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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vermont
|
03-0284070
|
|
(State
of Incorporation)
|
(IRS
Employer Identification Number)
|
|
|
|
|
4811 US
Route 5, Derby, Vermont
|
05829
|
|
(Address
of Principal Executive Offices)
|
(zip
code)
|
|
|
|
|
Registrant's
Telephone Number: (802) 334-7915
|
|
|
Large
accelerated filer ( )
|
Accelerated
filer ( X )
|
|
Non-accelerated
filer ( )
|
Smaller
reporting company ( X )
|
|
|
Emerging
growth company ( )
|
|
FORM
10-Q
|
||
|
Index
|
|
|
|
|
|
Page
|
|
PART
I
|
FINANCIAL
INFORMATION
|
|
|
|
|
|
|
3
|
||
|
30
|
||
|
49
|
||
|
49
|
||
|
|
|
|
|
PART
II
|
OTHER
INFORMATION
|
|
|
|
|
|
|
49
|
||
|
49
|
||
|
50
|
||
|
50
|
||
|
|
51
|
|
|
|
52
|
|
|
Community
Bancorp. and Subsidiary
|
March
31,
|
December
31,
|
March
31,
|
|
Consolidated
Balance Sheets
|
2019
|
2018
|
2018
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
Assets
|
|
|
|
|
Cash
and due from banks
|
$
10,555,183
|
$
14,906,529
|
$
12,172,705
|
|
Federal
funds sold and overnight deposits
|
41,366,899
|
53,028,286
|
29,297,476
|
|
Total
cash and cash equivalents
|
51,922,082
|
67,934,815
|
41,470,181
|
|
Securities
available-for-sale
|
40,703,322
|
39,366,831
|
38,694,065
|
|
Restricted
equity securities, at cost
|
1,365,950
|
1,749,450
|
1,793,650
|
|
Loans
held-for-sale
|
0
|
0
|
358,500
|
|
Loans
|
578,907,055
|
578,450,517
|
551,933,415
|
|
Allowance
for loan losses
|
(5,727,842
)
|
(5,602,541
)
|
(5,341,220
)
|
|
Deferred
net loan costs
|
365,151
|
363,614
|
329,244
|
|
Net
loans
|
573,544,364
|
573,211,590
|
546,921,439
|
|
Bank
premises and equipment, net
|
11,148,494
|
9,713,455
|
10,196,450
|
|
Accrued
interest receivable
|
2,558,441
|
2,300,841
|
2,212,131
|
|
Bank
owned life insurance
|
4,835,734
|
4,814,099
|
4,744,512
|
|
Goodwill
|
11,574,269
|
11,574,269
|
11,574,269
|
|
Other
real estate owned
|
201,386
|
201,386
|
284,235
|
|
Other
assets
|
8,879,071
|
9,480,762
|
7,722,318
|
|
Total
assets
|
$
706,733,113
|
$
720,347,498
|
$
665,971,750
|
|
|
|
|
|
|
Liabilities
and Shareholders' Equity
|
|
|
|
|
Liabilities
|
|
|
|
|
Deposits:
|
|
|
|
|
Demand,
non-interest bearing
|
$
113,090,261
|
$
122,430,805
|
$
109,656,422
|
|
Interest-bearing
transaction accounts
|
160,975,875
|
177,815,417
|
131,469,439
|
|
Money
market funds
|
96,208,647
|
85,261,685
|
106,878,746
|
|
Savings
|
95,633,389
|
93,129,875
|
99,528,104
|
|
Time
deposits, $250,000 and over
|
15,307,706
|
14,395,291
|
16,577,061
|
|
Other
time deposits
|
109,712,004
|
115,783,492
|
94,119,774
|
|
Total
deposits
|
590,927,882
|
608,816,565
|
558,229,546
|
|
Borrowed
funds
|
1,550,000
|
1,550,000
|
3,550,000
|
|
Repurchase
agreements
|
32,834,869
|
30,521,565
|
30,246,926
|
|
Junior
subordinated debentures
|
12,887,000
|
12,887,000
|
12,887,000
|
|
Accrued
interest and other liabilities
|
4,903,652
|
3,968,657
|
2,749,457
|
|
Total
liabilities
|
643,103,403
|
657,743,787
|
607,662,929
|
|
|
|
|
|
|
Shareholders'
Equity
|
|
|
|
|
Preferred
stock, 1,000,000 shares authorized, 15 and 20 shares
|
|
|
|
|
issued
and outstanding in 2019 and 2018, respectively
|
|
|
|
|
($100,000
liquidation value)
|
1,500,000
|
2,000,000
|
2,000,000
|
|
Common
stock - $2.50 par value; 15,000,000 shares authorized,
|
|
|
|
|
5,401,869
shares issued at 03/31/19, 5,382,103 shares issued
|
|
|
|
|
at
12/31/18 and 5,335,658 shares issued at 03/31/18
|
13,504,673
|
13,455,258
|
13,339,145
|
|
Additional
paid-in capital
|
32,800,143
|
32,536,532
|
31,846,397
|
|
Retained
earnings
|
18,643,565
|
17,882,282
|
14,473,029
|
|
Accumulated
other comprehensive loss
|
(195,894
)
|
(647,584
)
|
(726,973
)
|
|
Less:
treasury stock, at cost; 210,101 shares at 03/31/19,
|
|
|
|
|
12/31/18
and 03/31/18
|
(2,622,777
)
|
(2,622,777
)
|
(2,622,777
)
|
|
Total
shareholders' equity
|
63,629,710
|
62,603,711
|
58,308,821
|
|
Total
liabilities and shareholders' equity
|
$
706,733,113
|
$
720,347,498
|
$
665,971,750
|
|
|
|
|
|
|
Book value per
common share outstanding
|
$
11.97
|
$
11.72
|
$
10.99
|
|
Community
Bancorp. and Subsidiary
|
Three
Months Ended March 31,
|
|
|
Consolidated
Statements of Income
|
2019
|
2018
|
|
(Unaudited)
|
|
|
|
Interest
income
|
|
|
|
Interest
and fees on loans
|
$
7,210,810
|
$
6,450,700
|
|
Interest
on debt securities
|
|
|
|
Taxable
|
248,108
|
202,885
|
|
Dividends
|
25,959
|
28,852
|
|
Interest
on federal funds sold and overnight deposits
|
213,491
|
94,401
|
|
Total
interest income
|
7,698,368
|
6,776,838
|
|
|
|
|
|
Interest
expense
|
|
|
|
Interest
on deposits
|
1,282,960
|
687,063
|
|
Interest
on borrowed funds
|
5,137
|
7,483
|
|
Interest
on repurchase agreements
|
72,831
|
31,206
|
|
Interest
on junior subordinated debentures
|
177,612
|
142,997
|
|
Total
interest expense
|
1,538,540
|
868,749
|
|
|
|
|
|
Net
interest income
|
6,159,828
|
5,908,089
|
|
Provision for
loan losses
|
212,503
|
180,000
|
|
Net
interest income after provision for loan losses
|
5,947,325
|
5,728,089
|
|
|
|
|
|
Non-interest
income
|
|
|
|
Service
fees
|
790,366
|
770,082
|
|
Income
from sold loans
|
103,087
|
183,619
|
|
Other
income from loans
|
138,744
|
212,270
|
|
Net
realized loss on sale of securities AFS
|
0
|
(3,860
)
|
|
Other
income
|
286,503
|
233,559
|
|
Total
non-interest income
|
1,318,700
|
1,395,670
|
|
|
|
|
|
Non-interest
expense
|
|
|
|
Salaries
and wages
|
1,842,930
|
1,615,386
|
|
Employee
benefits
|
776,340
|
674,002
|
|
Occupancy
expenses, net
|
690,829
|
674,873
|
|
Other
expenses
|
1,845,825
|
1,766,855
|
|
Total
non-interest expense
|
5,155,924
|
4,731,116
|
|
|
|
|
|
Income
before income taxes
|
2,110,101
|
2,392,643
|
|
Income tax
expense
|
338,196
|
410,100
|
|
Net
income
|
$
1,771,905
|
$
1,982,543
|
|
|
|
|
|
Earnings per
common share
|
$
0.34
|
$
0.38
|
|
Weighted
average number of common shares
|
|
|
|
used in
computing earnings per share
|
5,180,334
|
5,117,009
|
|
Dividends
declared per common share
|
$
0.19
|
$
0.17
|
|
Community
Bancorp. and Subsidiary
|
|
|
|
Consolidated
Statements of Comprehensive Income
|
|
|
|
(Unaudited)
|
Three
Months Ended March 31,
|
|
|
|
2019
|
2018
|
|
|
|
|
|
Net
income
|
$
1,771,905
|
$
1,982,543
|
|
|
|
|
|
Other comprehensive
income (loss), net of tax:
|
|
|
|
Unrealized
holding gain (loss) on securities AFS arising during the
period
|
571,759
|
(577,124
)
|
|
Reclassification
adjustment for loss realized in income
|
0
|
3,860
|
|
Unrealized
gain (loss) during the period
|
571,759
|
(573,264
)
|
|
Tax
effect
|
(120,069
)
|
120,388
|
|
Other
comprehensive income (loss), net of tax
|
451,690
|
(452,876
)
|
|
Total
comprehensive income
|
$
2,223,595
|
$
1,529,667
|
|
Community
Bancorp. and Subsidiary
|
|||||||
|
Consolidated
Statements of Changes in Shareholders' Equity
|
|||||||
|
(Unaudited)
|
|||||||
|
|
Three
Months Ended March 31, 2019
|
||||||
|
|
|
|
Additional
|
|
|
|
Total
|
|
|
Common
|
Preferred
|
paid-in
|
Retained
|
|
Treasury
|
shareholders'
|
|
|
Stock
|
Stock
|
capital
|
earnings
|
AOCI*
|
stock
|
equity
|
|
|
|
|
|
|
|
|
|
|
January 1,
2019
|
$
13,455,258
|
$
2,000,000
|
$
32,536,532
|
$
17,882,282
|
$
(647,584
)
|
$
(2,622,777
)
|
$
62,603,711
|
|
|
|
|
|
|
|
|
|
|
Issuance of common
stock
|
49,415
|
|
263,611
|
|
|
|
313,026
|
|
Cash dividends
declared
|
|
|
|
|
|
|
|
|
Common
stock
|
|
|
|
(983,122
)
|
|
|
(983,122
)
|
|
Preferred
stock
|
|
|
|
(27,500
)
|
|
|
(27,500
)
|
|
Redemption of
preferred stock
|
|
(500,000
)
|
|
|
|
|
(500,000
)
|
|
Comprehensive
income
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
1,771,905
|
|
|
1,771,905
|
|
Other
comprehensive income
|
|
|
|
|
451,690
|
|
451,690
|
|
|
|
|
|
|
|
|
|
|
March 31,
2019
|
$
13,504,673
|
$
1,500,000
|
$
32,800,143
|
$
18,643,565
|
$
(195,894
)
|
$
(2,622,777
)
|
$
63,629,710
|
|
|
Three
Months Ended March 31, 2018
|
||||||
|
|
|
|
Additional
|
|
|
|
Total
|
|
|
Common
|
Preferred
|
paid-in
|
Retained
|
|
Treasury
|
shareholders'
|
|
|
Stock
|
Stock
|
capital
|
earnings
|
AOCI*
|
stock
|
equity
|
|
|
|
|
|
|
|
|
|
|
January 1,
2018
|
$
13,305,800
|
$
2,500,000
|
$
31,639,189
|
$
13,387,739
|
$
(274,097
)
|
$
(2,622,777
)
|
$
57,935,854
|
|
|
|
|
|
|
|
|
|
|
Issuance of common
stock
|
33,345
|
|
207,208
|
|
|
|
240,553
|
|
Cash dividends
declared
|
|
|
|
|
|
|
|
|
Common
stock
|
|
|
|
(869,128
)
|
|
|
(869,128
)
|
|
Preferred
stock
|
|
|
|
(28,125
)
|
|
|
(28,125
)
|
|
Redemption of
preferred stock
|
|
(500,000
)
|
|
|
|
|
(500,000
)
|
|
Comprehensive
income
|
|
|
|
|
|
|
|
|
Net
income
|
|
|
|
1,982,543
|
|
|
1,982,543
|
|
Other
comprehensive loss
|
|
|
|
|
(452,876
)
|
|
(452,876
)
|
|
|
|
|
|
|
|
|
|
|
March 31,
2018
|
$
13,339,145
|
$
2,000,000
|
$
31,846,397
|
$
14,473,029
|
$
(726,973
)
|
$
(2,622,777
)
|
$
58,308,821
|
|
Community
Bancorp. and Subsidiary
|
|
|
|
Consolidated
Statements of Cash Flows
|
|
|
|
(Unaudited)
|
Three
Months Ended March 31,
|
|
|
|
2019
|
2018
|
|
|
|
|
|
Cash
Flows from Operating Activities:
|
|
|
|
Net
income
|
$
1,771,905
|
$
1,982,543
|
|
Adjustments
to reconcile net income to net cash provided by
|
|
|
|
operating
activities:
|
|
|
|
Depreciation
and amortization, bank premises and equipment
|
293,654
|
246,582
|
|
Provision
for loan losses
|
212,503
|
180,000
|
|
Deferred
income tax (credit) provision
|
(3,995
)
|
6,667
|
|
Net
realized loss on sale of securities AFS
|
0
|
3,860
|
|
Gain
on sale of loans
|
(22,602
)
|
(77,698
)
|
|
Loss
on sale of bank premises and equipment
|
0
|
631
|
|
Income
from CFS Partners
|
(177,420
)
|
(128,183
)
|
|
Amortization
of bond premium, net
|
31,611
|
33,969
|
|
Proceeds
from sales of loans held for sale
|
769,622
|
2,153,059
|
|
Originations
of loans held for sale
|
(747,020
)
|
(1,396,574
)
|
|
Increase
in taxes payable
|
264,164
|
309,062
|
|
Increase
in interest receivable
|
(257,600
)
|
(160,213
)
|
|
Decrease
in mortgage servicing rights
|
38,554
|
27,446
|
|
Decrease
in right-of-use assets
|
57,216
|
0
|
|
Decrease
in operating lease liabilities
|
(55,014
)
|
0
|
|
Decrease
(increase) in other assets
|
282,292
|
(257,338
)
|
|
Increase
in cash surrender value of BOLI
|
(21,635
)
|
(22,730
)
|
|
Amortization
of limited partnerships
|
78,027
|
94,371
|
|
Increase
in unamortized loan costs
|
(1,537
)
|
(10,593
)
|
|
Increase
in interest payable
|
35,102
|
9,073
|
|
Decrease
in accrued expenses
|
(444,039
)
|
(616,259
)
|
|
Decrease
in other liabilities
|
(8,027
)
|
(5,532
)
|
|
Net
cash provided by operating activities
|
2,038,545
|
2,372,143
|
|
|
|
|
|
Cash
Flows from Investing Activities:
|
|
|
|
Investments
- AFS
|
|
|
|
Maturities,
calls, pay downs and sales
|
701,657
|
2,190,856
|
|
Purchases
|
(1,498,000
)
|
(3,045,361
)
|
|
Proceeds
from redemption of restricted equity securities
|
383,500
|
0
|
|
Purchases
of restricted equity securities
|
0
|
(90,000
)
|
|
Increase
in loans, net
|
(564,060
)
|
(544,395
)
|
|
Capital
expenditures net of proceeds from sales of bank
|
|
|
|
premises
and equipment
|
(272,864
)
|
(99,486
)
|
|
Recoveries
of loans charged off
|
20,320
|
23,717
|
|
Net
cash used in investing activities
|
(1,229,447
)
|
(1,564,669
)
|
|
|
2019
|
2018
|
|
|
|
|
|
Cash
Flows from Financing Activities:
|
|
|
|
Net
decrease in demand and interest-bearing transaction
accounts
|
(26,180,086
)
|
(8,753,237
)
|
|
Net
increase in money market and savings accounts
|
13,450,476
|
15,498,561
|
|
Net
decrease in time deposits
|
(5,159,073
)
|
(9,150,758
)
|
|
Net
increase in repurchase agreements
|
2,313,304
|
1,599,078
|
|
Decrease
in finance lease obligations
|
(30,251
)
|
(27,898
)
|
|
Redemption
of preferred stock
|
(500,000
)
|
(500,000
)
|
|
Dividends
paid on preferred stock
|
(27,500
)
|
(28,125
)
|
|
Dividends
paid on common stock
|
(688,701
)
|
(628,415
)
|
|
Net
cash used in financing activities
|
(16,821,831
)
|
(1,990,794
)
|
|
|
|
|
|
Net
decrease in cash and cash equivalents
|
(16,012,733
)
|
(1,183,320
)
|
|
Cash
and cash equivalents:
|
|
|
|
Beginning
|
67,934,815
|
42,653,501
|
|
Ending
|
$
51,922,082
|
$
41,470,181
|
|
|
|
|
|
Supplemental
Schedule of Cash Paid During the Period:
|
|
|
|
Interest
|
$
1,503,438
|
$
859,676
|
|
|
|
|
|
Supplemental
Schedule of Noncash Investing and Financing
Activities:
|
|
|
|
Change
in unrealized gain (loss) on securities AFS
|
$
571,759
|
$
(573,264
)
|
|
|
|
|
|
Common
Shares Dividends Paid:
|
|
|
|
Dividends
declared
|
$
983,122
|
$
869,128
|
|
Decrease
(increase) in dividends payable attributable to dividends
declared
|
18,605
|
(160
)
|
|
Dividends
reinvested
|
(313,026
)
|
(240,553
)
|
|
|
$
688,701
|
$
628,415
|
|
ABS and OAS:
|
Asset backed or other amortizing security
|
FHLMC:
|
Federal Home Loan Mortgage Corporation
|
|
AFS:
|
Available-for-sale
|
FOMC:
|
Federal Open Market Committee
|
|
Agency MBS:
|
MBS issued by a US government agency
|
FRB:
|
Federal Reserve Board
|
|
|
or GSE
|
FRBB:
|
Federal Reserve Bank of Boston
|
|
ALCO:
|
Asset Liability Committee
|
GAAP:
|
Generally Accepted Accounting Principles
|
|
ALL:
|
Allowance for loan losses
|
|
in the United States
|
|
AOCI:
|
Accumulated other comprehensive income
|
GSE:
|
Government sponsored enterprise
|
|
ASC:
|
Accounting Standards Codification
|
HTM:
|
Held-to-maturity
|
|
ASU:
|
Accounting Standards Update
|
ICS:
|
Insured Cash Sweeps of the Promontory
|
|
Bancorp:
|
Community Bancorp.
|
|
Interfinancial Network
|
|
Bank:
|
Community National Bank
|
IRS:
|
Internal Revenue Service
|
|
BIC:
|
Borrower-in-Custody
|
JNE:
|
Jobs for New England
|
|
Board:
|
Board of Directors
|
Jr:
|
Junior
|
|
BOLI:
|
Bank owned life insurance
|
LIBOR:
|
London Interbank Offered Rate
|
|
bp or bps:
|
Basis point(s)
|
MBS:
|
Mortgage-backed security
|
|
CBLR:
|
Community Bank Leverage Ratio
|
MPF:
|
Mortgage Partnership Finance
|
|
CDARS:
|
Certificate of Deposit Accounts Registry
|
MSRs:
|
Mortgage servicing rights
|
|
|
Service of the Promontory Interfinancial
|
NII:
|
Net interest income
|
|
|
Network
|
NMTC:
|
New Market Tax Credits
|
|
CDs:
|
Certificates of deposit
|
OCI:
|
Other comprehensive income (loss)
|
|
CDI:
|
Core deposit intangible
|
OREO:
|
Other real estate owned
|
|
CECL:
|
Current Expected Credit Loss
|
OTTI:
|
Other-than-temporary impairment
|
|
CFSG:
|
Community Financial Services Group, LLC
|
PMI:
|
Private mortgage insurance
|
|
CFS Partners:
|
Community Financial Services Partners,
|
RD:
|
USDA Rural Development
|
|
|
LLC
|
SBA:
|
U.S. Small Business Administration
|
|
Company:
|
Community Bancorp. and Subsidiary
|
SEC:
|
U.S. Securities and Exchange Commission
|
|
CRE:
|
Commercial Real Estate
|
SERP:
|
Supplemental Employee Retirement Plan
|
|
DDA or DDAs:
|
Demand Deposit Account(s)
|
TDR:
|
Troubled-debt restructuring
|
|
DTC:
|
Depository Trust Company
|
USDA:
|
U.S. Department of Agriculture
|
|
DRIP:
|
Dividend Reinvestment Plan
|
VA:
|
U.S. Veterans Administration
|
|
Exchange Act:
|
Securities Exchange Act of 1934
|
2017 Tax Act:
|
Tax Cut and Jobs Act of 2017
|
|
FASB:
|
Financial Accounting Standards Board
|
2018
|
Economic Growth, Regulatory Relief and
|
|
FDIC:
|
Federal Deposit Insurance Corporation
|
Regulatory
|
Consumer Protection Act of 2018
|
|
FHLBB:
|
Federal Home Loan Bank of Boston
|
Relief Act:
|
|
|
Three
Months Ended March 31,
|
2019
|
2018
|
|
|
|
|
|
Net income, as
reported
|
$
1,771,905
|
$
1,982,543
|
|
Less: dividends to
preferred shareholders
|
27,500
|
28,125
|
|
Net income
available to common shareholders
|
$
1,744,405
|
$
1,954,418
|
|
Weighted average
number of common shares
|
|
|
|
used
in calculating earnings per share
|
5,180,334
|
5,117,009
|
|
Earnings per common
share
|
$
0.34
|
$
0.38
|
|
|
|
Gross
|
Gross
|
|
|
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|
|
Cost
|
Gains
|
Losses
|
Value
|
|
|
|
|
|
|
|
March
31, 2019
|
|
|
|
|
|
U.S. GSE debt
securities
|
$
15,005,240
|
$
21,774
|
$
104,785
|
$
14,922,229
|
|
Agency
MBS
|
15,376,793
|
20,821
|
232,386
|
15,165,228
|
|
ABS and
OAS
|
1,904,256
|
27,150
|
0
|
1,931,406
|
|
Other
investments
|
8,665,000
|
58,525
|
39,066
|
8,684,459
|
|
|
$
40,951,289
|
$
128,270
|
$
376,237
|
$
40,703,322
|
|
|
|
|
|
|
|
December
31, 2018
|
|
|
|
|
|
U.S. GSE debt
securities
|
$
14,010,100
|
$
394
|
$
259,391
|
$
13,751,103
|
|
Agency
MBS
|
16,020,892
|
2,701
|
449,068
|
15,574,525
|
|
ABS and
OAS
|
1,988,565
|
3,806
|
6,242
|
1,986,129
|
|
Other
investments
|
8,167,000
|
8,472
|
120,398
|
8,055,074
|
|
|
$
40,186,557
|
$
15,373
|
$
835,099
|
$
39,366,831
|
|
|
|
|
|
|
|
March
31, 2018
|
|
|
|
|
|
U.S. GSE debt
securities
|
$
17,272,170
|
$
0
|
$
386,980
|
$
16,885,190
|
|
Agency
MBS
|
17,139,115
|
3,327
|
460,499
|
16,681,943
|
|
Other
investments
|
5,203,000
|
0
|
76,068
|
5,126,932
|
|
|
$
39,614,285
|
$
3,327
|
$
923,547
|
$
38,694,065
|
|
|
Amortized
|
Fair
|
|
|
Cost
|
Value
|
|
|
|
|
|
March 31,
2019
|
$
40,951,289
|
$
40,703,322
|
|
December 31,
2018
|
40,186,557
|
39,366,831
|
|
March 31,
2018
|
39,614,285
|
38,694,065
|
|
|
Amortized
|
Fair
|
|
|
Cost
|
Value
|
|
March
31, 2019
|
|
|
|
Due in one year or
less
|
$
248,000
|
$
246,822
|
|
Due from one to
five years
|
12,958,597
|
12,927,456
|
|
Due from five to
ten years
|
12,367,899
|
12,363,816
|
|
Agency
MBS
|
15,376,793
|
15,165,228
|
|
|
$
40,951,289
|
$
40,703,322
|
|
|
|
|
|
December
31, 2018
|
|
|
|
Due from one to
five years
|
$
12,714,642
|
$
12,519,008
|
|
Due from five to
ten years
|
11,451,023
|
11,273,298
|
|
Agency
MBS
|
16,020,892
|
15,574,525
|
|
|
$
40,186,557
|
$
39,366,831
|
|
|
|
|
|
March
31, 2018
|
|
|
|
Due in one year or
less
|
$
2,250,000
|
$
2,242,195
|
|
Due from one to
five years
|
11,766,268
|
11,548,006
|
|
Due from five to
ten years
|
8,458,902
|
8,221,921
|
|
Agency
MBS
|
17,139,115
|
16,681,943
|
|
|
$
39,614,285
|
$
38,694,065
|
|
|
Less
than 12 months
|
12
months or more
|
Total
|
||||
|
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Number
of
|
Fair
|
Unrealized
|
|
|
Value
|
Loss
|
Value
|
Loss
|
Securities
|
Value
|
Loss
|
|
March
31, 2019
|
|
|
|
|
|
|
|
|
U.S. GSE debt
securities
|
$
0
|
$
0
|
$
11,426,647
|
$
104,785
|
10
|
$
11,426,647
|
$
104,785
|
|
Agency
MBS
|
1,358,591
|
14,467
|
11,872,305
|
217,919
|
23
|
13,230,896
|
232,386
|
|
Other
investments
|
0
|
0
|
4,670,934
|
39,066
|
19
|
4,670,934
|
39,066
|
|
|
$
1,358,591
|
$
14,467
|
$
27,969,886
|
$
361,770
|
52
|
$
29,328,477
|
$
376,237
|
|
|
|
|
|
|
|
|
|
|
December
31, 2018
|
|
|
|
|
|
|
|
|
U.S. GSE debt
securities
|
$
1,465,947
|
$
6,752
|
$
11,284,761
|
$
252,639
|
11
|
$
12,750,708
|
$
259,391
|
|
Agency
MBS
|
2,317,838
|
22,029
|
12,223,386
|
427,039
|
24
|
14,541,224
|
449,068
|
|
ABS and
OAS
|
976,226
|
6,242
|
0
|
0
|
1
|
976,226
|
6,242
|
|
Other
investments
|
1,956,914
|
20,086
|
4,113,688
|
100,312
|
25
|
6,070,602
|
120,398
|
|
|
$
6,716,925
|
$
55,109
|
$
27,621,835
|
$
779,990
|
61
|
$
34,338,760
|
$
835,099
|
|
|
|
|
|
|
|
|
|
|
March
31, 2018
|
|
|
|
|
|
|
|
|
U.S. GSE debt
securities
|
$
12,997,087
|
$
275,084
|
$
3,888,103
|
$
111,896
|
15
|
$
16,885,190
|
$
386,980
|
|
Agency
MBS
|
10,987,068
|
298,918
|
4,237,057
|
161,581
|
21
|
15,224,125
|
460,499
|
|
Other
investments
|
4,146,288
|
67,711
|
487,644
|
8,357
|
16
|
4,633,932
|
76,068
|
|
|
$
28,130,443
|
$
641,713
|
$
8,612,804
|
$
281,834
|
52
|
$
36,743,247
|
$
923,547
|
|
|
March
31,
|
December
31,
|
March
31,
|
|
|
2019
|
2018
|
2018
|
|
|
|
|
|
|
Commercial &
industrial
|
$
79,045,761
|
$
80,766,693
|
$
76,968,888
|
|
Commercial real
estate
|
242,154,345
|
235,318,148
|
210,135,736
|
|
Municipal*
|
46,290,224
|
47,067,023
|
47,899,857
|
|
Residential real
estate - 1st lien
|
163,521,677
|
165,665,175
|
166,435,383
|
|
Residential real
estate - Jr lien
|
43,300,663
|
44,544,987
|
45,459,718
|
|
Consumer
|
4,594,385
|
5,088,491
|
5,033,833
|
|
Total
loans
|
578,907,055
|
578,450,517
|
551,933,415
|
|
Deduct
(add):
|
|
|
|
|
ALL
|
5,727,842
|
5,602,541
|
5,341,220
|
|
Deferred net loan
costs
|
(365,151
)
|
(363,614
)
|
(329,244
)
|
|
Net
loans
|
$
573,544,364
|
$
573,211,590
|
$
546,921,439
|
|
|
|
|
|
|
|
|
90
Days or
|
|
|
|
90
Days
|
Total
|
|
|
Non-Accrual
|
More
and
|
|
March
31, 2019
|
30-89
Days
|
or
More
|
Past
Due
|
Current
|
Total
Loans
|
Loans
|
Accruing
|
|
|
|
|
|
|
|
|
|
|
Commercial &
industrial
|
$
326,665
|
$
0
|
$
326,665
|
$
78,719,096
|
$
79,045,761
|
$
47,782
|
$
0
|
|
Commercial real
estate
|
1,825,920
|
433,290
|
2,259,210
|
239,895,135
|
242,154,345
|
2,091,218
|
0
|
|
Municipal
|
0
|
0
|
0
|
46,290,224
|
46,290,224
|
0
|
0
|
|
Residential real
estate
|
|
|
|
|
|
|
|
|
- 1st
lien
|
4,064,284
|
1,386,929
|
5,451,213
|
158,070,464
|
163,521,677
|
2,105,605
|
350,197
|
|
- Jr
lien
|
285,705
|
340,603
|
626,308
|
42,674,355
|
43,300,663
|
391,801
|
106,648
|
|
Consumer
|
36,614
|
4,633
|
41,247
|
4,553,138
|
4,594,385
|
0
|
4,633
|
|
|
$
6,539,188
|
$
2,165,455
|
$
8,704,643
|
$
570,202,412
|
$
578,907,055
|
$
4,636,406
|
$
461,478
|
|
|
|
|
|
|
|
|
90
Days or
|
|
|
|
90
Days
|
Total
|
|
|
Non-Accrual
|
More
and
|
|
December
31, 2018
|
30-89
Days
|
or
More
|
Past
Due
|
Current
|
Total
Loans
|
Loans
|
Accruing
|
|
|
|
|
|
|
|
|
|
|
Commercial &
industrial
|
$
217,385
|
$
0
|
$
217,385
|
$
80,549,308
|
$
80,766,693
|
$
84,814
|
$
0
|
|
Commercial real
estate
|
1,509,839
|
190,789
|
1,700,628
|
233,617,520
|
235,318,148
|
1,742,993
|
0
|
|
Municipal
|
0
|
0
|
0
|
47,067,023
|
47,067,023
|
0
|
0
|
|
Residential real
estate
|
|
|
|
|
|
|
|
|
- 1st
lien
|
4,108,319
|
1,371,061
|
5,479,380
|
160,185,795
|
165,665,175
|
2,026,939
|
622,486
|
|
- Jr
lien
|
484,855
|
353,914
|
838,769
|
43,706,218
|
44,544,987
|
408,540
|
104,959
|
|
Consumer
|
43,277
|
1,661
|
44,938
|
5,043,553
|
5,088,491
|
0
|
1,661
|
|
|
$
6,363,675
|
$
1,917,425
|
$
8,281,100
|
$
570,169,417
|
$
578,450,517
|
$
4,263,286
|
$
729,106
|
|
|
|
|
|
|
|
|
90
Days or
|
|
|
|
90
Days
|
Total
|
|
|
Non-Accrual
|
More
and
|
|
March
31, 2018
|
30-89
Days
|
or
More
|
Past
Due
|
Current
|
Total
Loans
|
Loans
|
Accruing
|
|
|
|
|
|
|
|
|
|
|
Commercial &
industrial
|
$
873,514
|
$
44,813
|
$
918,327
|
$
76,050,561
|
$
76,968,888
|
$
185,012
|
$
8,207
|
|
Commercial real
estate
|
1,205,289
|
451,104
|
1,656,393
|
208,479,343
|
210,135,736
|
1,588,084
|
0
|
|
Municipal
|
0
|
0
|
0
|
47,899,857
|
47,899,857
|
0
|
0
|
|
Residential real
estate
|
|
|
|
|
|
|
|
|
- 1st
lien
|
3,837,705
|
961,601
|
4,799,306
|
161,636,077
|
166,435,383
|
1,518,759
|
466,704
|
|
- Jr
lien
|
181,062
|
250,399
|
431,461
|
45,028,257
|
45,459,718
|
345,214
|
113,578
|
|
Consumer
|
35,090
|
0
|
35,090
|
4,998,743
|
5,033,833
|
0
|
0
|
|
|
$
6,132,660
|
$
1,707,917
|
$
7,840,577
|
$
544,092,838
|
$
551,933,415
|
$
3,637,069
|
$
588,489
|
|
|
Number
of loans
|
Balance
|
|
|
|
|
|
March 31,
2019
|
13
|
$
886,102
|
|
December 31,
2018
|
12
|
961,709
|
|
March 31,
2018
|
10
|
694,509
|
|
|
|
|
|
Residential
|
Residential
|
|
|
|
|
|
Commercial
|
Commercial
|
|
Real
Estate
|
Real
Estate
|
|
|
|
|
|
&
Industrial
|
Real
Estate
|
Municipal
|
1st
Lien
|
Jr
Lien
|
Consumer
|
Unallocated
|
Total
|
|
ALL beginning
balance
|
$
697,469
|
$
3,019,868
|
$
0
|
$
1,421,494
|
$
273,445
|
$
56,787
|
$
133,478
|
$
5,602,541
|
|
Charge-offs
|
0
|
0
|
0
|
(74,731
)
|
0
|
(32,791
)
|
0
|
(107,522
)
|
|
Recoveries
|
9,077
|
0
|
0
|
2,497
|
485
|
8,261
|
0
|
20,320
|
|
Provision
(credit)
|
(29,782
)
|
133,288
|
0
|
57,872
|
(8,927
)
|
17,458
|
42,594
|
212,503
|
|
ALL ending
balance
|
$
676,764
|
$
3,153,156
|
$
0
|
$
1,407,132
|
$
265,003
|
$
49,715
|
$
176,072
|
$
5,727,842
|
|
|
|
|
|
|
|
|
|
|
|
ALL evaluated for
impairment
|
|
|
|
|
|
|
|
|
|
Individually
|
$
0
|
$
7,375
|
$
0
|
$
115,494
|
$
815
|
$
0
|
$
0
|
$
123,684
|
|
Collectively
|
676,764
|
3,145,781
|
0
|
1,291,638
|
264,188
|
49,715
|
176,072
|
5,604,158
|
|
|
$
676,764
|
$
3,153,156
|
$
0
|
$
1,407,132
|
$
265,003
|
$
49,715
|
$
176,072
|
$
5,727,842
|
|
|
||||||||
|
Loans evaluated for
impairment
|
|
|
|
|
|
|
|
|
|
Individually
|
$
39,587
|
$
2,200,880
|
$
0
|
$
4,492,044
|
$
303,003
|
$
0
|
|
$
7,035,514
|
|
Collectively
|
79,006,174
|
239,953,465
|
46,290,224
|
159,029,633
|
42,997,660
|
4,594,385
|
|
571,871,541
|
|
|
$
79,045,761
|
$
242,154,345
|
$
46,290,224
|
$
163,521,677
|
$
43,300,663
|
$
4,594,385
|
|
$
578,907,055
|
|
|
|
|
|
Residential
|
Residential
|
|
|
|
|
|
Commercial
|
Commercial
|
|
Real
Estate
|
Real
Estate
|
|
|
|
|
|
&
Industrial
|
Real
Estate
|
Municipal
|
1st
Lien
|
Jr
Lien
|
Consumer
|
Unallocated
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
ALL beginning
balance
|
$
675,687
|
$
2,674,029
|
$
0
|
$
1,460,547
|
$
316,982
|
$
43,303
|
$
267,551
|
$
5,438,099
|
|
Charge-offs
|
(152,860
)
|
(124,645
)
|
0
|
(251,654
)
|
(69,173
)
|
(143,688
)
|
0
|
(742,020
)
|
|
Recoveries
|
60,192
|
0
|
0
|
26,832
|
1,420
|
38,018
|
0
|
126,462
|
|
Provision
(credit)
|
114,450
|
470,484
|
0
|
185,769
|
24,216
|
119,154
|
(134,073
)
|
780,000
|
|
ALL ending
balance
|
$
697,469
|
$
3,019,868
|
$
0
|
$
1,421,494
|
$
273,445
|
$
56,787
|
$
133,478
|
$
5,602,541
|
|
|
|
|
|
|
|
|
|
|
|
ALL evaluated for
impairment
|
|
|
|
|
|
|
|
|
|
Individually
|
$
0
|
$
0
|
$
0
|
$
112,969
|
$
1,757
|
$
0
|
$
0
|
$
114,726
|
|
Collectively
|
697,469
|
3,019,868
|
0
|
1,308,525
|
271,688
|
56,787
|
133,478
|
5,487,815
|
|
|
$
697,469
|
$
3,019,868
|
$
0
|
$
1,421,494
|
$
273,445
|
$
56,787
|
$
133,478
|
$
5,602,541
|
|
|
||||||||
|
Loans evaluated for
impairment
|
|
|
|
|
|
|
|
|
|
Individually
|
$
60,846
|
$
1,746,894
|
$
0
|
$
4,392,060
|
$
319,321
|
$
0
|
|
$
6,519,121
|
|
Collectively
|
80,705,847
|
233,571,254
|
47,067,023
|
161,273,115
|
44,225,666
|
5,088,491
|
|
571,931,396
|
|
|
$
80,766,693
|
$
235,318,148
|
$
47,067,023
|
$
165,665,175
|
$
44,544,987
|
$
5,088,491
|
|
$
578,450,517
|
|
|
|
|
|
Residential
|
Residential
|
|
|
|
|
|
Commercial
|
Commercial
|
|
Real Estate
|
Real Estate
|
|
|
|
|
|
& Industrial
|
Real Estate
|
Municipal
|
1st Lien
|
Jr Lien
|
Consumer
|
Unallocated
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
ALL Beginning
balance
|
$
675,687
|
$
2,674,029
|
$
0
|
$
1,460,547
|
$
316,982
|
$
43,303
|
$
267,551
|
$
5,438,099
|
|
Charge-offs
|
(88,894
)
|
(121,000
)
|
0
|
(33,072
)
|
(24,000
)
|
(33,630
)
|
0
|
(300,596
)
|
|
Recoveries
|
5,014
|
0
|
0
|
8,858
|
435
|
9,410
|
0
|
23,717
|
|
Provision
(credit)
|
74,853
|
113,675
|
0
|
(28,532
)
|
(4,125
)
|
25,079
|
(950
)
|
180,000
|
|
Ending
balance
|
$
666,660
|
$
2,666,704
|
$
0
|
$
1,407,801
|
$
289,292
|
$
44,162
|
$
266,601
|
$
5,341,220
|
|
|
|
|
|
|
|
|
|
|
|
ALL Evaluated for
impairment
|
|
|
|
|
|
|
|
|
|
Individually
|
$
0
|
$
3,528
|
$
0
|
$
120,264
|
$
1,194
|
$
0
|
$
0
|
$
124,986
|
|
Collectively
|
666,660
|
2,663,176
|
0
|
1,287,537
|
288,098
|
44,162
|
266,601
|
5,216,234
|
|
|
$
666,660
|
$
2,666,704
|
$
0
|
$
1,407,801
|
$
289,292
|
$
44,162
|
$
266,601
|
$
5,341,220
|
|
|
||||||||
|
Loans evaluated for
impairment
|
|
|
|
|
|
|
|
|
|
Individually
|
$
185,012
|
$
1,605,948
|
$
0
|
$
4,277,541
|
$
272,506
|
$
0
|
|
$
6,341,007
|
|
Collectively
|
76,783,876
|
208,529,788
|
47,899,857
|
162,157,842
|
45,187,212
|
5,033,833
|
|
545,592,408
|
|
|
$
76,968,888
|
$
210,135,736
|
$
47,899,857
|
$
166,435,383
|
$
45,459,718
|
$
5,033,833
|
|
$
551,933,415
|
|
|
As
of March 31, 2019
|
|
|
||
|
|
|
Unpaid
|
|
Average
|
Interest
|
|
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|
|
Investment
|
Balance
|
Allowance
|
Investment
(1)
|
Recognized(1)
|
|
|
|
|
|
|
|
|
Related allowance
recorded
|
|
|
|
|
|
|
Commercial
real estate
|
$
488,601
|
$
499,540
|
$
7,375
|
$
244,300
|
$
0
|
|
Residential
real estate
|
|
|
|
|
|
|
-
1st lien
|
911,245
|
929,119
|
115,494
|
926,805
|
17,944
|
|
-
Jr lien
|
6,932
|
6,923
|
815
|
7,101
|
171
|
|
|
1,406,778
|
1,435,582
|
123,684
|
1,178,206
|
18,115
|
|
|
|
|
|
|
|
|
No related
allowance recorded
|
|
|
|
|
|
|
Commercial
& industrial
|
39,587
|
63,477
|
|
50,216
|
0
|
|
Commercial
real estate
|
1,713,077
|
1,971,060
|
|
1,730,700
|
5,067
|
|
Residential
real estate
|
|
|
|
|
|
|
-
1st lien
|
3,596,317
|
4,315,339
|
|
3,530,717
|
56,132
|
|
-
Jr lien
|
296,080
|
338,447
|
|
304,076
|
0
|
|
|
5,645,061
|
6,688,323
|
|
5,615,709
|
61,199
|
|
|
|
|
|
|
|
|
|
$
7,051,839
|
$
8,123,905
|
$
123,684
|
$
6,793,915
|
$
79,314
|
|
|
As
of December 31, 2018
|
2018
|
|||
|
|
|
Unpaid
|
|
Average
|
Interest
|
|
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|
|
Investment
|
Balance
|
Allowance
|
Investment
(1)
|
Recognized
(1)
|
|
|
|
|
|
|
|
|
Related allowance
recorded
|
|
|
|
|
|
|
Commercial
real estate
|
$
0
|
$
0
|
$
0
|
$
57,658
|
$
0
|
|
Residential
real estate
|
|
|
|
|
|
|
-
1st lien
|
942,365
|
963,367
|
112,969
|
836,326
|
45,139
|
|
-
Jr lien
|
7,271
|
7,248
|
1,757
|
77,555
|
351
|
|
|
949,636
|
970,615
|
114,726
|
971,539
|
45,490
|
|
|
|
|
|
|
|
|
No related
allowance recorded
|
|
|
|
|
|
|
Commercial
& industrial
|
60,846
|
80,894
|
|
120,924
|
0
|
|
Commercial
real estate
|
1,748,323
|
1,975,831
|
|
1,663,794
|
13,131
|
|
Residential
real estate
|
|
|
|
|
|
|
-
1st lien
|
3,465,117
|
4,082,637
|
|
3,497,772
|
94,313
|
|
-
Jr lien
|
312,072
|
351,139
|
|
235,970
|
0
|
|
|
5,586,358
|
6,490,501
|
|
5,518,460
|
107,444
|
|
|
|
|
|
|
|
|
|
$
6,535,994
|
$
7,461,116
|
$
114,726
|
$
6,489,999
|
$
152,934
|
|
|
As
of March 31, 2018
|
|
|
||
|
|
|
Unpaid
|
|
Average
|
Interest
|
|
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|
|
Investment
|
Balance
|
Allowance
|
Investment(1)
|
Recognized(1)
|
|
|
|
|
|
|
|
|
Related allowance
recorded
|
|
|
|
|
|
|
Commercial
real estate
|
$
83,645
|
$
225,681
|
$
3,528
|
$
183,567
|
$
0
|
|
Residential
real estate
|
|
|
|
|
|
|
-
1st lien
|
793,881
|
834,267
|
120,264
|
751,122
|
7,682
|
|
-
Jr lien
|
8,182
|
8,151
|
1,194
|
177,100
|
92
|
|
|
885,708
|
1,068,099
|
124,986
|
1,111,789
|
7,774
|
|
|
|
|
|
|
|
|
No related
allowance recorded
|
|
|
|
|
|
|
Commercial
& industrial
|
185,012
|
450,039
|
|
103,193
|
0
|
|
Commercial
real estate
|
1,523,166
|
1,658,923
|
|
1,316,216
|
4,064
|
|
Residential
real estate
|
|
|
|
|
|
|
-
1st lien
|
3,507,912
|
3,923,460
|
|
2,496,646
|
31,124
|
|
-
Jr lien
|
264,355
|
438,777
|
|
169,390
|
0
|
|
|
5,480,445
|
6,471,199
|
|
4,085,445
|
35,188
|
|
|
|
|
|
|
|
|
|
$
6,366,153
|
$
7,539,298
|
$
124,986
|
$
5,197,234
|
$
42,962
|
|
|
|
|
|
Residential
|
Residential
|
|
|
|
|
Commercial
|
Commercial
|
|
Real
Estate
|
Real
Estate
|
|
|
|
|
&
Industrial
|
Real
Estate
|
Municipal
|
1st
Lien
|
Jr
Lien
|
Consumer
|
Total
|
|
|
|
|
|
|
|
|
|
|
Group
A
|
$
76,725,045
|
$
230,939,684
|
$
46,290,224
|
$
159,388,763
|
$
42,589,428
|
$
4,589,752
|
$
560,522,896
|
|
Group
B
|
246,647
|
2,245,628
|
0
|
0
|
0
|
0
|
2,492,275
|
|
Group
C
|
2,074,069
|
8,969,033
|
0
|
4,132,914
|
711,235
|
4,633
|
15,891,884
|
|
|
$
79,045,761
|
$
242,154,345
|
$
46,290,224
|
$
163,521,677
|
$
43,300,663
|
$
4,594,385
|
$
578,907,055
|
|
|
|
|
|
Residential
|
Residential
|
|
|
|
|
Commercial
|
Commercial
|
|
Real
Estate
|
Real
Estate
|
|
|
|
|
&
Industrial
|
Real
Estate
|
Municipal
|
1st
Lien
|
Jr
Lien
|
Consumer
|
Total
|
|
|
|
|
|
|
|
|
|
|
Group
A
|
$
78,585,348
|
$
226,785,919
|
$
47,067,023
|
$
161,293,233
|
$
43,817,872
|
$
5,086,830
|
$
562,636,225
|
|
Group
B
|
90,763
|
246,357
|
0
|
224,992
|
0
|
0
|
562,112
|
|
Group
C
|
2,090,582
|
8,285,872
|
0
|
4,146,950
|
727,115
|
1,661
|
15,252,180
|
|
|
$
80,766,693
|
$
235,318,148
|
$
47,067,023
|
$
165,665,175
|
$
44,544,987
|
$
5,088,491
|
$
578,450,517
|
|
|
|
|
|
Residential
|
Residential
|
|
|
|
|
Commercial
|
Commercial
|
|
Real
Estate
|
Real
Estate
|
|
|
|
|
&
Industrial
|
Real
Estate
|
Municipal
|
1st
Lien
|
Jr
Lien
|
Consumer
|
Total
|
|
|
|
|
|
|
|
|
|
|
Group
A
|
$
74,829,100
|
$
196,906,148
|
$
47,899,857
|
$
163,625,382
|
$
44,896,784
|
$
5,033,833
|
$
533,191,104
|
|
Group
B
|
1,139,008
|
4,334,637
|
0
|
210,428
|
36,429
|
0
|
5,720,502
|
|
Group
C
|
1,000,780
|
8,894,951
|
0
|
2,599,573
|
526,505
|
0
|
13,021,809
|
|
|
$
76,968,888
|
$
210,135,736
|
$
47,899,857
|
$
166,435,383
|
$
45,459,718
|
$
5,033,833
|
$
551,933,415
|
|
|
|
Pre-
|
Post-
|
|
|
|
Modification
|
Modification
|
|
|
|
Outstanding
|
Outstanding
|
|
|
Number
of
|
Recorded
|
Recorded
|
|
|
Contracts
|
Investment
|
Investment
|
|
|
|
|
|
|
Commercial real
estate
|
1
|
$
19,265
|
$
21,628
|
|
Residential real
estate - 1st lien
|
1
|
95,899
|
96,369
|
|
|
2
|
$
115,164
|
$
117,997
|
|
|
|
Pre-
|
Post-
|
|
|
|
Modification
|
Modification
|
|
|
|
Outstanding
|
Outstanding
|
|
|
Number
of
|
Recorded
|
Recorded
|
|
|
Contracts
|
Investment
|
Investment
|
|
|
|
|
|
|
Commercial real
estate
|
1
|
$
406,920
|
$
406,920
|
|
Residential real
estate – 1st lien
|
10
|
1,031,330
|
1,142,089
|
|
|
11
|
$
1,438,250
|
$
1,549,009
|
|
|
|
Pre-
|
Post-
|
|
|
|
Modification
|
Modification
|
|
|
|
Outstanding
|
Outstanding
|
|
|
Number
of
|
Recorded
|
Recorded
|
|
|
Contracts
|
Investment
|
Investment
|
|
|
|
|
|
|
Residential real
estate – 1st lien
|
5
|
$
682,791
|
$
785,309
|
|
|
Number
of
|
Recorded
|
|
|
Contracts
|
Investment
|
|
|
|
|
|
Commercial real
estate
|
1
|
$
392,719
|
|
|
Number
of
|
Recorded
|
|
|
Contracts
|
Investment
|
|
|
|
|
|
Commercial real
estate
|
1
|
$
400,646
|
|
Residential real
estate - 1st lien
|
3
|
518,212
|
|
|
4
|
$
918,858
|
|
|
Number
of
|
Recorded
|
|
|
Contracts
|
Investment
|
|
|
|
|
|
Residential real
estate - 1st lien
|
1
|
$
87,696
|
|
|
March
31,
|
December
31,
|
March
31,
|
|
|
2019
|
2018
|
2018
|
|
|
|
|
|
|
Specific
Allocation
|
$
116,571
|
$
114,726
|
$
124,986
|
|
Three
Months Ended March 31,
|
2019
|
2018
|
|
|
|
|
|
Operating lease
cost
|
$
61,869
|
$
56,573
|
|
|
|
|
|
Finance lease
cost:
|
|
|
|
Amortization
of right-of-use assets
|
$
17,667
|
$
17,667
|
|
Interest
on lease liabilities
|
5,115
|
7,467
|
|
Variable
rent expense
|
8,485
|
8,485
|
|
|
$
31,267
|
$
33,619
|
|
Three
Months Ended March 31,
|
2019
|
2018
|
|
|
|
|
|
Operating
Leases
|
$
1,455,829
|
$
0
|
|
|
March
31,
|
December
31,
|
|
|
2019
|
2018
|
|
Operating
Leases
|
|
|
|
|
|
|
|
Operating lease
right-of-use assets
|
$
1,398,613
|
$
0
|
|
|
|
|
|
Operating lease
liabilities
|
$
1,400,815
|
$
0
|
|
|
|
|
|
Finance
Leases
|
|
|
|
|
|
|
|
Property, at
cost
|
$
991,014
|
$
991,014
|
|
Accumulated
depreciation
|
(795,002
)
|
(777,335
)
|
|
Property,
net
|
$
196,012
|
$
213,679
|
|
|
|
|
|
Finance lease
liabilities
|
$
236,496
|
$
266,747
|
|
|
March 31,
|
December 31,
|
|
|
2019
|
2018
|
|
|
|
|
|
Weighted
Average Remaining Lease Term
|
|
|
|
|
|
|
|
Operating
Leases
|
5.6
Years
|
5.9
Years
|
|
Finance
Leases
|
1.8
Years
|
2.0
Years
|
|
|
|
|
|
Weighted Average Discount Rate
|
|
|
|
|
|
|
|
Operating
Leases
|
1.28%
|
|
|
Finance
Leases
|
7.85%
|
7.86%
|
|
2019
|
$
165,039
|
|
2020
|
229,221
|
|
2021
|
185,466
|
|
2022
|
192,870
|
|
2023
|
202,190
|
|
Subsequent to
2023
|
426,029
|
|
|
$
1,400,815
|
|
2019
|
$
106,095
|
|
2020
|
110,460
|
|
2021
|
39,117
|
|
Total minimum lease
payments
|
255,672
|
|
Less amount
representing interest
|
(19,176
)
|
|
Present value of
net minimum lease payments
|
$
236,496
|
|
|
Operating Leases
|
Finance Leases
|
|
|
|
|
|
Undiscounted cash
flows
|
$
1,471,889
|
$
329,862
|
|
Discount effect of
cash flows
|
(71,074
)
|
(93,366
)
|
|
Lease
liabilities
|
$
1,400,815
|
$
236,496
|
|
Level
2
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|
Assets: (market
approach)
|
|
|
|
|
U.S. GSE debt
securities
|
$
14,922,229
|
$
13,751,103
|
$
16,885,190
|
|
Agency
MBS
|
15,165,228
|
15,574,525
|
16,681,943
|
|
ABS and
OAS
|
1,931,406
|
1,986,129
|
0
|
|
Other
investments
|
8,684,459
|
8,055,074
|
5,126,932
|
|
|
$
40,703,322
|
$
39,366,831
|
$
38,694,065
|
|
Level
2
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|
Assets: (market
approach)
|
|
|
|
|
|
|
|
|
|
Impaired loans, net
of related allowance
|
$
262,214
|
$
0
|
$
80,118
|
|
Loans
held-for-sale
|
0
|
0
|
358,500
|
|
MSRs
(1)
|
966,394
|
1,004,948
|
1,055,840
|
|
OREO
|
201,386
|
201,386
|
284,235
|
|
March
31, 2019
|
|
Fair
|
Fair
|
Fair
|
Fair
|
|
|
Carrying
|
Value
|
Value
|
Value
|
Value
|
|
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
|
(Dollars in
Thousands)
|
||||
|
Financial
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
51,922
|
$
51,922
|
$
0
|
$
0
|
$
51,922
|
|
Debt securities
AFS
|
40,703
|
0
|
40,703
|
0
|
40,703
|
|
Restricted equity
securities
|
1,366
|
0
|
1,366
|
0
|
1,366
|
|
Loans and loans
held-for-sale, net of ALL
|
|
|
|
|
|
|
Commercial
& industrial
|
78,343
|
0
|
0
|
78,154
|
78,154
|
|
Commercial
real estate
|
238,921
|
0
|
262
|
239,545
|
239,807
|
|
Municipal
|
46,290
|
0
|
0
|
46,126
|
46,126
|
|
Residential
real estate - 1st lien
|
162,061
|
0
|
0
|
159,968
|
159,968
|
|
Residential
real estate - Jr lien
|
43,021
|
0
|
0
|
42,973
|
42,973
|
|
Consumer
|
4,543
|
0
|
0
|
4,573
|
4,573
|
|
MSRs
(1)
|
966
|
0
|
1,451
|
0
|
1,451
|
|
Accrued interest
receivable
|
2,558
|
0
|
2,558
|
0
|
2,558
|
|
|
|
|
|
|
|
|
Financial
liabilities:
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
Other
deposits
|
561,360
|
0
|
560,428
|
0
|
560,428
|
|
Brokered
deposits
|
29,568
|
0
|
29,551
|
0
|
29,551
|
|
Long-term
borrowings
|
1,550
|
0
|
1,448
|
0
|
1,448
|
|
Repurchase
agreements
|
32,835
|
0
|
32,835
|
0
|
32,835
|
|
Operating lease
obligations
|
1,401
|
0
|
1,401
|
0
|
1,401
|
|
Finance lease
obligations
|
236
|
0
|
236
|
0
|
236
|
|
Subordinated
debentures
|
12,887
|
0
|
12,813
|
0
|
12,813
|
|
Accrued interest
payable
|
148
|
0
|
148
|
0
|
148
|
|
December
31, 2018
|
|
Fair
|
Fair
|
Fair
|
Fair
|
|
|
Carrying
|
Value
|
Value
|
Value
|
Value
|
|
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
|
(Dollars in
Thousands)
|
||||
|
Financial
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
67,935
|
$
67,935
|
$
0
|
$
0
|
$
67,935
|
|
Debt securities
AFS
|
39,367
|
0
|
39,367
|
0
|
39,367
|
|
Restricted equity
securities
|
1,749
|
0
|
1,749
|
0
|
1,749
|
|
Loans and loans
held-for-sale, net of ALL
|
|
|
|
|
|
|
Commercial
& industrial
|
80,049
|
0
|
0
|
79,773
|
79,773
|
|
Commercial
real estate
|
232,239
|
0
|
0
|
230,532
|
230,532
|
|
Municipal
|
47,067
|
0
|
0
|
47,228
|
47,228
|
|
Residential
real estate - 1st lien
|
164,202
|
0
|
0
|
161,068
|
161,068
|
|
Residential
real estate - Jr lien
|
44,260
|
0
|
0
|
44,127
|
44,127
|
|
Consumer
|
5,031
|
0
|
0
|
5,063
|
5,063
|
|
MSRs
(1)
|
1,005
|
0
|
1,481
|
0
|
1,481
|
|
Accrued interest
receivable
|
2,301
|
0
|
2,301
|
0
|
2,301
|
|
|
|
|
|
|
|
|
Financial
liabilities:
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
Other
deposits
|
573,525
|
0
|
571,952
|
0
|
571,952
|
|
Brokered
deposits
|
35,292
|
0
|
35,247
|
0
|
35,247
|
|
Long-term
borrowings
|
1,550
|
0
|
1,425
|
0
|
1,425
|
|
Repurchase
agreements
|
30,522
|
0
|
30,522
|
0
|
30,522
|
|
Capital lease
obligations
|
267
|
0
|
267
|
0
|
267
|
|
Subordinated
debentures
|
12,887
|
0
|
12,807
|
0
|
12,807
|
|
Accrued interest
payable
|
113
|
0
|
113
|
0
|
113
|
|
March
31, 2018
|
|
Fair
|
Fair
|
Fair
|
Fair
|
|
|
Carrying
|
Value
|
Value
|
Value
|
Value
|
|
|
Amount
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
|
(Dollars in
Thousands)
|
||||
|
Financial
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
41,470
|
$
41,470
|
$
0
|
$
0
|
$
41,470
|
|
Debt securities
AFS
|
38,694
|
0
|
38,694
|
0
|
38,694
|
|
Restricted equity
securities
|
1,794
|
0
|
1,794
|
0
|
1,794
|
|
Loans and loans
held-for-sale, net of ALL
|
|
|
|
|
|
|
Commercial
& industrial
|
76,261
|
0
|
0
|
76,248
|
76,248
|
|
Commercial
real estate
|
207,358
|
0
|
80
|
206,326
|
206,406
|
|
Municipal
|
47,900
|
0
|
0
|
47,644
|
47,644
|
|
Residential
real estate - 1st lien
|
165,298
|
0
|
0
|
162,774
|
162,774
|
|
Residential
real estate - Jr lien
|
45,147
|
0
|
0
|
44,630
|
44,630
|
|
Consumer
|
4,987
|
0
|
0
|
5,080
|
5,080
|
|
MSRs
(1)
|
1,056
|
0
|
1,453
|
0
|
1,453
|
|
Accrued interest
receivable
|
2,212
|
0
|
2,212
|
0
|
2,212
|
|
|
|
|
|
|
|
|
Financial
liabilities:
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
Other
deposits
|
513,029
|
0
|
511,229
|
0
|
511,229
|
|
Brokered
deposits
|
45,201
|
0
|
45,154
|
0
|
45,154
|
|
Long-term
borrowings
|
3,550
|
0
|
3,157
|
0
|
3,157
|
|
Repurchase
agreements
|
30,247
|
0
|
30,247
|
0
|
30,247
|
|
Capital lease
obligations
|
354
|
0
|
354
|
0
|
354
|
|
Subordinated
debentures
|
12,887
|
0
|
12,814
|
0
|
12,814
|
|
Accrued interest
payable
|
110
|
0
|
110
|
0
|
110
|
|
|
Three Months
Ended
|
Year Ended
|
Three Months
Ended
|
|
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|
|
|
|
|
|
Balance at
beginning of year
|
$
1,004,948
|
$
1,083,286
|
$
1,083,286
|
|
MSRs
capitalized
|
4,686
|
110,209
|
20,494
|
|
MSRs
amortized
|
(43,240
)
|
(188,547
)
|
(47,940
)
|
|
Balance at end of
period
|
$
966,394
|
$
1,004,948
|
$
1,055,840
|
|
|
Three Months Ended March
31,
|
|
|
|
2019
|
2018
|
|
Return on Average
Assets
|
1.02
%
|
1.22
%
|
|
Return on Average
Equity
|
11.38
%
|
13.80
%
|
|
SELECTED FINANCIAL DATA
(Unaudited)
|
|||
|
|
|
||
|
|
March 31,
|
December 31,
|
March 31,
|
|
|
2019
|
2018
|
2018
|
|
Balance
Sheet Data
|
|
|
|
|
Net
loans(1)
|
$
573,544,364
|
$
573,211,590
|
$
546,921,439
|
|
Total
assets
|
706,733,113
|
720,347,498
|
665,971,750
|
|
Total
deposits
|
590,927,882
|
608,816,565
|
558,229,546
|
|
Borrowed
funds
|
1,550,000
|
1,550,000
|
3,550,000
|
|
Junior subordinated
debentures
|
12,887,000
|
12,887,000
|
12,887,000
|
|
Total
liabilities
|
643,103,403
|
657,743,787
|
607,662,929
|
|
Total shareholders'
equity
|
63,629,710
|
62,603,711
|
58,308,821
|
|
|
|
|
|
|
Book value per
common share outstanding
|
$
11.97
|
$
11.72
|
$
10.99
|
|
|
Three Months Ended March 31, | |
|
|
2019
|
2018
|
|
Operating
Data
|
|
|
|
Total interest
income
|
$
7,698,368
|
$
6,776,838
|
|
Total interest
expense
|
1,538,540
|
868,749
|
|
Net
interest income
|
6,159,828
|
5,908,089
|
|
|
|
|
|
Provision for loan
losses
|
212,503
|
180,000
|
|
Net
interest income after provision for loan losses
|
5,947,325
|
5,728,089
|
|
|
|
|
|
Non-interest
income
|
1,318,700
|
1,395,670
|
|
Non-interest
expense
|
5,155,924
|
4,731,116
|
|
Income
before income taxes
|
2,110,101
|
2,392,643
|
|
Applicable income
tax expense(2)
|
338,196
|
410,100
|
|
|
|
|
|
Net
Income
|
$
1,771,905
|
$
1,982,543
|
|
|
|
|
|
Per
Common Share Data
|
|
|
|
Earnings per common
share(3)
|
$
0.34
|
$
0.38
|
|
Dividends declared
per common share
|
$
0.19
|
$
0.17
|
|
Weighted average
number of common shares outstanding
|
5,180,334
|
5,117,009
|
|
Number of common
shares outstanding, period end
|
5,191,768
|
5,125,557
|
|
|
Three Months Ended March
31,
|
|
|
|
2019
|
2018
|
|
|
|
|
|
Net interest income
as presented
|
$
6,159,828
|
$
5,908,089
|
|
Effect of
tax-exempt income
|
82,839
|
82,447
|
|
Net
interest income, tax equivalent
|
$
6,242,667
|
$
5,990,536
|
|
|
Three Months Ended March
31,
|
|||||
|
|
2019
|
2018
|
||||
|
|
|
|
Average
|
|
|
Average
|
|
|
Average
|
Income/
|
Rate/
|
Average
|
Income/
|
Rate/
|
|
|
Balance
|
Expense
|
Yield
|
Balance
|
Expense
|
Yield
|
|
Interest-Earning
Assets
|
|
|
|
|
|
|
|
Loans
(1)
|
$
579,445,366
|
$
7,293,649
|
5.10
%
|
$
554,365,690
|
$
6,533,147
|
4.78
%
|
|
Taxable
investment securities
|
39,483,343
|
248,108
|
2.55
%
|
38,262,697
|
202,885
|
2.15
%
|
|
Sweep and
interest-earning accounts
|
36,294,255
|
213,491
|
2.39
%
|
21,358,685
|
94,401
|
1.79
%
|
|
Other
investments (2)
|
1,821,128
|
25,959
|
5.78
%
|
2,108,650
|
28,852
|
5.55
%
|
|
|
$
657,044,092
|
$
7,781,207
|
4.80
%
|
$
616,095,722
|
$
6,859,285
|
4.52
%
|
|
|
|
|
|
|
|
|
|
Interest-Bearing
Liabilities
|
|
|
|
|
|
|
|
Interest-bearing
transaction accounts
|
$
158,509,721
|
$
403,539
|
1.03
%
|
$
125,066,219
|
$
102,132
|
0.33
%
|
|
Money market
accounts
|
94,236,356
|
356,658
|
1.53
%
|
104,032,828
|
277,675
|
1.08
%
|
|
Savings
deposits
|
94,344,953
|
40,110
|
0.17
%
|
97,240,882
|
30,306
|
0.13
%
|
|
Time
deposits
|
126,596,917
|
482,653
|
1.55
%
|
113,651,692
|
276,950
|
0.99
%
|
|
Borrowed
funds
|
1,551,344
|
22
|
0.01
%
|
3,551,333
|
16
|
0.00
%
|
|
Repurchase
agreements
|
32,940,885
|
72,831
|
0.90
%
|
29,745,775
|
31,206
|
0.43
%
|
|
Finance lease
obligations
|
246,736
|
5,115
|
8.29
%
|
363,353
|
7,467
|
8.22
%
|
|
Junior
subordinated debentures
|
12,887,000
|
177,612
|
5.59
%
|
12,887,000
|
142,997
|
4.50
%
|
|
|
$
521,313,912
|
$
1,538,540
|
1.20
%
|
$
486,539,082
|
$
868,749
|
0.72
%
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
$
6,242,667
|
|
|
$
5,990,536
|
|
|
Net interest spread
(3)
|
|
|
3.60
%
|
|
|
3.80
%
|
|
Net interest margin
(4)
|
|
|
3.85
%
|
|
|
3.94
%
|
|
|
Three Months Ended March
31,
|
||
|
|
Variance
|
Variance
|
|
|
|
Due to
|
Due to
|
Total
|
|
|
Rate (1)(2)
|
Volume (1)(2)
|
Variance
|
|
Average
Interest-Earning Assets
|
|
|
|
|
Loans(3)
|
$
464,905
|
$
295,597
|
$
760,502
|
|
Taxable
investment securities
|
38,752
|
6,471
|
45,223
|
|
Sweep and
interest-earning accounts
|
53,169
|
65,921
|
119,090
|
|
Other
investments
|
1,205
|
(4,098
)
|
(2,893
)
|
|
|
$
558,031
|
$
363,891
|
$
921,922
|
|
|
|
|
|
|
Average
Interest-Bearing Liabilities
|
|
|
|
|
Interest-bearing
transaction accounts
|
$
274,194
|
$
27,213
|
$
301,407
|
|
Money market
accounts
|
115,941
|
(36,958
)
|
78,983
|
|
Savings
deposits
|
11,018
|
(1,214
)
|
9,804
|
|
Time
deposits
|
174,102
|
31,601
|
205,703
|
|
Borrowed
funds
|
55
|
(49
)
|
6
|
|
Repurchase
agreements
|
38,237
|
3,388
|
41,625
|
|
Finance lease
obligations
|
32
|
(2,384
)
|
(2,352
)
|
|
Junior
subordinated debentures
|
34,615
|
0
|
34,615
|
|
|
$
648,194
|
$
21,597
|
$
669,791
|
|
|
|
|
|
|
Changes
in net interest income
|
$
(90,163
)
|
$
342,294
|
$
252,131
|
|
|
Three Months
Ended
|
|
|
|
|
|
March 31,
|
Change
|
||
|
|
2019
|
2018
|
Income
|
Percent
|
|
|
|
|
|
|
|
Service
fees
|
$
790,366
|
$
770,082
|
$
20,284
|
2.63
%
|
|
Income from sold
loans
|
103,087
|
183,619
|
(80,532
)
|
-43.86
%
|
|
Other income from
loans
|
138,744
|
212,270
|
(73,526
)
|
-34.64
%
|
|
Net realized loss
on sale of securities AFS
|
0
|
(3,860
)
|
3,860
|
-100.00
%
|
|
Other
income
|
|
|
|
|
|
Income
from CFS Partners
|
177,419
|
128,183
|
49,236
|
38.41
%
|
|
Rental
income
|
2,428
|
15,626
|
(13,198
)
|
-84.46
%
|
|
VISA
card commission
|
23,099
|
4,913
|
18,186
|
370.16
%
|
|
Other
miscellaneous income
|
83,557
|
84,837
|
(1,280
)
|
-1.51
%
|
|
Total
non-interest income
|
$
1,318,700
|
$
1,395,670
|
$
(76,970
)
|
-5.51
%
|
|
|
Three Months
Ended
|
|
|
|
|
|
March 31,
|
Change
|
||
|
|
2019
|
2018
|
Expense
|
Percent
|
|
|
|
|
|
|
|
Salaries and
wages
|
$
1,842,930
|
$
1,615,386
|
$
227,544
|
14.09
%
|
|
Employee
benefits
|
776,340
|
674,002
|
102,338
|
15.18
%
|
|
Occupancy expenses,
net
|
690,829
|
674,873
|
15,956
|
2.36
%
|
|
Other
expenses
|
|
|
|
|
|
Audit
Fees
|
186,394
|
152,095
|
34,299
|
22.55
%
|
|
Service
contracts - administrative
|
148,192
|
125,958
|
22,234
|
17.65
%
|
|
Marketing
expense
|
138,501
|
138,501
|
0
|
0.00
%
|
|
Consultant
services
|
76,535
|
65,083
|
11,452
|
17.60
%
|
|
Collection
& non-accruing loan expense
|
62,183
|
53,286
|
8,897
|
16.70
%
|
|
Other
miscellaneous expenses
|
1,234,020
|
1,231,932
|
2,088
|
0.17
%
|
|
Total
non-interest expense
|
$
5,155,924
|
$
4,731,116
|
$
424,808
|
8.98
%
|
|
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|||
|
Assets
|
|
|
|
|
|
|
|
Loans(1)
|
$
578,907,055
|
81.91
%
|
$
578,450,517
|
80.30
%
|
$
551,933,415
|
82.88
%
|
|
Securities
AFS
|
40,703,322
|
5.76
%
|
39,366,831
|
5.46
%
|
38,694,065
|
5.81
%
|
|
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|||
|
Liabilities
|
|
|
|
|
|
|
|
Demand
deposits
|
113,090,261
|
16.00
%
|
122,430,805
|
17.00
%
|
109,656,422
|
16.47
%
|
|
Interest-bearing
transaction accounts
|
160,975,875
|
22.78
%
|
177,815,417
|
24.68
%
|
131,469,439
|
19.74
%
|
|
Money market
accounts
|
96,208,647
|
13.61
%
|
85,261,685
|
11.84
%
|
106,878,746
|
16.05
%
|
|
Savings
deposits
|
95,633,389
|
13.53
%
|
93,129,875
|
12.93
%
|
99,528,104
|
14.94
%
|
|
Time
deposits
|
125,019,710
|
17.69
%
|
130,178,783
|
18.07
%
|
110,696,835
|
16.62
%
|
|
Long-term
advances
|
1,550,000
|
0.22
%
|
1,550,000
|
0.22
%
|
3,550,000
|
0.53
%
|
|
Rate
Change
|
Percent Change in
NII
|
|
|
|
|
Down 100
bps
|
-1.4
%
|
|
Up 200
bps
|
1.5
%
|
|
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|||
|
|
|
|
|
|
|
|
|
Commercial &
industrial
|
$
79,045,761
|
13.65
%
|
$
80,766,693
|
13.96
%
|
$
76,968,888
|
13.95
%
|
|
Commercial real
estate
|
242,154,345
|
41.83
%
|
235,318,148
|
40.68
%
|
210,135,736
|
38.07
%
|
|
Municipal
|
46,290,224
|
8.00
%
|
47,067,023
|
8.14
%
|
47,899,857
|
8.68
%
|
|
Residential real
estate - 1st lien
|
163,521,677
|
28.25
%
|
165,665,175
|
28.64
%
|
166,435,383
|
30.15
%
|
|
Residential real
estate - Jr lien
|
43,300,663
|
7.48
%
|
44,544,987
|
7.70
%
|
45,459,718
|
8.24
%
|
|
Consumer
|
4,594,385
|
0.79
%
|
5,088,491
|
0.88
%
|
5,033,833
|
0.91
%
|
|
Total
loans
|
578,907,055
|
100.00
%
|
578,450,517
|
100.00
%
|
551,933,415
|
100.00
%
|
|
Deduct
(add):
|
|
|
|
|
|
|
|
ALL
|
5,727,842
|
|
5,602,541
|
|
5,341,220
|
|
|
Deferred net loan
costs
|
(365,151
)
|
|
(363,614
)
|
|
(329,244
)
|
|
|
Net
loans
|
$
573,544,364
|
|
$
573,211,590
|
|
$
546,921,439
|
|
|
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|||
|
|
|
|
|
|
|
|
|
Loans
past due 90 days or more
|
|
|
|
|
|
|
|
and
still accruing (1)
|
|
|
|
|
|
|
|
Commercial
& industrial
|
$
0
|
0.00
%
|
$
0
|
0.00
%
|
$
8,207
|
0.18
%
|
|
Residential
real estate - 1st lien
|
350,197
|
6.61
%
|
1,249,241
|
27.46
%
|
466,704
|
10.35
%
|
|
Residential
real estate - Jr lien
|
106,648
|
2.01
%
|
0
|
0.00
%
|
113,578
|
2.52
%
|
|
Consumer
|
4,633
|
0.09
%
|
1,484
|
0.03
%
|
0
|
0.00
%
|
|
|
461,478
|
8.71
%
|
1,250,725
|
27.49
%
|
588,489
|
13.05
%
|
|
|
|
|
|
|
|
|
|
Non-accrual
loans (1)
|
|
|
|
|
|
|
|
Commercial
& industrial
|
47,782
|
0.90
%
|
98,806
|
2.17
%
|
185,012
|
4.11
%
|
|
Commercial
real estate
|
2,091,218
|
39.46
%
|
1,065,385
|
23.42
%
|
1,588,084
|
35.21
%
|
|
Residential
real estate - 1st lien
|
2,105,605
|
39.74
%
|
1,585,473
|
34.86
%
|
1,518,759
|
33.68
%
|
|
Residential
real estate - Jr lien
|
391,801
|
7.39
%
|
346,912
|
7.63
%
|
345,214
|
7.65
%
|
|
|
4,636,406
|
87.48
%
|
3,096,576
|
68.08
%
|
3,637,069
|
80.65
%
|
|
|
|
|
|
|
|
|
|
Other
real estate owned
|
201,386
|
3.80
%
|
201,386
|
4.43
%
|
284,235
|
6.30
%
|
|
|
|
|
|
|
|
|
|
|
$
5,299,270
|
100.00
%
|
$
4,548,687
|
100.00
%
|
$
4,509,793
|
100.00
%
|
|
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|||
|
|
Number of
|
Principal
|
Number of
|
Principal
|
Number of
|
Principal
|
|
|
Loans
|
Balance
|
Loans
|
Balance
|
Loans
|
Balance
|
|
|
|
|
|
|
|
|
|
Commercial &
industrial
|
1
|
$
4,685
|
1
|
$
24,685
|
1
|
$
24,685
|
|
Commercial real
estate
|
4
|
843,519
|
4
|
862,713
|
4
|
590,239
|
|
Residential real
estate - 1st lien
|
12
|
972,761
|
12
|
1,082,187
|
7
|
689,696
|
|
|
18
|
$
1,820,965
|
17
|
$
1,969,585
|
12
|
$
1,304,620
|
|
|
March 31, 2019
|
December 31,
2018
|
March 31, 2018
|
|||
|
|
Number of
|
Principal
|
Number of
|
Principal
|
Number of
|
Principal
|
|
|
Loans
|
Balance
|
Loans
|
Balance
|
Loans
|
Balance
|
|
|
|
|
|
|
|
|
|
Commercial real
estate
|
2
|
$
119,330
|
1
|
$
102,292
|
1
|
$
110,232
|
|
Residential real
estate - 1st lien
|
31
|
2,604,927
|
31
|
2,544,728
|
56
|
3,038,209
|
|
Residential real
estate - Jr lien
|
1
|
6,923
|
1
|
7,248
|
1
|
8,151
|
|
|
34
|
$
2,731,180
|
33
|
$
2,654,268
|
58
|
$
3,156,593
|
|
|
As of or Three Months Ended March
31,
|
|
|
|
2019
|
2018
|
|
|
|
|
|
Loans outstanding,
end of period(1)
|
$
578,907,055
|
$
551,933,415
|
|
Average loans
outstanding during period
|
$
579,445,366
|
$
554,365,690
|
|
Non-accruing loans,
end of period
|
$
4,263,286
|
$
3,637,069
|
|
Non-accruing loans,
net of government guarantees
|
$
3,683,974
|
$
3,334,771
|
|
|
|
|
|
ALL, beginning of
period
|
$
5,602,541
|
$
5,438,099
|
|
Loans charged
off:
|
|
|
|
Commercial
& industrial
|
0
|
(88,894
)
|
|
Commercial
real estate
|
0
|
(121,000
)
|
|
Residential
real estate - 1st lien
|
(74,731
)
|
(33,072
)
|
|
Residential
real estate - Jr lien
|
0
|
(24,000
)
|
|
Consumer
loans
|
(32,791
)
|
(33,630
)
|
|
Total
loans charged off
|
(107,522
)
|
(300,596
)
|
|
Recoveries:
|
|
|
|
Commercial
& industrial
|
9,077
|
5,014
|
|
Residential
real estate - 1st lien
|
2,497
|
8,858
|
|
Residential
real estate - Jr lien
|
485
|
435
|
|
Consumer
loans
|
8,261
|
9,410
|
|
Total
recoveries
|
20,320
|
23,717
|
|
Net loans charged
off
|
(87,202
)
|
(276,879
)
|
|
Provision charged
to income
|
212,503
|
180,000
|
|
ALL, end of
period
|
$
5,727,842
|
$
5,341,220
|
|
|
|
|
|
Net charge offs to
average loans outstanding
|
0.015
%
|
0.050
%
|
|
Provision charged
to income as a percent of average loans
|
0.037
%
|
0.032
%
|
|
ALL to average
loans outstanding
|
0.989
%
|
0.963
%
|
|
ALL to non-accruing
loans
|
134.353
%
|
146.855
%
|
|
ALL to non-accruing
loans net of government guarantees
|
155.480
%
|
160.168
%
|
|
|
March 31,
|
December 31,
|
March 31,
|
|
|
2019
|
2018
|
2018
|
|
Long-Term
Advances(1)
|
|
|
|
|
FHLBB term advance,
0.00%, due February 26, 2021
|
$
350,000
|
$
350,000
|
$
350,000
|
|
FHLBB term advance,
0.00%, due November 22, 2021
|
1,000,000
|
1,000,000
|
1,000,000
|
|
FHLBB term advance,
0.00%, due June 09, 2022
|
0
|
0
|
2,000,000
|
|
FHLBB term advance,
0.00%, due September 22, 2023
|
200,000
|
200,000
|
200,000
|
|
|
$
1,550,000
|
$
1,550,000
|
$
3,550,000
|
|
Balance at December
31, 2018 (book value $11.72 per common share)
|
$
62,603,711
|
|
Net
income
|
1,771,905
|
|
Issuance
of stock through the DRIP
|
313,026
|
|
Redemption
of preferred stock
|
(500,000
)
|
|
Dividends
declared on common stock
|
(983,122
)
|
|
Dividends
declared on preferred stock
|
(27,500
)
|
|
Change
in unrealized loss on securities AFS, net of tax
|
451,690
|
|
Balance at March
31, 2019 (book value $11.97 per common share)
|
$
63,629,710
|
|
|
|
|
|
|
Minimum
|
|
|
|
|
|
Minimum
|
To Be Well
|
||
|
|
|
|
For Capital
|
Capitalized
Under
|
||
|
|
|
|
Adequacy
|
Prompt
Corrective
|
||
|
|
Actual
|
Purposes:
|
Action
Provisions(1):
|
|||
|
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|
|
(Dollars in
Thousands)
|
|||||
|
March
31, 2019
|
|
|
|
|
|
|
|
Common equity tier
1 capital
|
|
|
|
|
|
|
|
(to
risk-weighted assets)
|
|
|
|
|
|
|
|
Company
|
$
65,138
|
13.07
%
|
$
22,422
|
4.50
%
|
N/A
|
N/A
|
|
Bank
|
$
64,572
|
12.97
%
|
$
22,401
|
4.50
%
|
$
32,358
|
6.50
%
|
|
Tier 1 capital (to
risk-weighted assets)
|
|
|
|
|
|
|
|
Company
|
$
65,138
|
13.07
%
|
$
29,896
|
6.00
%
|
N/A
|
N/A
|
|
Bank
|
$
64,572
|
12.97
%
|
$
29,869
|
6.00
%
|
$
39,825
|
8.00
%
|
|
Total capital (to
risk-weighted assets)
|
|
|
|
|
|
|
|
Company
|
$
70,910
|
14.23
%
|
$
39,861
|
8.00
%
|
N/A
|
N/A
|
|
Bank
|
$
70,343
|
14.13
%
|
$
39,825
|
8.00
%
|
$
49,781
|
10.00
%
|
|
Tier 1 capital (to
average assets)
|
|
|
|
|
|
|
|
Company
|
$
65,138
|
9.42
%
|
$
27,647
|
4.00
%
|
N/A
|
N/A
|
|
Bank
|
$
64,572
|
9.35
%
|
$
27,630
|
4.00
%
|
$
34,537
|
5.00
%
|
|
|
|
|
|
|
|
|
|
December
31, 2018:
|
|
|
|
|
|
|
|
Common equity tier
1 capital
|
|
|
|
|
|
|
|
(to
risk-weighted assets)
|
|
|
|
|
|
|
|
Company
|
$
64,564
|
12.94
%
|
$
22,446
|
4.50
%
|
N/A
|
N/A
|
|
Bank
|
$
63,960
|
12.84
%
|
$
22,419
|
4.50
%
|
$
32,384
|
6.50
%
|
|
Tier 1 capital (to
risk-weighted assets)
|
|
|
|
|
|
|
|
Company
|
$
64,564
|
12.94
%
|
$
29,928
|
6.00
%
|
N/A
|
N/A
|
|
Bank
|
$
63,960
|
12.84
%
|
$
29,893
|
6.00
%
|
$
39,857
|
8.00
%
|
|
Total capital (to
risk-weighted assets)
|
|
|
|
|
|
|
|
Company
|
$
70,210
|
14.08
%
|
$
39,904
|
8.00
%
|
N/A
|
N/A
|
|
Bank
|
$
69,606
|
13.97
%
|
$
39,857
|
8.00
%
|
$
49,821
|
10.00
%
|
|
Tier 1 capital (to
average assets)
|
|
|
|
|
|
|
|
Company
|
$
64,564
|
9.26
%
|
$
27,890
|
4.00
%
|
N/A
|
N/A
|
|
Bank
|
$
63,960
|
9.18
%
|
$
27,867
|
4.00
%
|
$
34,834
|
5.00
%
|
|
|
Total Number
|
Average
|
|
|
of Shares
|
Price Paid
|
|
For the
period:
|
Purchased(1)(2)
|
Per Share
|
|
|
|
|
|
January 1 - January
31
|
4,285
|
$
16.45
|
|
February 1 -
February 28
|
0
|
0.00
|
|
March 1 - March
31
|
4,200
|
17.25
|
|
Total
|
8,485
|
$
16.85
|
|
DATED:
May 9, 2019
|
/s/Kathryn
M. Austin
|
|
|
|
Kathryn
M. Austin, President
|
|
|
|
&
Chief Executive Officer
|
|
|
|
(Principal
Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
DATED:
May 9, 2019
|
/s/Louise
M. Bonvechio
|
|
|
|
Louise
M. Bonvechio, Corporate
|
|
|
|
Secretary
& Treasurer
|
|
|
|
(Principal
Financial Officer)
|
|
|
Certification
from the Chief Executive Officer (Principal Executive Officer) of
the Company pursuant to section 302 of the Sarbanes-Oxley Act of
2002
|
|
|
|
|
|
Certification
from the Treasurer (Principal Financial Officer) of the Company
pursuant to section 302 of the Sarbanes-Oxley Act of
2002
|
|
|
|
|
|
Certification
from the Chief Executive Officer (Principal Executive Officer) of
the Company pursuant to 18 U.S.C., Section 1350, as adopted
pursuant to section 906 of the Sarbanes-Oxley Act of
2002*
|
|
|
|
|
|
Certification
from the Treasurer (Principal Financial Officer) of the Company
pursuant to 18 U.S.C., Section 1350, as adopted pursuant to section
906 of the Sarbanes-Oxley Act of 2002*
|
|
|
|
|
|
|
|
|
Exhibit
101
|
The
following materials from the Company’s Quarterly Report on
Form 10-Q for the quarter ended March 31, 2019 formatted in
eXtensible Business Reporting Language (XBRL): (i) the unaudited
consolidated balance sheets, (ii) the unaudited consolidated
statements of income for the three-month interim periods ended
March 31, 2019 and 2018, (iii) the unaudited consolidated
statements of comprehensive income, (iv) the unaudited consolidated
statements of cash flows and (v) related notes.
|
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 |
|---|