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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alaska
|
|
92-0175752
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
TABLE OF CONTENTS
|
||
|
|
|
|
|
Part I
|
FINANCIAL INFORMATION
|
|
|
Item 1.
|
Financial Statements (unaudited)
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
Part II
|
OTHER INFORMATION
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
||
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
(In Thousands, Except Share Data)
|
|
||||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
|
$42,257
|
|
|
|
$36,036
|
|
|
Interest bearing deposits in other banks
|
102,309
|
|
|
36,020
|
|
||
|
|
|
|
|
||||
|
Investment securities available for sale
|
234,273
|
|
|
281,730
|
|
||
|
Investment securities held to maturity
|
904
|
|
|
2,201
|
|
||
|
Total portfolio investments
|
235,177
|
|
|
283,931
|
|
||
|
|
|
|
|
||||
|
Investment in Federal Home Loan Bank stock
|
1,816
|
|
|
3,404
|
|
||
|
|
|
|
|
||||
|
Loans held for sale
|
66,597
|
|
|
43,866
|
|
||
|
|
|
|
|
||||
|
Loans
|
973,680
|
|
|
924,504
|
|
||
|
Allowance for loan losses
|
(17,848
|
)
|
|
(16,723
|
)
|
||
|
Net loans
|
955,832
|
|
|
907,781
|
|
||
|
Purchased receivables, net
|
13,732
|
|
|
15,254
|
|
||
|
Accrued interest receivable
|
3,476
|
|
|
3,373
|
|
||
|
Other real estate owned, net
|
3,511
|
|
|
4,607
|
|
||
|
Premises and equipment, net
|
39,434
|
|
|
35,643
|
|
||
|
Goodwill
|
22,334
|
|
|
22,334
|
|
||
|
Other intangible assets, net
|
1,483
|
|
|
1,701
|
|
||
|
Other assets
|
51,295
|
|
|
55,399
|
|
||
|
Total assets
|
|
$1,539,253
|
|
|
|
$1,449,349
|
|
|
LIABILITIES
|
|
|
|
||||
|
Deposits:
|
|
|
|
||||
|
Demand
|
|
$485,304
|
|
|
|
$403,523
|
|
|
Interest-bearing demand
|
179,080
|
|
|
185,114
|
|
||
|
Savings
|
221,205
|
|
|
222,324
|
|
||
|
Money market
|
236,488
|
|
|
226,574
|
|
||
|
Certificates of deposit less than $100,000
|
53,386
|
|
|
58,249
|
|
||
|
Certificates of deposit greater than $100,000
|
89,456
|
|
|
83,963
|
|
||
|
Total deposits
|
1,264,919
|
|
|
1,179,747
|
|
||
|
Securities sold under repurchase agreements
|
33,413
|
|
|
19,843
|
|
||
|
Borrowings
|
12,458
|
|
|
26,304
|
|
||
|
Junior subordinated debentures
|
18,558
|
|
|
18,558
|
|
||
|
Other liabilities
|
34,569
|
|
|
40,456
|
|
||
|
Total liabilities
|
1,363,917
|
|
|
1,284,908
|
|
||
|
SHAREHOLDERS' EQUITY
|
|
|
|
||||
|
Preferred stock, $1 par value, 2,500,000 shares authorized, none issued or outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $1 par value, 10,000,000 shares authorized, 6,859,351 and 6,854,189 shares
issued and outstanding at September 30, 2015 and December 31, 2014, respectively |
6,859
|
|
|
6,854
|
|
||
|
Additional paid-in capital
|
62,183
|
|
|
61,729
|
|
||
|
Retained earnings
|
105,363
|
|
|
95,493
|
|
||
|
Accumulated other comprehensive income
|
784
|
|
|
247
|
|
||
|
Total Northrim BanCorp shareholders' equity
|
175,189
|
|
|
164,323
|
|
||
|
Noncontrolling interest
|
147
|
|
|
118
|
|
||
|
Total shareholders' equity
|
175,336
|
|
|
164,441
|
|
||
|
Total liabilities and shareholders' equity
|
|
$1,539,253
|
|
|
|
$1,449,349
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
(In Thousands, Except Per Share Data)
|
2015
|
|
2014
|
2015
|
|
2014
|
||||||||
|
Interest Income
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans
|
|
$14,484
|
|
|
|
$13,437
|
|
|
$42,086
|
|
|
|
$37,390
|
|
|
Interest on investment securities available for sale
|
844
|
|
|
696
|
|
2,488
|
|
|
2,176
|
|
||||
|
Interest on investment securities held to maturity
|
13
|
|
|
24
|
|
61
|
|
|
69
|
|
||||
|
Interest on deposits in other banks
|
47
|
|
|
55
|
|
82
|
|
|
145
|
|
||||
|
Total Interest Income
|
15,388
|
|
|
14,212
|
|
44,717
|
|
|
39,780
|
|
||||
|
Interest Expense
|
|
|
|
|
|
|
||||||||
|
Interest expense on deposits, borrowings and junior subordinated debentures
|
706
|
|
|
487
|
|
2,208
|
|
|
1,411
|
|
||||
|
Net Interest Income
|
14,682
|
|
|
13,725
|
|
42,509
|
|
|
38,369
|
|
||||
|
Provision for loan losses
|
676
|
|
|
—
|
|
1,378
|
|
|
(1,136
|
)
|
||||
|
Net Interest Income After Provision for Loan Losses
|
14,006
|
|
|
13,725
|
|
41,131
|
|
|
39,505
|
|
||||
|
Other Operating Income
|
|
|
|
|
|
|
||||||||
|
Mortgage banking income
|
8,113
|
|
|
—
|
|
23,235
|
|
|
—
|
|
||||
|
Employee benefit plan income
|
1,004
|
|
|
899
|
|
2,712
|
|
|
2,653
|
|
||||
|
Electronic banking income
|
721
|
|
|
590
|
|
2,043
|
|
|
1,694
|
|
||||
|
Purchased receivable income
|
587
|
|
|
582
|
|
1,738
|
|
|
1,547
|
|
||||
|
Service charges on deposit accounts
|
559
|
|
|
599
|
|
1,617
|
|
|
1,682
|
|
||||
|
Gain on sale of securities, net
|
4
|
|
|
15
|
|
134
|
|
|
461
|
|
||||
|
Gain on sale of premises and equipment
|
—
|
|
|
1,115
|
|
—
|
|
|
1,115
|
|
||||
|
Equity in earnings from RML
|
—
|
|
|
384
|
|
—
|
|
|
608
|
|
||||
|
Other income
|
1,419
|
|
|
750
|
|
3,026
|
|
|
2,014
|
|
||||
|
Total Other Operating Income
|
12,407
|
|
|
4,934
|
|
34,505
|
|
|
11,774
|
|
||||
|
Other Operating Expense
|
|
|
|
|
|
|
||||||||
|
Salaries and other personnel expense
|
11,440
|
|
|
7,107
|
|
33,115
|
|
|
19,866
|
|
||||
|
Occupancy expense
|
1,522
|
|
|
1,041
|
|
4,720
|
|
|
3,030
|
|
||||
|
Change in fair value, RML earn-out liability
|
780
|
|
|
—
|
|
2,869
|
|
|
—
|
|
||||
|
Professional and outside services
|
642
|
|
|
323
|
|
2,184
|
|
|
947
|
|
||||
|
Marketing expense
|
565
|
|
|
417
|
|
1,824
|
|
|
1,425
|
|
||||
|
Insurance expense
|
406
|
|
|
319
|
|
1,075
|
|
|
788
|
|
||||
|
Equipment expense
|
387
|
|
|
405
|
|
1,249
|
|
|
1,062
|
|
||||
|
Software expense
|
298
|
|
|
383
|
|
947
|
|
|
997
|
|
||||
|
Internet banking expense
|
229
|
|
|
264
|
|
676
|
|
|
677
|
|
||||
|
Intangible asset amortization expense
|
73
|
|
|
81
|
|
218
|
|
|
214
|
|
||||
|
Merger and acquisition expense
|
—
|
|
|
1,031
|
|
—
|
|
|
1,736
|
|
||||
|
Reserve for (recovery from) purchased receivables
|
(23
|
)
|
|
241
|
|
(95
|
)
|
|
447
|
|
||||
|
OREO (income) expense, net rental income and gains on sale
|
152
|
|
|
(68
|
)
|
328
|
|
|
(315
|
)
|
||||
|
Other operating expense
|
1,732
|
|
|
1,235
|
|
5,308
|
|
|
3,494
|
|
||||
|
Total Other Operating Expense
|
18,203
|
|
|
12,779
|
|
54,418
|
|
|
34,368
|
|
||||
|
Income Before Provision for Income Taxes
|
8,210
|
|
|
5,880
|
|
21,218
|
|
|
16,911
|
|
||||
|
Provision for income taxes
|
2,678
|
|
|
1,982
|
|
7,111
|
|
|
5,848
|
|
||||
|
Net Income
|
5,532
|
|
|
3,898
|
|
14,107
|
|
|
11,063
|
|
||||
|
Less: Net income attributable to the noncontrolling interest
|
197
|
|
|
191
|
|
431
|
|
|
329
|
|
||||
|
Net Income Attributable to Northrim BanCorp, Inc.
|
|
$5,335
|
|
|
|
$3,707
|
|
|
$13,676
|
|
|
|
$10,734
|
|
|
Earnings Per Share, Basic
|
|
$0.78
|
|
|
|
$0.54
|
|
|
$2.00
|
|
|
|
$1.59
|
|
|
Earnings Per Share, Diluted
|
|
$0.77
|
|
|
|
$0.53
|
|
|
$1.97
|
|
|
|
$1.57
|
|
|
Weighted Average Shares Outstanding, Basic
|
6,856,059
|
|
|
6,831,976
|
|
6,854,862
|
|
|
6,733,175
|
|
||||
|
Weighted Average Shares Outstanding, Diluted
|
6,952,209
|
|
|
6,919,993
|
|
6,941,861
|
|
|
6,822,288
|
|
||||
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
(In Thousands)
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
Net income
|
|
$5,532
|
|
|
$3,898
|
|
|
$14,107
|
|
|
$11,063
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
||||||||
|
Securities available for sale:
|
|
|
|
|
||||||||
|
Unrealized gains (losses) arising during the period
|
|
$217
|
|
|
($307
|
)
|
|
$953
|
|
|
$400
|
|
|
Reclassification of net gains included in net income (net tax expense of
|
|
|
|
|
||||||||
|
$2 and $6 for the third quarter of 2015 and 2014, respectively and
|
|
|
|
|
||||||||
|
$55 and $190 for the first nine months of 2015 and 2014, respectively)
|
(2
|
)
|
(9
|
)
|
(79
|
)
|
(271
|
)
|
||||
|
Income tax (benefit) expense related to unrealized gains and losses
|
(74
|
)
|
108
|
|
(337
|
)
|
(152
|
)
|
||||
|
Other comprehensive income (loss)
|
141
|
|
(208
|
)
|
537
|
|
(23
|
)
|
||||
|
Comprehensive income
|
5,673
|
|
3,690
|
|
14,644
|
|
11,040
|
|
||||
|
Less: comprehensive income attributable to the noncontrolling interest
|
197
|
|
191
|
|
431
|
|
329
|
|
||||
|
Comprehensive income attributable to Northrim BanCorp, Inc.
|
|
$5,476
|
|
|
$3,499
|
|
|
$14,213
|
|
|
$10,711
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income
|
|
Non-controlling Interest
|
|
Total
|
|||||||||||||||
|
|
Number of Shares
|
|
Par Value
|
|
|
|
|
|
||||||||||||||||||
|
(In Thousands)
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance as of January 1, 2014
|
6,538
|
|
|
|
$6,538
|
|
|
|
$54,089
|
|
|
|
$82,855
|
|
|
|
$669
|
|
|
|
$167
|
|
|
|
$144,318
|
|
|
Purchase of Alaska Pacific
|
290
|
|
|
290
|
|
|
7,156
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,446
|
|
||||||
|
Cash dividend declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,770
|
)
|
|
—
|
|
|
—
|
|
|
(4,770
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
360
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
360
|
|
||||||
|
Exercise of stock options
|
26
|
|
|
26
|
|
|
28
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54
|
|
||||||
|
Excess tax benefits from stock based payment arrangements
|
—
|
|
|
—
|
|
|
96
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96
|
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(508
|
)
|
|
(508
|
)
|
||||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(422
|
)
|
|
—
|
|
|
(422
|
)
|
||||||
|
Net income attributable to the noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
459
|
|
|
459
|
|
||||||
|
Net income attributable to Northrim BanCorp, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
17,408
|
|
|
—
|
|
|
—
|
|
|
17,408
|
|
||||||
|
Twelve Months Ended December 31, 2014
|
6,854
|
|
|
|
$6,854
|
|
|
|
$61,729
|
|
|
|
$95,493
|
|
|
|
$247
|
|
|
|
$118
|
|
|
|
$164,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Cash dividend declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,806
|
)
|
|
—
|
|
|
—
|
|
|
(3,806
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
357
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
357
|
|
||||||
|
Exercise of stock options
|
5
|
|
|
5
|
|
|
92
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
97
|
|
||||||
|
Excess tax benefits from share-based payment arrangements
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(402
|
)
|
|
(402
|
)
|
||||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
537
|
|
|
—
|
|
|
537
|
|
||||||
|
Net income attributable to the noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
431
|
|
|
431
|
|
||||||
|
Net income attributable to Northrim BanCorp, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
13,676
|
|
|
—
|
|
|
—
|
|
|
13,676
|
|
||||||
|
Nine Months Ended September 30, 2015
|
6,859
|
|
|
|
$6,859
|
|
|
|
$62,183
|
|
|
|
$105,363
|
|
|
|
$784
|
|
|
|
$147
|
|
|
|
$175,336
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
(In Thousands)
|
2015
|
|
2014
|
||||
|
Operating Activities:
|
|
|
|
||||
|
Net income
|
|
$14,107
|
|
|
|
$11,063
|
|
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
|
|
|
|
|
|
||
|
Gain on sale of securities, net
|
(134
|
)
|
|
(461
|
)
|
||
|
Gain on sale of premises and equipment
|
—
|
|
|
(1,115
|
)
|
||
|
Depreciation and amortization of premises and equipment
|
1,670
|
|
|
1,355
|
|
||
|
Amortization of software
|
136
|
|
|
136
|
|
||
|
Intangible asset amortization
|
218
|
|
|
214
|
|
||
|
Amortization of investment security premium, net of discount accretion
|
(196
|
)
|
|
(126
|
)
|
||
|
Deferred tax liability
|
(314
|
)
|
|
(1,503
|
)
|
||
|
Stock-based compensation
|
357
|
|
|
254
|
|
||
|
Excess tax benefits from share-based payment arrangements
|
(5
|
)
|
|
(5
|
)
|
||
|
Deferral of loan fees and costs, net
|
(203
|
)
|
|
627
|
|
||
|
Provision (benefit) for loan losses
|
1,378
|
|
|
(1,136
|
)
|
||
|
Reserve for (recovery from) purchased receivables
|
(95
|
)
|
|
447
|
|
||
|
Purchases of loans held for sale
|
—
|
|
|
(117,225
|
)
|
||
|
Proceeds from the sale of loans held for sale
|
571,494
|
|
|
118,201
|
|
||
|
Origination of loans held for sale
|
(594,225
|
)
|
|
—
|
|
||
|
Gain on sale of other real estate owned
|
(136
|
)
|
|
(470
|
)
|
||
|
Impairment on other real estate owned
|
360
|
|
|
45
|
|
||
|
Equity in undistributed earnings from mortgage affiliate
|
—
|
|
|
(239
|
)
|
||
|
Net changes in assets and liabilities:
|
|
|
|
|
|||
|
(Increase) in accrued interest receivable
|
(103
|
)
|
|
(754
|
)
|
||
|
Decrease in other assets
|
3,836
|
|
|
1,685
|
|
||
|
Decrease in other liabilities
|
(5,937
|
)
|
|
(2,606
|
)
|
||
|
Net Cash (Used) Provided by Operating Activities
|
(7,792
|
)
|
|
8,387
|
|
||
|
Investing Activities:
|
|
|
|
|
|
||
|
Investment in securities:
|
|
|
|
|
|||
|
Purchases of investment securities available for sale
|
(107,873
|
)
|
|
(156,014
|
)
|
||
|
Proceeds from sales/maturities of securities available for sale
|
156,491
|
|
|
173,239
|
|
||
|
Proceeds from calls/maturities of securities held to maturity
|
1,285
|
|
|
—
|
|
||
|
Purchases of domestic certificates of deposit
|
—
|
|
|
(3,500
|
)
|
||
|
Proceeds from maturities of domestic certificates of deposit
|
3,500
|
|
|
13,500
|
|
||
|
Proceeds from redemption of FHLB stock
|
1,588
|
|
|
129
|
|
||
|
Alaska Pacific acquisition, net of cash received
|
—
|
|
|
6,367
|
|
||
|
Decrease in purchased receivables, net
|
1,617
|
|
|
1,250
|
|
||
|
Increase in loans, net
|
(50,359
|
)
|
|
(28,899
|
)
|
||
|
Proceeds from sale of other real estate owned
|
1,971
|
|
|
1,828
|
|
||
|
Elliott Cove divestiture, net of cash received
|
219
|
|
|
—
|
|
||
|
Decrease in loan to Elliott Cove, net
|
—
|
|
|
189
|
|
||
|
Purchases of premises and equipment
|
(5,461
|
)
|
|
(4,104
|
)
|
||
|
Net Cash (Used) Provided by Investing Activities
|
2,978
|
|
|
3,985
|
|
||
|
Financing Activities:
|
|
|
|
|
|||
|
Increase in deposits
|
85,172
|
|
|
37,206
|
|
||
|
Increases (decrease) in securities sold under repurchase agreements
|
13,570
|
|
|
(1,212
|
)
|
||
|
Decrease in borrowings
|
(13,846
|
)
|
|
(4,352
|
)
|
||
|
Distributions to noncontrolling interest
|
(402
|
)
|
|
(341
|
)
|
||
|
Proceeds from the issuance of common stock
|
97
|
|
|
75
|
|
||
|
Excess tax benefits from share-based payment arrangements
|
5
|
|
|
5
|
|
||
|
Cash dividends paid
|
(3,772
|
)
|
|
(3,503
|
)
|
||
|
Net Cash Provided (Used) by Financing Activities
|
80,824
|
|
|
27,878
|
|
||
|
|
|
|
|
||||
|
Net Change in Cash and Cash Equivalents
|
76,010
|
|
|
40,250
|
|
||
|
Cash and Cash Equivalents at Beginning of Period
|
68,556
|
|
|
85,591
|
|
||
|
Cash and Cash Equivalents at End of Period
|
|
$144,566
|
|
|
|
$125,841
|
|
|
Supplemental Information:
|
|
|
|
|
|||
|
Income taxes paid
|
|
$4,136
|
|
|
|
$3,627
|
|
|
Interest paid
|
|
$2,174
|
|
|
|
$1,408
|
|
|
Noncash commitments to invest in Low Income Housing Tax Credit Partnerships
|
|
$55
|
|
|
|
$8,518
|
|
|
Transfer of loans to other real estate owned
|
|
$1,133
|
|
|
|
$1,158
|
|
|
Transfer of premises to other real estate owned
|
|
$—
|
|
|
|
$904
|
|
|
Cash dividends declared but not paid
|
|
$34
|
|
|
|
$23
|
|
|
Acquisitions:
|
|
|
|
||||
|
Assets acquired
|
|
$—
|
|
|
|
$167,199
|
|
|
Liabilities assumed
|
|
$—
|
|
|
|
$153,172
|
|
|
|
|
Alaska Pacific
|
||
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Cost basis net assets
|
|
|
$14,733
|
|
|
Cash payment made
|
|
(6,423
|
)
|
|
|
Common stock issued
|
|
(7,446
|
)
|
|
|
Fair value adjustments:
|
|
|
||
|
Net loans
|
|
(1,137
|
)
|
|
|
Premises and equipment
|
|
547
|
|
|
|
Other intangible assets
|
|
623
|
|
|
|
Mortgage servicing rights
|
|
(119
|
)
|
|
|
Deposits
|
|
(844
|
)
|
|
|
Other
|
|
236
|
|
|
|
Bargain purchase gain
|
|
|
$170
|
|
|
|
|
Alaska Pacific
|
||
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Assets Acquired:
|
|
|
||
|
Cash and equivalents
|
|
|
$12,956
|
|
|
Investment securities
|
|
7,240
|
|
|
|
Loans
|
|
138,432
|
|
|
|
Premises and equipment
|
|
3,436
|
|
|
|
Other intangibles
|
|
623
|
|
|
|
Mortgage servicing rights
|
|
1,170
|
|
|
|
Other real estate owned
|
|
1,709
|
|
|
|
Other assets
|
|
1,645
|
|
|
|
Total assets acquired
|
|
|
$167,211
|
|
|
|
|
|
||
|
Liabilities Assumed:
|
|
|
||
|
Deposits
|
|
|
$151,438
|
|
|
Other liabilities
|
|
1,734
|
|
|
|
Total liabilities assumed
|
|
|
$153,172
|
|
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Contractually required principal payments
|
|
|
$133,921
|
|
|
Purchase adjustment for credit, interest rate, and liquidity
|
|
612
|
|
|
|
Fair value of purchased non-credit impaired loans
|
|
|
$134,533
|
|
|
(In Thousands)
|
|
April 1, 2014
|
||
|
|
|
|
||
|
Contractually required principal payments
|
|
|
$7,553
|
|
|
Nonaccretable difference
|
|
(3,654
|
)
|
|
|
Fair value of purchased credit impaired loans
|
|
|
$3,899
|
|
|
(In Thousands, except earnings per share data)
|
|
Nine Months Ended September 30, 2014
|
||||||||||||
|
|
|
|
|
Pro Forma
|
|
Pro Forma
|
||||||||
|
|
|
Company
|
Alaska Pacific
1
|
Adjustments
|
|
Combined
|
||||||||
|
Net interest and other income
|
|
|
$50,143
|
|
|
$2,095
|
|
|
($10
|
)
|
2
|
|
$52,228
|
|
|
Net income attributable to Northrim BanCorp, Inc.
|
|
10,734
|
|
(1,282
|
)
|
101
|
|
3
|
9,553
|
|
||||
|
Earnings Per Share, Basic
|
|
|
$1.59
|
|
|
|
|
|
$1.36
|
|
||||
|
Earnings Per Share, Diluted
|
|
|
$1.57
|
|
|
|
|
|
$1.34
|
|
||||
|
Weighted Average Shares Outstanding, Basic
|
|
6,733,175
|
|
|
|
|
7,023,387
|
|
||||||
|
Weighted Average Shares Outstanding, Diluted
|
|
6,822,288
|
|
|
|
|
7,112,500
|
|
||||||
|
First tier earn-out payment
|
Adjusted pretax earnings greater than $1,000,000 and less than or equal to $2,000,000
|
Payment will be calculated as product of amount of adjusted pretax earnings times 40%
|
|
Second tier earn-out payment
|
Adjusted pretax earnings greater than $2,000,000 and less than or equal to $3,000,000
|
The first tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $2,000,000 and less than $3,000,000 times 50%
|
|
Third tier earn-out payment
|
Adjusted pretax earnings greater than $3,000,000 and less than or equal to $4,000,000
|
The first tier plus the second tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $3,000,000 and less than $4,000,000 times 70%
|
|
Fourth tier earn- out payment
|
Adjusted pretax earnings greater than $4,000,000 and less than or equal to $6,000,000
|
The first, second and third tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $4,000,000 and less than $6,000,000 times 85%
|
|
Fifth tier earn-out payment
|
Adjusted pretax earnings greater than $6,000,000
|
The first, second, third and fourth tier earn-out payment, plus the product of amount of adjusted pretax earnings greater than $6,000,000 times 55%
|
|
|
|
RML
|
||
|
(In Thousands)
|
|
December 1, 2014
|
||
|
|
|
|
||
|
Cost basis net assets
|
|
|
$11,915
|
|
|
Cash payment made
|
|
(18,240
|
)
|
|
|
Cash surrender value of life insurance paid
|
|
(3,896
|
)
|
|
|
Liability for future earn out payments
|
|
(7,318
|
)
|
|
|
|
|
|
||
|
Fair value adjustments:
|
|
|
||
|
Loans
|
|
(360
|
)
|
|
|
Trade name intangible
|
|
950
|
|
|
|
Rate lock derivative asset
|
|
960
|
|
|
|
Investment in Homestate Mortgage, LLC
|
|
1,490
|
|
|
|
Other
|
|
(311
|
)
|
|
|
Goodwill
|
|
|
($14,810
|
)
|
|
|
|
RML
|
||
|
(In Thousands)
|
|
December 1, 2014
|
||
|
|
|
|
||
|
Assets Acquired:
|
|
|
||
|
Cash and equivalents
|
|
|
$10,828
|
|
|
Net loans
|
|
41,304
|
|
|
|
Premises and equipment
|
|
255
|
|
|
|
Trade name intangible
|
|
950
|
|
|
|
Rate lock derivative asset
|
|
960
|
|
|
|
Investment in Homestate Mortgage LLC
|
|
3,000
|
|
|
|
Other real estate owned
|
|
270
|
|
|
|
Other assets
|
|
10,291
|
|
|
|
Total assets acquired
|
|
|
$67,858
|
|
|
|
|
|
||
|
Liabilities Assumed:
|
|
|
||
|
Borrowings
|
|
|
$37,541
|
|
|
Other liabilities
|
|
6,625
|
|
|
|
Total liabilities assumed
|
|
|
$44,166
|
|
|
(In Thousands, except earnings per share data)
|
|
Nine Months Ended September 30, 2014
|
|||||||||||||
|
|
|
|
|
|
Pro Forma
|
|
Pro Forma
|
||||||||
|
|
|
Company
|
RML
1
|
|
Adjustments
|
|
Combined
|
||||||||
|
Net interest and other income
|
|
|
$50,143
|
|
|
$17,978
|
|
2
|
|
($569
|
)
|
3
|
|
$67,552
|
|
|
Net income attributable to Northrim BanCorp, Inc.
|
|
10,734
|
|
3,172
|
|
|
2,625
|
|
4
|
16,531
|
|
||||
|
Earnings Per Share, Basic
|
|
|
$1.59
|
|
|
|
|
|
|
$2.46
|
|
||||
|
Earnings Per Share, Diluted
|
|
|
$1.57
|
|
|
|
|
|
|
$2.42
|
|
||||
|
Weighted Average Shares Outstanding, Basic
|
|
6,733,175
|
|
|
|
|
|
6,733,175
|
|
||||||
|
Weighted Average Shares Outstanding, Diluted
|
|
6,822,288
|
|
|
|
|
|
6,822,288
|
|
||||||
|
(In Thousands, except earnings per share data)
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||
|
|
|
|
Alaska
|
|
|
Pro Forma
|
|
Pro Forma
|
||||||||||
|
|
|
Company
|
Pacific
1
|
RML
2
|
|
Adjustments
|
|
Combined
|
||||||||||
|
Net interest and other income
|
|
|
$50,143
|
|
|
$2,095
|
|
|
$17,978
|
|
3
|
|
($597
|
)
|
4
|
|
$69,619
|
|
|
Net income attributable to Northrim BanCorp, Inc.
|
|
10,734
|
|
(1,282
|
)
|
3,172
|
|
|
2,726
|
|
5
|
15,350
|
|
|||||
|
Earnings Per Share, Basic
|
|
|
$1.59
|
|
|
|
|
|
|
|
$2.19
|
|
||||||
|
Earnings Per Share, Diluted
|
|
|
$1.57
|
|
|
|
|
|
|
|
$2.16
|
|
||||||
|
Weighted Average Shares Outstanding, Basic
|
|
6,733,175
|
|
|
|
|
|
|
7,023,387
|
|
||||||||
|
Weighted Average Shares Outstanding, Diluted
|
|
6,822,288
|
|
|
|
|
|
|
7,112,500
|
|
||||||||
|
(In Thousands)
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Treasury and government sponsored entities
|
|
$181,920
|
|
|
|
$859
|
|
|
|
$5
|
|
|
|
$182,774
|
|
|
Municipal securities
|
10,932
|
|
|
172
|
|
|
13
|
|
|
11,091
|
|
||||
|
U.S. Agency mortgage-backed securities
|
875
|
|
|
3
|
|
|
4
|
|
|
874
|
|
||||
|
Corporate bonds
|
38,309
|
|
|
228
|
|
|
—
|
|
|
38,537
|
|
||||
|
Preferred stock
|
998
|
|
|
—
|
|
|
1
|
|
|
997
|
|
||||
|
Total securities available for sale
|
|
$233,034
|
|
|
|
$1,262
|
|
|
|
$23
|
|
|
|
$234,273
|
|
|
Securities held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal securities
|
|
$904
|
|
|
|
$68
|
|
|
|
$—
|
|
|
|
$972
|
|
|
Total securities held to maturity
|
|
$904
|
|
|
|
$68
|
|
|
|
$—
|
|
|
|
$972
|
|
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Treasury and government sponsored entities
|
|
$226,624
|
|
|
|
$105
|
|
|
|
$539
|
|
|
|
$226,190
|
|
|
Municipal securities
|
11,843
|
|
|
285
|
|
|
4
|
|
|
12,124
|
|
||||
|
U.S. Agency mortgage-backed securities
|
1,024
|
|
|
6
|
|
|
1
|
|
|
1,029
|
|
||||
|
Corporate bonds
|
38,820
|
|
|
415
|
|
|
—
|
|
|
39,235
|
|
||||
|
Preferred stock
|
2,999
|
|
|
153
|
|
|
—
|
|
|
3,152
|
|
||||
|
Total securities available for sale
|
|
$281,310
|
|
|
|
$964
|
|
|
|
$544
|
|
|
|
$281,730
|
|
|
Securities held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal securities
|
|
$2,201
|
|
|
|
$107
|
|
|
|
$—
|
|
|
|
$2,308
|
|
|
Total securities held to maturity
|
|
$2,201
|
|
|
|
$107
|
|
|
|
$—
|
|
|
|
$2,308
|
|
|
|
Less Than 12 Months
|
More Than 12 Months
|
Total
|
|||||||||||||||
|
(In Thousands)
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||
|
September 30, 2015:
|
|
|
|
|
|
|
||||||||||||
|
Securities Available for Sale
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury and government sponsored entities
|
|
$3,621
|
|
|
$5
|
|
|
$39
|
|
|
$—
|
|
|
$3,660
|
|
|
$5
|
|
|
Municipal Securities
|
2,145
|
|
13
|
|
—
|
|
—
|
|
2,145
|
|
13
|
|
||||||
|
Mortgage-backed Securities
|
508
|
|
3
|
|
80
|
|
1
|
|
588
|
|
4
|
|
||||||
|
Preferred Stock
|
996
|
|
1
|
|
—
|
|
—
|
|
996
|
|
1
|
|
||||||
|
Total
|
|
$7,270
|
|
|
$22
|
|
|
$119
|
|
|
$1
|
|
|
$7,389
|
|
|
$23
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2014:
|
|
|
|
|
|
|
||||||||||||
|
Securities Available for Sale
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury and government sponsored entities
|
|
$165,004
|
|
|
$539
|
|
|
$—
|
|
|
$—
|
|
|
$165,004
|
|
|
$539
|
|
|
Municipal Securities
|
567
|
|
4
|
|
—
|
|
—
|
|
567
|
|
4
|
|
||||||
|
Mortgage-backed Securities
|
117
|
|
1
|
|
—
|
|
—
|
|
117
|
|
1
|
|
||||||
|
Total
|
|
$165,688
|
|
|
$544
|
|
|
$—
|
|
|
$—
|
|
|
$165,688
|
|
|
$544
|
|
|
(In Thousands)
|
Amortized Cost
|
|
Fair Value
|
|
Weighted Average Yield
|
|||||
|
US Treasury and government sponsored entities
|
|
|
|
|
|
|||||
|
1-5 years
|
|
$181,920
|
|
|
|
$182,774
|
|
|
1.26
|
%
|
|
Total
|
|
$181,920
|
|
|
|
$182,774
|
|
|
1.26
|
%
|
|
U.S. Agency mortgage-backed securities
|
|
|
|
|
|
|||||
|
1-5 years
|
|
$37
|
|
|
|
$36
|
|
|
1.99
|
%
|
|
5-10 years
|
250
|
|
|
248
|
|
|
3.04
|
%
|
||
|
Over 10 years
|
588
|
|
|
590
|
|
|
2.82
|
%
|
||
|
Total
|
|
$875
|
|
|
|
$874
|
|
|
2.85
|
%
|
|
Corporate bonds
|
|
|
|
|
|
|||||
|
Within 1 year
|
|
$17,233
|
|
|
|
$17,388
|
|
|
1.99
|
%
|
|
1-5 years
|
21,076
|
|
|
21,149
|
|
|
1.07
|
%
|
||
|
Total
|
|
$38,309
|
|
|
|
$38,537
|
|
|
1.48
|
%
|
|
Preferred stock
|
|
|
|
|
|
|||||
|
Over 10 years
|
|
$998
|
|
|
|
$997
|
|
|
6.02
|
%
|
|
Total
|
|
$998
|
|
|
|
$997
|
|
|
6.02
|
%
|
|
Municipal securities
|
|
|
|
|
|
|||||
|
Within 1 year
|
|
$658
|
|
|
|
$666
|
|
|
2.64
|
%
|
|
1-5 years
|
6,289
|
|
|
6,434
|
|
|
2.11
|
%
|
||
|
5-10 years
|
4,889
|
|
|
4,963
|
|
|
4.54
|
%
|
||
|
Total
|
|
$11,836
|
|
|
|
$12,063
|
|
|
3.14
|
%
|
|
(In Thousands)
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
||||||
|
2015
|
|
|
|
|
|
||||||
|
Available for sale securities
|
|
$3,633
|
|
|
|
$134
|
|
|
|
$—
|
|
|
2014
|
|
|
|
|
|
||||||
|
Available for sale securities
|
|
$24,102
|
|
|
|
$465
|
|
|
|
$4
|
|
|
(In Thousands)
|
2015
|
|
2014
|
||||
|
US Treasury and government sponsored entities
|
|
$1,713
|
|
|
|
$1,186
|
|
|
U.S. Agency mortgage-backed securities
|
20
|
|
|
17
|
|
||
|
Other
|
507
|
|
|
671
|
|
||
|
Total taxable interest income
|
|
$2,240
|
|
|
|
$1,874
|
|
|
Municipal securities
|
|
$248
|
|
|
|
$302
|
|
|
Total tax-exempt interest income
|
|
$248
|
|
|
|
$302
|
|
|
Total
|
|
$2,488
|
|
|
|
$2,176
|
|
|
(In Thousands)
|
Commercial
|
|
Real estate construction one-to-four family
|
|
Real estate construction other
|
|
Real estate term owner occupied
|
|
Real estate term non-owner occupied
|
|
Real estate term other
|
|
Consumer secured by 1st deeds of trust
|
|
Consumer other
|
|
Total
|
||||||||||||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$309,102
|
|
|
|
$48,527
|
|
|
|
$96,037
|
|
|
|
$106,573
|
|
|
|
$290,743
|
|
|
|
$36,076
|
|
|
|
$26,964
|
|
|
|
$29,159
|
|
|
|
$943,181
|
|
|
AQR Special Mention
|
573
|
|
|
—
|
|
|
—
|
|
|
746
|
|
|
108
|
|
|
367
|
|
|
164
|
|
|
21
|
|
|
1,979
|
|
|||||||||
|
AQR Substandard
|
15,417
|
|
|
—
|
|
|
11,356
|
|
|
5,208
|
|
|
262
|
|
|
—
|
|
|
536
|
|
|
89
|
|
|
32,868
|
|
|||||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Subtotal
|
|
$325,092
|
|
|
|
$48,527
|
|
|
|
$107,393
|
|
|
|
$112,527
|
|
|
|
$291,113
|
|
|
|
$36,443
|
|
|
|
$27,664
|
|
|
|
$29,269
|
|
|
|
$978,028
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
(4,348
|
)
|
||||||||||||||||||||||||||||
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$973,680
|
|
||||||||||||||||
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$291,020
|
|
|
|
$34,651
|
|
|
|
$91,195
|
|
|
|
$103,049
|
|
|
|
$282,774
|
|
|
|
$36,705
|
|
|
|
$31,118
|
|
|
|
$31,399
|
|
|
|
$901,911
|
|
|
AQR Special Mention
|
11,618
|
|
|
—
|
|
|
—
|
|
|
5,817
|
|
|
2,095
|
|
|
39
|
|
|
396
|
|
|
47
|
|
|
20,012
|
|
|||||||||
|
AQR Substandard
|
3,905
|
|
|
191
|
|
|
—
|
|
|
606
|
|
|
1,747
|
|
|
150
|
|
|
486
|
|
|
47
|
|
|
7,132
|
|
|||||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Subtotal
|
|
$306,543
|
|
|
|
$34,842
|
|
|
|
$91,195
|
|
|
|
$109,472
|
|
|
|
$286,616
|
|
|
|
$36,894
|
|
|
|
$32,000
|
|
|
|
$31,493
|
|
|
|
$929,055
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
(4,551
|
)
|
||||||||||||||||||||||||||||
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$924,504
|
|
||||||||||||||||
|
(In Thousands)
|
September 30, 2015
|
|
December 31, 2014
|
||||
|
Commercial
|
|
$3,041
|
|
|
|
$2,031
|
|
|
Real estate construction one-to-four family
|
—
|
|
|
191
|
|
||
|
Real estate term owner occupied
|
41
|
|
|
135
|
|
||
|
Real estate term non-owner occupied
|
262
|
|
|
1,746
|
|
||
|
Real estate term other
|
—
|
|
|
39
|
|
||
|
Consumer secured by 1st deeds of trust
|
302
|
|
|
485
|
|
||
|
Consumer other
|
89
|
|
|
47
|
|
||
|
Total
|
|
$3,735
|
|
|
|
$4,674
|
|
|
(In Thousands)
|
30-59 Days
Past Due
Still
Accruing
|
|
60-89 Days
Past Due
Still
Accruing
|
|
Greater Than
90 Days
Still
Accruing
|
|
Nonaccrual
|
|
Total Past
Due
|
|
Current
|
|
Total
|
||||||||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
AQR Pass
|
|
$80
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$80
|
|
|
|
$943,101
|
|
|
|
$943,181
|
|
|
AQR Special Mention
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
1,964
|
|
|
1,979
|
|
|||||||
|
AQR Substandard
|
—
|
|
|
—
|
|
|
—
|
|
|
3,735
|
|
|
3,735
|
|
|
29,133
|
|
|
32,868
|
|
|||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Subtotal
|
|
$95
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$3,735
|
|
|
|
$3,830
|
|
|
|
$974,198
|
|
|
|
$978,028
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
|
|
(4,348
|
)
|
||||||||||||||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$973,680
|
|
||||||
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
AQR Pass
|
|
$696
|
|
|
|
$545
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$1,241
|
|
|
|
$900,670
|
|
|
|
$901,911
|
|
|
AQR Special Mention
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,012
|
|
|
20,012
|
|
|||||||
|
AQR Substandard
|
40
|
|
|
—
|
|
|
—
|
|
|
4,674
|
|
|
4,714
|
|
|
2,418
|
|
|
7,132
|
|
|||||||
|
AQR Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
AQR Loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Subtotal
|
|
$736
|
|
|
|
$545
|
|
|
|
$—
|
|
|
|
$4,674
|
|
|
|
$5,955
|
|
|
|
$923,100
|
|
|
|
$929,055
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
|
|
(4,551
|
)
|
||||||||||||||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$924,504
|
|
||||||
|
(In Thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||
|
September 30, 2015
|
|
|
|
|
|
||||||
|
With no related allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$160
|
|
|
|
$160
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
14,011
|
|
|
14,460
|
|
|
—
|
|
|||
|
Real estate construction other - AQR pass
|
721
|
|
|
721
|
|
|
—
|
|
|||
|
Real estate construction other - AQR substandard
|
11,356
|
|
|
11,356
|
|
|
|
|
|||
|
Real estate term owner occupied- AQR pass
|
758
|
|
|
758
|
|
|
—
|
|
|||
|
Real estate term owner occupied- AQR substandard
|
5,167
|
|
|
5,167
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR pass
|
493
|
|
|
493
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR special mention
|
101
|
|
|
101
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR substandard
|
262
|
|
|
262
|
|
|
—
|
|
|||
|
Real estate term other - AQR special mention
|
148
|
|
|
148
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
78
|
|
|
78
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
482
|
|
|
482
|
|
|
—
|
|
|||
|
Subtotal
|
|
$33,737
|
|
|
|
$34,186
|
|
|
|
$—
|
|
|
With an allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR substandard
|
|
$1,169
|
|
|
|
$1,169
|
|
|
|
$433
|
|
|
Consumer other - AQR substandard
|
80
|
|
|
80
|
|
|
80
|
|
|||
|
Subtotal
|
|
$1,249
|
|
|
|
$1,249
|
|
|
|
$513
|
|
|
Total
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$160
|
|
|
|
$160
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
15,180
|
|
|
15,629
|
|
|
433
|
|
|||
|
Real estate construction other - AQR pass
|
721
|
|
|
721
|
|
|
—
|
|
|||
|
Real estate construction other - AQR substandard
|
11,356
|
|
|
11,356
|
|
|
—
|
|
|||
|
Real estate term owner-occupied - AQR pass
|
758
|
|
|
758
|
|
|
—
|
|
|||
|
Real estate term owner-occupied - AQR substandard
|
5,167
|
|
|
5,167
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR pass
|
493
|
|
|
493
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR special mention
|
101
|
|
|
101
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
262
|
|
|
262
|
|
|
—
|
|
|||
|
Real estate term other - AQR special mention
|
148
|
|
|
148
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
78
|
|
|
78
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
482
|
|
|
482
|
|
|
—
|
|
|||
|
Consumer other - AQR substandard
|
80
|
|
|
80
|
|
|
80
|
|
|||
|
Total
|
|
$34,986
|
|
|
|
$35,435
|
|
|
|
$513
|
|
|
(In Thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||
|
December 31, 2014
|
|
|
|
|
|
||||||
|
With no related allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$170
|
|
|
|
$170
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
3,000
|
|
|
3,045
|
|
|
—
|
|
|||
|
Real estate construction one-to-four family - AQR special mention
|
191
|
|
|
191
|
|
|
—
|
|
|||
|
Real estate construction other - AQR pass
|
772
|
|
|
772
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR pass
|
501
|
|
|
501
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR special mention
|
273
|
|
|
273
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR substandard
|
558
|
|
|
558
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR pass
|
549
|
|
|
549
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR special mention
|
2,088
|
|
|
2,088
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
1,709
|
|
|
1,709
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
150
|
|
|
150
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
82
|
|
|
82
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
448
|
|
|
461
|
|
|
—
|
|
|||
|
Subtotal
|
|
$10,491
|
|
|
|
$10,549
|
|
|
|
$—
|
|
|
With an allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR substandard
|
|
$806
|
|
|
|
$806
|
|
|
|
$75
|
|
|
Subtotal
|
|
$806
|
|
|
|
$806
|
|
|
|
$75
|
|
|
Total
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$170
|
|
|
|
$170
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
3,806
|
|
|
3,851
|
|
|
75
|
|
|||
|
Real estate construction one-to-four family - AQR special mention
|
191
|
|
|
191
|
|
|
—
|
|
|||
|
Real estate construction other - AQR pass
|
772
|
|
|
772
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR pass
|
501
|
|
|
501
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR special mention
|
273
|
|
|
273
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR substandard
|
558
|
|
|
558
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR pass
|
549
|
|
|
549
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR special mention
|
2,088
|
|
|
2,088
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
1,709
|
|
|
1,709
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
150
|
|
|
150
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
82
|
|
|
82
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
448
|
|
|
461
|
|
|
—
|
|
|||
|
Total
|
|
$11,297
|
|
|
|
$11,355
|
|
|
|
$75
|
|
|
Three Months Ended September 30,
|
2015
|
|
2014
|
||||||||||||
|
(In Thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
With no related allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$—
|
|
|
|
$—
|
|
|
|
$323
|
|
|
|
$1
|
|
|
Commercial - AQR special mention
|
161
|
|
|
3
|
|
|
358
|
|
|
10
|
|
||||
|
Commercial - AQR substandard
|
13,661
|
|
|
155
|
|
|
1,661
|
|
|
65
|
|
||||
|
Real estate construction other - AQR pass
|
726
|
|
|
13
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate construction other - AQR substandard
|
5,678
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term owner occupied- AQR pass
|
761
|
|
|
17
|
|
|
505
|
|
|
12
|
|
||||
|
Real estate term owner occupied- AQR special mention
|
—
|
|
|
—
|
|
|
276
|
|
|
6
|
|
||||
|
Real estate term owner occupied- AQR substandard
|
5,203
|
|
|
85
|
|
|
1,218
|
|
|
24
|
|
||||
|
Real estate term non-owner occupied- AQR pass
|
516
|
|
|
19
|
|
|
591
|
|
|
19
|
|
||||
|
Real estate term non-owner occupied- AQR special mention
|
101
|
|
|
10
|
|
|
3,103
|
|
|
168
|
|
||||
|
Real estate term non-owner occupied- AQR substandard
|
269
|
|
|
—
|
|
|
1,118
|
|
|
—
|
|
||||
|
Real estate term other - AQR special mention
|
148
|
|
|
3
|
|
|
795
|
|
|
30
|
|
||||
|
Real estate term other - AQR substandard
|
—
|
|
|
—
|
|
|
424
|
|
|
3
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
—
|
|
|
—
|
|
|
84
|
|
|
1
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
78
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
461
|
|
|
2
|
|
|
467
|
|
|
—
|
|
||||
|
Subtotal
|
|
$27,763
|
|
|
|
$308
|
|
|
|
$10,923
|
|
|
|
$339
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR substandard
|
|
$944
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
Consumer secured by 1st deeds of trust - AQR substandard
|
—
|
|
|
—
|
|
|
165
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Subtotal
|
|
$984
|
|
|
|
$—
|
|
|
|
$165
|
|
|
|
$—
|
|
|
Total
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$—
|
|
|
|
$—
|
|
|
|
$323
|
|
|
|
$1
|
|
|
Commercial - AQR special mention
|
161
|
|
|
3
|
|
|
358
|
|
|
10
|
|
||||
|
Commercial - AQR substandard
|
14,605
|
|
|
155
|
|
|
1,661
|
|
|
65
|
|
||||
|
Real estate construction other - AQR pass
|
726
|
|
|
13
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate construction other - AQR substandard
|
5,678
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term owner-occupied - AQR pass
|
761
|
|
|
17
|
|
|
505
|
|
|
12
|
|
||||
|
Real estate term owner-occupied - AQR special mention
|
—
|
|
|
—
|
|
|
276
|
|
|
6
|
|
||||
|
Real estate term owner-occupied - AQR substandard
|
5,203
|
|
|
85
|
|
|
1,218
|
|
|
24
|
|
||||
|
Real estate term non-owner occupied - AQR pass
|
516
|
|
|
19
|
|
|
591
|
|
|
19
|
|
||||
|
Real estate term non-owner occupied - AQR special mention
|
101
|
|
|
10
|
|
|
3,103
|
|
|
168
|
|
||||
|
Real estate term non-owner occupied - AQR substandard
|
269
|
|
|
—
|
|
|
1,118
|
|
|
—
|
|
||||
|
Real estate term other - AQR special mention
|
148
|
|
|
3
|
|
|
795
|
|
|
30
|
|
||||
|
Real estate term other - AQR substandard
|
—
|
|
|
—
|
|
|
424
|
|
|
3
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
—
|
|
|
—
|
|
|
84
|
|
|
1
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
78
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
461
|
|
|
2
|
|
|
632
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
40
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Impaired Loans
|
|
$28,747
|
|
|
|
$308
|
|
|
|
$11,088
|
|
|
|
$339
|
|
|
Nine Months Ended September 30,
|
2015
|
|
2014
|
||||||||||||
|
(In Thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
With no related allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$—
|
|
|
|
$—
|
|
|
|
$130
|
|
|
|
$2
|
|
|
Commercial - AQR special mention
|
165
|
|
|
10
|
|
|
281
|
|
|
20
|
|
||||
|
Commercial - AQR substandard
|
9,711
|
|
|
225
|
|
|
1,538
|
|
|
72
|
|
||||
|
Real estate construction one-to-four family - AQR special mention
|
—
|
|
|
—
|
|
|
116
|
|
|
6
|
|
||||
|
Real estate construction other - AQR pass
|
744
|
|
|
72
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate construction other - AQR special mention
|
—
|
|
|
—
|
|
|
271
|
|
|
29
|
|
||||
|
Real estate construction other - AQR substandard
|
1,913
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term owner occupied- AQR pass
|
677
|
|
|
46
|
|
|
508
|
|
|
39
|
|
||||
|
Real estate term owner occupied- AQR special mention
|
90
|
|
|
5
|
|
|
307
|
|
|
15
|
|
||||
|
Real estate term owner occupied- AQR substandard
|
3,720
|
|
|
113
|
|
|
1,168
|
|
|
51
|
|
||||
|
Real estate term non-owner occupied- AQR pass
|
534
|
|
|
57
|
|
|
607
|
|
|
74
|
|
||||
|
Real estate term non-owner occupied- AQR special mention
|
1,444
|
|
|
97
|
|
|
2,447
|
|
|
209
|
|
||||
|
Real estate term non-owner occupied- AQR substandard
|
1,423
|
|
|
—
|
|
|
1,062
|
|
|
—
|
|
||||
|
Real estate term other - AQR special mention
|
50
|
|
|
3
|
|
|
655
|
|
|
77
|
|
||||
|
Real estate term other - AQR substandard
|
99
|
|
|
7
|
|
|
245
|
|
|
10
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
80
|
|
|
3
|
|
|
85
|
|
|
3
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
526
|
|
|
6
|
|
|
284
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
—
|
|
|
—
|
|
|
38
|
|
|
—
|
|
||||
|
Subtotal
|
|
$21,176
|
|
|
|
$644
|
|
|
|
$9,742
|
|
|
|
$607
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$—
|
|
|
|
$—
|
|
|
|
$61
|
|
|
|
$6
|
|
|
Commercial - AQR substandard
|
1,863
|
|
|
—
|
|
|
198
|
|
|
—
|
|
||||
|
Real estate term other - AQR substandard
|
93
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
—
|
|
|
—
|
|
|
234
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Subtotal
|
|
$1,970
|
|
|
|
$—
|
|
|
|
$493
|
|
|
|
$6
|
|
|
Total
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR pass
|
|
$—
|
|
|
|
$—
|
|
|
|
$130
|
|
|
|
$2
|
|
|
Commercial - AQR special mention
|
165
|
|
|
10
|
|
|
342
|
|
|
26
|
|
||||
|
Commercial - AQR substandard
|
11,574
|
|
|
225
|
|
|
1,736
|
|
|
72
|
|
||||
|
Real estate construction one-to-four family - AQR special mention
|
—
|
|
|
—
|
|
|
116
|
|
|
6
|
|
||||
|
Real estate construction other - AQR pass
|
744
|
|
|
72
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate construction other - AQR special mention
|
—
|
|
|
—
|
|
|
271
|
|
|
29
|
|
||||
|
Real estate construction other - AQR substandard
|
1,913
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Real estate term owner-occupied - AQR pass
|
677
|
|
|
46
|
|
|
508
|
|
|
39
|
|
||||
|
Real estate term owner-occupied - AQR special mention
|
90
|
|
|
5
|
|
|
307
|
|
|
15
|
|
||||
|
Real estate term owner-occupied - AQR substandard
|
3,720
|
|
|
113
|
|
|
1,168
|
|
|
51
|
|
||||
|
Real estate term non-owner occupied - AQR pass
|
534
|
|
|
57
|
|
|
607
|
|
|
74
|
|
||||
|
Real estate term non-owner occupied - AQR special mention
|
1,444
|
|
|
97
|
|
|
2,447
|
|
|
209
|
|
||||
|
Real estate term non-owner occupied - AQR substandard
|
1,423
|
|
|
—
|
|
|
1,062
|
|
|
—
|
|
||||
|
Real estate term other - AQR special mention
|
50
|
|
|
3
|
|
|
655
|
|
|
77
|
|
||||
|
Real estate term other - AQR substandard
|
192
|
|
|
7
|
|
|
245
|
|
|
10
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
80
|
|
|
3
|
|
|
85
|
|
|
3
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
526
|
|
|
6
|
|
|
518
|
|
|
—
|
|
||||
|
Consumer other - AQR substandard
|
14
|
|
|
—
|
|
|
38
|
|
|
—
|
|
||||
|
Total Impaired Loans
|
|
$23,146
|
|
|
|
$644
|
|
|
|
$10,235
|
|
|
|
$613
|
|
|
|
Accrual Status
|
|
Nonaccrual Status
|
|
Total Modifications
|
||||||
|
(In Thousands)
|
|
|
|||||||||
|
New Troubled Debt Restructurings
|
|
|
|
|
|
||||||
|
Commercial - AQR substandard
|
|
$66
|
|
|
|
$1,317
|
|
|
|
$1,383
|
|
|
Subtotal
|
|
$66
|
|
|
|
$1,317
|
|
|
|
$1,383
|
|
|
Existing Troubled Debt Restructurings
|
|
$3,138
|
|
|
|
$583
|
|
|
|
$3,721
|
|
|
Total
|
|
$3,204
|
|
|
|
$1,900
|
|
|
|
$5,104
|
|
|
|
|
|
September 30, 2015
|
||||||||||||||||||
|
|
Number of Contracts
|
|
Rate Modification
|
|
Term Modification
|
|
Payment Modification
|
|
Combination Modification
|
|
Total Modifications
|
||||||||||
|
(In Thousands)
|
|
|
|
|
|
||||||||||||||||
|
Pre-Modification Outstanding Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial - AQR substandard
|
4
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$423
|
|
|
|
$900
|
|
|
|
$1,323
|
|
|
Total
|
4
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$423
|
|
|
|
$900
|
|
|
|
$1,323
|
|
|
Post-Modification Outstanding Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial - AQR substandard
|
4
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$406
|
|
|
|
$977
|
|
|
|
$1,383
|
|
|
Total
|
4
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$406
|
|
|
|
$977
|
|
|
|
$1,383
|
|
|
Three Months Ended September 30,
|
Commercial
|
Real estate construction one-to-four family
|
Real estate construction other
|
Real estate term owner occupied
|
Real estate term non-owner occupied
|
Real estate term other
|
Consumer secured by 1st deed of trust
|
Consumer other
|
Unallocated
|
Total
|
||||||||||||||||||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, beginning of period
|
|
$5,687
|
|
|
$689
|
|
|
$1,863
|
|
|
$1,470
|
|
|
$4,888
|
|
|
$671
|
|
|
$265
|
|
|
$415
|
|
|
$1,470
|
|
|
$17,418
|
|
|
Charge-Offs
|
(367
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(28
|
)
|
(5
|
)
|
—
|
|
(400
|
)
|
||||||||||
|
Recoveries
|
152
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2
|
|
—
|
|
154
|
|
||||||||||
|
Provision (benefit)
|
308
|
|
202
|
|
(81
|
)
|
54
|
|
54
|
|
(69
|
)
|
31
|
|
64
|
|
113
|
|
676
|
|
||||||||||
|
Balance, end of period
|
|
$5,780
|
|
|
$891
|
|
|
$1,782
|
|
|
$1,524
|
|
|
$4,942
|
|
|
$602
|
|
|
$268
|
|
|
$476
|
|
|
$1,583
|
|
|
$17,848
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$433
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$80
|
|
|
$—
|
|
|
$513
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,347
|
|
|
$891
|
|
|
$1,782
|
|
|
$1,524
|
|
|
$4,942
|
|
|
$602
|
|
|
$268
|
|
|
$396
|
|
|
$1,583
|
|
|
$17,335
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$5,134
|
|
|
$570
|
|
|
$830
|
|
|
$1,384
|
|
|
$4,124
|
|
|
$642
|
|
|
$272
|
|
|
$370
|
|
|
$2,706
|
|
|
$16,032
|
|
|
Charge-Offs
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(13
|
)
|
(41
|
)
|
—
|
|
(54
|
)
|
||||||||||
|
Recoveries
|
259
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6
|
|
—
|
|
265
|
|
||||||||||
|
Provision (benefit)
|
22
|
|
64
|
|
285
|
|
177
|
|
87
|
|
254
|
|
7
|
|
53
|
|
(949
|
)
|
—
|
|
||||||||||
|
Balance, end of period
|
|
$5,415
|
|
|
$634
|
|
|
$1,115
|
|
|
$1,561
|
|
|
$4,211
|
|
|
$896
|
|
|
$266
|
|
|
$388
|
|
|
$1,757
|
|
|
$16,243
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$8
|
|
|
$—
|
|
|
$—
|
|
|
$8
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,415
|
|
|
$634
|
|
|
$1,115
|
|
|
$1,561
|
|
|
$4,211
|
|
|
$896
|
|
|
$258
|
|
|
$388
|
|
|
$1,757
|
|
|
$16,235
|
|
|
Nine Months Ended September 30,
|
Commercial
|
Real estate construction one-to-four family
|
Real estate construction other
|
Real estate term owner occupied
|
Real estate term non-owner occupied
|
Real estate term other
|
Consumer secured by 1st deed of trust
|
Consumer other
|
Unallocated
|
Total
|
||||||||||||||||||||
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, beginning of period
|
|
$5,643
|
|
|
$644
|
|
|
$1,653
|
|
|
$1,580
|
|
|
$4,704
|
|
|
$656
|
|
|
$285
|
|
|
$410
|
|
|
$1,148
|
|
|
$16,723
|
|
|
Charge-Offs
|
(474
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(81
|
)
|
(28
|
)
|
(5
|
)
|
—
|
|
(588
|
)
|
||||||||||
|
Recoveries
|
310
|
|
—
|
|
—
|
|
—
|
|
—
|
|
17
|
|
—
|
|
8
|
|
—
|
|
335
|
|
||||||||||
|
Provision (benefit)
|
301
|
|
247
|
|
129
|
|
(56
|
)
|
238
|
|
10
|
|
11
|
|
63
|
|
435
|
|
1,378
|
|
||||||||||
|
Balance, end of period
|
|
$5,780
|
|
|
$891
|
|
|
$1,782
|
|
|
$1,524
|
|
|
$4,942
|
|
|
$602
|
|
|
$268
|
|
|
$476
|
|
|
$1,583
|
|
|
$17,848
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$433
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$80
|
|
|
$—
|
|
|
$513
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,347
|
|
|
$891
|
|
|
$1,782
|
|
|
$1,524
|
|
|
$4,942
|
|
|
$602
|
|
|
$268
|
|
|
$396
|
|
|
$1,583
|
|
|
$17,335
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$5,779
|
|
|
$557
|
|
|
$539
|
|
|
$1,583
|
|
|
$4,297
|
|
|
$537
|
|
|
$322
|
|
|
$390
|
|
|
$2,278
|
|
|
$16,282
|
|
|
Charge-Offs
|
(320
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(52
|
)
|
(74
|
)
|
—
|
|
(446
|
)
|
||||||||||
|
Recoveries
|
889
|
|
625
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
29
|
|
—
|
|
1,543
|
|
||||||||||
|
Provision (benefit)
|
(933
|
)
|
(548
|
)
|
576
|
|
(22
|
)
|
(86
|
)
|
359
|
|
(4
|
)
|
43
|
|
(521
|
)
|
(1,136
|
)
|
||||||||||
|
Balance, end of period
|
|
$5,415
|
|
|
$634
|
|
|
$1,115
|
|
|
$1,561
|
|
|
$4,211
|
|
|
$896
|
|
|
$266
|
|
|
$388
|
|
|
$1,757
|
|
|
$16,243
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$8
|
|
|
$—
|
|
|
$—
|
|
|
$8
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,415
|
|
|
$634
|
|
|
$1,115
|
|
|
$1,561
|
|
|
$4,211
|
|
|
$896
|
|
|
$258
|
|
|
$388
|
|
|
$1,757
|
|
|
$16,235
|
|
|
(In Thousands)
|
Commercial
|
|
Real estate construction one-to-four family
|
|
Real estate construction other
|
|
Real estate term owner occupied
|
|
Real estate term non-owner occupied
|
|
Real estate term other
|
|
Consumer secured by 1st deed of trust
|
|
Consumer other
|
|
Total
|
||||||||||||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, end of period
|
|
$325,092
|
|
|
|
$48,527
|
|
|
|
$107,393
|
|
|
|
$112,527
|
|
|
|
$291,113
|
|
|
|
$36,443
|
|
|
|
$27,664
|
|
|
|
$29,269
|
|
|
|
$978,028
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$15,340
|
|
|
|
$—
|
|
|
|
$12,077
|
|
|
|
$5,925
|
|
|
|
$856
|
|
|
|
$148
|
|
|
|
$560
|
|
|
|
$80
|
|
|
|
$34,986
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$309,752
|
|
|
|
$48,527
|
|
|
|
$95,316
|
|
|
|
$106,602
|
|
|
|
$290,257
|
|
|
|
$36,295
|
|
|
|
$27,104
|
|
|
|
$29,189
|
|
|
|
$943,042
|
|
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, end of period
|
|
$306,543
|
|
|
|
$34,842
|
|
|
|
$91,195
|
|
|
|
$109,472
|
|
|
|
$286,616
|
|
|
|
$36,894
|
|
|
|
$32,000
|
|
|
|
$31,493
|
|
|
|
$929,055
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$3,976
|
|
|
|
$191
|
|
|
|
$772
|
|
|
|
$1,332
|
|
|
|
$4,346
|
|
|
|
$150
|
|
|
|
$530
|
|
|
|
$—
|
|
|
|
$11,297
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$302,567
|
|
|
|
$34,651
|
|
|
|
$90,423
|
|
|
|
$108,140
|
|
|
|
$282,270
|
|
|
|
$36,744
|
|
|
|
$31,470
|
|
|
|
$31,493
|
|
|
|
$917,758
|
|
|
(In Thousands)
|
Commercial
|
Real estate construction 1-4 family
|
Real estate construction other
|
Real estate term owner occupied
|
Real estate term non-owner occupied
|
Real estate term other
|
Consumer secured by 1st deeds of trust
|
Consumer other
|
Unallocated
|
Total
|
||||||||||||||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
AQR Substandard
|
|
$432
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$80
|
|
|
$—
|
|
|
$512
|
|
|
Collectively: evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
AQR Pass
|
5,320
|
|
891
|
|
1,782
|
|
1,498
|
|
4,942
|
|
598
|
|
264
|
|
395
|
|
—
|
|
15,690
|
|
||||||||||
|
AQR Special Mention
|
15
|
|
—
|
|
—
|
|
26
|
|
—
|
|
4
|
|
3
|
|
—
|
|
—
|
|
48
|
|
||||||||||
|
AQR Substandard
|
13
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
15
|
|
||||||||||
|
Unallocated
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,583
|
|
1,583
|
|
||||||||||
|
|
|
$5,780
|
|
|
$891
|
|
|
$1,782
|
|
|
$1,524
|
|
|
$4,942
|
|
|
$602
|
|
|
$268
|
|
|
$476
|
|
|
$1,583
|
|
|
$17,848
|
|
|
December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Individually evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AQR Substandard
|
|
$75
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$75
|
|
|
Collectively: evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AQR Pass
|
4,938
|
|
644
|
|
1,653
|
|
1,382
|
|
4,703
|
|
651
|
|
278
|
|
394
|
|
—
|
|
14,643
|
|
||||||||||
|
AQR Special Mention
|
621
|
|
—
|
|
—
|
|
198
|
|
—
|
|
5
|
|
7
|
|
1
|
|
—
|
|
832
|
|
||||||||||
|
AQR Substandard
|
9
|
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
|
—
|
|
15
|
|
—
|
|
25
|
|
||||||||||
|
Unallocated
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,148
|
|
1,148
|
|
||||||||||
|
|
|
$5,643
|
|
|
$644
|
|
|
$1,653
|
|
|
$1,580
|
|
|
$4,704
|
|
|
$656
|
|
|
$285
|
|
|
$410
|
|
|
$1,148
|
|
|
$16,723
|
|
|
(In Thousands)
|
September 30, 2015
|
December 31, 2014
|
||||
|
Purchased receivables
|
|
$13,956
|
|
|
$15,543
|
|
|
Reserve for purchased receivable losses
|
(224
|
)
|
(289
|
)
|
||
|
Total
|
|
$13,732
|
|
|
$15,254
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
(In Thousands)
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
Balance at beginning of period
|
|
$247
|
|
|
$242
|
|
|
$289
|
|
|
$273
|
|
|
Charge-offs
|
—
|
|
—
|
|
—
|
|
(240
|
)
|
||||
|
Recoveries
|
—
|
|
—
|
|
30
|
|
3
|
|
||||
|
Charge-offs net of recoveries
|
—
|
|
—
|
|
30
|
|
(237
|
)
|
||||
|
Reserve for (recovery from) purchased receivables
|
(23
|
)
|
241
|
|
(95
|
)
|
447
|
|
||||
|
Balance at end of period
|
|
$224
|
|
|
$483
|
|
|
$224
|
|
|
$483
|
|
|
(In Thousands)
|
Asset Derivatives
|
|||||||||
|
|
|
|
September 30, 2015
|
|
|
December 31, 2014
|
||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
|
Fair Value
|
||||
|
|
|
|
|
|
|
|
||||
|
Interest rate contracts
|
Other assets
|
|
|
$240
|
|
|
|
|
$78
|
|
|
Interest rate lock commitments
|
Other assets
|
|
1,787
|
|
|
|
841
|
|
||
|
Total
|
|
|
|
$2,027
|
|
|
|
|
$919
|
|
|
(In Thousands)
|
Liability Derivatives
|
|||||||||
|
|
|
|
September 30, 2015
|
|
|
December 31, 2014
|
||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
|
Fair Value
|
||||
|
|
|
|
|
|
|
|
||||
|
Interest rate contracts
|
Other liabilities
|
|
|
$535
|
|
|
|
|
$158
|
|
|
(In Thousands)
|
Income Statement Location
|
September 30, 2015
|
|||
|
Interest rate contracts
|
Mortgage banking income
|
|
|
($569
|
)
|
|
Interest rate lock commitments
|
Mortgage banking income
|
|
887
|
|
|
|
Total
|
|
|
|
$318
|
|
|
•
|
Level 1
: Valuation is based upon quoted prices for identical instruments traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
|
|
•
|
Level 2
: Valuation is based upon quoted market prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
|
•
|
Level 3
: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Company’s estimation of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
(In Thousands)
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Level 1 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cash, due from banks and deposits in other banks
|
|
$144,566
|
|
|
|
$144,566
|
|
|
|
$72,056
|
|
|
|
$72,056
|
|
|
Investment securities
|
36,958
|
|
|
36,958
|
|
|
45,570
|
|
|
45,570
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Investment securities
|
198,219
|
|
|
198,287
|
|
|
238,361
|
|
|
238,468
|
|
||||
|
Investment in Federal Home Loan Bank stock
|
1,816
|
|
|
1,816
|
|
|
3,404
|
|
|
3,404
|
|
||||
|
Accrued interest receivable
|
3,476
|
|
|
3,476
|
|
|
3,373
|
|
|
3,373
|
|
||||
|
Interest rate contracts
|
240
|
|
|
240
|
|
|
78
|
|
|
78
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans and loans held for sale
|
1,040,277
|
|
|
1,038,911
|
|
|
968,370
|
|
|
974,366
|
|
||||
|
Purchased receivables, net
|
13,732
|
|
|
13,732
|
|
|
15,254
|
|
|
15,254
|
|
||||
|
Interest rate lock commitments
|
1,787
|
|
|
1,787
|
|
|
841
|
|
|
841
|
|
||||
|
Mortgage servicing rights
|
1,199
|
|
|
1,199
|
|
|
1,010
|
|
|
1,010
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Deposits
|
|
$1,264,919
|
|
|
|
$1,264,995
|
|
|
|
$1,179,747
|
|
|
|
$1,180,136
|
|
|
Securities sold under repurchase agreements
|
33,413
|
|
|
33,413
|
|
|
19,843
|
|
|
19,843
|
|
||||
|
Borrowings
|
12,458
|
|
|
12,491
|
|
|
26,304
|
|
|
26,485
|
|
||||
|
Accrued interest payable
|
52
|
|
|
52
|
|
|
18
|
|
|
18
|
|
||||
|
Interest rate contracts
|
535
|
|
|
535
|
|
|
158
|
|
|
158
|
|
||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
||||||||
|
RML earn-out liability
|
10,262
|
|
|
10,262
|
|
|
7,324
|
|
|
7,324
|
|
||||
|
Junior subordinated debentures
|
18,558
|
|
|
17,254
|
|
|
18,558
|
|
|
17,239
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Unrecognized financial instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Commitments to extend credit
(1)
|
|
$242,506
|
|
|
|
$2,425
|
|
|
|
$219,349
|
|
|
|
$2,193
|
|
|
Standby letters of credit
(1)
|
8,122
|
|
|
81
|
|
|
6,004
|
|
|
60
|
|
||||
|
(In Thousands)
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available for sale securities
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government sponsored entities
|
|
$182,774
|
|
|
|
$15,166
|
|
|
|
$167,608
|
|
|
|
$—
|
|
|
Municipal securities
|
11,091
|
|
|
—
|
|
|
11,091
|
|
|
—
|
|
||||
|
U.S. Agency mortgage-backed securities
|
874
|
|
|
—
|
|
|
874
|
|
|
—
|
|
||||
|
Corporate bonds
|
38,537
|
|
|
21,792
|
|
|
16,745
|
|
|
—
|
|
||||
|
Preferred stock
|
997
|
|
|
—
|
|
|
997
|
|
|
—
|
|
||||
|
Total available for sale securities
|
|
$234,273
|
|
|
|
$36,958
|
|
|
|
$197,315
|
|
|
|
$—
|
|
|
Interest rate contracts
|
|
$240
|
|
|
|
$—
|
|
|
|
$240
|
|
|
|
$—
|
|
|
Interest rate lock commitments
|
1,787
|
|
|
—
|
|
|
—
|
|
|
1,787
|
|
||||
|
Mortgage servicing rights
|
1,199
|
|
|
—
|
|
|
—
|
|
|
1,199
|
|
||||
|
Total other assets
|
|
$3,226
|
|
|
|
$—
|
|
|
|
$240
|
|
|
|
$2,986
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|||||||
|
Interest rate contracts
|
|
$535
|
|
|
|
$—
|
|
|
|
$535
|
|
|
|
$—
|
|
|
December 31, 2014
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available for sale securities
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government sponsored entities
|
|
$226,190
|
|
|
|
$15,545
|
|
|
|
$210,645
|
|
|
|
$—
|
|
|
Municipal securities
|
12,124
|
|
|
—
|
|
|
12,124
|
|
|
—
|
|
||||
|
U.S. Agency mortgage-backed securities
|
1,029
|
|
|
—
|
|
|
1,029
|
|
|
—
|
|
||||
|
Corporate bonds
|
39,235
|
|
|
26,873
|
|
|
12,362
|
|
|
—
|
|
||||
|
Preferred stock
|
3,152
|
|
|
3,152
|
|
|
—
|
|
|
—
|
|
||||
|
Total available for sale securities
|
|
$281,730
|
|
|
|
$45,570
|
|
|
|
$236,160
|
|
|
|
$—
|
|
|
Interest rate contracts
|
|
$78
|
|
|
|
$—
|
|
|
|
$78
|
|
|
|
$—
|
|
|
Interest rate lock commitments
|
841
|
|
|
—
|
|
|
—
|
|
|
841
|
|
||||
|
Mortgage servicing rights
|
1,010
|
|
|
—
|
|
|
—
|
|
|
1,010
|
|
||||
|
Total other assets
|
|
$1,929
|
|
|
|
$—
|
|
|
|
$78
|
|
|
|
$1,851
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate contracts
|
|
$158
|
|
|
|
$—
|
|
|
|
$158
|
|
|
|
$—
|
|
|
(In Thousands)
|
Total
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
|
Total (gains) losses
|
||||||||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans measured for impairment
|
|
$1,249
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$1,249
|
|
|
|
$437
|
|
|
Other real estate owned
|
830
|
|
|
—
|
|
|
—
|
|
|
830
|
|
|
360
|
|
|||||
|
Total
|
|
$2,079
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$2,079
|
|
|
|
$797
|
|
|
September 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans measured for impairment
|
|
$165
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$165
|
|
|
|
($3
|
)
|
|
Other real estate owned
|
227
|
|
|
—
|
|
|
—
|
|
|
227
|
|
|
45
|
|
|||||
|
Total
|
|
$392
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$392
|
|
|
|
$42
|
|
|
Financial Instrument
|
Valuation Technique
|
Unobservable Input
|
Weighted Average Rate Range
|
|
|
Loans measured for impairment
|
In-house valuation of real estate; discounted cash flow
|
Discount rate
|
25% - 100%
|
|
|
|
|
Cash flows
|
NA
(1)
|
|
|
Other real estate owned
|
Fair value of collateral
|
Estimated selling and holding costs
|
7% - 25%
|
|
|
Interest rate lock commitment
|
External pricing model
|
Pull through rate
|
91.95
|
%
|
|
Mortgage servicing rights
|
Discounted cash flow
|
Constant prepayment rate
|
9.92% - 27.59%
|
|
|
|
|
Discount rate
|
9.20% - 9.69%
|
|
|
RML earn-out liability
|
Discounted cash flow
|
Financial projections of mortgage operations
|
0.47% - 1.99%
|
|
|
|
Three Months Ended September 30, 2015
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$14,883
|
|
|
|
$505
|
|
|
|
$15,388
|
|
|
Interest expense
|
458
|
|
|
248
|
|
|
706
|
|
|||
|
Net interest income
|
14,425
|
|
|
257
|
|
|
14,682
|
|
|||
|
Provision (benefit) for loan losses
|
676
|
|
|
—
|
|
|
676
|
|
|||
|
Other operating income
|
4,294
|
|
|
8,113
|
|
|
12,407
|
|
|||
|
Other operating expense
|
12,633
|
|
|
5,570
|
|
|
18,203
|
|
|||
|
Income before provision for income taxes
|
5,410
|
|
|
2,800
|
|
|
8,210
|
|
|||
|
Provision for income taxes
|
1,523
|
|
|
1,155
|
|
|
2,678
|
|
|||
|
Net income
|
3,887
|
|
|
1,645
|
|
|
5,532
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
197
|
|
|
—
|
|
|
197
|
|
|||
|
Net income attributable to Northrim BanCorp, Inc.
|
|
$3,690
|
|
|
|
$1,645
|
|
|
|
$5,335
|
|
|
|
Nine Months Ended September 30, 2015
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$43,227
|
|
|
|
$1,490
|
|
|
|
$44,717
|
|
|
Interest expense
|
1,302
|
|
|
906
|
|
|
2,208
|
|
|||
|
Net interest income
|
41,925
|
|
|
584
|
|
|
42,509
|
|
|||
|
Provision (benefit) for loan losses
|
1,378
|
|
|
—
|
|
|
1,378
|
|
|||
|
Other operating income
|
11,270
|
|
|
23,235
|
|
|
34,505
|
|
|||
|
Other operating expense
|
37,975
|
|
|
16,443
|
|
|
54,418
|
|
|||
|
Income before provision for income taxes
|
13,842
|
|
|
7,376
|
|
|
21,218
|
|
|||
|
Provision for income taxes
|
4,066
|
|
|
3,045
|
|
|
7,111
|
|
|||
|
Net income
|
9,776
|
|
|
4,331
|
|
|
14,107
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
431
|
|
|
—
|
|
|
431
|
|
|||
|
Net income attributable to Northrim BanCorp, Inc.
|
|
$9,345
|
|
|
|
$4,331
|
|
|
|
$13,676
|
|
|
|
Three Months Ended September 30, 2014
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$14,212
|
|
|
|
$—
|
|
|
|
$14,212
|
|
|
Interest expense
|
487
|
|
|
—
|
|
|
487
|
|
|||
|
Net interest income
|
13,725
|
|
|
—
|
|
|
13,725
|
|
|||
|
Provision (benefit) for loan losses
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Other operating income (loss)
|
4,550
|
|
|
384
|
|
|
4,934
|
|
|||
|
Other operating expense
|
12,779
|
|
|
—
|
|
|
12,779
|
|
|||
|
Income before provision for income taxes
|
5,496
|
|
|
384
|
|
|
5,880
|
|
|||
|
Provision for income taxes
|
1,824
|
|
|
158
|
|
|
1,982
|
|
|||
|
Net income (loss)
|
3,672
|
|
|
226
|
|
|
3,898
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
191
|
|
|
—
|
|
|
191
|
|
|||
|
Net income (loss) attributable to Northrim BanCorp, Inc.
|
|
$3,481
|
|
|
|
$226
|
|
|
|
$3,707
|
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$39,780
|
|
|
|
$—
|
|
|
|
$39,780
|
|
|
Interest expense
|
1,411
|
|
|
—
|
|
|
1,411
|
|
|||
|
Net interest income
|
38,369
|
|
|
—
|
|
|
38,369
|
|
|||
|
Provision (benefit) for loan losses
|
(1,136
|
)
|
|
—
|
|
|
(1,136
|
)
|
|||
|
Other operating income (loss)
|
11,166
|
|
|
608
|
|
|
11,774
|
|
|||
|
Other operating expense
|
34,368
|
|
|
—
|
|
|
34,368
|
|
|||
|
Income before provision for income taxes
|
16,303
|
|
|
608
|
|
|
16,911
|
|
|||
|
Provision for income taxes
|
5,598
|
|
|
250
|
|
|
5,848
|
|
|||
|
Net income (loss)
|
10,705
|
|
|
358
|
|
|
11,063
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
329
|
|
|
—
|
|
|
329
|
|
|||
|
Net income (loss) attributable to Northrim BanCorp, Inc.
|
|
$10,376
|
|
|
|
$358
|
|
|
|
$10,734
|
|
|
September 30, 2015
|
|
|
|
|
|
||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
|
$1,456,032
|
|
|
|
$83,221
|
|
|
|
$1,539,253
|
|
|
Loans held for sale
|
|
$—
|
|
|
|
$66,597
|
|
|
|
$66,597
|
|
|
Borrowings
|
|
$2,131
|
|
|
|
$10,327
|
|
|
|
$12,458
|
|
|
December 31, 2014
|
|
|
|
|
|
||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
|
$1,391,862
|
|
|
|
$57,487
|
|
|
|
$1,449,349
|
|
|
Loans held for sale
|
|
$—
|
|
|
|
$43,866
|
|
|
|
$43,866
|
|
|
Borrowings
|
|
$2,164
|
|
|
|
$24,140
|
|
|
|
$26,304
|
|
|
•
|
Year-to-date profits increased 27% to $13.7 million, or $1.97 per diluted share at September 30, 2015, from $10.7 million, or $1.57 per diluted share at September 30, 2014.
|
|
•
|
Total revenues, which include net interest income plus other operating income, were $27.1 million in the third quarter of 2015, a 45% increase from total revenues of $18.7 million in the third quarter a year ago.
|
|
•
|
Net interest income increased 7% to $14.7 million in the
third
quarter of 2015, compared to $13.7 million in the quarter ended
September 30, 2014
.
|
|
•
|
Return on average assets was 1.42% and return on average equity was 12.37% at September 30, 2015, as compared to 1.07% and 9.29% at September 30, 2014, respectively.
|
|
•
|
Average portfolio loans increased 5% to $982.3 million for the third quarter of 2015 as compared to $936.4 million for the third quarter of 2014, reflecting organic loan growth.
|
|
•
|
Net interest margin was 4.32% in the third quarter of 2015 and 4.35% in the first nine months of 2015 as compared to 4.38% and 4.33% in the same periods of 2014. The decrease in the third quarter of 2015 compared to the third quarter of 2014 was primarily the result of decreased balances of higher yielding portfolio loans as a percentage of total interest earning assets during the current quarter, while the increase in net interest margin year to date compared to the same period last year was mainly the result of increased average loan balances, partially offset by a decrease in yield on loans and increases in both volume and cost for interest-bearing liabilities.
|
|
•
|
Northrim paid a quarterly cash dividend of $0.19 per share in September of 2015, compared to the $0.18 per share dividend paid in September 2014. The dividend provides a yield of approximately 2.6% at current market share prices.
|
|
•
|
Tangible book value
1
was $22.09 per share at September 30, 2015 as compared to $20.48 per share at
December 31, 2014
. Tangible book value is a non-GAAP ratio that represents total shareholders’ equity less goodwill and intangible assets divided by the number of shares outstanding. Although we believe this non-GAAP financial measure is frequently used by stakeholders in the evaluation of companies in the banking industry, there are limitations, it is not required to be uniformly applied, and it is not audited. The most comparable GAAP measure of book value per share consists of total shareholders’ equity divided by the number of shares outstanding, which was $25.56 at
September 30, 2015
, compared to $23.99 at
December 31, 2014
.
|
|
•
|
The Company remains well-capitalized with Tier 1 Capital to Risk Adjusted Assets at
September 30, 2015
, of 13.00%, compared to 13.06% at
December 31, 2014
. The decrease in Tier 1 Capital to Risk Adjusted Assets at September 30, 2015 was primarily the result of the new BASEL III requirements.
|
|
•
|
Tangible common equity to tangible assets
2
was 10.00% at
September 30, 2015
, compared to 9.85%
December 31, 2014
. Tangible common equity to tangible assets is a non-GAAP ratio that represents total equity less goodwill and intangible assets divided by total assets less goodwill and intangible assets. Although we believe this non-GAAP financial measure is frequently used by stakeholders in the evaluation of companies in the banking industry, there are limitations, it is not required to be uniformly applied, and it is
|
|
(In thousands, except per share data)
|
September 30, 2015
|
December 31, 2014
|
||||
|
Total shareholders' equity
|
|
$175,336
|
|
|
$164,441
|
|
|
Divided by common shares outstanding
|
6,859,351
|
|
6,854,189
|
|
||
|
Book value per share
|
|
$25.56
|
|
|
$23.99
|
|
|
|
|
|
||||
|
(In thousands, except per share data)
|
September 30, 2015
|
December 31, 2014
|
||||
|
Total shareholders' equity
|
|
$175,336
|
|
|
$164,441
|
|
|
Less: goodwill and intangible assets, net
|
23,817
|
|
24,035
|
|
||
|
|
|
$151,519
|
|
|
$140,406
|
|
|
Divided by common shares outstanding
|
6,859,351
|
|
6,854,189
|
|
||
|
Tangible book value per share
|
|
$22.09
|
|
|
$20.48
|
|
|
(In Thousands)
|
September 30, 2015
|
December 31, 2014
|
||||
|
Total shareholders' equity
|
|
$175,336
|
|
|
$164,441
|
|
|
Less: goodwill and other intangible assets, net
|
23,817
|
|
24,035
|
|
||
|
Tangible common shareholders' equity
|
|
$151,519
|
|
|
$140,406
|
|
|
Total assets
|
|
$1,539,253
|
|
|
$1,449,349
|
|
|
Less: goodwill and other intangible assets, net
|
23,817
|
|
24,035
|
|
||
|
Tangible assets
|
|
$1,515,436
|
|
|
$1,425,314
|
|
|
Tangible common equity ratio
|
10.00
|
%
|
9.85
|
%
|
||
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||
|
|
(In Thousands)
|
|||||||||||
|
Balance, beginning of the period
|
|
$2,807
|
|
|
$4,897
|
|
|
$4,607
|
|
|
$2,402
|
|
|
Transfers from loans
|
796
|
|
—
|
|
1,133
|
|
1,158
|
|
||||
|
Transfers from premises and equipment
|
—
|
|
—
|
|
—
|
|
904
|
|
||||
|
Acquired from Alaska Pacific
|
—
|
|
—
|
|
—
|
|
1,709
|
|
||||
|
Proceeds from the sale of other real estate owned
|
—
|
|
(229
|
)
|
(1,971
|
)
|
(1,828
|
)
|
||||
|
Gain on sale of other real estate owned, net
|
—
|
|
102
|
|
136
|
|
470
|
|
||||
|
Deferred gain on sale of other real estate owned
|
—
|
|
(38
|
)
|
(34
|
)
|
(38
|
)
|
||||
|
Impairment on other real estate owned
|
(92
|
)
|
—
|
|
(360
|
)
|
(45
|
)
|
||||
|
Balance at end of period
|
|
$3,511
|
|
|
$4,732
|
|
|
$3,511
|
|
|
$4,732
|
|
|
(Dollars in Thousands)
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Interest income/
|
|
|
Average Yields/Costs
|
||||||||||||||||||||
|
|
Average Balances
|
Change
|
expense
|
Change
|
Tax Equivalent
3
|
|||||||||||||||||||||||
|
|
2015
|
2014
|
$
|
%
|
2015
|
2014
|
$
|
%
|
2015
|
2014
|
Change
|
|||||||||||||||||
|
Loans
1,2
|
|
$982,301
|
|
|
$936,415
|
|
|
$45,886
|
|
5
|
%
|
|
$13,929
|
|
|
$13,351
|
|
|
$578
|
|
4
|
%
|
5.67
|
%
|
5.68
|
%
|
(0.01
|
)%
|
|
Loans held for sale
|
56,379
|
|
8,787
|
|
47,592
|
|
542
|
%
|
555
|
|
86
|
|
469
|
|
545
|
%
|
3.90
|
%
|
3.90
|
%
|
—
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Short-term investments
|
74,895
|
|
72,844
|
|
2,051
|
|
3
|
%
|
47
|
|
55
|
|
(8
|
)
|
(15
|
)%
|
0.25
|
%
|
0.29
|
%
|
(0.04
|
)%
|
||||||
|
Long-term investments
|
233,255
|
|
224,898
|
|
8,357
|
|
4
|
%
|
857
|
|
720
|
|
137
|
|
19
|
%
|
1.58
|
%
|
1.43
|
%
|
0.15
|
%
|
||||||
|
Total investments
|
308,150
|
|
297,742
|
|
10,408
|
|
3
|
%
|
904
|
|
775
|
|
129
|
|
17
|
%
|
1.25
|
%
|
1.14
|
%
|
0.11
|
%
|
||||||
|
Interest-earning assets
|
1,346,830
|
|
1,242,944
|
|
103,886
|
|
8
|
%
|
15,388
|
|
14,212
|
|
1,176
|
|
8
|
%
|
4.58
|
%
|
4.58
|
%
|
—
|
%
|
||||||
|
Nonearning assets
|
145,747
|
|
133,829
|
|
11,918
|
|
9
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,492,577
|
|
|
$1,376,773
|
|
|
$115,804
|
|
8
|
%
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing deposits
|
|
$783,721
|
|
|
$744,631
|
|
|
$39,090
|
|
5
|
%
|
|
$490
|
|
|
$352
|
|
|
$138
|
|
39
|
%
|
0.25
|
%
|
0.19
|
%
|
0.06
|
%
|
|
Borrowings
|
57,916
|
|
41,594
|
|
16,322
|
|
39
|
%
|
216
|
|
135
|
|
81
|
|
60
|
%
|
1.45
|
%
|
1.25
|
%
|
0.20
|
%
|
||||||
|
Total interest-bearing liabilities
|
841,637
|
|
786,225
|
|
55,412
|
|
7
|
%
|
706
|
|
487
|
|
219
|
|
45
|
%
|
0.33
|
%
|
0.24
|
%
|
0.09
|
%
|
||||||
|
Demand deposits and other noninterest
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
-bearing liabilities
|
479,843
|
|
432,226
|
|
47,617
|
|
11
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Equity
|
171,097
|
|
158,322
|
|
12,775
|
|
8
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,492,577
|
|
|
$1,376,773
|
|
|
$115,804
|
|
8
|
%
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
|
|
$14,682
|
|
|
$13,725
|
|
|
$957
|
|
7
|
%
|
|
|
|
||||||||||
|
Tax equivalent net interest margin on interest earning assets
3
|
|
|
|
|
4.38
|
%
|
4.43
|
%
|
(0.05
|
)%
|
||||||||||||||||||
|
|
Three Months Ended September 30,
|
|||||
|
(In Thousands)
|
2015
|
2014
|
||||
|
Net interest income
|
|
$14,682
|
|
|
$13,725
|
|
|
Divided by average interest-bearing assets
|
1,346,830
|
|
1,242,944
|
|
||
|
Net interest margin
|
4.32
|
%
|
4.38
|
%
|
||
|
|
|
|
||||
|
(In Thousands)
|
2015
|
2014
|
||||
|
Net interest income
|
|
$14,682
|
|
|
$13,725
|
|
|
Plus: reduction in tax expense related to
|
|
|
||||
|
tax-exempt interest income
|
185
|
|
148
|
|
||
|
|
|
$14,867
|
|
|
$13,873
|
|
|
Divided by average interest-bearing assets
|
1,346,830
|
|
1,242,944
|
|
||
|
Tax-equivalent net interest margin
|
4.38
|
%
|
4.43
|
%
|
||
|
(Dollars in Thousands)
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Interest income/
|
|
|
Average Yields/Costs
|
||||||||||||||||||||
|
|
Average Balances
|
Change
|
expense
|
Change
|
Tax Equivalent
3
|
|||||||||||||||||||||||
|
|
2015
|
2014
|
$
|
%
|
2015
|
2014
|
$
|
%
|
2015
|
2014
|
Change
|
|||||||||||||||||
|
Loans
1,2
|
|
$965,241
|
|
|
$877,800
|
|
|
$87,441
|
|
10
|
%
|
|
$40,549
|
|
|
$37,127
|
|
|
$3,422
|
|
9
|
%
|
5.66
|
%
|
5.68
|
%
|
(0.02
|
)%
|
|
Loans held for sale
|
55,319
|
|
8,747
|
|
46,572
|
|
532
|
%
|
1,537
|
|
263
|
|
1,274
|
|
484
|
%
|
3.72
|
%
|
4.01
|
%
|
(0.29
|
)%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Short-term investments
|
43,122
|
|
59,870
|
|
(16,748
|
)
|
(28
|
)%
|
82
|
|
145
|
|
(63
|
)
|
(43
|
)%
|
0.25
|
%
|
0.32
|
%
|
(0.07
|
)%
|
||||||
|
Long-term investments
|
244,357
|
|
237,033
|
|
7,324
|
|
3
|
%
|
2,549
|
|
2,245
|
|
304
|
|
14
|
%
|
1.52
|
%
|
1.40
|
%
|
0.12
|
%
|
||||||
|
Total investments
|
287,479
|
|
296,903
|
|
(9,424
|
)
|
(3
|
)%
|
2,631
|
|
2,390
|
|
241
|
|
10
|
%
|
1.34
|
%
|
1.19
|
%
|
0.15
|
%
|
||||||
|
Interest-earning assets
|
1,308,039
|
|
1,183,450
|
|
124,589
|
|
11
|
%
|
44,717
|
|
39,780
|
|
4,937
|
|
12
|
%
|
4.62
|
%
|
4.54
|
%
|
0.08
|
%
|
||||||
|
Nonearning assets
|
147,830
|
|
117,397
|
|
30,433
|
|
26
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,455,869
|
|
|
$1,300,847
|
|
|
$155,022
|
|
12
|
%
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing deposits
|
|
$781,320
|
|
|
$709,877
|
|
|
$71,443
|
|
10
|
%
|
|
$1,460
|
|
|
$986
|
|
|
$474
|
|
48
|
%
|
0.25
|
%
|
0.19
|
%
|
0.06
|
%
|
|
Borrowings
|
57,177
|
|
42,362
|
|
14,815
|
|
35
|
%
|
748
|
|
425
|
|
323
|
|
76
|
%
|
1.71
|
%
|
1.31
|
%
|
0.40
|
%
|
||||||
|
Total interest-bearing liabilities
|
838,497
|
|
752,239
|
|
86,258
|
|
11
|
%
|
2,208
|
|
1,411
|
|
797
|
|
56
|
%
|
0.35
|
%
|
0.25
|
%
|
0.10
|
%
|
||||||
|
Demand deposits and other noninterest
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
-bearing liabilities
|
448,917
|
|
394,981
|
|
53,936
|
|
14
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Equity
|
168,455
|
|
153,627
|
|
14,828
|
|
10
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,455,869
|
|
|
$1,300,847
|
|
|
$155,022
|
|
12
|
%
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
|
|
$42,509
|
|
|
$38,369
|
|
|
$4,140
|
|
11
|
%
|
|
|
|
||||||||||
|
Tax equivalent net interest margin on interest earning assets
3
|
|
|
|
|
4.40
|
%
|
4.38
|
%
|
0.02
|
%
|
||||||||||||||||||
|
|
Nine Months Ended September 30,
|
|||||
|
(In Thousands)
|
2015
|
2014
|
||||
|
Net interest income
|
|
$42,509
|
|
|
$38,369
|
|
|
Divided by average interest-bearing assets
|
1,308,039
|
|
1,183,450
|
|
||
|
Net interest margin
|
4.35
|
%
|
4.33
|
%
|
||
|
|
|
|
||||
|
(In Thousands)
|
2015
|
2014
|
||||
|
Net interest income
|
|
$42,509
|
|
|
$38,369
|
|
|
Plus: reduction in tax expense related to
|
|
|
||||
|
tax-exempt interest income
|
535
|
|
428
|
|
||
|
|
|
$43,044
|
|
|
$38,797
|
|
|
Divided by average interest-bearing assets
|
1,308,039
|
|
1,183,450
|
|
||
|
Tax-equivalent net interest margin
|
4.40
|
%
|
4.38
|
%
|
||
|
(In Thousands)
|
Three Months Ended September 30, 2015 vs. 2014
|
||||||||
|
|
Increase (decrease) due to
|
|
|||||||
|
|
Volume
|
Rate
|
Total
|
||||||
|
Interest Income:
|
|
|
|
||||||
|
Loans
|
|
$693
|
|
|
($115
|
)
|
|
$578
|
|
|
Loans held for sale
|
469
|
|
—
|
|
469
|
|
|||
|
Short-term investments
|
1
|
|
(9
|
)
|
(8
|
)
|
|||
|
Long-term investments
|
36
|
|
101
|
|
137
|
|
|||
|
Total interest income
|
|
$1,199
|
|
|
($23
|
)
|
|
$1,176
|
|
|
|
|
|
|
||||||
|
Interest Expense:
|
|
|
|
||||||
|
Interest-bearing deposits
|
|
$20
|
|
|
$118
|
|
|
$138
|
|
|
Borrowings
|
57
|
|
24
|
|
81
|
|
|||
|
Total interest expense
|
|
$77
|
|
|
$142
|
|
|
$219
|
|
|
(In Thousands)
|
Nine Months Ended September 30, 2015 vs. 2014
|
||||||||
|
|
Increase (decrease) due to
|
|
|||||||
|
|
Volume
|
Rate
|
Total
|
||||||
|
Interest Income:
|
|
|
|
||||||
|
Loans
|
|
$3,738
|
|
|
($316
|
)
|
|
$3,422
|
|
|
Loans held for sale
|
1,290
|
|
(16
|
)
|
1,274
|
|
|||
|
Short-term investments
|
(38
|
)
|
(25
|
)
|
(63
|
)
|
|||
|
Long-term investments
|
78
|
|
226
|
|
304
|
|
|||
|
Total interest income
|
|
$5,068
|
|
|
($131
|
)
|
|
$4,937
|
|
|
|
|
|
|
||||||
|
Interest Expense:
|
|
|
|
||||||
|
Interest-bearing deposits
|
|
$106
|
|
|
$368
|
|
|
$474
|
|
|
Borrowings
|
162
|
|
161
|
|
323
|
|
|||
|
Total interest expense
|
|
$268
|
|
|
$529
|
|
|
$797
|
|
|
|
September 30, 2015
|
December 31, 2014
|
||||||||
|
|
Dollar Amount
|
Percent of Total
|
Dollar Amount
|
Percent of Total
|
||||||
|
(In Thousands)
|
||||||||||
|
Commercial
|
|
$325,092
|
|
33.4
|
%
|
|
$306,543
|
|
33.2
|
%
|
|
Real estate construction one-to-four family
|
48,527
|
|
5.0
|
%
|
34,842
|
|
3.8
|
%
|
||
|
Real estate construction other
|
107,393
|
|
11.0
|
%
|
91,195
|
|
9.9
|
%
|
||
|
Real estate term owner occupied
|
112,527
|
|
11.6
|
%
|
109,472
|
|
11.8
|
%
|
||
|
Real estate term non-owner occupied
|
291,113
|
|
29.9
|
%
|
286,616
|
|
31.0
|
%
|
||
|
Real estate term other
|
36,443
|
|
3.7
|
%
|
36,894
|
|
4.0
|
%
|
||
|
Consumer secured by 1st deeds of trust
|
27,664
|
|
2.8
|
%
|
32,000
|
|
3.5
|
%
|
||
|
Consumer other
|
29,269
|
|
3.0
|
%
|
31,493
|
|
3.4
|
%
|
||
|
Subtotal
|
|
$978,028
|
|
|
|
$929,055
|
|
|
||
|
Less: Unearned origination fee,
|
|
|
|
|
||||||
|
net of origination costs
|
(4,348
|
)
|
(0.3
|
)%
|
(4,551
|
)
|
(0.6
|
)%
|
||
|
Total loans
|
|
$973,680
|
|
|
|
$924,504
|
|
|
||
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
(In Thousands)
|
2015
|
|
2014
|
2015
|
|
2014
|
||||||||
|
Balance at beginning of period
|
|
$17,418
|
|
|
|
$16,032
|
|
|
$16,723
|
|
|
|
$16,282
|
|
|
Charge-offs:
|
|
|
|
|
|
|
||||||||
|
Commercial
|
367
|
|
|
—
|
|
474
|
|
|
320
|
|
||||
|
Real estate term other
|
—
|
|
|
—
|
|
81
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust
|
28
|
|
|
13
|
|
28
|
|
|
52
|
|
||||
|
Consumer other
|
5
|
|
|
41
|
|
5
|
|
|
74
|
|
||||
|
Total charge-offs
|
400
|
|
|
54
|
|
588
|
|
|
446
|
|
||||
|
Recoveries:
|
|
|
|
|
|
|
||||||||
|
Commercial
|
152
|
|
|
259
|
|
310
|
|
|
889
|
|
||||
|
Real estate construction one-to-four family
|
—
|
|
|
—
|
|
—
|
|
|
625
|
|
||||
|
Real estate term other
|
—
|
|
|
—
|
|
17
|
|
|
—
|
|
||||
|
Consumer other
|
2
|
|
|
6
|
|
8
|
|
|
29
|
|
||||
|
Total recoveries
|
154
|
|
|
265
|
|
335
|
|
|
1,543
|
|
||||
|
Net, charge-offs (recoveries)
|
246
|
|
|
(211
|
)
|
253
|
|
|
(1,097
|
)
|
||||
|
Provision for loan losses
|
676
|
|
|
—
|
|
1,378
|
|
|
(1,136
|
)
|
||||
|
Balance at end of period
|
|
$17,848
|
|
|
|
$16,243
|
|
|
$17,848
|
|
|
|
$16,243
|
|
|
|
September 30, 2015
|
December 31, 2014
|
||||||||
|
(In thousands)
|
Balance
|
% of total
|
Balance
|
% of total
|
||||||
|
Demand deposits
|
|
$485,304
|
|
39
|
%
|
|
$403,523
|
|
35
|
%
|
|
Interest-bearing demand
|
179,080
|
|
14
|
%
|
185,114
|
|
15
|
%
|
||
|
Savings deposits
|
221,205
|
|
17
|
%
|
222,324
|
|
18
|
%
|
||
|
Money market deposits
|
236,488
|
|
19
|
%
|
226,574
|
|
20
|
%
|
||
|
Time deposits
|
142,842
|
|
11
|
%
|
142,212
|
|
12
|
%
|
||
|
Total deposits
|
|
$1,264,919
|
|
|
|
$1,179,747
|
|
|
||
|
|
Adequately-Capitalized
|
|
Well-Capitalized
|
|
Northrim BanCorp, Inc.
|
|
Northrim Bank
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
September 30, 2015
|
|
|
|
|
|
|
|
|
Common equity tier 1 capital
|
4.50%
|
|
6.50%
|
|
11.60%
|
|
11.86%
|
|
Tier 1 risk-based capital
|
6.00%
|
|
8.00%
|
|
13.00%
|
|
11.88%
|
|
Total risk-based capital
|
8.00%
|
|
10.00%
|
|
14.25%
|
|
13.13%
|
|
Leverage ratio
|
4.00%
|
|
5.00%
|
|
10.21%
|
|
10.00%
|
|
December 31, 2014
|
|
|
|
|
|
|
|
|
Tier 1 risk-based capital
|
4.00%
|
|
6.00%
|
|
13.06%
|
|
12.05%
|
|
Total risk-based capital
|
8.00%
|
|
10.00%
|
|
14.31%
|
|
13.30%
|
|
Leverage ratio
|
4.00%
|
|
5.00%
|
|
11.21%
|
|
10.35%
|
|
31.1
|
Certification of Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a)
|
|
31.2
|
Certification of Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a)
|
|
32.1
|
Certification of Chief Executive Officer required by Rule 13a-14(b) or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350
|
|
32.2
|
Certification of Chief Financial Officer required by Rule 13a-14(b) or Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Schema Document
|
|
101.CAL
|
XBRL Calculation Linkbase Document
|
|
101.LAB
|
XBRL Labels Linkbase Document
|
|
101.PRE
|
XBRL Presentation Linkbase Document
|
|
101.DEF
|
XBRL Definition Linkbase Document
|
|
November 6, 2015
|
By
|
/s/ Joseph M. Beedle
|
|
|
|
Joseph M. Beedle
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
November 6, 2015
|
By
|
/s/ Latosha M. Frye
|
|
|
|
Latosha M. Frye
|
|
|
|
Executive Vice President, Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|