | | | | 13,830 | | | | | | — | | | | | | 13,830 | | |
|
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 503 | | | | | | 503 | | |
|
Cash dividends declared ($0.28 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,149 ) | | | | | | — | | | | | | (2,149 ) | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 917 | | | | | | — | | | | | | — | | | | | | 917 | | |
|
Warrants exercised
|
| | | | 35,000 | | | | | | — | | | | | | 663 | | | | | | — | | | | | | — | | | | | | 663 | | |
|
Issuance of restricted stock
|
| | | | 40,250 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Forfeitures of restricted stock
|
| | | | (18,228 ) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stock options exercised
|
| | | | 73,738 | | | | | | — | | | | | | 1,368 | | | | | | — | | | | | | — | | | | | | 1,368 | | |
|
Reclass adjustment resulting from tax law change
|
| | | | — | | | | | | — | | | | | | — | | | | | | (301 ) | | | | | | 301 | | | | | | — | | |
|
Balance at December 31, 2017
|
| | | | 7,751,423 | | | | | $ | — | | | | | $ | 118,301 | | | | | $ | 41,032 | | | | | $ | 1,694 | | | | | $ | 161,027 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 9,030 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Net (accretion) amortization of premiums and discounts on investment securities
|
| | | | (31 ) | | | | | | 1,737 | | | | | | 99 | | |
|
Provision for loan losses
|
| | | | 1,341 | | | | | | 3,914 | | | | | | 3,230 | | |
|
Deferred income taxes
|
| | | | 3,908 | | | | | | (1,104 ) | | | | | | (966 ) | | |
|
Net (gain) loss on sales of available for sale securities
|
| | | | (165 ) | | | | | | 115 | | | | | | — | | |
|
Depreciation and amortization
|
| | | | 1,513 | | | | | | 1,729 | | | | | | 1,685 | | |
|
Amortization of debt issuance costs
|
| | | | 52 | | | | | | 51 | | | | | | — | | |
|
Increase in cash surrender value of bank-owned life insurance
|
| | | | (1,170 ) | | | | | | (693 ) | | | | | | (727 ) | | |
|
Loan principal sold from loans originated for sale
|
| | | | (3,485 ) | | | | | | (3,313 ) | | | | | | (6,929 ) | | |
|
Proceeds from sales of loans originated for sale
|
| | | | 4,626 | | | | | | 3,381 | | | | | | 7,546 | | |
|
Originations of loans held for sale
|
| | | | — | | | | | | (254 ) | | | | | | — | | |
|
Net gain on sales of loans
|
| | | | (1,427 ) | | | | | | (466 ) | | | | | | (1,113 ) | | |
|
Stock-based compensation
|
| | | | 917 | | | | | | 1,188 | | | | | | 1,033 | | |
|
Net accretion of purchase accounting adjustments
|
| | | | (80 ) | | | | | | (136 ) | | | | | | (104 ) | | |
|
Loss on sale and write-downs of foreclosed real estate
|
| | | | 128 | | | | | | 25 | | | | | | 184 | | |
|
Net change in:
|
| | | | | | | | | | | | | | | | | | |
|
Deferred loan fees
|
| | | | (829 ) | | | | | | 466 | | | | | | 668 | | |
|
Accrued interest receivable
|
| | | | (952 ) | | | | | | (887 ) | | | | | | (748 ) | | |
|
Other assets
|
| | | | (1,740 ) | | | | | | (3,006 ) | | | | | | (519 ) | | |
|
Accrued expenses and other liabilities
|
| | | | 4,136 | | | | | | 2,275 | | | | | | 779 | | |
|
Net cash provided by operating activities
|
| | | | 20,572 | | | | | | 17,372 | | | | | | 13,148 | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from principal repayments on available for sale securities
|
| | | | 5,217 | | | | | | 770 | | | | | | 1,877 | | |
|
Proceeds from principal repayments on held to maturity securities
|
| | | | 212 | | | | | | 205 | | | | | | 220 | | |
|
Net proceeds from sales and calls of available for sale securities
|
| | | | 54,705 | | | | | | 60,696 | | | | | | 22,030 | | |
|
Net proceeds from sales and calls of held to maturity securities
|
| | | | 5,690 | | | | | | — | | | | | | 1,000 | | |
|
Purchases of available for sale securities
|
| | | | (64,700 ) | | | | | | (110,485 ) | | | | | | — | | |
|
Purchase of held to maturity securities
|
| | | | (10,609 ) | | | | | | (6,835 ) | | | | | | — | | |
|
Purchase of bank-owned life insurance
|
| | | | (5,000 ) | | | | | | (9,000 ) | | | | | | — | | |
|
Net increase in loans
|
| | | | (177,549 ) | | | | | | (218,603 ) | | | | | | (218,772 ) | | |
|
Loan principal sold from loans not originated for sale
|
| | | | (14,264 ) | | | | | | (4,069 ) | | | | | | (23,380 ) | | |
|
Proceeds from sales of loans not originated for sale
|
| | | | 14,805 | | | | | | 4,467 | | | | | | 24,462 | | |
|
Purchases of premises and equipment
|
| | | | (1,874 ) | | | | | | (8,401 ) | | | | | | (938 ) | | |
|
Purchase of Federal Home Loan Bank stock
|
| | | | (1,239 ) | | | | | | (1,389 ) | | | | | | (445 ) | | |
|
Proceeds from sale of foreclosed real estate
|
| | | | 144 | | | | | | 951 | | | | | | 400 | | |
|
Net cash used by investing activities
|
| | | | (194,462 ) | | | | | | (291,693 ) | | | | | | (193,546 ) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Net change in time certificates of deposit
|
| | | | 29,417 | | | | | | 165,224 | | | | | | 128,379 | | |
|
Net change in other deposits
|
| | | | 79,967 | | | | | | 76,930 | | | | | | 83,257 | | |
|
Net change in FHLB advances
|
| | | | 39,000 | | | | | | 40,000 | | | | | | (9,000 ) | | |
|
Proceeds from exercise of warrants
|
| | | | 663 | | | | | | 200 | | | | | | 3,780 | | |
|
Proceeds from exercise of options
|
| | | | 1,368 | | | | | | 1,106 | | | | | | 501 | | |
|
Issuance of subordinated debt
|
| | | | — | | | | | | — | | | | | | 25,000 | | |
|
Redemption of SBLF preferred stock
|
| | | | — | | | | | | — | | | | | | (10,980 ) | | |
|
Dividends paid on common stock
|
| | | | (2,149 ) | | | | | | (1,661 ) | | | | | | (376 ) | | |
|
Dividends paid on preferred stock
|
| | | | — | | | | | | — | | | | | | (125 ) | | |
|
Net tax benefit related to stock-based compensation
|
| | | | — | | | | | | 280 | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 148,266 | | | | | | 282,079 | | | | | | 220,436 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | | (25,624 ) | | | | | | 7,758 | | | | | | 40,038 | | |
| Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | |
|
Beginning of year
|
| | | | 96,355 | | | | | | 88,597 | | | | | | 48,559 | | |
|
End of period
|
| | | $ | 70,731 | | | | | $ | 96,355 | | | | | $ | 88,597 | | |
| Supplemental disclosures of cash flows information: | | | | | | | | | | | | | | | | | | | |
|
Cash paid for:
|
| | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | 16,582 | | | | | $ | 11,793 | | | | | $ | 7,544 | | |
|
Income taxes
|
| | | | 8,020 | | | | | | 8,584 | | | | | | 6,136 | | |
| Noncash investing and financing activities | | | | | | | | | | | | | | | | | | | |
|
Loans transferred to foreclosed real estate
|
| | | | — | | | | | | — | | | | | | 883 | | |
|
Net change in unrealized gains on available-for-sale securities
|
| | | | (522 ) | | | | | | 6 | | | | | | (430 ) | | |
| | | |
Year Ended
December 31, 2017 |
| |
Year Ended
December 31, 2016 |
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Balance, beginning of the period
|
| | | $ | 2,589 | | | | | $ | 2,589 | | |
|
Impairment
|
| | | | — | | | | | | — | | |
|
Balance, end of the period
|
| | | $ | 2,589 | | | | | $ | 2,589 | | |
| | |||||||||||||
| | | |
Gross Intangible
Asset |
| |
Accumulated
Amortization |
| |
Net Intangible
Asset |
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| December 31, 2017 | | | | | | | | | | | | | | | | | | | |
|
Core deposit intangible
|
| | | $ | 1,029 | | | | | $ | 647 | | | | | $ | 382 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | |
|
Core deposit intangible
|
| | | $ | 1,029 | | | | | $ | 528 | | | | | $ | 501 | | |
| | |||||||||||||||||||
| | | |
December 31, 2017
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Fair Value
|
| |||||||||||||||
| | | |
Gains
|
| |
Losses
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Available for sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Government and agency obligations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | $ | 13,000 | | | | | $ | — | | | | | $ | (82 ) | | | | | $ | 12,918 | | |
|
Due from five through ten years
|
| | | | 100 | | | | | | — | | | | | | (4 ) | | | | | | 96 | | |
|
Due after ten years
|
| | | | 59,924 | | | | | | 10 | | | | | | (174 ) | | | | | | 59,760 | | |
| | | | | | 73,024 | | | | | | 10 | | | | | | (260 ) | | | | | | 72,774 | | |
| State agency and municipal obligations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | | 2,873 | | | | | | 84 | | | | | | — | | | | | | 2,957 | | |
|
Due from five through ten years
|
| | | | 7,386 | | | | | | 228 | | | | | | — | | | | | | 7,614 | | |
|
Due after ten years
|
| | | | 1,700 | | | | | | 33 | | | | | | (27 ) | | | | | | 1,706 | | |
| | | | | | 11,959 | | | | | | 345 | | | | | | (27 ) | | | | | | 12,277 | | |
| Corporate bonds | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | | 7,096 | | | | | | 41 | | | | | | — | | | | | | 7,137 | | |
| | | | | | 7,096 | | | | | | 41 | | | | | | — | | | | | | 7,137 | | |
|
Total available for sale securities
|
| | | $ | 92,079 | | | | | $ | 396 | | | | | $ | (287 ) | | | | | $ | 92,188 | | |
| Held to maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| State agency and municipal obligations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Less Than 1 Year
|
| | | $ | 198 | | | | | | 5 | | | | | | — | | | | | $ | 203 | | |
|
Due from one through five years
|
| | | | 3,880 | | | | | | 20 | | | | | | — | | | | | | 3,900 | | |
|
Due after ten years
|
| | | | 16,387 | | | | | | 1,227 | | | | | | — | | | | | | 17,614 | | |
| | | | | | 20,465 | | | | | | 1,252 | | | | | | — | | | | | | 21,717 | | |
| Corporate bonds | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | | 1,000 | | | | | | — | | | | | | (5 ) | | | | | | 995 | | |
|
Government-sponsored mortgage backed securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
No contractual maturity
|
| | | | 114 | | | | | | 10 | | | | | | — | | | | | | 124 | | |
|
Total held to maturity securities
|
| | | $ | 21,579 | | | | | $ | 1,262 | | | | | $ | (5 ) | | | | | $ | 22,836 | | |
| | |||||||||||||||||||||||||
| | | |
December 31, 2016
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Fair Value
|
| |||||||||||||||
| | | |
Gains
|
| |
Losses
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Available for sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| U.S. Government and agency obligations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | $ | 62,357 | | | | | $ | 295 | | | | | $ | (49 ) | | | | | $ | 62,603 | | |
|
Due after ten years
|
| | | | 100 | | | | | | — | | | | | | (5 ) | | | | | | 95 | | |
| | | | | | 62,457 | | | | | | 295 | | | | | | (54 ) | | | | | | 62,698 | | |
| State agency and municipal obligations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | | 827 | | | | | | 24 | | | | | | (3 ) | | | | | | 848 | | |
|
Due from five through ten years
|
| | | | 8,045 | | | | | | 189 | | | | | | (1 ) | | | | | | 8,233 | | |
|
Due after ten years
|
| | | | 5,623 | | | | | | 178 | | | | | | (119 ) | | | | | | 5,682 | | |
| | | | | | 14,495 | | | | | | 391 | | | | | | (123 ) | | | | | | 14,763 | | |
| Corporate bonds | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due in less than one year
|
| | | | 2,022 | | | | | | 56 | | | | | | — | | | | | | 2,078 | | |
|
Due from one through five years
|
| | | | 8,145 | | | | | | 67 | | | | | | — | | | | | | 8,212 | | |
| | | | | | 10,167 | | | | | | 123 | | | | | | — | | | | | | 10,290 | | |
|
Total available for sale securities
|
| | | $ | 87,119 | | | | | $ | 809 | | | | | $ | (177 ) | | | | | $ | 87,751 | | |
| Held to maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| State agency and municipal obligations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | $ | 2,135 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,135 | | |
|
Due after ten years
|
| | | | 13,575 | | | | | | — | | | | | | — | | | | | | 13,575 | | |
| | | | | | 15,710 | | | | | | — | | | | | | — | | | | | | 15,710 | | |
| Corporate bonds | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years
|
| | | | 1,000 | | | | | | — | | | | | | (23 ) | | | | | | 977 | | |
|
Government-sponsored mortgage backed securities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
No contractual maturity
|
| | | | 149 | | | | | | 15 | | | | | | — | | | | | | 164 | | |
|
Total held to maturity securities
|
| | | $ | 16,859 | | | | | $ | 15 | | | | | $ | (23 ) | | | | | $ | 16,851 | | |
| | |||||||||||||||||||||||||
| | | |
Length of Time in Continuous Unrealized Loss Position
|
| | | | | | ||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Unrealized
Loss |
| |
Percent
Decline from Amortized Cost |
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Percent
Decline from Amortized Cost |
| |
Fair
Value |
| |
Unrealized
Loss |
| |
Percent
Decline from Amortized Cost |
| |||||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations
|
| | | $ | 70,419 | | | | | | (225 ) | | | | | | 0.32 % | | | | | $ | 2,064 | | | | | | (35 ) | | | | | | 1.67 % | | | | | $ | 72,483 | | | | | $ | (260 ) | | | | | | 0.36 % | | |
|
State agency and municipal
obligations |
| | | | 92 | | | | | | — | | | | | | 0.16 | | | | | | 656 | | | | | | (27 ) | | | | | | 3.95 | | | | | | 748 | | | | | | (27 ) | | | | | | 3.50 | | |
|
Corporate bonds
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | 995 | | | | | | (5 ) | | | | | | 0.50 | | | | | | 995 | | | | | | (5 ) | | | | | | 0.50 | | |
|
Total investment securities
|
| | | $ | 70,511 | | | | | $ | (225 ) | | | | | | 0.32 % | | | | | $ | 3,715 | | | | | $ | (67 ) | | | | | | 1.77 % | | | | | $ | 74,226 | | | | | $ | (292 ) | | | | | | 0.39 % | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations
|
| | | $ | 3,045 | | | | | $ | (54 ) | | | | | | 1.74 % | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | 3,045 | | | | | $ | (54 ) | | | | | | 1.74 % | | |
|
State agency and municipal
obligations |
| | | | 2,756 | | | | | | (123 ) | | | | | | 4.29 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,756 | | | | | | (123 ) | | | | | | 4.29 | | |
|
Corporate bonds
|
| | | | 978 | | | | | | (23 ) | | | | | | 2.25 | | | | | | — | | | | | | — | | | | | | — | | | | | | 978 | | | | | | (23 ) | | | | | | 2.25 | | |
|
Total investment securities
|
| | | $ | 6,779 | | | | | $ | (200 ) | | | | | | 2.86 % | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | 6,779 | | | | | $ | (200 ) | | | | | | 2.86 % | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | | |
Originated
|
| |
Acquired
|
| |
Total
|
| |
Originated
|
| |
Acquired
|
| |
Total
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 186,107 | | | | | $ | 7,417 | | | | | $ | 193,524 | | | | | $ | 187,098 | | | | | $ | 8,631 | | | | | $ | 195,729 | | |
|
Commercial
|
| | | | 945,277 | | | | | | 41,965 | | | | | | 987,242 | | | | | | 802,156 | | | | | | 43,166 | | | | | | 845,322 | | |
|
Construction
|
| | | | 101,636 | | | | | | — | | | | | | 101,636 | | | | | | 107,329 | | | | | | 112 | | | | | | 107,441 | | |
| | | | | | 1,233,020 | | | | | | 49,382 | | | | | | 1,282,402 | | | | | | 1,096,583 | | | | | | 51,909 | | | | | | 1,148,492 | | |
|
Commercial business
|
| | | | 249,719 | | | | | | 10,276 | | | | | | 259,995 | | | | | | 198,456 | | | | | | 17,458 | | | | | | 215,914 | | |
|
Consumer
|
| | | | 192 | | | | | | 427 | | | | | | 619 | | | | | | 672 | | | | | | 861 | | | | | | 1,533 | | |
|
Total loans
|
| | | | 1,482,931 | | | | | | 60,085 | | | | | | 1,543,016 | | | | | | 1,295,711 | | | | | | 70,228 | | | | | | 1,365,939 | | |
|
Allowance for loan losses
|
| | | | (18,848 ) | | | | | | (56 ) | | | | | | (18,904 ) | | | | | | (17,883 ) | | | | | | (99 ) | | | | | | (17,982 ) | | |
|
Deferred loan origination fees, net
|
| | | | (3,242 ) | | | | | | — | | | | | | (3,242 ) | | | | | | (4,071 ) | | | | | | — | | | | | | (4,071 ) | | |
|
Unamortized loan premiums
|
| | | | 8 | | | | | | — | | | | | | 8 | | | | | | 9 | | | | | | — | | | | | | 9 | | |
|
Loans receivable, net
|
| | | $ | 1,460,849 | | | | | $ | 60,029 | | | | | $ | 1,520,878 | | | | | $ | 1,273,766 | | | | | $ | 70,129 | | | | | $ | 1,343,895 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Balance at beginning of period
|
| | | $ | 666 | | | | | $ | 871 | | |
|
Accretion
|
| | | | (113 ) | | | | | | (154 ) | | |
| Other (a) | | | | | — | | | | | | (51 ) | | |
|
Balance at end of period
|
| | | $ | 553 | | | | | $ | 666 | | |
| | |||||||||||||
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Construction
|
| |
Commercial
Business |
| |
Consumer
|
| |
Total
|
| | ||||||||||||||||||||
| | | |
(In thousands)
|
| ||||||||||||||||||||||||||||||||||||
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| Originated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | 1,802 | | | | | $ | 9,386 | | | | | $ | 2,105 | | | | | $ | 4,240 | | | | | $ | 350 | | | | | $ | 17,883 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (478 ) | | | | | | (32 ) | | | | | | (510 ) | | | | ||
|
Recoveries
|
| | | | 146 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 3 | | | | | | 153 | | | | ||
|
Provisions
|
| | | | (227 ) | | | | | | 3,355 | | | | | | (1,198 ) | | | | | | (288 ) | | | | | | (320 ) | | | | | | 1,322 | | | | ||
|
Ending balance
|
| | | $ | 1,721 | | | | | $ | 12,741 | | | | | $ | 907 | | | | | $ | 3,478 | | | | | $ | 1 | | | | | $ | 18,848 | | | | ||
| Acquired | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | — | | | | | $ | 29 | | | | | $ | — | | | | | $ | 43 | | | | | $ | 27 | | | | | $ | 99 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (43 ) | | | | | | (19 ) | | | | | | (62 ) | | | | ||
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Provisions
|
| | | | — | | | | | | 7 | | | | | | — | | | | | | 20 | | | | | | (8 ) | | | | | | 19 | | | | ||
|
Ending balance
|
| | | $ | — | | | | | $ | 36 | | | | | $ | — | | | | | $ | 20 | | | | | $ | — | | | | | $ | 56 | | | | ||
| Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | 1,802 | | | | | $ | 9,415 | | | | | $ | 2,105 | | | | | $ | 4,283 | | | | | $ | 377 | | | | | $ | 17,982 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (521 ) | | | | | | (51 ) | | | | | | (572 ) | | | | ||
|
Recoveries
|
| | | | 146 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 3 | | | | | | 153 | | | | ||
|
Provisions
|
| | | | (227 ) | | | | | | 3,362 | | | | | | (1,198 ) | | | | | | (268 ) | | | | | | (328 ) | | | | | | 1,341 | | | | ||
|
Ending balance
|
| | | $ | 1,721 | | | | | $ | 12,777 | | | | | $ | 907 | | | | | $ | 3,498 | | | | | $ | 1 | | | | | $ | 18,904 | | | | ||
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Construction
|
| |
Commercial
Business |
| |
Consumer
|
| |
Total
|
| | ||||||||||||||||||||
| | | |
(In thousands)
|
| ||||||||||||||||||||||||||||||||||||
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| Originated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | 1,618 | | | | | $ | 7,693 | | | | | $ | 1,504 | | | | | $ | 3,310 | | | | | $ | 3 | | | | | $ | 14,128 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (59 ) | | | | | | (10 ) | | | | | | (69 ) | | | | ||
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8 | | | | | | 8 | | | | ||
|
Provisions
|
| | | | 184 | | | | | | 1,693 | | | | | | 601 | | | | | | 989 | | | | | | 349 | | | | | | 3,816 | | | | ||
|
Ending balance
|
| | | $ | 1,802 | | | | | $ | 9,386 | | | | | $ | 2,105 | | | | | $ | 4,240 | | | | | $ | 350 | | | | | $ | 17,883 | | | | ||
| Acquired | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | — | | | | | $ | 12 | | | | | $ | — | | | | | $ | 24 | | | | | $ | 5 | | | | | $ | 41 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | (7 ) | | | | | | (10 ) | | | | | | (25 ) | | | | | | (42 ) | | | | ||
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 2 | | | | ||
|
Provisions
|
| | | | — | | | | | | 17 | | | | | | 7 | | | | | | 29 | | | | | | 45 | | | | | | 98 | | | | ||
|
Ending balance
|
| | | $ | — | | | | | $ | 29 | | | | | $ | — | | | | | $ | 43 | | | | | $ | 27 | | | | | $ | 99 | | | | ||
| Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | 1,618 | | | | | $ | 7,705 | | | | | $ | 1,504 | | | | | $ | 3,334 | | | | | $ | 8 | | | | | $ | 14,169 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | (7 ) | | | | | | (69 ) | | | | | | (35 ) | | | | | | (111 ) | | | | ||
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | | | | | 10 | | | | ||
|
Provisions
|
| | | | 184 | | | | | | 1,710 | | | | | | 608 | | | | | | 1,018 | | | | | | 394 | | | | | | 3,914 | | | | ||
|
Ending balance
|
| | | $ | 1,802 | | | | | $ | 9,415 | | | | | $ | 2,105 | | | | | $ | 4,283 | | | | | $ | 377 | | | | | $ | 17,982 | | | | ||
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Construction
|
| |
Commercial
Business |
| |
Consumer
|
| |
Total
|
| | ||||||||||||||||||||
| | | |
(In thousands)
|
| ||||||||||||||||||||||||||||||||||||
| December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| Originated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | 1,636 | | | | | $ | 5,480 | | | | | $ | 1,102 | | | | | $ | 2,638 | | | | | $ | 4 | | | | | $ | 10,860 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6 ) | | | | | | (6 ) | | | | ||
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 7 | | | | ||
|
Provisions
|
| | | | (18 ) | | | | | | 2,213 | | | | | | 402 | | | | | | 672 | | | | | | (2 ) | | | | | | 3,267 | | | | ||
|
Ending balance
|
| | | $ | 1,618 | | | | | $ | 7,693 | | | | | $ | 1,504 | | | | | $ | 3,310 | | | | | $ | 3 | | | | | $ | 14,128 | | | | ||
| Acquired | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (15 ) | | | | | | (9 ) | | | | | | (24 ) | | | | ||
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 100 | | | | | | 2 | | | | | | 102 | | | | ||
|
Provisions
|
| | | | — | | | | | | 12 | | | | | | — | | | | | | (61 ) | | | | | | 12 | | | | | | (37 ) | | | | ||
|
Ending balance
|
| | | $ | — | | | | | $ | 12 | | | | | $ | — | | | | | $ | 24 | | | | | $ | 5 | | | | | $ | 41 | | | | ||
| Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Beginning balance
|
| | | $ | 1,636 | | | | | $ | 5,480 | | | | | $ | 1,102 | | | | | $ | 2,638 | | | | | $ | 4 | | | | | $ | 10,860 | | | | ||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (15 ) | | | | | | (15 ) | | | | | | (30 ) | | | | ||
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 100 | | | | | | 9 | | | | | | 109 | | | | ||
|
Provisions
|
| | | | (18 ) | | | | | | 2,225 | | | | | | 402 | | | | | | 611 | | | | | | 10 | | | | | | 3,230 | | | | ||
|
Ending balance
|
| | | $ | 1,618 | | | | | $ | 7,705 | | | | | $ | 1,504 | | | | | $ | 3,334 | | | | | $ | 8 | | | | | $ | 14,169 | | | | ||
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
Originated Loans
|
| |
Acquired Loans
|
| |
Total
|
||||||||||||||||||||||||||
| | | |
Portfolio
|
| |
Allowance
|
| |
Portfolio
|
| |
Allowance
|
| |
Portfolio
|
| |
Allowance
|
|||||||||||||||||
| | | |
(In thousands)
|
||||||||||||||||||||||||||||||||
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 4,168 | | | | | $ | 8 | | | | | $ | 439 | | | | | $ | — | | | | | $ | 4,607 | | | | | $ | 8 |
|
Commercial real estate
|
| | | | 6,416 | | | | | | 842 | | | | | | 1,170 | | | | | | 34 | | | | | | 7,586 | | | | | | 876 |
|
Commercial business
|
| | | | 2,126 | | | | | | 51 | | | | | | 534 | | | | | | 20 | | | | | | 2,660 | | | | | | 71 |
|
Subtotal
|
| | | | 12,710 | | | | | | 901 | | | | | | 2,143 | | | | | | 54 | | | | | | 14,853 | | | | | | 955 |
|
Loans collectively evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | 181,939 | | | | | | 1,713 | | | | | | 6,978 | | | | | | — | | | | | | 188,917 | | | | | | 1,713 |
|
Commercial real estate
|
| | | | 938,861 | | | | | | 11,899 | | | | | | 40,795 | | | | | | 2 | | | | | | 979,656 | | | | | | 11,901 |
|
Construction
|
| | | | 101,636 | | | | | | 907 | | | | | | — | | | | | | — | | | | | | 101,636 | | | | | | 907 |
|
Commercial business
|
| | | | 247,593 | | | | | | 3,427 | | | | | | 9,742 | | | | | | — | | | | | | 257,335 | | | | | | 3,427 |
|
Consumer
|
| | | | 192 | | | | | | 1 | | | | | | 427 | | | | | | — | | | | | | 619 | | | | | | 1 |
|
Subtotal
|
| | | | 1,470,221 | | | | | | 17,947 | | | | | | 57,942 | | | | | | 2 | | | | | | 1,528,163 | | | | | | 17,949 |
|
Total
|
| | | $ | 1,482,931 | | | | | $ | 18,848 | | | | | $ | 60,085 | | | | | $ | 56 | | | | | $ | 1,543,016 | | | | | $ | 18,904 |
| | |||||||||||||||||||||||||||||||||||
| | | |
Originated Loans
|
| |
Acquired Loans
|
| |
Total
|
||||||||||||||||||||||||||
| | | |
Portfolio
|
| |
Allowance
|
| |
Portfolio
|
| |
Allowance
|
| |
Portfolio
|
| |
Allowance
|
|||||||||||||||||
| | | |
(In thousands)
|
||||||||||||||||||||||||||||||||
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 1,228 | | | | | $ | — | | | | | $ | 453 | | | | | $ | — | | | | | $ | 1,681 | | | | | $ | — |
|
Commercial real estate
|
| | | | 774 | | | | | | 1 | | | | | | 144 | | | | | | 7 | | | | | | 918 | | | | | | 8 |
|
Commercial business
|
| | | | 920 | | | | | | 5 | | | | | | 962 | | | | | | 37 | | | | | | 1,882 | | | | | | 42 |
|
Consumer
|
| | | | 341 | | | | | | 341 | | | | | | 27 | | | | | | 27 | | | | | | 368 | | | | | | 368 |
|
Subtotal
|
| | | | 3,263 | | | | | | 347 | | | | | | 1,586 | | | | | | 71 | | | | | | 4,849 | | | | | | 418 |
|
Loans collectively evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | 185,870 | | | | | | 1,802 | | | | | | 8,178 | | | | | | — | | | | | | 194,048 | | | | | | 1,802 |
|
Commercial real estate
|
| | | | 801,382 | | | | | | 9,385 | | | | | | 43,022 | | | | | | 22 | | | | | | 844,404 | | | | | | 9,407 |
|
Construction
|
| | | | 107,329 | | | | | | 2,105 | | | | | | 112 | | | | | | — | | | | | | 107,441 | | | | | | 2,105 |
|
Commercial business
|
| | | | 197,536 | | | | | | 4,235 | | | | | | 16,496 | | | | | | 6 | | | | | | 214,032 | | | | | | 4,241 |
|
Consumer
|
| | | | 331 | | | | | | 9 | | | | | | 834 | | | | | | — | | | | | | 1,165 | | | | | | 9 |
|
Subtotal
|
| | | | 1,292,448 | | | | | | 17,536 | | | | | | 68,642 | | | | | | 28 | | | | | | 1,361,090 | | | | | | 17,564 |
|
Total
|
| | | $ | 1,295,711 | | | | | $ | 17,883 | | | | | $ | 70,228 | | | | | $ | 99 | | | | | $ | 1,365,939 | | | | | $ | 17,982 |
| | |||||||||||||||||||||||||||||||||||
| | | |
Commercial Credit Quality Indicators
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
At December 31, 2017
|
| |
At December 31, 2016
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
Commercial
Real Estate |
| |
Construction
|
| |
Commercial
Business |
| |
Total
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Commercial
Business |
| |
Total
|
| ||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| Originated loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 920,216 | | | | | $ | 101,636 | | | | | $ | 242,828 | | | | | $ | 1,264,680 | | | | | $ | 797,249 | | | | | $ | 107,329 | | | | | $ | 196,436 | | | | | $ | 1,101,014 | | |
|
Special mention
|
| | | | 9,262 | | | | | | — | | | | | | 4,019 | | | | | | 13,281 | | | | | | 4,605 | | | | | | — | | | | | | 115 | | | | | | 4,720 | | |
|
Substandard
|
| | | | 15,799 | | | | | | — | | | | | | 2,872 | | | | | | 18,671 | | | | | | 302 | | | | | | — | | | | | | 1,905 | | | | | | 2,207 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total originated loans
|
| | | | 945,277 | | | | | | 101,636 | | | | | | 249,719 | | | | | | 1,296,632 | | | | | | 802,156 | | | | | | 107,329 | | | | | | 198,456 | | | | | | 1,107,941 | | |
| Acquired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 40,686 | | | | | | — | | | | | | 9,742 | | | | | | 50,428 | | | | | | 41,582 | | | | | | 112 | | | | | | 16,836 | | | | | | 58,530 | | |
|
Special mention
|
| | | | 109 | | | | | | — | | | | | | — | | | | | | 109 | | | | | | 1,584 | | | | | | — | | | | | | 86 | | | | | | 1,670 | | |
|
Substandard
|
| | | | 1,170 | | | | | | — | | | | | | 425 | | | | | | 1,595 | | | | | | — | | | | | | — | | | | | | 536 | | | | | | 536 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | 109 | | | | | | 109 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total acquired loans
|
| | | | 41,965 | | | | | | — | | | | | | 10,276 | | | | | | 52,241 | | | | | | 43,166 | | | | | | 112 | | | | | | 17,458 | | | | | | 60,736 | | |
| Total loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 960,902 | | | | | | 101,636 | | | | | | 252,570 | | | | | | 1,315,108 | | | | | | 838,831 | | | | | | 107,441 | | | | | | 213,272 | | | | | | 1,159,544 | | |
|
Special mention
|
| | | | 9,371 | | | | | | — | | | | | | 4,019 | | | | | | 13,390 | | | | | | 6,189 | | | | | | — | | | | | | 201 | | | | | | 6,390 | | |
|
Substandard
|
| | | | 16,969 | | | | | | — | | | | | | 3,297 | | | | | | 20,266 | | | | | | 302 | | | | | | — | | | | | | 2,441 | | | | | | 2,743 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | 109 | | | | | | 109 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total loans
|
| | | $ | 987,242 | | | | | $ | 101,636 | | | | | $ | 259,995 | | | | | $ | 1,348,873 | | | | | $ | 845,322 | | | | | $ | 107,441 | | | | | $ | 215,914 | | | | | $ | 1,168,677 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Residential and Consumer Credit Quality Indicators
|
| |||||||||||||||||||||||||||||||||
| | | |
At December 31, 2017
|
| |
At December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | | |
Residential
Real Estate |
| |
Consumer
|
| |
Total
|
| |
Residential
Real Estate |
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Originated loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 181,939 | | | | | $ | 192 | | | | | $ | 182,131 | | | | | $ | 185,252 | | | | | $ | 331 | | | | | $ | 185,583 | | |
|
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 216 | | | | | | — | | | | | | 216 | | |
|
Substandard
|
| | | | 4,168 | | | | | | — | | | | | | 4,168 | | | | | | 1,630 | | | | | | — | | | | | | 1,630 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 341 | | | | | | 341 | | |
|
Total originated loans
|
| | | | 186,107 | | | | | | 192 | | | | | | 186,299 | | | | | | 187,098 | | | | | | 672 | | | | | | 187,770 | | |
| Acquired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 6,978 | | | | | | 427 | | | | | | 7,405 | | | | | | 7,646 | | | | | | 835 | | | | | | 8,481 | | |
|
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 49 | | | | | | — | | | | | | 49 | | |
|
Substandard
|
| | | | 439 | | | | | | — | | | | | | 439 | | | | | | 936 | | | | | | 2 | | | | | | 938 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | 24 | | |
|
Total acquired loans
|
| | | | 7,417 | | | | | | 427 | | | | | | 7,844 | | | | | | 8,631 | | | | | | 861 | | | | | | 9,492 | | |
| Total loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | | 188,917 | | | | | | 619 | | | | | | 189,536 | | | | | | 192,898 | | | | | | 1,166 | | | | | | 194,064 | | |
|
Special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 265 | | | | | | — | | | | | | 265 | | |
|
Substandard
|
| | | | 4,607 | | | | | | — | | | | | | 4,607 | | | | | | 2,566 | | | | | | 2 | | | | | | 2,568 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 365 | | | | | | 365 | | |
|
Total loans
|
| | | $ | 193,524 | | | | | $ | 619 | | | | | $ | 194,143 | | | | | $ | 195,729 | | | | | $ | 1,533 | | | | | $ | 197,262 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
As of December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | | |
31 – 60 Days
Past Due |
| |
61 – 90 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Originated Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 1,092 | | | | | $ | 2,244 | | | | | $ | 969 | | | | | $ | 4,305 | | | | | $ | 181,802 | | | | | $ | 186,107 | | |
|
Commercial real estate
|
| | | | 9,529 | | | | | | 4,116 | | | | | | 1,444 | | | | | | 15,089 | | | | | | 930,188 | | | | | | 945,277 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,636 | | | | | | 101,636 | | |
|
Commercial business
|
| | | | 4,223 | | | | | | — | | | | | | 142 | | | | | | 4,365 | | | | | | 245,354 | | | | | | 249,719 | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192 | | | | | | 192 | | |
|
Total originated loans
|
| | | | 14,844 | | | | | | 6,360 | | | | | | 2,555 | | | | | | 23,759 | | | | | | 1,459,172 | | | | | | 1,482,931 | | |
| Acquired Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | 156 | | | | | | — | | | | | | 192 | | | | | | 348 | | | | | | 7,069 | | | | | | 7,417 | | |
|
Commercial real estate
|
| | | | 499 | | | | | | — | | | | | | 630 | | | | | | 1,129 | | | | | | 40,836 | | | | | | 41,965 | | |
|
Commercial business
|
| | | | 95 | | | | | | 162 | | | | | | 339 | | | | | | 596 | | | | | | 9,680 | | | | | | 10,276 | | |
|
Consumer
|
| | | | 3 | | | | | | — | | | | | | 2 | | | | | | 5 | | | | | | 422 | | | | | | 427 | | |
|
Total acquired loans
|
| | | | 753 | | | | | | 162 | | | | | | 1,163 | | | | | | 2,078 | | | | | | 58,007 | | | | | | 60,085 | | |
|
Total loans
|
| | | $ | 15,597 | | | | | $ | 6,522 | | | | | $ | 3,718 | | | | | $ | 25,837 | | | | | $ | 1,517,179 | | | | | $ | 1,543,016 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
As of December 31, 2016
|
| |||||||||||||||||||||||||||||||||
| | | |
31 – 60 Days
Past Due |
| |
61 – 90 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Originated Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | — | | | | | $ | 173 | | | | | $ | 969 | | | | | $ | 1,142 | | | | | $ | 185,956 | | | | | $ | 187,098 | | |
|
Commercial real estate
|
| | | | 147 | | | | | | 1,848 | | | | | | 302 | | | | | | 2,297 | | | | | | 799,859 | | | | | | 802,156 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,329 | | | | | | 107,329 | | |
|
Commercial business
|
| | | | — | | | | | | — | | | | | | 378 | | | | | | 378 | | | | | | 198,078 | | | | | | 198,456 | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 672 | | | | | | 672 | | |
|
Total originated loans
|
| | | | 147 | | | | | | 2,021 | | | | | | 1,649 | | | | | | 3,817 | | | | | | 1,291,894 | | | | | | 1,295,711 | | |
| Acquired Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | | — | | | | | | — | | | | | | 453 | | | | | | 453 | | | | | | 8,178 | | | | | | 8,631 | | |
|
Commercial real estate
|
| | | | 866 | | | | | | 722 | | | | | | 143 | | | | | | 1,731 | | | | | | 41,435 | | | | | | 43,166 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 112 | | | | | | 112 | | |
|
Commercial business
|
| | | | 99 | | | | | | 249 | | | | | | — | | | | | | 348 | | | | | | 17,110 | | | | | | 17,458 | | |
|
Consumer
|
| | | | 6 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 855 | | | | | | 861 | | |
|
Total acquired loans
|
| | | | 971 | | | | | | 971 | | | | | | 596 | | | | | | 2,538 | | | | | | 67,690 | | | | | | 70,228 | | |
|
Total loans
|
| | | $ | 1,118 | | | | | $ | 2,992 | | | | | $ | 2,245 | | | | | $ | 6,355 | | | | | $ | 1,359,584 | | | | | $ | 1,365,939 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Residential real estate
|
| | | $ | 1,590 | | | | | $ | 1,612 | | |
|
Commercial real estate
|
| | | | 3,371 | | | | | | 446 | | |
|
Commercial business
|
| | | | 520 | | | | | | 538 | | |
|
Consumer
|
| | | | — | | | | | | 341 | | |
|
Total
|
| | | $ | 5,481 | | | | | $ | 2,937 | | |
| | |||||||||||||
| | | |
As of and for the Year Ended December 31, 2017
|
| |||||||||||||||||||||||||||
| | | |
Carrying
Amount |
| |
Unpaid
Principal Balance |
| |
Associated
Allowance |
| |
Average
Carrying Amount |
| |
Interest
Income Recognized |
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Originated | | | | | | | |||||||||||||||||||||||||
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 3,076 | | | | | $ | 3,094 | | | | | $ | — | | | | | $ | 3,080 | | | | | $ | — | | |
|
Commercial real estate
|
| | | | 859 | | | | | | 875 | | | | | | — | | | | | | 881 | | | | | | 11 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial business
|
| | | | 1,548 | | | | | | 1,548 | | | | | | — | | | | | | 1,621 | | | | | | 70 | | |
|
Total impaired loans without a valuation allowance
|
| | | $ | 5,483 | | | | | $ | 5,517 | | | | | $ | — | | | | | $ | 5,582 | | | | | $ | 81 | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 1,092 | | | | | $ | 1,092 | | | | | $ | 8 | | | | | $ | 1,100 | | | | | $ | — | | |
|
Commercial real estate
|
| | | | 5,557 | | | | | | 5,557 | | | | | | 842 | | | | | | 5,603 | | | | | | 261 | | |
|
Commercial business
|
| | | | 578 | | | | | | 578 | | | | | | 51 | | | | | | 588 | | | | | | 47 | | |
|
Total impaired loans with a valuation allowance
|
| | | | 7,227 | | | | | | 7,227 | | | | | | 901 | | | | | | 7,291 | | | | | | 308 | | |
|
Total originated impaired loans
|
| | | $ | 12,710 | | | | | $ | 12,744 | | | | | $ | 901 | | | | | $ | 12,873 | | | | | $ | 389 | | |
| Acquired | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 439 | | | | | $ | 462 | | | | | $ | — | | | | | $ | 450 | | | | | $ | — | | |
|
Commercial real estate
|
| | | | 982 | | | | | | 1,040 | | | | | | — | | | | | | 1,035 | | | | | | 10 | | |
|
Commercial Business
|
| | | | 402 | | | | | | 476 | | | | | | — | | | | | | 488 | | | | | | 19 | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired loans without a valuation allowance
|
| | | $ | 1,823 | | | | | $ | 1,978 | | | | | $ | — | | | | | $ | 1,973 | | | | | $ | 29 | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 188 | | | | | $ | 188 | | | | | $ | 34 | | | | | $ | 251 | | | | | $ | — | | |
|
Commercial business
|
| | | | 132 | | | | | | 134 | | | | | | 20 | | | | | | 285 | | | | | | — | | |
|
Total impaired loans with a valuation allowance
|
| | | | 320 | | | | | | 322 | | | | | | 54 | | | | | | 536 | | | | | | — | | |
|
Total acquired impaired loans
|
| | | $ | 2,143 | | | | | $ | 2,300 | | | | | $ | 54 | | | | | $ | 2,509 | | | | | $ | 29 | | |
| | |||||||||||||||||||||||||||||||
| | | |
As of and for the Year Ended December 31, 2016
|
| |||||||||||||||||||||||||||
| | | |
Carrying
Amount |
| |
Unpaid
Principal Balance |
| |
Associated
Allowance |
| |
Average
Carrying Amount |
| |
Interest
Income Recognized |
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Originated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 1,228 | | | | | $ | 1,238 | | | | | $ | — | | | | | $ | 1,236 | | | | | $ | 10 | | |
|
Commercial real estate
|
| | | | 651 | | | | | | 651 | | | | | | — | | | | | | 668 | | | | | | 29 | | |
|
Commercial business
|
| | | | 551 | | | | | | 584 | | | | | | — | | | | | | 987 | | | | | | 76 | | |
|
Total impaired loans without a valuation allowance
|
| | | $ | 2,430 | | | | | $ | 2,473 | | | | | $ | — | | | | | $ | 2,891 | | | | | $ | 115 | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 123 | | | | | $ | 123 | | | | | $ | 1 | | | | | $ | 128 | | | | | $ | 6 | | |
|
Commercial business
|
| | | | 369 | | | | | | 369 | | | | | | 5 | | | | | | 417 | | | | | | 22 | | |
|
Consumer
|
| | | | 341 | | | | | | 341 | | | | | | 341 | | | | | | 341 | | | | | | — | | |
|
Total impaired loans with a valuation allowance
|
| | | | 833 | | | | | | 833 | | | | | | 347 | | | | | | 886 | | | | | | 28 | | |
|
Total originated impaired loans
|
| | | $ | 3,263 | | | | | $ | 3,306 | | | | | $ | 347 | | | | | $ | 3,777 | | | | | $ | 143 | | |
| Acquired | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 453 | | | | | $ | 462 | | | | | $ | — | | | | | $ | 456 | | | | | $ | 9 | | |
|
Commercial Business
|
| | | | 572 | | | | | | 593 | | | | | | — | | | | | | 629 | | | | | | 36 | | |
|
Total impaired loans without a valuation allowance
|
| | | $ | 1,025 | | | | | $ | 1,055 | | | | | $ | — | | | | | $ | 1,085 | | | | | $ | 45 | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 144 | | | | | $ | 144 | | | | | $ | 7 | | | | | $ | 144 | | | | | $ | — | | |
|
Commercial business
|
| | | | 390 | | | | | | 390 | | | | | | 37 | | | | | | 406 | | | | | | 19 | | |
|
Consumer
|
| | | | 27 | | | | | | 27 | | | | | | 27 | | | | | | 27 | | | | | | — | | |
|
Total impaired loans with a valuation allowance
|
| | | | 561 | | | | | | 561 | | | | | | 71 | | | | | | 577 | | | | | | 19 | | |
|
Total acquired impaired loans
|
| | | $ | 1,586 | | | | | $ | 1,616 | | | | | $ | 71 | | | | | $ | 1,662 | | | | | $ | 64 | | |
| | |||||||||||||||||||||||||||||||
| | | |
As of and for the Year Ended December 31, 2015
|
| |||||||||||||||||||||||||||
| | | |
Carrying
Amount |
| |
Unpaid
Principal Balance |
| |
Associated
Allowance |
| |
Average
Carrying Amount |
| |
Interest
Income Recognized |
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Originated | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 1,391 | | | | | $ | 1,393 | | | | | $ | — | | | | | $ | 1,402 | | | | | $ | 37 | | |
|
Commercial real estate
|
| | | | 4,291 | | | | | | 4,291 | | | | | | — | | | | | | 4,308 | | | | | | 124 | | |
|
Commercial business
|
| | | | 1,351 | | | | | | 1,372 | | | | | | — | | | | | | 1,374 | | | | | | 49 | | |
|
Total impaired loans without a valuation allowance
|
| | | $ | 7,033 | | | | | $ | 7,056 | | | | | $ | — | | | | | $ | 7,084 | | | | | $ | 210 | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 864 | | | | | $ | 864 | | | | | $ | 2 | | | | | $ | 864 | | | | | $ | 28 | | |
|
Commercial business
|
| | | | 626 | | | | | | 690 | | | | | | 71 | | | | | | 673 | | | | | | 34 | | |
|
Total impaired loans with a valuation allowance
|
| | | | 1,490 | | | | | | 1,554 | | | | | | 73 | | | | | | 1,537 | | | | | | 62 | | |
|
Total originated impaired loans
|
| | | $ | 8,523 | | | | | $ | 8,610 | | | | | $ | 73 | | | | | $ | 8,621 | | | | | $ | 272 | | |
| Acquired | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Impaired loans without a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate
|
| | | $ | 197 | | | | | $ | 200 | | | | | $ | — | | | | | $ | 198 | | | | | $ | 2 | | |
|
Commercial real estate
|
| | | | 611 | | | | | | 678 | | | | | | — | | | | | | 602 | | | | | | 6 | | |
|
Commercial Business
|
| | | | 963 | | | | | | 963 | | | | | | — | | | | | | 999 | | | | | | 54 | | |
|
Total impaired loans without a valuation allowance
|
| | | $ | 1,771 | | | | | $ | 1,841 | | | | | $ | — | | | | | $ | 1,799 | | | | | $ | 62 | | |
| Impaired loans with a valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 151 | | | | | $ | 151 | | | | | $ | 12 | | | | | $ | 151 | | | | | $ | 3 | | |
|
Commercial business
|
| | | | 470 | | | | | | 480 | | | | | | 21 | | | | | | 506 | | | | | | 14 | | |
|
Consumer
|
| | | | 7 | | | | | | 7 | | | | | | 5 | | | | | | 7 | | | | | | 1 | | |
|
Total impaired loans with a valuation allowance
|
| | | | 628 | | | | | | 638 | | | | | | 38 | | | | | | 664 | | | | | | 18 | | |
|
Total acquired impaired loans
|
| | | $ | 2,399 | | | | | $ | 2,479 | | | | | $ | 38 | | | | | $ | 2,463 | | | | | $ | 80 | | |
| | |||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
Outstanding Recorded Investment
|
| |||||||||||||||||||||||||||||||||
| | | |
Number of Loans
|
| |
Pre-Modification
|
| |
Post-Modification
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Years ended December 31, | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | | — | | | | | | 1 | | | | | | 3 | | | | | $ | — | | | | | $ | 62 | | | | | $ | 4,044 | | | | | $ | — | | | | | $ | 62 | | | | | $ | 4,044 | | |
|
Residential real estate
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | 2,957 | | | | | | — | | | | | | — | | | | | | 2,957 | | | | | | — | | | | | | — | | |
|
Commercial business
|
| | | | 4 | | | | | | 2 | | | | | | 1 | | | | | | 741 | | | | | | 237 | | | | | | 39 | | | | | | 741 | | | | | | 237 | | | | | | 39 | | |
|
Total
|
| | | | 6 | | | | | | 3 | | | | | | 4 | | | | | $ | 3,698 | | | | | $ | 299 | | | | | $ | 4,083 | | | | | $ | 3,698 | | | | | $ | 299 | | | | | $ | 4,083 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Maturity Concession
|
| | | $ | 638 | | | | | $ | 299 | | | | | $ | — | | |
|
Maturity/amortization concession
|
| | | | — | | | | | | — | | | | | | 825 | | |
|
Maturity and payment concession
|
| | | | 1,925 | | | | | | — | | | | | | 3,258 | | |
|
Maturity and rate concession
|
| | | | 1,032 | | | | | | — | | | | | | — | | |
|
Payment concession
|
| | | | 103 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 3,698 | | | | | $ | 299 | | | | | $ | 4,083 | | |
| | |||||||||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Land
|
| | | $ | 2,300 | | | | | $ | 2,300 | | |
|
Building
|
| | | | 14,030 | | | | | | 14,061 | | |
|
Leasehold improvements
|
| | | | 4,558 | | | | | | 4,532 | | |
|
Furniture and fixtures
|
| | | | 3,096 | | | | | | 2,118 | | |
|
Equipment
|
| | | | 4,478 | | | | | | 4,249 | | |
|
Automobiles
|
| | | | 67 | | | | | | 67 | | |
| | | | | | 28,529 | | | | | | 27,327 | | |
|
Accumulated depreciation and amortization
|
| | | | (10,333 ) | | | | | | (9,492 ) | | |
|
Premises and equipment, net
|
| | | $ | 18,196 | | | | | $ | 17,835 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Deferred Compensation
|
| | | $ | 4,097 | | | | | $ | 3,582 | | |
|
Servicing Asset
|
| | | | 1,113 | | | | | | — | | |
|
Derivative Assets
|
| | | | 2,035 | | | | | | 966 | | |
|
Other
|
| | | | 3,203 | | | | | | 2,626 | | |
|
Total Other Assets
|
| | | $ | 10,448 | | | | | $ | 7,174 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |||
| | | |
(In thousands)
|
| |||
| Loan Servicing Rights: | | | | | | | |
|
Balance at beginning of year
|
| | | $ | — | | |
|
Servicing rights capitalized
|
| | | | 115 | | |
|
Servicing rights amortized
|
| | | | (58 ) | | |
|
Servicing rights not previously capitalized
|
| | | | 1,056 | | |
|
Balance at end of year
|
| | | $ | 1,113 | | |
| | |||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Noninterest bearing demand deposit accounts
|
| | | $ | 172,638 | | | | | $ | 187,593 | | |
| Interest bearing accounts: | | | | | | | | | | | | | |
|
NOW and money market
|
| | | | 510,746 | | | | | | 403,081 | | |
|
Savings
|
| | | | 83,758 | | | | | | 96,502 | | |
|
Time certificates of deposit
|
| | | | 631,263 | | | | | | 601,861 | | |
|
Total interest bearing accounts
|
| | | | 1,225,767 | | | | | | 1,101,444 | | |
|
Total deposits
|
| | | $ | 1,398,405 | | | | | $ | 1,289,037 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
2017
|
| | | $ | — | | | | | $ | 323,742 | | |
|
2018
|
| | | | 391,509 | | | | | | 247,517 | | |
|
2019
|
| | | | 214,383 | | | | | | 29,778 | | |
|
2020
|
| | | | 24,466 | | | | | | 433 | | |
|
2021
|
| | | | 373 | | | | | | 391 | | |
|
2022
|
| | | | 532 | | | | | | — | | |
| | | | | $ | 631,263 | | | | | $ | 601,861 | | |
| | |||||||||||||
| | | |
Years Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
NOW and money market
|
| | | $ | 3,520 | | | | | $ | 1,945 | | | | | $ | 1,473 | | |
|
Savings
|
| | | | 763 | | | | | | 315 | | | | | | 693 | | |
|
Time certificates of deposit
|
| | | | 8,411 | | | | | | 6,040 | | | | | | 3,515 | | |
|
Total interest expense on deposits
|
| | | $ | 12,694 | | | | | $ | 8,300 | | | | | $ | 5,681 | | |
| | |||||||||||||||||||
| | | |
December 31,
|
| |||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | | |
Amount
Due |
| |
Weighted
Average Rate |
| |
Amount
Due |
| |
Weighted
Average Rate |
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Year of Maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2017
|
| | | $ | — | | | | | | — % | | | | | $ | 135,000 | | | | | | 0.73 % | | |
|
2018
|
| | | | 174,000 | | | | | | 1.44 | | | | | | — | | | | | | — | | |
|
2020
|
| | | | 25,000 | | | | | | 1.99 | | | | | | 25,000 | | | | | | 1.99 | | |
|
Total advances
|
| | | $ | 199,000 | | | | | | 1.51 % | | | | | $ | 160,000 | | | | | | 0.92 % | | |
| | |||||||||||||||||||||||||
| | | |
2017
|
| |||
| | | |
(In thousands)
|
| |||
| Period Ending December 31, | | | | | | | |
|
2018
|
| | | $ | 1,808 | | |
|
2019
|
| | | | 1,774 | | |
|
2020
|
| | | | 1,666 | | |
|
2021
|
| | | | 1,561 | | |
|
2022
|
| | | | 937 | | |
|
Thereafter
|
| | | | 13,977 | | |
| | | | | $ | 21,723 | | |
| | |||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Commitments to extend credit: | | | | | | | | | | | | | |
|
Loan commitments
|
| | | $ | 112,649 | | | | | $ | 89,825 | | |
|
Undisbursed construction loans
|
| | | | 80,064 | | | | | | 70,526 | | |
|
Unused home equity lines of credit
|
| | | | 7,573 | | | | | | 8,083 | | |
| | | | | $ | 200,286 | | | | | $ | 168,434 | | |
| | |||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Current provision: | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 7,468 | | | | | $ | 6,838 | | | | | $ | 5,113 | | |
|
State
|
| | | | 431 | | | | | | 226 | | | | | | 694 | | |
|
Total current
|
| | | | 7,899 | | | | | | 7,064 | | | | | | 5,807 | | |
| Deferred provision (benefit): | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | | 3,400 | | | | | | (1,104 ) | | | | | | (1,749 ) | | |
|
State
|
| | | | — | | | | | | — | | | | | | 783 | | |
|
Total deferred
|
| | | | 3,400 | | | | | | (1,104 ) | | | | | | (966 ) | | |
|
Total income tax expense
|
| | | $ | 11,299 | | | | | $ | 5,960 | | | | | $ | 4,841 | | |
| | |||||||||||||||||||
| | | |
December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Income tax expense at statutory federal rate
|
| | | $ | 8,795 | | | | | $ | 6,409 | | | | | $ | 4,855 | | |
|
State tax expense, net of federal tax effect
|
| | | | 280 | | | | | | 147 | | | | | | 566 | | |
|
Statutory rate reductions
|
| | | | 3,270 | | | | | | — | | | | | | 811 | | |
|
Income exempt from tax
|
| | | | (822 ) | | | | | | (687 ) | | | | | | (627 ) | | |
|
Benefits related to stock compensation
|
| | | | (490 ) | | | | | | — | | | | | | — | | |
|
Other items, net
|
| | | | 266 | | | | | | 91 | | | | | | 42 | | |
|
Income tax expense before change in valuation allowance
|
| | | | 11,299 | | | | | | 5,960 | | | | | | 5,647 | | |
|
Change in valuation allowance
|
| | | | — | | | | | | — | | | | | | (806 ) | | |
|
Income tax expense
|
| | | $ | 11,299 | | | | | $ | 5,960 | | | | | $ | 4,841 | | |
| | |||||||||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for loan losses
|
| | | $ | 4,022 | | | | | $ | 6,378 | | |
|
Net operating loss carryforwards
|
| | | | 555 | | | | | | 996 | | |
|
Purchase accounting adjustments
|
| | | | 14 | | | | | | 20 | | |
|
Deferred fees
|
| | | | 1,162 | | | | | | 1,437 | | |
|
Deferred expenses
|
| | | | — | | | | | | 716 | | |
|
Start-up costs
|
| | | | 144 | | | | | | 275 | | |
|
Depreciation
|
| | | | 67 | | | | | | — | | |
|
Other
|
| | | | 88 | | | | | | 192 | | |
|
Gross deferred tax assets
|
| | | | 6,052 | | | | | | 10,014 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Deferred Expenses
|
| | | | 482 | | | | | | — | | |
|
Servicing Rights
|
| | | | 216 | | | | | | — | | |
|
Tax bad debt reserve
|
| | | | — | | | | | | 195 | | |
|
Depreciation
|
| | | | — | | | | | | 255 | | |
|
Unrealized gain on derivatives
|
| | | | 427 | | | | | | 258 | | |
|
Unrealized gain on available for sale securities
|
| | | | 23 | | | | | | 221 | | |
|
Gross deferred tax liabilities
|
| | | | 1,148 | | | | | | 929 | | |
|
Net deferred tax asset
|
| | | $ | 4,904 | | | | | $ | 9,085 | | |
| | |||||||||||||
| | | |
December 31,
|
||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
||||||||
| | | |
(In thousands)
|
||||||||||||||
|
Balance, beginning of year
|
| | | $ | 95 | | | | | $ | — | | | | | $ | — |
|
Additions relating to potential liability with taxing authorities
|
| | | | 298 | | | | | | 95 | | | | | | — |
|
Balance, end of year
|
| | | $ | 393 | | | | | $ | 95 | | | | | $ | — |
| | |||||||||||||||||
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(In thousands, except per share data)
|
| |||||||||||||||
|
Net income
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 9,030 | | |
|
Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | (125 ) | | |
|
Dividends to participating securities
(1)
|
| | | | (28 ) | | | | | | (27 ) | | | | | | (5 ) | | |
|
Undistributed earnings allocated to participating securities
(1)
|
| | | | (151 ) | | | | | | (211 ) | | | | | | (226 ) | | |
|
Net income for earnings per share calculation
|
| | | $ | 13,651 | | | | | $ | 12,112 | | | | | $ | 8,674 | | |
|
Weighted average shares outstanding, basic
|
| | | | 7,572 | | | | | | 7,396 | | | | | | 7,072 | | |
|
Effect of dilutive equity-based awards
(2)
|
| | | | 98 | | | | | | 95 | | | | | | 69 | | |
|
Weighted average shares outstanding, diluted
|
| | | | 7,670 | | | | | | 7,491 | | | | | | 7,141 | | |
| Net earnings per common share: | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 1.80 | | | | | $ | 1.64 | | | | | $ | 1.23 | | |
|
Diluted earnings per common share
|
| | | | 1.78 | | | | | | 1.62 | | | | | | 1.21 | | |
| | | |
December 31, 2017
|
| |||||||||
| | | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| ||||||
|
Options outstanding at beginning of period
|
| | | | 120,988 | | | | | $ | 18.58 | | |
|
Exercised
|
| | | | (73,738 ) | | | | | | 19.06 | | |
|
Forfeited
|
| | | | (200 ) | | | | | | 15.00 | | |
|
Options outstanding at end of period
|
| | | | 47,050 | | | | | | 17.83 | | |
|
Options exercisable at end of period
|
| | | | 47,050 | | | | | | 17.83 | | |
| | |||||||||||||
|
Range of Exercise Prices
|
| |
Number of
Shares |
| |
Weighted-
Average Remaining Contractual Life (years) |
| |
Weighted-
Average Exercise Price |
| |||||||||
|
$17.86 – 20.81
|
| | | | 34,700 | | | | | | 2.8 | | | | | $ | 19.28 | | |
|
$11.00 – 15.00
|
| | | | 12,350 | | | | | | 3.0 | | | | | | 13.77 | | |
| | | | | | 47,050 | | | | | | 2.8 | | | | | $ | 17.83 | | |
| | |||||||||||||||||||
| | | |
December 31, 2017
|
| |||||||||
| | | |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
|
Unvested at beginning of period
|
| | | | 96,594 | | | | | $ | 19.80 | | |
|
Granted
|
| | | | 40,250 | | | | | | 34.03 | | |
|
Vested
|
| | | | (43,430 ) | | | | | | 21.35 | | |
|
Forfeited
|
| | | | (18,228 ) | | | | | | 20.52 | | |
|
Unvested at end of period
|
| | | | 75,186 | | | | | | 26.39 | | |
| | |||||||||||||
| | | |
Net Unrealized Gain
(Loss) on Available for Sale Securities |
| |
Net Unrealized Gain
(Loss) on Interest Rate Swap |
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Balance at December 31, 2016
|
| | | $ | 409 | | | | | $ | 481 | | | | | $ | 890 | | |
|
Other comprehensive (loss) income before reclassifications, net of tax
|
| | | | (232 ) | | | | | | 843 | | | | | | 611 | | |
|
Amounts reclassified from accumulated other comprehensive income, net of tax
|
| | | | (108 ) | | | | | | — | | | | | | (108 ) | | |
|
Net other comprehensive income
|
| | | | (340 ) | | | | | | 843 | | | | | | 503 | | |
|
Amount reclassified for tax rate changes
|
| | | | 16 | | | | | | 285 | | | | | | 301 | | |
|
Balance at December 31, 2017
|
| | | $ | 85 | | | | | $ | 1,609 | | | | | $ | 1,694 | | |
| | |||||||||||||||||||
| | | |
Net Unrealized Gain
(Loss) on Available for Sale Securities |
| |
Net Unrealized Gain
(Loss) on Interest Rate Swap |
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Balance at December 31, 2015
|
| | | $ | 405 | | | | | $ | (178 ) | | | | | $ | 227 | | |
|
Other comprehensive (loss) income before reclassifications, net of tax
|
| | | | (71 ) | | | | | | 659 | | | | | | 588 | | |
|
Amounts reclassified from accumulated other comprehensive
income, net of tax |
| | | | 75 | | | | | | — | | | | | | 75 | | |
|
Net other comprehensive income
|
| | | | 4 | | | | | | 659 | | | | | | 663 | | |
|
Balance at December 31, 2016
|
| | | $ | 409 | | | | | $ | 481 | | | | | $ | 890 | | |
| | |||||||||||||||||||
| | | |
Net Unrealized Gain
(Loss) on Available for Sale Securities |
| |
Net Unrealized Gain
(Loss) on Interest Rate Swap |
| |
Total
|
| | | |||||||
| | | |
(In thousands)
|
| |||||||||||||||
|
Balance at December 31, 2014
|
| | | $ | 644 | | | |
$(113)
|
| |
$531
|
| | | ||||
|
Other comprehensive (loss) income before reclassifications, net of tax
|
| | | | (239 ) | | | |
(65)
|
| |
(304)
|
| | | ||||
|
Amounts reclassified from accumulated other comprehensive income
|
| | | | — | | | |
—
|
| |
—
|
| | | ||||
|
Net other comprehensive loss
|
| | | | (239 ) | | | |
(65)
|
| |
(304)
|
| | | ||||
|
Balance at December 31, 2015
|
| | | $ | 405 | | | |
$(178)
|
| |
$227
|
| | | ||||
| | |||||||||||||||||||
|
Accumulated Other Comprehensive
Income (Loss) Components |
| |
For the Years Ended December 31,
|
| |
Associated Line Item in the Consolidated
Statements Of Income |
| |||||||||||||||
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||
| | | |
(In thousands)
|
| | | | |||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized gains (losses) on investments
|
| | | $ | 165 | | | | | $ | (115 ) | | | | | $ | — | | | |
Gain (loss) on sale of available for sale securities, net
|
|
|
Tax (expense) benefit
|
| | | | (57 ) | | | | | | 40 | | | | | | — | | | | Income tax expense | |
|
Net of tax
|
| | | $ | 108 | | | | | $ | (75 ) | | | | | $ | — | | | | | |
| | ||||||||||||||||||||||
| | | |
Notional
Amount |
| |
Original
Maturity |
| |
Received
|
| |
Paid
|
| |
Fair Value
Asset (Liability) |
| |||||||||
| | | |
(Dollars in thousands)
|
| | | |||||||||||||||||||
| Cash flow hedge: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swap on FHLB advance
|
| | | $ | 25,000 | | | |
4.7 years
|
| |
3-month USD LIBOR
|
| | | | 1.62 % | | | | | $ | 62 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
5.0 years
|
| |
3-month USD LIBOR
|
| | | | 1.83 % | | | | | | 105 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
5.0 years
|
| |
3-month USD LIBOR
|
| | | | 1.48 % | | | | | | 398 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
5.0 years
|
| |
3-month USD LIBOR
|
| | | | 1.22 % | | | | | | 793 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
7.0 years
|
| |
3-month USD LIBOR
|
| | | | 2.04 % | | | | | | 342 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
7.0 years
|
| |
3-month USD LIBOR
|
| | | | 2.04 % | | | | | | 334 | | |
| | | | | $ | 150,000 | | | | | | | | | | | | | | | | | $ | 2,034 | | |
| | |||||||||||||||||||||||||
| | | |
Notional
Amount |
| |
Original
Maturity |
| |
Received
|
| |
Paid
|
| |
Fair Value
Asset (Liability) |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Cash flow hedge: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest rate swap on FHLB advance
|
| | | $ | 25,000 | | | |
4.7 years
|
| |
3-month LIBOR
|
| | | | 1.62 % | | | | | $ | (91 ) | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
5.0 years
|
| |
3-month LIBOR
|
| | | | 1.83 % | | | | | | (138 ) | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
5.0 years
|
| |
3-month LIBOR
|
| | | | 1.48 % | | | | | | 249 | | |
|
Interest rate swap on FHLB advance
|
| | | | 25,000 | | | |
5.0 years
|
| |
3-month LIBOR
|
| | | | 1.22 % | | | | | | 717 | | |
| | | | | $ | 100,000 | | | | | | | | | | | | | | | | | $ | 737 | | |
| | |||||||||||||||||||||||||
| | | |
Notional
Amount |
| |
Effective Date of
Hedged Borrowing |
| |
Duration of
Borrowing |
| |
Counterparty
|
| |||
| | | |
(Dollars in thousands)
|
| ||||||||||||
| Type of borrowing: | | | | | | | | | | | | | | | | |
|
FHLB 90-day advance
|
| | | $ | 25,000 | | | | April 1, 2014 | | |
4.7 years
|
| | Bank of Montreal | |
|
FHLB 90-day advance
|
| | | | 25,000 | | | |
January 2, 2015
|
| |
5.0 years
|
| | Bank of Montreal | |
|
FHLB 90-day advance
|
| | | | 25,000 | | | |
August 26, 2015
|
| |
5.0 years
|
| | Bank of Montreal | |
|
FHLB 90-day advance
|
| | | | 25,000 | | | | July 1, 2016 | | |
5.0 years
|
| | Bank of Montreal | |
|
FHLB 90-day advance
|
| | | | 25,000 | | | |
August 25, 2017
|
| |
7.0 years
|
| | Bank of Montreal | |
|
FHLB 90-day advance
|
| | | | 25,000 | | | |
August 25, 2017
|
| |
7.0 years
|
| |
FTN Financial Capital Markets
|
|
| | | | | $ | 150,000 | | | | | | | | | | | |
| | ||||||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Interest rate swap on FHLB advance: | | | | | | | | | | | | | |
|
Unrealized gain recognized in accumulated other comprehensive income
|
| | | $ | 1,297 | | | | | $ | 1,013 | | |
|
Income tax expense on items recognized in accumulated other comprehensive
income |
| | | | (454 ) | | | | | | (354 ) | | |
|
Other comprehensive income
|
| | | $ | 843 | | | | | $ | 659 | | |
|
Amount recognized in interest expense on hedged FHLB advance
|
| | | $ | 1,909 | | | | | $ | 1,386 | | |
| | |||||||||||||
| | | |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | | |
Carrying
Value |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 70,545 | | | | | $ | 70,545 | | | | | $ | 70,545 | | | | | $ | — | | | | | $ | — | | |
|
Federal funds sold
|
| | | | 186 | | | | | | 186 | | | | | | 186 | | | | | | — | | | | | | — | | |
|
Available for sale securities
|
| | | | 92,188 | | | | | | 92,188 | | | | | | — | | | | | | 92,188 | | | | | | — | | |
|
Held to maturity securities
|
| | | | 21,579 | | | | | | 22,836 | | | | | | — | | | | | | 1,119 | | | | | | 21,717 | | |
|
Loans receivable, net
|
| | | | 1,520,879 | | | | | | 1,494,599 | | | | | | — | | | | | | — | | | | | | 1,494,599 | | |
|
Accrued interest receivable
|
| | | | 5,910 | | | | | | 5,910 | | | | | | — | | | | | | 5,910 | | | | | | — | | |
|
FHLB stock
|
| | | | 9,183 | | | | | | 9,183 | | | | | | — | | | | | | 9,183 | | | | | | — | | |
|
Servicing asset
|
| | | | 1,113 | | | | | | 1,113 | | | | | | — | | | | | | — | | | | | | 1,113 | | |
|
Derivative asset
|
| | | | 2,034 | | | | | | 2,034 | | | | | | — | | | | | | 2,034 | | | | | | — | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Demand deposits
|
| | | $ | 172,638 | | | | | $ | 172,638 | | | | | $ | — | | | | | $ | 172,638 | | | | | $ | — | | |
|
NOW and money market
|
| | | | 510,746 | | | | | | 510,746 | | | | | | — | | | | | | 510,746 | | | | | | — | | |
|
Savings
|
| | | | 83,758 | | | | | | 83,758 | | | | | | — | | | | | | 83,758 | | | | | | — | | |
|
Time deposits
|
| | | | 631,263 | | | | | | 629,532 | | | | | | — | | | | | | — | | | | | | 629,532 | | |
|
Accrued interest payable
|
| | | | 1,092 | | | | | | 1,092 | | | | | | — | | | | | | 1,092 | | | | | | — | | |
|
Advances from the FHLB
|
| | | | 199,000 | | | | | | 198,932 | | | | | | — | | | | | | — | | | | | | 198,932 | | |
|
Subordinated debentures
|
| | | | 25,103 | | | | | | 25,457 | | | | | | — | | | | | | — | | | | | | 25,457 | | |
|
Servicing liability
|
| | | | 83 | | | | | | 83 | | | | | | — | | | | | | — | | | | | | 83 | | |
| | | |
December 31, 2016
|
| |||||||||||||||||||||||||||
| | | |
Carrying
Value |
| |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||
| Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 96,026 | | | | | $ | 96,026 | | | | | $ | 96,026 | | | | | $ | — | | | | | $ | — | | |
|
Federal funds sold
|
| | | | 329 | | | | | | 329 | | | | | | 329 | | | | | | — | | | | | | — | | |
|
Available for sale securities
|
| | | | 87,751 | | | | | | 87,751 | | | | | | — | | | | | | 87,751 | | | | | | — | | |
|
Held to maturity securities
|
| | | | 16,859 | | | | | | 16,851 | | | | | | — | | | | | | 1,141 | | | | | | 15,710 | | |
|
Loans held for sale
|
| | | | 254 | | | | | | 254 | | | | | | — | | | | | | 254 | | | | | | — | | |
|
Loans receivable, net
|
| | | | 1,343,895 | | | | | | 1,339,055 | | | | | | — | | | | | | — | | | | | | 1,339,055 | | |
|
Accrued interest receivable
|
| | | | 4,958 | | | | | | 4,958 | | | | | | — | | | | | | 4,958 | | | | | | — | | |
|
FHLB stock
|
| | | | 7,943 | | | | | | 7,943 | | | | | | — | | | | | | 7,943 | | | | | | — | | |
|
Derivative asset
|
| | | | 966 | | | | | | 966 | | | | | | — | | | | | | 966 | | | | | | — | | |
| Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Demand deposits
|
| | | $ | 187,593 | | | | | $ | 187,593 | | | | | $ | — | | | | | $ | 187,593 | | | | | $ | — | | |
|
NOW and money market
|
| | | | 402,982 | | | | | | 402,982 | | | | | | — | | | | | $ | 402,982 | | | | | | — | | |
|
Savings
|
| | | | 96,601 | | | | | | 96,601 | | | | | | — | | | | | $ | 96,601 | | | | | | — | | |
|
Time deposits
|
| | | | 601,861 | | | | | | 603,456 | | | | | | — | | | | | | — | | | | | | 603,456 | | |
|
Accrued interest payable
|
| | | | 837 | | | | | | 837 | | | | | | — | | | | | | 837 | | | | | | — | | |
|
Advances from the FHLB
|
| | | | 160,000 | | | | | | 160,118 | | | | | | — | | | | | | — | | | | | | 160,118 | | |
|
Subordinated debentures
|
| | | | 25,051 | | | | | | 25,645 | | | | | | — | | | | | | — | | | | | | 25,645 | | |
|
Derivative liability
|
| | | | 229 | | | | | | 229 | | | | | | — | | | | | | 229 | | | | | | — | | |
| | | |
Fair Value
|
| |||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| December 31, 2017: | | | | | | | | | | | | | | | | | | | |
|
Available for sale investment securities:
|
| | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations
|
| | | $ | — | | | | | $ | 72,774 | | | | | $ | — | | |
|
State agency and municipal obligations
|
| | | | — | | | | | | 12,277 | | | | | | — | | |
|
Corporate bonds
|
| | | | — | | | | | | 7,137 | | | | | | — | | |
|
Derivative asset, net
|
| | | | — | | | | | | 2,034 | | | | | | — | | |
| December 31, 2016: | | | | | | | | | | | | | | | | | | | |
|
Available for sale investment securities:
|
| | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations
|
| | | $ | — | | | | | $ | 62,698 | | | | | $ | — | | |
|
State agency and municipal obligations
|
| | | | — | | | | | | 14,763 | | | | | | — | | |
|
Corporate bonds
|
| | | | — | | | | | | 10,290 | | | | | | — | | |
|
Derivative asset, net
|
| | | | — | | | | | | 737 | | | | | | — | | |
| | | |
Fair Value
|
| |||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| December 31, 2017: | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | 14,853 | | |
|
Foreclosed real estate
|
| | | | — | | | | | | — | | | | | | — | | |
| December 31, 2016: | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,849 | | |
|
Foreclosed real estate
|
| | | | — | | | | | | — | | | | | | 272 | | |
| | | |
Fair
Value |
| |
Valuation
Methodology |
| |
Unobservable
Input |
| |
Range
|
| |||
| | | |
(Dollars in thousands)
|
| ||||||||||||
| December 31, 2017: | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 7,711 | | | | Appraisals | | |
Discount to appraised value
|
| |
8.00 – 24.00%
|
|
| | | | | | 7,142 | | | |
Discounted cash flows
|
| | Discount rate | | |
3.25 – 6.75%
|
|
| | | | | $ | 14,853 | | | | | | | | | | | |
|
Foreclosed real estate
|
| | | $ | — | | | | Appraisals | | |
Discount to appraised value
|
| |
—
|
|
| December 31, 2016: | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 2,127 | | | | Appraisals | | |
Discount to appraised value
|
| |
8.00 – 28.00%
|
|
| | | | | | 2,722 | | | |
Discounted cash flows
|
| | Discount rate | | |
4.25 – 6.25%
|
|
| | | | | $ | 4,849 | | | | | | | | | | | |
|
Foreclosed real estate
|
| | | $ | 272 | | | | Appraisals | | |
Discount to appraised value
|
| |
20%
|
|
| | | |
Actual Capital
|
| |
For Capital
Adequacy Purposes |
| |
To be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Bankwell Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 173,728 | | | | | | 10.99 % | | | | | $ | 71,106 | | | | | | 4.50 % | | | | | $ | 102,709 | | | | | | 6.50 % | | |
|
Total Capital to Risk-Weighted Assets
|
| | | | 192,632 | | | | | | 12.19 % | | | | | | 126,411 | | | | | | 8.00 % | | | | | | 158,014 | | | | | | 10.00 % | | |
|
Tier I Capital to Risk-Weighted Assets
|
| | | | 173,728 | | | | | | 10.99 % | | | | | | 94,808 | | | | | | 6.00 % | | | | | | 126,411 | | | | | | 8.00 % | | |
|
Tier I Capital to Average Assets
|
| | | | 173,728 | | | | | | 9.61 % | | | | | | 72,349 | | | | | | 4.00 % | | | | | | 90,437 | | | | | | 5.00 % | | |
| Bankwell Financial Group, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2017
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 155,977 | | | | | | 9.83 % | | | | | $ | 71,369 | | | | | | 4.50 % | | | | | | N/A | | | | | | N/A | | |
|
Total Capital to Risk-Weighted Assets
|
| | | | 199,984 | | | | | | 12.61 % | | | | | | 126,878 | | | | | | 8.00 % | | | | | | N/A | | | | | | N/A | | |
|
Tier I Capital to Risk-Weighted Assets
|
| | | | 155,977 | | | | | | 9.83 % | | | | | | 95,159 | | | | | | 6.00 % | | | | | | N/A | | | | | | N/A | | |
|
Tier I Capital to Average Assets
|
| | | | 155,977 | | | | | | 8.59 % | | | | | | 72,663 | | | | | | 4.00 % | | | | | | N/A | | | | | | N/A | | |
| | | |
Actual Capital
|
| |
For Capital
Adequacy Purposes |
| |
To be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Bankwell Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 157,604 | | | | | | 11.59 % | | | | | $ | 61,168 | | | | | | 4.50 % | | | | | $ | 88,353 | | | | | | 6.50 % | | |
|
Total Capital to Risk-Weighted Assets
|
| | | | 174,610 | | | | | | 12.85 % | | | | | | 108,742 | | | | | | 8.00 % | | | | | | 135,928 | | | | | | 10.00 % | | |
|
Tier I Capital to Risk-Weighted Assets
|
| | | | 157,604 | | | | | | 11.59 % | | | | | | 81,557 | | | | | | 6.00 % | | | | | | 108,742 | | | | | | 8.00 % | | |
|
Tier I Capital to Average Assets
|
| | | | 157,604 | | | | | | 10.10 % | | | | | | 62,428 | | | | | | 4.00 % | | | | | | 78,035 | | | | | | 5.00 % | | |
| Bankwell Financial Group, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2016
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Equity Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 141,338 | | | | | | 10.39 % | | | | | $ | 61,231 | | | | | | 4.50 % | | | | | | N/A | | | | | | N/A | | |
|
Total Capital to Risk-Weighted Assets
|
| | | | 184,371 | | | | | | 13.55 % | | | | | | 108,855 | | | | | | 8.00 % | | | | | | N/A | | | | | | N/A | | |
|
Tier I Capital to Risk-Weighted Assets
|
| | | | 141,338 | | | | | | 10.39 % | | | | | | 81,641 | | | | | | 6.00 % | | | | | | N/A | | | | | | N/A | | |
|
Tier I Capital to Average Assets
|
| | | | 141,338 | | | | | | 9.06 % | | | | | | 62,415 | | | | | | 4.00 % | | | | | | N/A | | | | | | N/A | | |
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Balance, beginning of year
|
| | | $ | 22,471 | | | | | $ | 12,891 | | |
|
Additional loans
|
| | | | 3,082 | | | | | | 9,722 | | |
|
Repayments and changes in status
|
| | | | (4,832 ) | | | | | | (142 ) | | |
|
Balance, end of year
|
| | | $ | 20,721 | | | | | $ | 22,471 | | |
| | |||||||||||||
| | | |
December 31,
|
| |||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | |
(Dollars in Thousands)
|
| |||||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 2,494 | | | | | $ | 5,677 | | |
|
Investment in subsidiary
|
| | | | 178,778 | | | | | | 162,162 | | |
|
Premises and equipment, net
|
| | | | 17 | | | | | | 55 | | |
|
Deferred income taxes, net
|
| | | | 53 | | | | | | 3,063 | | |
|
Other assets
|
| | | | 9,068 | | | | | | 3,889 | | |
|
Total assets
|
| | | $ | 190,410 | | | | | $ | 174,846 | | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Subordinated debentures
|
| | | $ | 25,103 | | | | | $ | 25,051 | | |
|
Accrued expenses and other liabilities
|
| | | | 4,280 | | | | | | 3,900 | | |
|
Stockholders’ equity
|
| | | | 161,027 | | | | | | 145,895 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 190,410 | | | | | $ | 174,846 | | |
| | |||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||
|
Interest income
|
| | | $ | 13 | | | | | $ | 23 | | | | | $ | 38 | | |
|
Other income
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total income
|
| | | | 13 | | | | | | 23 | | | | | | 38 | | |
|
Expenses
|
| | | | 2,295 | | | | | | 3,444 | | | | | | 2,714 | | |
|
Loss before equity in undistributed earnings of subsidiaries
|
| | | | (2,282 ) | | | | | | (3,421 ) | | | | | | (2,676 ) | | |
|
Equity in undistributed earnings of subsidiaries
|
| | | | 16,112 | | | | | | 15,771 | | | | | | 11,706 | | |
|
Net Income
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 9,030 | | |
| | |||||||||||||||||||
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 13,830 | | | | | $ | 12,350 | | | | | $ | 9,030 | | |
|
Adjustments to reconcile net income to net cash used by operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Equity in undistributed earnings
|
| | | | (16,112 ) | | | | | | (15,771 ) | | | | | | (11,706 ) | | |
|
Increase in other assets
|
| | | | (5,179 ) | | | | | | (1,828 ) | | | | | | (418 ) | | |
|
Decrease (Increase) in deferred income taxes, net
|
| | | | 3,010 | | | | | | 2,385 | | | | | | (2,192 ) | | |
|
Increase in other liabilities
|
| | | | 380 | | | | | | 1,620 | | | | | | 421 | | |
|
Stock-based compensation
|
| | | | 917 | | | | | | 1,188 | | | | | | 1,033 | | |
|
Amortization of debt issuance costs
|
| | | | 52 | | | | | | 51 | | | | | | — | | |
|
Net cash used by operating activities
|
| | | | (3,102 ) | | | | | | (5 ) | | | | | | (3,832 ) | | |
| Cash flows from investing activities | | | | | | | | | | | | | | | | | | | |
|
Capital contribution to Bankwell Bank
|
| | | | — | | | | | | — | | | | | | (15,000 ) | | |
|
Decrease in premises and equipment, net
|
| | | | 37 | | | | | | 65 | | | | | | 84 | | |
|
Net cash provided by (used by) investing activities
|
| | | | 37 | | | | | | 65 | | | | | | (14,916 ) | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from issuance of subordinated debt
|
| | | | — | | | | | | — | | | | | | 25,000 | | |
|
Redemption of SBLF Preferred Stock
|
| | | | — | | | | | | — | | | | | | (10,980 ) | | |
|
Proceeds from exercise of options & warrants
|
| | | | 2,031 | | | | | | 1,106 | | | | | | 501 | | |
|
Dividends paid on common stock
|
| | | | (2,149 ) | | | | | | (1,661 ) | | | | | | (376 ) | | |
|
Dividends paid on preferred stock
|
| | | | — | | | | | | — | | | | | | (125 ) | | |
|
Proceeds from issuance of common stock
|
| | | | — | | | | | | 200 | | | | | | 3,780 | | |
|
Net tax benefit related to stock-based compensation
|
| | | | — | | | | | | 280 | | | | | | — | | |
|
Net cash (used by) provided by financing activities
|
| | | | (118 ) | | | | | | (75 ) | | | | | | 17,800 | | |
|
Net decrease in cash and cash equivalents
|
| | | | (3,183 ) | | | | | | (15 ) | | | | | | (948 ) | | |
| Cash and cash equivalents: | | | | | | | | | | | | | | | | | | | |
|
Beginning of year
|
| | | | 5,677 | | | | | | 5,692 | | | | | | 6,640 | | |
|
End of year
|
| | | $ | 2,494 | | | | | $ | 5,677 | | | | | $ | 5,692 | | |
| Supplemental disclosures of cash flows information: | | | | | | | | | | | | | | | | | | | |
|
Cash paid for:
|
| | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | | | | | |
2017
|
| |||||||||||||||
| | | |
4th Quarter
|
| |
3rd Quarter
|
| |
2nd Quarter
|
| |
1st Quarter
|
| ||||||||||||
|
Total interest income
|
| | | $ | 18,729 | | | | | $ | 18,348 | | | | | $ | 17,688 | | | | | $ | 16,436 | | |
|
Total interest expense
|
| | | | 4,815 | | | | | | 4,487 | | | | | | 4,047 | | | | | | 3,488 | | |
|
Net interest income
|
| | | | 13,914 | | | | | | 13,861 | | | | | | 13,641 | | | | | | 12,948 | | |
|
(Credit) Provision for loan losses
|
| | | | (495 ) | | | | | | 398 | | | | | | 895 | | | | | | 543 | | |
|
Non-interest income
|
| | | | 1,541 | | | | | | 824 | | | | | | 998 | | | | | | 1,266 | | |
|
Non-interest expense
|
| | | | 8,579 | | | | | | 8,129 | | | | | | 7,581 | | | | | | 8,234 | | |
|
Income before income taxes
|
| | | | 7,371 | | | | | | 6,158 | | | | | | 6,163 | | | | | | 5,437 | | |
|
Provision from income taxes
|
| | | | 5,275 | | | | | | 1,895 | | | | | | 2,394 | | | | | | 1,735 | | |
|
Net income
|
| | | $ | 2,096 | | | | | $ | 4,263 | | | | | $ | 3,769 | | | | | $ | 3,702 | | |
|
Net income attributable to common stockholders
|
| | | $ | 2,096 | | | | | $ | 4,263 | | | | | $ | 3,769 | | | | | $ | 3,702 | | |
| Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.27 | | | | | $ | 0.55 | | | | | $ | 0.49 | | | | | $ | 0.49 | | |
|
Diluted
|
| | | $ | 0.27 | | | | | $ | 0.55 | | | | | $ | 0.49 | | | | | $ | 0.48 | | |
| | | |
2016
|
| |||||||||||||||||||||
| | | |
4th Quarter
|
| |
3rd Quarter
|
| |
2nd Quarter
|
| |
1st Quarter
|
| ||||||||||||
|
Total interest income
|
| | | $ | 16,642 | | | | | $ | 15,633 | | | | | $ | 14,711 | | | | | $ | 14,004 | | |
|
Total interest expense
|
| | | | 3,354 | | | | | | 3,106 | | | | | | 2,832 | | | | | | 2,606 | | |
|
Net interest income
|
| | | | 13,288 | | | | | | 12,527 | | | | | | 11,879 | | | | | | 11,398 | | |
|
Provision for loan losses
|
| | | | 748 | | | | | | 1,219 | | | | | | 1,301 | | | | | | 646 | | |
|
Non-interest income
|
| | | | 401 | | | | | | 750 | | | | | | 853 | | | | | | 672 | | |
|
Non-interest expense
|
| | | | 7,768 | | | | | | 7,481 | | | | | | 7,215 | | | | | | 7,080 | | |
|
Income before income taxes
|
| | | | 5,173 | | | | | | 4,577 | | | | | | 4,216 | | | | | | 4,344 | | |
|
Provision from income taxes
|
| | | | 1,850 | | | | | | 1,437 | | | | | | 1,320 | | | | | | 1,353 | | |
|
Net income
|
| | | $ | 3,323 | | | | | $ | 3,140 | | | | | $ | 2,896 | | | | | $ | 2,991 | | |
|
Net income attributable to common stockholders
|
| | | $ | 3,323 | | | | | $ | 3,140 | | | | | $ | 2,896 | | | | | $ | 2,991 | | |
| Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.44 | | | | | $ | 0.42 | | | | | $ | 0.38 | | | | | $ | 0.40 | | |
|
Diluted
|
| | | $ | 0.43 | | | | | $ | 0.41 | | | | | $ | 0.38 | | | | | $ | 0.40 | | |
| | | | | BANKWELL FINANCIAL GROUP, INC. | | |||
| | | | | By: | | |
/s/ Christopher R. Gruseke
Christopher R. Gruseke
President and Chief Executive Officer |
|
|
Signature & Title
|
| | | | |
Date
|
|
|
/s/ Christopher R. Gruseke
Christopher R. Gruseke
President and Chief Executive Officer |
| | | | |
March 30, 2018
|
|
|
/s/ Penko Ivanov
Penko Ivanov
Executive Vice President & Chief Financial Officer (principal financial and accounting officer) |
| | | | |
March 30, 2018
|
|
|
/s/ George P. Bauer
George P. Bauer
Director |
| | | | |
March 30, 2018
|
|
|
/s/ Gail Brathwaite
Gail Brathwaite
Director |
| | | | |
March 30, 2018
|
|
|
/s/ Richard Castiglioni
Richard Castiglioni
Director |
| | | | |
March 30, 2018
|
|
|
/s/ Eric J. Dale
Eric J. Dale
Director |
| | | | |
March 30, 2018
|
|
|
/s/ Blake S. Drexler
Blake S. Drexler
Director |
| | | | |
March 30, 2018
|
|
|
/s/ James A. Fieber
James A. Fieber
Director |
| | | | |
March 30, 2018
|
|
|
/s/ Daniel S. Jones
Daniel S. Jones
Director |
| | | | |
March 30, 2018
|
|
|
/s/ Todd Lampert
Todd Lampert
Director |
| | | | |
March 30, 2018
|
|
|
Signature & Title
|
| | | | |
Date
|
|
|
/s/ Victor S. Liss
Victor S. Liss
Director |
| | | | |
March 30, 2018
|
|
|
/s/ Carl M. Porto
Carl M. Porto
Director |
| | | | |
March 30, 2018
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|