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,
2017 |
|
December 31,
2016 |
||||
|
(In Thousands, Except Share Data)
|
|
||||||
|
ASSETS
|
|
|
|
||||
|
Cash and due from banks
|
|
$13,960
|
|
|
|
$34,485
|
|
|
Interest bearing deposits in other banks
|
73,309
|
|
|
16,066
|
|
||
|
|
|
|
|
||||
|
Investment securities available for sale, at fair value
|
270,351
|
|
|
331,219
|
|
||
|
Investment securities held to maturity, at amortized cost
|
897
|
|
|
899
|
|
||
|
Total portfolio investments
|
271,248
|
|
|
332,118
|
|
||
|
|
|
|
|
||||
|
Investment in Federal Home Loan Bank stock
|
2,116
|
|
|
1,965
|
|
||
|
|
|
|
|
||||
|
Loans held for sale
|
59,214
|
|
|
43,596
|
|
||
|
|
|
|
|
||||
|
Loans
|
989,253
|
|
|
975,015
|
|
||
|
Allowance for loan losses
|
(21,464
|
)
|
|
(19,697
|
)
|
||
|
Net loans
|
967,789
|
|
|
955,318
|
|
||
|
Purchased receivables, net
|
12,930
|
|
|
20,491
|
|
||
|
Other real estate owned, net
|
3,505
|
|
|
6,574
|
|
||
|
Premises and equipment, net
|
40,046
|
|
|
39,318
|
|
||
|
Mortgage servicing rights, at fair value
|
6,181
|
|
|
4,157
|
|
||
|
Goodwill
|
15,017
|
|
|
15,017
|
|
||
|
Other intangible assets, net
|
1,228
|
|
|
1,307
|
|
||
|
Other assets
|
56,798
|
|
|
56,128
|
|
||
|
Total assets
|
|
$1,523,341
|
|
|
|
$1,526,540
|
|
|
LIABILITIES
|
|
|
|
||||
|
Deposits:
|
|
|
|
||||
|
Demand
|
|
$426,946
|
|
|
|
$449,206
|
|
|
Interest-bearing demand
|
240,274
|
|
|
201,349
|
|
||
|
Savings
|
251,266
|
|
|
241,088
|
|
||
|
Money market
|
233,768
|
|
|
244,295
|
|
||
|
Certificates of deposit less than $250,000
|
73,794
|
|
|
86,053
|
|
||
|
Certificates of deposit $250,000 and greater
|
32,269
|
|
|
45,662
|
|
||
|
Total deposits
|
1,258,317
|
|
|
1,267,653
|
|
||
|
Securities sold under repurchase agreements
|
31,084
|
|
|
27,607
|
|
||
|
Borrowings
|
7,387
|
|
|
4,338
|
|
||
|
Junior subordinated debentures
|
10,310
|
|
|
18,558
|
|
||
|
Other liabilities
|
21,816
|
|
|
21,672
|
|
||
|
Total liabilities
|
1,328,914
|
|
|
1,339,828
|
|
||
|
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, 6,852,338 and 6,897,890 shares
issued and outstanding at September 30, 2017 and December 31, 2016 |
6,852
|
|
|
6,898
|
|
||
|
Additional paid-in capital
|
61,681
|
|
|
62,952
|
|
||
|
Retained earnings
|
125,620
|
|
|
117,141
|
|
||
|
Accumulated other comprehensive income (loss)
|
274
|
|
|
(397
|
)
|
||
|
Total Northrim BanCorp shareholders' equity
|
194,427
|
|
|
186,594
|
|
||
|
Noncontrolling interest
|
—
|
|
|
118
|
|
||
|
Total shareholders' equity
|
194,427
|
|
|
186,712
|
|
||
|
Total liabilities and shareholders' equity
|
|
$1,523,341
|
|
|
|
$1,526,540
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
(In Thousands, Except Per Share Data)
|
2017
|
|
2016
|
2017
|
|
2016
|
||||||||
|
Interest Income
|
|
|
|
|
|
|
||||||||
|
Interest and fees on loans and loans held for sale
|
|
$14,341
|
|
|
|
$13,866
|
|
|
$41,180
|
|
|
|
$41,354
|
|
|
Interest on investment securities available for sale
|
1,043
|
|
|
930
|
|
3,417
|
|
|
2,863
|
|
||||
|
Interest on investment securities held to maturity
|
17
|
|
|
14
|
|
49
|
|
|
41
|
|
||||
|
Interest on deposits in other banks
|
118
|
|
|
50
|
|
230
|
|
|
138
|
|
||||
|
Total Interest Income
|
15,519
|
|
|
14,860
|
|
44,876
|
|
|
44,396
|
|
||||
|
Interest Expense
|
|
|
|
|
|
|
||||||||
|
Interest expense on deposits
|
429
|
|
|
473
|
|
1,325
|
|
|
1,423
|
|
||||
|
Interest expense on securities sold under agreements to repurchase
|
9
|
|
|
7
|
|
25
|
|
|
22
|
|
||||
|
Interest expense on borrowings
|
54
|
|
|
36
|
|
130
|
|
|
107
|
|
||||
|
Interest expense on junior subordinated debentures
|
110
|
|
|
131
|
|
402
|
|
|
378
|
|
||||
|
Total Interest Expense
|
602
|
|
|
647
|
|
1,882
|
|
|
1,930
|
|
||||
|
Net Interest Income
|
14,917
|
|
|
14,213
|
|
42,994
|
|
|
42,466
|
|
||||
|
Provision for loan losses
|
2,500
|
|
|
652
|
|
3,200
|
|
|
1,555
|
|
||||
|
Net Interest Income After Provision for Loan Losses
|
12,417
|
|
|
13,561
|
|
39,794
|
|
|
40,911
|
|
||||
|
Other Operating Income
|
|
|
|
|
|
|
||||||||
|
Mortgage banking income
|
6,219
|
|
|
8,341
|
|
18,020
|
|
|
22,547
|
|
||||
|
Gain on sale of Northrim Benefits Group
|
4,443
|
|
|
—
|
|
4,443
|
|
|
—
|
|
||||
|
Employee benefit plan income
|
609
|
|
|
999
|
|
2,506
|
|
|
2,899
|
|
||||
|
Purchased receivable income
|
752
|
|
|
579
|
|
2,217
|
|
|
1,644
|
|
||||
|
Bankcard fees
|
603
|
|
|
687
|
|
1,789
|
|
|
1,995
|
|
||||
|
Service charges on deposit accounts
|
406
|
|
|
516
|
|
1,254
|
|
|
1,525
|
|
||||
|
Gain (loss) on sale of securities, net
|
(3
|
)
|
|
—
|
|
11
|
|
|
(11
|
)
|
||||
|
Other income
|
765
|
|
|
813
|
|
2,168
|
|
|
2,305
|
|
||||
|
Total Other Operating Income
|
13,794
|
|
|
11,935
|
|
32,408
|
|
|
32,904
|
|
||||
|
Other Operating Expense
|
|
|
|
|
|
|
||||||||
|
Salaries and other personnel expense
|
11,115
|
|
|
12,158
|
|
33,750
|
|
|
35,420
|
|
||||
|
Occupancy expense
|
1,706
|
|
|
1,567
|
|
4,991
|
|
|
4,872
|
|
||||
|
Data processing expense
|
1,448
|
|
|
1,207
|
|
4,095
|
|
|
3,586
|
|
||||
|
Marketing expense
|
332
|
|
|
500
|
|
1,733
|
|
|
1,853
|
|
||||
|
Professional and outside services
|
674
|
|
|
675
|
|
1,908
|
|
|
2,017
|
|
||||
|
Insurance expense
|
475
|
|
|
265
|
|
922
|
|
|
844
|
|
||||
|
OREO expense, net rental income and gains on sale
|
(44
|
)
|
|
(32
|
)
|
216
|
|
|
70
|
|
||||
|
Loss on disposal of premises and equipment
|
—
|
|
|
6
|
|
3
|
|
|
365
|
|
||||
|
Intangible asset amortization expense
|
26
|
|
|
35
|
|
79
|
|
|
106
|
|
||||
|
Compensation expense - RML acquisition payments
|
149
|
|
|
3,250
|
|
323
|
|
|
4,067
|
|
||||
|
Other operating expense
|
1,749
|
|
|
1,555
|
|
4,682
|
|
|
4,726
|
|
||||
|
Total Other Operating Expense
|
17,630
|
|
|
21,186
|
|
52,702
|
|
|
57,926
|
|
||||
|
Income Before Provision for Income Taxes
|
8,581
|
|
|
4,310
|
|
19,500
|
|
|
15,889
|
|
||||
|
Provision for income taxes
|
2,980
|
|
|
1,027
|
|
6,236
|
|
|
4,594
|
|
||||
|
Net Income
|
5,601
|
|
|
3,283
|
|
13,264
|
|
|
11,295
|
|
||||
|
Less: Net income attributable to the noncontrolling interest
|
78
|
|
|
188
|
|
327
|
|
|
474
|
|
||||
|
Net Income Attributable to Northrim BanCorp, Inc.
|
|
$5,523
|
|
|
|
$3,095
|
|
|
$12,937
|
|
|
|
$10,821
|
|
|
Earnings Per Share, Basic
|
|
$0.80
|
|
|
|
$0.45
|
|
|
$1.88
|
|
|
|
$1.57
|
|
|
Earnings Per Share, Diluted
|
|
$0.79
|
|
|
|
$0.44
|
|
|
$1.85
|
|
|
|
$1.55
|
|
|
Weighted Average Shares Outstanding, Basic
|
6,872,273
|
|
|
6,882,482
|
|
6,897,577
|
|
|
6,878,921
|
|
||||
|
Weighted Average Shares Outstanding, Diluted
|
6,959,035
|
|
|
6,973,354
|
|
6,983,778
|
|
|
6,968,557
|
|
||||
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
(In Thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
Net income
|
|
$5,601
|
|
|
$3,283
|
|
|
$13,264
|
|
|
$11,295
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
||||||||
|
Securities available for sale:
|
|
|
|
|
||||||||
|
Unrealized gains (losses) arising during the period
|
|
$197
|
|
|
($148
|
)
|
|
$884
|
|
|
$1,644
|
|
|
Reclassification of net (gains) losses included in net income (net of tax
|
|
|
|
|
||||||||
|
(benefit) expense) of ($1) and $0 for the third quarter of 2017 and
|
|
|
|
|
||||||||
|
2016, respectively and $5 and ($5) or the nine months ended
|
|
|
|
|
||||||||
|
September 30, 2017 and 2016, respectively
|
2
|
|
—
|
|
(6
|
)
|
6
|
|
||||
|
Derivatives and hedging activities:
|
|
|
|
|
||||||||
|
Unrealized gains arising during the period
|
127
|
|
—
|
|
127
|
|
—
|
|
||||
|
Income tax (expense) benefit related to unrealized gains and losses
|
(80
|
)
|
43
|
|
(334
|
)
|
(601
|
)
|
||||
|
Other comprehensive income (loss), net of tax
|
246
|
|
(105
|
)
|
671
|
|
1,049
|
|
||||
|
Comprehensive income
|
5,847
|
|
3,178
|
|
13,935
|
|
12,344
|
|
||||
|
Less: comprehensive income attributable to the noncontrolling interest
|
78
|
|
188
|
|
327
|
|
474
|
|
||||
|
Comprehensive income attributable to Northrim BanCorp, Inc.
|
|
$5,769
|
|
|
$2,990
|
|
|
$13,608
|
|
|
$11,870
|
|
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Non-controlling Interest
|
|
Total
|
|||||||||||||||
|
|
Number of Shares
|
|
Par Value
|
|
|
|
|
|
||||||||||||||||||
|
(In Thousands)
|
|
|
|
|
|
|
||||||||||||||||||||
|
Balance as of January 1, 2016
|
6,877
|
|
|
|
$6,877
|
|
|
|
$62,420
|
|
|
|
$108,150
|
|
|
|
($412
|
)
|
|
|
$179
|
|
|
|
$177,214
|
|
|
Cash dividend declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,420
|
)
|
|
—
|
|
|
—
|
|
|
(5,420
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
778
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
778
|
|
||||||
|
Exercise of stock options and vesting of restricted stock units, net
|
21
|
|
|
21
|
|
|
(183
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(162
|
)
|
||||||
|
Write-off of deferred tax assets in excess of tax benefits from share-based payment arrangements
|
—
|
|
|
—
|
|
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(640
|
)
|
|
(640
|
)
|
||||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
15
|
|
||||||
|
Net income attributable to the noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
579
|
|
|
579
|
|
||||||
|
Net income attributable to Northrim BanCorp, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
14,411
|
|
|
—
|
|
|
—
|
|
|
14,411
|
|
||||||
|
Twelve Months Ended December 31, 2016
|
6,898
|
|
|
|
$6,898
|
|
|
|
$62,952
|
|
|
|
$117,141
|
|
|
|
($397
|
)
|
|
|
$118
|
|
|
|
$186,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Cash dividend declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,458
|
)
|
|
—
|
|
|
—
|
|
|
(4,458
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
435
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
435
|
|
||||||
|
Exercise of stock options and vesting of restricted stock units, net
|
13
|
|
|
13
|
|
|
(157
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(144
|
)
|
||||||
|
Treasury stock buy-back
|
(59
|
)
|
|
(59
|
)
|
|
(1,549
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,608
|
)
|
||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(445
|
)
|
|
(445
|
)
|
||||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
671
|
|
|
—
|
|
|
671
|
|
||||||
|
Net income attributable to the noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
327
|
|
|
327
|
|
||||||
|
Net income attributable to Northrim BanCorp, Inc.
|
—
|
|
|
—
|
|
|
—
|
|
|
12,937
|
|
|
—
|
|
|
—
|
|
|
12,937
|
|
||||||
|
Nine Months Ended September 30, 2017
|
6,852
|
|
|
|
$6,852
|
|
|
|
$61,681
|
|
|
|
$125,620
|
|
|
|
$274
|
|
|
|
$—
|
|
|
|
$194,427
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
(In Thousands)
|
2017
|
|
2016
|
||||
|
Operating Activities:
|
|
|
|
||||
|
Net income
|
|
$13,264
|
|
|
|
$11,295
|
|
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
|
|
|
|
|
|
||
|
(Gain) loss on sale of securities, net
|
(11
|
)
|
|
11
|
|
||
|
Gain on sale of Northrim Benefits Group
|
(4,443
|
)
|
|
—
|
|
||
|
Loss on disposal of premises and equipment
|
3
|
|
|
365
|
|
||
|
Depreciation and amortization of premises and equipment
|
2,042
|
|
|
1,800
|
|
||
|
Amortization of software
|
184
|
|
|
123
|
|
||
|
Intangible asset amortization
|
79
|
|
|
106
|
|
||
|
Amortization of investment security premium, net of discount accretion
|
172
|
|
|
3
|
|
||
|
Deferred tax liability
|
617
|
|
|
(251
|
)
|
||
|
Stock-based compensation
|
435
|
|
|
531
|
|
||
|
Excess tax expense from share-based payment arrangements
|
—
|
|
|
35
|
|
||
|
Deferral of loan fees and costs, net
|
(459
|
)
|
|
(204
|
)
|
||
|
Provision for loan losses
|
3,200
|
|
|
1,555
|
|
||
|
Reserve (recovery) for purchased receivables
|
29
|
|
|
(18
|
)
|
||
|
Gain on sale of loans
|
(13,929
|
)
|
|
(19,426
|
)
|
||
|
Proceeds from the sale of loans held for sale
|
419,783
|
|
|
560,092
|
|
||
|
Origination of loans held for sale
|
(421,472
|
)
|
|
(566,565
|
)
|
||
|
Gain on sale of other real estate owned
|
(369
|
)
|
|
(239
|
)
|
||
|
Impairment on other real estate owned
|
340
|
|
|
187
|
|
||
|
Net changes in assets and liabilities:
|
|
|
|
|
|||
|
Increase in accrued interest receivable
|
(396
|
)
|
|
(54
|
)
|
||
|
(Increase) decrease in other assets
|
(3,483
|
)
|
|
3,926
|
|
||
|
Decrease in other liabilities
|
(40
|
)
|
|
(10,944
|
)
|
||
|
Net Cash Used by Operating Activities
|
(4,454
|
)
|
|
(17,672
|
)
|
||
|
Investing Activities:
|
|
|
|
|
|
||
|
Investment in securities:
|
|
|
|
|
|||
|
Purchases of investment securities available for sale
|
(16,283
|
)
|
|
(90,412
|
)
|
||
|
Purchases of FHLB stock
|
(3,665
|
)
|
|
(151
|
)
|
||
|
Proceeds from sales/calls/maturities of securities available for sale
|
77,865
|
|
|
82,812
|
|
||
|
Proceeds from redemption of FHLB stock
|
3,514
|
|
|
2
|
|
||
|
Decrease (increase) in purchased receivables, net
|
7,532
|
|
|
(2,156
|
)
|
||
|
Increase in loans, net
|
(15,379
|
)
|
|
(16,515
|
)
|
||
|
Proceeds from sale of other real estate owned
|
3,265
|
|
|
793
|
|
||
|
Investment in other real estate owned
|
—
|
|
|
(311
|
)
|
||
|
Proceeds from the sale of Northrim Benefits Group
|
4,625
|
|
|
—
|
|
||
|
Proceeds from sale of premises and equipment
|
116
|
|
|
1,379
|
|
||
|
Purchases of premises and equipment
|
(2,889
|
)
|
|
(2,429
|
)
|
||
|
Net Cash Provided (Used) by Investing Activities
|
58,701
|
|
|
(26,988
|
)
|
||
|
Financing Activities:
|
|
|
|
|
|||
|
Increase (decrease) increase in deposits
|
(9,337
|
)
|
|
37,574
|
|
||
|
Increase (decrease) in securities sold under repurchase agreements
|
3,477
|
|
|
(3,719
|
)
|
||
|
Increase in borrowings
|
3,049
|
|
|
2,230
|
|
||
|
Distributions to noncontrolling interest
|
(445
|
)
|
|
(205
|
)
|
||
|
Repayment of junior subordinated debentures
|
(8,248
|
)
|
|
—
|
|
||
|
Repurchase of common stock
|
(1,608
|
)
|
|
—
|
|
||
|
Excess tax benefits from share-based payment arrangements
|
—
|
|
|
(35
|
)
|
||
|
Cash dividends paid
|
(4,417
|
)
|
|
(3,992
|
)
|
||
|
Net Cash (Used) Provided by Financing Activities
|
(17,529
|
)
|
|
31,853
|
|
||
|
Net Change in Cash and Cash Equivalents
|
36,718
|
|
|
(12,807
|
)
|
||
|
Cash and Cash Equivalents at Beginning of Period
|
50,551
|
|
|
58,673
|
|
||
|
Cash and Cash Equivalents at End of Period
|
|
$87,269
|
|
|
|
$45,866
|
|
|
|
|
|
|
||||
|
Supplemental Information:
|
|
|
|
|
|||
|
Income taxes paid
|
|
$7,764
|
|
|
|
$4,412
|
|
|
Interest paid
|
|
$1,821
|
|
|
|
$1,823
|
|
|
Noncash commitments to invest in Low Income Housing Tax Credit Partnerships
|
|
$—
|
|
|
|
$6,809
|
|
|
Transfer of loans to other real estate owned
|
|
$167
|
|
|
|
$201
|
|
|
Cash dividends declared but not paid
|
|
$41
|
|
|
|
$39
|
|
|
(In Thousands)
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Treasury and government sponsored entities
|
|
$209,745
|
|
|
|
$63
|
|
|
|
$708
|
|
|
|
$209,100
|
|
|
Municipal securities
|
17,266
|
|
|
128
|
|
|
28
|
|
|
17,366
|
|
||||
|
Corporate bonds
|
34,638
|
|
|
444
|
|
|
—
|
|
|
35,082
|
|
||||
|
Collateralized loan obligations
|
3,000
|
|
|
2
|
|
|
—
|
|
|
3,002
|
|
||||
|
Preferred stock
|
5,421
|
|
|
391
|
|
|
11
|
|
|
5,801
|
|
||||
|
Total securities available for sale
|
|
$270,070
|
|
|
|
$1,028
|
|
|
|
$747
|
|
|
|
$270,351
|
|
|
Securities held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal securities
|
|
$897
|
|
|
|
$—
|
|
|
|
$1
|
|
|
|
$896
|
|
|
Total securities held to maturity
|
|
$897
|
|
|
|
$—
|
|
|
|
$1
|
|
|
|
$896
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Treasury and government sponsored entities
|
|
$264,267
|
|
|
|
$150
|
|
|
|
$1,056
|
|
|
|
$263,361
|
|
|
Municipal securities
|
18,184
|
|
|
26
|
|
|
53
|
|
|
18,157
|
|
||||
|
U.S. Agency mortgage-backed securities
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||
|
Corporate bonds
|
44,437
|
|
|
295
|
|
|
—
|
|
|
44,732
|
|
||||
|
Preferred stock
|
4,922
|
|
|
49
|
|
|
4
|
|
|
4,967
|
|
||||
|
Total securities available for sale
|
|
$331,812
|
|
|
|
$520
|
|
|
|
$1,113
|
|
|
|
$331,219
|
|
|
Securities held to maturity
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Municipal securities
|
|
$899
|
|
|
|
$23
|
|
|
|
$—
|
|
|
|
$922
|
|
|
Total securities held to maturity
|
|
$899
|
|
|
|
$23
|
|
|
|
$—
|
|
|
|
$922
|
|
|
|
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, 2017:
|
|
|
|
|
|
|
||||||||||||
|
Securities Available for Sale
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury and government sponsored entities
|
|
$74,192
|
|
|
$157
|
|
|
$92,878
|
|
|
$551
|
|
|
$167,070
|
|
|
$708
|
|
|
Municipal Securities
|
1,344
|
|
7
|
|
3,014
|
|
21
|
|
4,358
|
|
28
|
|
||||||
|
Preferred Stock
|
1,030
|
|
11
|
|
—
|
|
—
|
|
1,030
|
|
11
|
|
||||||
|
Total
|
|
$76,566
|
|
|
$175
|
|
|
$95,892
|
|
|
$572
|
|
|
$172,458
|
|
|
$747
|
|
|
Securities Held to Maturity
|
|
|
|
|
|
|
||||||||||||
|
Municipal Securities
|
|
$856
|
|
|
$1
|
|
|
$—
|
|
|
$—
|
|
|
$856
|
|
|
$1
|
|
|
Total
|
|
$856
|
|
|
$1
|
|
|
$—
|
|
|
$—
|
|
|
$856
|
|
|
$1
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2016:
|
|
|
|
|
|
|
||||||||||||
|
Securities Available for Sale
|
|
|
|
|
|
|
||||||||||||
|
U.S. Treasury and government sponsored entities
|
|
$180,638
|
|
|
$1,051
|
|
|
$489
|
|
|
$5
|
|
|
$181,127
|
|
|
$1,056
|
|
|
Municipal Securities
|
11,533
|
|
33
|
|
1,786
|
|
20
|
|
13,319
|
|
53
|
|
||||||
|
Preferred Stock
|
—
|
|
—
|
|
1,038
|
|
4
|
|
1,038
|
|
4
|
|
||||||
|
Total
|
|
$192,171
|
|
|
$1,084
|
|
|
$3,313
|
|
|
$29
|
|
|
$195,484
|
|
|
$1,113
|
|
|
(In Thousands)
|
Amortized Cost
|
|
Fair Value
|
|
Weighted Average Yield
|
|||||
|
US Treasury and government sponsored entities
|
|
|
|
|
|
|||||
|
Within 1 year
|
|
$103,060
|
|
|
|
$102,929
|
|
|
1.03
|
%
|
|
1-5 years
|
106,685
|
|
|
106,171
|
|
|
1.33
|
%
|
||
|
Total
|
|
$209,745
|
|
|
|
$209,100
|
|
|
1.18
|
%
|
|
Corporate bonds
|
|
|
|
|
|
|||||
|
Within 1 year
|
|
$4,501
|
|
|
|
$4,513
|
|
|
1.84
|
%
|
|
1-5 years
|
21,704
|
|
|
21,957
|
|
|
1.89
|
%
|
||
|
5-10 years
|
8,433
|
|
|
8,612
|
|
|
2.32
|
%
|
||
|
Total
|
|
$34,638
|
|
|
|
$35,082
|
|
|
1.99
|
%
|
|
Collateralized loan obligations
|
|
|
|
|
|
|||||
|
Over 10 years
|
|
$3,000
|
|
|
|
$3,002
|
|
|
3.04
|
%
|
|
Total
|
|
$3,000
|
|
|
|
$3,002
|
|
|
3.04
|
%
|
|
Preferred stock
|
|
|
|
|
|
|||||
|
Over 10 years
|
|
$5,421
|
|
|
|
$5,801
|
|
|
6.37
|
%
|
|
Total
|
|
$5,421
|
|
|
|
$5,801
|
|
|
6.37
|
%
|
|
Municipal securities
|
|
|
|
|
|
|||||
|
Within 1 year
|
|
$3,904
|
|
|
|
$3,911
|
|
|
1.37
|
%
|
|
1-5 years
|
12,770
|
|
|
12,873
|
|
|
2.26
|
%
|
||
|
5-10 years
|
1,489
|
|
|
1,478
|
|
|
4.78
|
%
|
||
|
Total
|
|
$18,163
|
|
|
|
$18,262
|
|
|
2.27
|
%
|
|
(In Thousands)
|
Proceeds
|
|
Gross Gains
|
|
Gross Losses
|
||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
||||||
|
Available for sale securities
|
|
$14,996
|
|
|
|
$—
|
|
|
|
$3
|
|
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
||||||
|
Available for sale securities
|
|
$25,006
|
|
|
|
$14
|
|
|
|
$3
|
|
|
Nine Months Ended September 30, 2016
|
|
|
|
|
|
||||||
|
Available for sale securities
|
|
$5,785
|
|
|
|
$12
|
|
|
|
$23
|
|
|
(In Thousands)
|
2017
|
|
2016
|
||||
|
US Treasury and government sponsored entities
|
|
$2,255
|
|
|
|
$1,979
|
|
|
U.S. Agency mortgage-backed securities
|
—
|
|
|
4
|
|
||
|
Other
|
881
|
|
|
667
|
|
||
|
Total taxable interest income
|
|
$3,136
|
|
|
|
$2,650
|
|
|
Municipal securities
|
|
$281
|
|
|
|
$213
|
|
|
Total tax-exempt interest income
|
|
$281
|
|
|
|
$213
|
|
|
Total
|
|
$3,417
|
|
|
|
$2,863
|
|
|
(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, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$285,057
|
|
|
|
$27,543
|
|
|
|
$83,884
|
|
|
|
$125,600
|
|
|
|
$333,382
|
|
|
|
$40,688
|
|
|
|
$22,181
|
|
|
|
$21,349
|
|
|
|
$939,684
|
|
|
AQR Special Mention
|
3,141
|
|
|
—
|
|
|
—
|
|
|
2,124
|
|
|
11,004
|
|
|
—
|
|
|
380
|
|
|
231
|
|
|
16,880
|
|
|||||||||
|
AQR Substandard
|
27,314
|
|
|
—
|
|
|
—
|
|
|
7,329
|
|
|
582
|
|
|
638
|
|
|
772
|
|
|
29
|
|
|
36,664
|
|
|||||||||
|
Subtotal
|
|
$315,512
|
|
|
|
$27,543
|
|
|
|
$83,884
|
|
|
|
$135,053
|
|
|
|
$344,968
|
|
|
|
$41,326
|
|
|
|
$23,333
|
|
|
|
$21,609
|
|
|
|
$993,228
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
(3,975
|
)
|
||||||||||||||||||||||||||||
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$989,253
|
|
||||||||||||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$257,639
|
|
|
|
$26,061
|
|
|
|
$72,159
|
|
|
|
$135,359
|
|
|
|
$355,903
|
|
|
|
$44,733
|
|
|
|
$22,568
|
|
|
|
$25,151
|
|
|
|
$939,573
|
|
|
AQR Special Mention
|
1,950
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
501
|
|
|
78
|
|
|
2,586
|
|
|||||||||
|
AQR Substandard
|
18,589
|
|
|
—
|
|
|
—
|
|
|
16,762
|
|
|
698
|
|
|
669
|
|
|
520
|
|
|
52
|
|
|
37,290
|
|
|||||||||
|
Subtotal
|
|
$278,178
|
|
|
|
$26,061
|
|
|
|
$72,159
|
|
|
|
$152,178
|
|
|
|
$356,601
|
|
|
|
$45,402
|
|
|
|
$23,589
|
|
|
|
$25,281
|
|
|
|
$979,449
|
|
|
Less: Unearned origination fees, net of origination costs
|
|
|
|
|
|
(4,434
|
)
|
||||||||||||||||||||||||||||
|
Total loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$975,015
|
|
||||||||||||||||
|
(In Thousands)
|
30-59 Days
Past Due |
|
60-89 Days
Past Due |
|
Greater Than
90 Days Past Due |
|
Current
|
|
Total
|
||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
|
$—
|
|
|
|
$—
|
|
|
|
$4,853
|
|
|
|
$17,727
|
|
|
|
$22,580
|
|
|
Real estate term owner occupied
|
—
|
|
|
—
|
|
|
1,331
|
|
|
—
|
|
|
1,331
|
|
|||||
|
Consumer secured by 1st deeds of trust
|
—
|
|
|
—
|
|
|
380
|
|
|
—
|
|
|
380
|
|
|||||
|
Consumer other
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
26
|
|
|||||
|
Total nonperforming loans
|
—
|
|
|
—
|
|
|
6,590
|
|
|
17,727
|
|
|
24,317
|
|
|||||
|
Government guarantees on nonaccrual loans
|
—
|
|
|
—
|
|
|
(1,477
|
)
|
|
(346
|
)
|
|
(1,823
|
)
|
|||||
|
Net nonaccrual loans
|
|
$—
|
|
|
|
$—
|
|
|
|
$5,113
|
|
|
|
$17,381
|
|
|
|
$22,494
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial
|
|
$8,750
|
|
|
|
$—
|
|
|
|
$4,208
|
|
|
|
$542
|
|
|
|
$13,500
|
|
|
Real estate term owner occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
29
|
|
|||||
|
Real estate term non-owner occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
197
|
|
|
197
|
|
|||||
|
Consumer secured by 1st deeds of trust
|
—
|
|
|
—
|
|
|
167
|
|
|
—
|
|
|
167
|
|
|||||
|
Total nonperforming loans
|
8,750
|
|
|
—
|
|
|
4,375
|
|
|
768
|
|
|
13,893
|
|
|||||
|
Government guarantees on nonaccrual loans
|
—
|
|
|
—
|
|
|
(1,413
|
)
|
|
—
|
|
|
(1,413
|
)
|
|||||
|
Net nonaccrual loans
|
|
$8,750
|
|
|
|
$—
|
|
|
|
$2,962
|
|
|
|
$768
|
|
|
|
$12,480
|
|
|
(In Thousands)
|
30-59 Days
Past Due
Still
Accruing
|
|
60-89 Days
Past Due
Still
Accruing
|
|
Greater Than
90 Days
Still
Accruing
|
|
Total Past
Due
|
|
Nonaccrual
|
|
Current
|
|
Total
|
||||||||||||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
|
$1,640
|
|
|
|
$258
|
|
|
|
$214
|
|
|
|
$2,112
|
|
|
|
$22,580
|
|
|
|
$290,820
|
|
|
|
$315,512
|
|
|
Real estate construction one-to-four family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,543
|
|
|
27,543
|
|
|||||||
|
Real estate construction other
|
367
|
|
|
—
|
|
|
—
|
|
|
367
|
|
|
—
|
|
|
83,517
|
|
|
83,884
|
|
|||||||
|
Real estate term owner occupied
|
4,426
|
|
|
—
|
|
|
—
|
|
|
4,426
|
|
|
1,331
|
|
|
129,296
|
|
|
135,053
|
|
|||||||
|
Real estate term non-owner occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
344,968
|
|
|
344,968
|
|
|||||||
|
Real estate term other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,326
|
|
|
41,326
|
|
|||||||
|
Consumer secured by 1st deed of trust
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
380
|
|
|
22,949
|
|
|
23,333
|
|
|||||||
|
Consumer other
|
345
|
|
|
—
|
|
|
—
|
|
|
345
|
|
|
26
|
|
|
21,238
|
|
|
21,609
|
|
|||||||
|
Subtotal
|
|
$6,782
|
|
|
|
$258
|
|
|
|
$214
|
|
|
|
$7,254
|
|
|
|
$24,317
|
|
|
|
$961,657
|
|
|
|
$993,228
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,975
|
)
|
||||||||||||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$989,253
|
|
||||||
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial
|
|
$—
|
|
|
|
$141
|
|
|
|
$404
|
|
|
|
$545
|
|
|
|
$13,500
|
|
|
|
$264,133
|
|
|
|
$278,178
|
|
|
Real estate construction one-to-four family
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26,061
|
|
|
26,061
|
|
|||||||
|
Real estate construction other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72,159
|
|
|
72,159
|
|
|||||||
|
Real estate term owner occupied
|
887
|
|
|
—
|
|
|
—
|
|
|
887
|
|
|
29
|
|
|
151,262
|
|
|
152,178
|
|
|||||||
|
Real estate term non-owner occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
197
|
|
|
356,404
|
|
|
356,601
|
|
|||||||
|
Real estate term other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,402
|
|
|
45,402
|
|
|||||||
|
Consumer secured by 1st deed of trust
|
390
|
|
|
518
|
|
|
—
|
|
|
908
|
|
|
167
|
|
|
22,514
|
|
|
23,589
|
|
|||||||
|
Consumer other
|
171
|
|
|
80
|
|
|
52
|
|
|
303
|
|
|
—
|
|
|
24,978
|
|
|
25,281
|
|
|||||||
|
Subtotal
|
|
$1,448
|
|
|
|
$739
|
|
|
|
$456
|
|
|
|
$2,643
|
|
|
|
$13,893
|
|
|
|
$962,913
|
|
|
|
$979,449
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,434
|
)
|
||||||||||||||||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$975,015
|
|
||||||
|
(In Thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||
|
September 30, 2017
|
|
|
|
|
|
||||||
|
With no related allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$96
|
|
|
|
$96
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
17,380
|
|
|
18,889
|
|
|
—
|
|
|||
|
Real estate term owner occupied- AQR substandard
|
7,300
|
|
|
7,300
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR pass
|
325
|
|
|
325
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied- AQR substandard
|
577
|
|
|
577
|
|
|
—
|
|
|||
|
Real estate term other - AQR pass
|
576
|
|
|
576
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
638
|
|
|
638
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
138
|
|
|
138
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
726
|
|
|
811
|
|
|
—
|
|
|||
|
Subtotal
|
|
$27,756
|
|
|
|
$29,350
|
|
|
|
$—
|
|
|
With an allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$2,078
|
|
|
|
$2,078
|
|
|
|
$10
|
|
|
Commercial - AQR substandard
|
9,888
|
|
|
9,888
|
|
|
1,504
|
|
|||
|
Subtotal
|
|
$11,966
|
|
|
|
$11,966
|
|
|
|
$1,514
|
|
|
Total
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$2,174
|
|
|
|
$2,174
|
|
|
|
$10
|
|
|
Commercial - AQR substandard
|
27,268
|
|
|
28,777
|
|
|
1,504
|
|
|||
|
Real estate term owner-occupied - AQR substandard
|
7,300
|
|
|
7,300
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR pass
|
325
|
|
|
325
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
577
|
|
|
577
|
|
|
—
|
|
|||
|
Real estate term other - AQR pass
|
576
|
|
|
576
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
638
|
|
|
638
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
138
|
|
|
138
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
726
|
|
|
811
|
|
|
—
|
|
|||
|
Total
|
|
$39,722
|
|
|
|
$41,316
|
|
|
|
$1,514
|
|
|
(In Thousands)
|
Recorded Investment
|
|
Unpaid Principal Balance
|
|
Related Allowance
|
||||||
|
December 31, 2016
|
|
|
|
|
|
||||||
|
With no related allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$223
|
|
|
|
$223
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
9,213
|
|
|
9,893
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR pass
|
252
|
|
|
252
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR substandard
|
16,694
|
|
|
16,694
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR pass
|
391
|
|
|
391
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
693
|
|
|
693
|
|
|
—
|
|
|||
|
Real estate term other - AQR pass
|
633
|
|
|
633
|
|
|
—
|
|
|||
|
Real estate term other - AQR substandard
|
669
|
|
|
669
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
143
|
|
|
143
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
472
|
|
|
488
|
|
|
—
|
|
|||
|
Consumer other - AQR substandard
|
52
|
|
|
52
|
|
|
—
|
|
|||
|
Subtotal
|
|
$29,435
|
|
|
|
$30,131
|
|
|
|
$—
|
|
|
With an allowance recorded
|
|
|
|
|
|
||||||
|
Commercial - AQR substandard
|
|
$9,221
|
|
|
|
$9,221
|
|
|
|
$614
|
|
|
Subtotal
|
|
$9,221
|
|
|
|
$9,221
|
|
|
|
$614
|
|
|
Total
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$223
|
|
|
|
$223
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
18,434
|
|
|
19,114
|
|
|
614
|
|
|||
|
Real estate term owner occupied - AQR pass
|
252
|
|
|
252
|
|
|
—
|
|
|||
|
Real estate term owner occupied - AQR substandard
|
16,694
|
|
|
16,694
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR pass
|
391
|
|
|
391
|
|
|
—
|
|
|||
|
Real estate term non-owner occupied - AQR substandard
|
693
|
|
|
693
|
|
|
—
|
|
|||
|
Real estate term other - AQR pass
|
633
|
|
|
633
|
|
|
—
|
|
|||
|
Real estate term other - AQR special mention
|
669
|
|
|
669
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR pass
|
143
|
|
|
143
|
|
|
—
|
|
|||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
472
|
|
|
488
|
|
|
—
|
|
|||
|
Consumer other - AQR substandard
|
52
|
|
|
52
|
|
|
—
|
|
|||
|
Total
|
|
$38,656
|
|
|
|
$39,352
|
|
|
|
$614
|
|
|
Three Months Ended September 30,
|
2017
|
|
2016
|
||||||||||||
|
(In Thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
With no related allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$97
|
|
|
|
$—
|
|
|
|
$150
|
|
|
|
$6
|
|
|
Commercial - AQR substandard
|
18,125
|
|
|
72
|
|
|
19,681
|
|
|
428
|
|
||||
|
Real estate construction other - AQR substandard
|
—
|
|
|
—
|
|
|
1,912
|
|
|
—
|
|
||||
|
Real estate term owner occupied- AQR pass
|
—
|
|
|
—
|
|
|
256
|
|
|
10
|
|
||||
|
Real estate term owner occupied- AQR substandard
|
7,345
|
|
|
114
|
|
|
16,787
|
|
|
466
|
|
||||
|
Real estate term non-owner occupied- AQR pass
|
346
|
|
|
6
|
|
|
434
|
|
|
36
|
|
||||
|
Real estate term non-owner occupied- AQR substandard
|
580
|
|
|
9
|
|
|
210
|
|
|
—
|
|
||||
|
Real estate term other - AQR pass
|
585
|
|
|
10
|
|
|
653
|
|
|
23
|
|
||||
|
Real estate term other - AQR substandard
|
641
|
|
|
11
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
139
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
771
|
|
|
5
|
|
|
844
|
|
|
12
|
|
||||
|
Subtotal
|
|
$28,629
|
|
|
|
$230
|
|
|
|
$40,927
|
|
|
|
$981
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$2,083
|
|
|
|
$3
|
|
|
|
$—
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
10,056
|
|
|
4
|
|
|
|
$—
|
|
|
|
$—
|
|
||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
3,972
|
|
|
—
|
|
||||
|
Subtotal
|
|
$12,139
|
|
|
|
$7
|
|
|
|
$3,972
|
|
|
|
$—
|
|
|
Total
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$2,180
|
|
|
|
$3
|
|
|
|
$150
|
|
|
|
$6
|
|
|
Commercial - AQR substandard
|
28,181
|
|
|
76
|
|
|
19,681
|
|
|
428
|
|
||||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
3,972
|
|
|
—
|
|
||||
|
Real estate construction other - AQR substandard
|
—
|
|
|
—
|
|
|
1,912
|
|
|
—
|
|
||||
|
Real estate term owner-occupied - AQR pass
|
—
|
|
|
—
|
|
|
256
|
|
|
10
|
|
||||
|
Real estate term owner-occupied - AQR substandard
|
7,345
|
|
|
114
|
|
|
16,787
|
|
|
466
|
|
||||
|
Real estate term non-owner occupied - AQR pass
|
346
|
|
|
6
|
|
|
434
|
|
|
36
|
|
||||
|
Real estate term non-owner occupied - AQR substandard
|
580
|
|
|
9
|
|
|
210
|
|
|
—
|
|
||||
|
Real estate term other - AQR pass
|
585
|
|
|
10
|
|
|
653
|
|
|
23
|
|
||||
|
Real estate term other - AQR substandard
|
641
|
|
|
11
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
139
|
|
|
3
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
771
|
|
|
5
|
|
|
844
|
|
|
12
|
|
||||
|
Total Impaired Loans
|
|
$40,768
|
|
|
|
$237
|
|
|
|
$44,899
|
|
|
|
$981
|
|
|
Nine Months Ended September 30,
|
2017
|
|
2016
|
||||||||||||
|
(In Thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||
|
With no related allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$49
|
|
|
|
$1
|
|
|
|
$153
|
|
|
|
$12
|
|
|
Commercial - AQR substandard
|
20,363
|
|
|
405
|
|
|
18,660
|
|
|
801
|
|
||||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
1,319
|
|
|
—
|
|
||||
|
Real estate construction other - AQR substandard
|
—
|
|
|
—
|
|
|
1,912
|
|
|
—
|
|
||||
|
Real estate term owner occupied- AQR pass
|
82
|
|
|
5
|
|
|
420
|
|
|
29
|
|
||||
|
Real estate term owner occupied- AQR substandard
|
6,257
|
|
|
260
|
|
|
16,491
|
|
|
934
|
|
||||
|
Real estate term non-owner occupied- AQR pass
|
367
|
|
|
38
|
|
|
455
|
|
|
73
|
|
||||
|
Real estate term non-owner occupied- AQR substandard
|
654
|
|
|
38
|
|
|
223
|
|
|
—
|
|
||||
|
Real estate term other - AQR pass
|
604
|
|
|
32
|
|
|
623
|
|
|
47
|
|
||||
|
Real estate term other - AQR special mention
|
—
|
|
|
—
|
|
|
58
|
|
|
4
|
|
||||
|
Real estate term other - AQR substandard
|
652
|
|
|
34
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
—
|
|
|
—
|
|
|
50
|
|
|
2
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
141
|
|
|
10
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
506
|
|
|
13
|
|
|
600
|
|
|
20
|
|
||||
|
Consumer other - AQR substandard
|
17
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Subtotal
|
|
$29,692
|
|
|
|
$837
|
|
|
|
$40,964
|
|
|
|
$1,922
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$702
|
|
|
|
$3
|
|
|
|
$—
|
|
|
|
$—
|
|
|
Commercial - AQR substandard
|
7,979
|
|
|
4
|
|
|
197
|
|
|
|
$—
|
|
|||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
2,653
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
||||
|
Subtotal
|
|
$8,681
|
|
|
|
$7
|
|
|
|
$2,947
|
|
|
|
$—
|
|
|
Total
|
|
|
|
|
|
|
|
||||||||
|
Commercial - AQR special mention
|
|
$751
|
|
|
|
$4
|
|
|
|
$153
|
|
|
|
$12
|
|
|
Commercial - AQR substandard
|
28,342
|
|
|
409
|
|
|
18,857
|
|
|
801
|
|
||||
|
Real estate construction one-to-four family - AQR substandard
|
—
|
|
|
—
|
|
|
3,972
|
|
|
—
|
|
||||
|
Real estate construction other - AQR substandard
|
—
|
|
|
—
|
|
|
1,912
|
|
|
—
|
|
||||
|
Real estate term owner-occupied - AQR pass
|
82
|
|
|
5
|
|
|
420
|
|
|
29
|
|
||||
|
Real estate term owner-occupied - AQR substandard
|
6,257
|
|
|
260
|
|
|
16,491
|
|
|
934
|
|
||||
|
Real estate term non-owner occupied - AQR pass
|
367
|
|
|
38
|
|
|
455
|
|
|
73
|
|
||||
|
Real estate term non-owner occupied - AQR substandard
|
654
|
|
|
38
|
|
|
223
|
|
|
—
|
|
||||
|
Real estate term other - AQR pass
|
604
|
|
|
32
|
|
|
623
|
|
|
47
|
|
||||
|
Real estate term other - AQR special mention
|
—
|
|
|
—
|
|
|
58
|
|
|
4
|
|
||||
|
Real estate term other - AQR substandard
|
652
|
|
|
34
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR pass
|
—
|
|
|
—
|
|
|
50
|
|
|
2
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR special mention
|
141
|
|
|
10
|
|
|
—
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust - AQR substandard
|
506
|
|
|
13
|
|
|
697
|
|
|
20
|
|
||||
|
Consumer other - AQR substandard
|
17
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Total Impaired Loans
|
|
$38,373
|
|
|
|
$844
|
|
|
|
$43,911
|
|
|
|
$1,922
|
|
|
|
Accrual Status
|
|
Nonaccrual Status
|
|
Total Modifications
|
||||||
|
(In Thousands)
|
|
|
|||||||||
|
New Troubled Debt Restructurings
|
|
|
|
|
|
||||||
|
Commercial - AQR special mention
|
|
$2,078
|
|
|
|
$—
|
|
|
|
$2,078
|
|
|
Commercial - AQR substandard
|
205
|
|
|
9,099
|
|
|
9,304
|
|
|||
|
Subtotal
|
|
$2,283
|
|
|
|
$9,099
|
|
|
|
$11,382
|
|
|
Existing Troubled Debt Restructurings
|
|
$5,404
|
|
|
|
$9,182
|
|
|
|
$14,586
|
|
|
Total
|
|
$7,687
|
|
|
|
$18,281
|
|
|
|
$25,968
|
|
|
|
|
|
September 30, 2017
|
||||||||||||||||||
|
|
Number of Contracts
|
|
Rate Modification
|
|
Term Modification
|
|
Payment Modification
|
|
Combination Modification
|
|
Total Modifications
|
||||||||||
|
(In Thousands)
|
|
|
|
|
|
||||||||||||||||
|
Pre-Modification Outstanding Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial - AQR special mention
|
1
|
|
|
$—
|
|
|
|
$2,078
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$2,078
|
|
|
Commercial - AQR substandard
|
2
|
|
—
|
|
|
10,665
|
|
|
210
|
|
|
—
|
|
|
10,875
|
|
|||||
|
Total
|
3
|
|
|
$—
|
|
|
|
$12,743
|
|
|
|
$210
|
|
|
|
$—
|
|
|
|
$12,953
|
|
|
Post-Modification Outstanding Recorded Investment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commercial - AQR special mention
|
1
|
|
|
$—
|
|
|
|
$2,078
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$2,078
|
|
|
Commercial - AQR substandard
|
2
|
|
—
|
|
|
9,099
|
|
|
205
|
|
|
—
|
|
|
9,304
|
|
|||||
|
Total
|
3
|
|
|
$—
|
|
|
|
$11,177
|
|
|
|
$205
|
|
|
|
$—
|
|
|
|
$11,382
|
|
|
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
|
||||||||||||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, beginning of period
|
|
$5,822
|
|
|
$521
|
|
|
$1,517
|
|
|
$2,354
|
|
|
$7,075
|
|
|
$774
|
|
|
$327
|
|
|
$362
|
|
|
$1,309
|
|
|
$20,061
|
|
|
Charge-Offs
|
(1,118
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(85
|
)
|
—
|
|
—
|
|
(1,203
|
)
|
||||||||||
|
Recoveries
|
102
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4
|
|
—
|
|
106
|
|
||||||||||
|
Provision (benefit)
|
2,210
|
|
79
|
|
261
|
|
(10
|
)
|
(60
|
)
|
10
|
|
93
|
|
(2
|
)
|
(81
|
)
|
2,500
|
|
||||||||||
|
Balance, end of period
|
|
$7,016
|
|
|
$600
|
|
|
$1,778
|
|
|
$2,344
|
|
|
$7,015
|
|
|
$784
|
|
|
$335
|
|
|
$364
|
|
|
$1,228
|
|
|
$21,464
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$1,514
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$1,514
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,502
|
|
|
$600
|
|
|
$1,778
|
|
|
$2,344
|
|
|
$7,015
|
|
|
$784
|
|
|
$335
|
|
|
$364
|
|
|
$1,228
|
|
|
$19,950
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$5,867
|
|
|
$892
|
|
|
$1,097
|
|
|
$2,285
|
|
|
$5,298
|
|
|
$670
|
|
|
$346
|
|
|
$420
|
|
|
$1,510
|
|
|
$18,385
|
|
|
Charge-Offs
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(22
|
)
|
—
|
|
—
|
|
(22
|
)
|
||||||||||
|
Recoveries
|
450
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
14
|
|
—
|
|
464
|
|
||||||||||
|
Provision (benefit)
|
(278
|
)
|
306
|
|
312
|
|
314
|
|
103
|
|
73
|
|
2
|
|
(28
|
)
|
(152
|
)
|
652
|
|
||||||||||
|
Balance, end of period
|
|
$6,039
|
|
|
$1,198
|
|
|
$1,409
|
|
|
$2,599
|
|
|
$5,401
|
|
|
$743
|
|
|
$326
|
|
|
$406
|
|
|
$1,358
|
|
|
$19,479
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$—
|
|
|
$535
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$535
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$6,039
|
|
|
$663
|
|
|
$1,409
|
|
|
$2,599
|
|
|
$5,401
|
|
|
$743
|
|
|
$326
|
|
|
$406
|
|
|
$1,358
|
|
|
$18,944
|
|
|
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
|
||||||||||||||||||||
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, beginning of period
|
|
$5,535
|
|
|
$550
|
|
|
$1,465
|
|
|
$2,358
|
|
|
$6,853
|
|
|
$819
|
|
|
$313
|
|
|
$408
|
|
|
$1,396
|
|
|
$19,697
|
|
|
Charge-Offs
|
(1,582
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(5
|
)
|
(85
|
)
|
(17
|
)
|
—
|
|
(1,689
|
)
|
||||||||||
|
Recoveries
|
246
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2
|
|
8
|
|
—
|
|
256
|
|
||||||||||
|
Provision (benefit)
|
2,817
|
|
50
|
|
313
|
|
(14
|
)
|
162
|
|
(30
|
)
|
105
|
|
(35
|
)
|
(168
|
)
|
3,200
|
|
||||||||||
|
Balance, end of period
|
|
$7,016
|
|
|
$600
|
|
|
$1,778
|
|
|
$2,344
|
|
|
$7,015
|
|
|
$784
|
|
|
$335
|
|
|
$364
|
|
|
$1,228
|
|
|
$21,464
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$1,514
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$1,514
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$5,502
|
|
|
$600
|
|
|
$1,778
|
|
|
$2,344
|
|
|
$7,015
|
|
|
$784
|
|
|
$335
|
|
|
$364
|
|
|
$1,228
|
|
|
$19,950
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance, beginning of period
|
|
$5,906
|
|
|
$854
|
|
|
$1,439
|
|
|
$1,657
|
|
|
$5,515
|
|
|
$628
|
|
|
$264
|
|
|
$397
|
|
|
$1,493
|
|
|
$18,153
|
|
|
Charge-Offs
|
(868
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(22
|
)
|
(1
|
)
|
—
|
|
(891
|
)
|
||||||||||
|
Recoveries
|
643
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
19
|
|
—
|
|
662
|
|
||||||||||
|
Provision (benefit)
|
358
|
|
344
|
|
(30
|
)
|
942
|
|
(114
|
)
|
115
|
|
84
|
|
(9
|
)
|
(135
|
)
|
1,555
|
|
||||||||||
|
Balance, end of period
|
|
$6,039
|
|
|
$1,198
|
|
|
$1,409
|
|
|
$2,599
|
|
|
$5,401
|
|
|
$743
|
|
|
$326
|
|
|
$406
|
|
|
$1,358
|
|
|
$19,479
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$—
|
|
|
$535
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$535
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
for impairment
|
|
$6,039
|
|
|
$663
|
|
|
$1,409
|
|
|
$2,599
|
|
|
$5,401
|
|
|
$743
|
|
|
$326
|
|
|
$406
|
|
|
$1,358
|
|
|
$18,944
|
|
|
(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, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, end of period
|
|
$315,512
|
|
|
|
$27,543
|
|
|
|
$83,884
|
|
|
|
$135,053
|
|
|
|
$344,968
|
|
|
|
$41,326
|
|
|
|
$23,333
|
|
|
|
$21,609
|
|
|
|
$993,228
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$29,442
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$7,300
|
|
|
|
$902
|
|
|
|
$1,214
|
|
|
|
$864
|
|
|
|
$—
|
|
|
|
$39,722
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$286,070
|
|
|
|
$27,543
|
|
|
|
$83,884
|
|
|
|
$127,753
|
|
|
|
$344,066
|
|
|
|
$40,112
|
|
|
|
$22,469
|
|
|
|
$21,609
|
|
|
|
$953,506
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Balance, end of period
|
|
$278,178
|
|
|
|
$26,061
|
|
|
|
$72,159
|
|
|
|
$152,178
|
|
|
|
$356,601
|
|
|
|
$45,402
|
|
|
|
$23,589
|
|
|
|
$25,281
|
|
|
|
$979,449
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Individually evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$18,657
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$16,946
|
|
|
|
$1,084
|
|
|
|
$1,302
|
|
|
|
$615
|
|
|
|
$52
|
|
|
|
$38,656
|
|
|
Balance, end of period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Collectively evaluated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
for impairment
|
|
$259,521
|
|
|
|
$26,061
|
|
|
|
$72,159
|
|
|
|
$135,232
|
|
|
|
$355,517
|
|
|
|
$44,100
|
|
|
|
$22,974
|
|
|
|
$25,229
|
|
|
|
$940,793
|
|
|
(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, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Individually evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
AQR Special Mention
|
|
$10
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$10
|
|
|
AQR Substandard
|
1,504
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,504
|
|
||||||||||
|
Collectively: evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
AQR Pass
|
5,464
|
|
600
|
|
1,778
|
|
2,280
|
|
6,634
|
|
784
|
|
331
|
|
356
|
|
—
|
|
18,227
|
|
||||||||||
|
AQR Special Mention
|
37
|
|
—
|
|
—
|
|
64
|
|
381
|
|
—
|
|
4
|
|
7
|
|
—
|
|
493
|
|
||||||||||
|
AQR Substandard
|
1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
|
2
|
|
||||||||||
|
Unallocated
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,228
|
|
1,228
|
|
||||||||||
|
|
|
$7,016
|
|
|
$600
|
|
|
$1,778
|
|
|
$2,344
|
|
|
$7,015
|
|
|
$784
|
|
|
$335
|
|
|
$364
|
|
|
$1,228
|
|
|
$21,464
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Individually evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AQR Substandard
|
|
$614
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$614
|
|
|
Collectively: evaluated for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
AQR Pass
|
4,867
|
|
550
|
|
1,465
|
|
2,358
|
|
6,853
|
|
819
|
|
310
|
|
406
|
|
—
|
|
17,628
|
|
||||||||||
|
AQR Special Mention
|
51
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3
|
|
2
|
|
—
|
|
56
|
|
||||||||||
|
AQR Substandard
|
3
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
3
|
|
||||||||||
|
Unallocated
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,396
|
|
1,396
|
|
||||||||||
|
|
|
$5,535
|
|
|
$550
|
|
|
$1,465
|
|
|
$2,358
|
|
|
$6,853
|
|
|
$819
|
|
|
$313
|
|
|
$408
|
|
|
$1,396
|
|
|
$19,697
|
|
|
(In Thousands)
|
September 30, 2017
|
December 31, 2016
|
||||
|
Purchased receivables
|
|
$13,130
|
|
|
$20,662
|
|
|
Reserve for purchased receivable losses
|
(200
|
)
|
(171
|
)
|
||
|
Total
|
|
$12,930
|
|
|
$20,491
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
(In Thousands)
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
Balance at beginning of period
|
|
$194
|
|
|
$163
|
|
|
$171
|
|
|
$181
|
|
|
Charge-offs
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
|
Recoveries
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
|
Charge-offs net of recoveries
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
|
Reserve for (recovery from) purchased receivables
|
6
|
|
—
|
|
29
|
|
(18
|
)
|
||||
|
Balance at end of period
|
|
$200
|
|
|
$163
|
|
|
$200
|
|
|
$163
|
|
|
(In Thousands)
|
Asset Derivatives
|
|||||||||
|
|
|
|
September 30, 2017
|
|
|
December 31, 2016
|
||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
|
Fair Value
|
||||
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
Other assets
|
|
|
$34
|
|
|
|
|
$71
|
|
|
Interest rate lock commitments
|
Other assets
|
|
1,508
|
|
|
|
1,137
|
|
||
|
Total
|
|
|
|
$1,542
|
|
|
|
|
$1,208
|
|
|
(In Thousands)
|
Liability Derivatives
|
|||||||||
|
|
|
|
September 30, 2017
|
|
|
December 31, 2016
|
||||
|
|
Balance Sheet Location
|
|
Fair Value
|
|
|
Fair Value
|
||||
|
|
|
|
|
|
|
|
||||
|
Interest rate swaps
|
Other liabilities
|
|
|
$34
|
|
|
|
|
$71
|
|
|
Retail interest rate contracts
|
Other liabilities
|
|
38
|
|
|
|
78
|
|
||
|
Total
|
|
|
|
$72
|
|
|
|
|
$149
|
|
|
(In Thousands)
|
Income Statement Location
|
September 30, 2017
|
September 30, 2016
|
||||||
|
Interest rate contracts
|
Mortgage banking income
|
|
|
($482
|
)
|
|
|
($1,533
|
)
|
|
Interest rate lock commitments
|
Mortgage banking income
|
|
364
|
|
|
239
|
|
||
|
Total
|
|
|
|
($118
|
)
|
|
|
($1,294
|
)
|
|
September 30, 2017
|
|
|
|
Gross amounts not offset in the Statement of Financial Position
|
||||||||||||
|
(In Thousands)
|
Gross amounts of recognized assets and liabilities
|
Gross amounts offset in the Statement of Financial Position
|
Net amounts of assets and liabilities presented in the Statement of Financial Position
|
Financial Instruments
|
Collateral Posted
|
Net Amount
|
||||||||||
|
Asset Derivatives
|
|
|
|
|
|
|
||||||||||
|
Interest rate swaps
|
$34
|
|
$—
|
|
$34
|
|
$—
|
|
|
$—
|
|
|
$34
|
|
||
|
|
|
|
|
|
|
|
||||||||||
|
Liability Derivatives
|
|
|
|
|
|
|
||||||||||
|
Interest rate swaps
|
$34
|
|
$—
|
|
$34
|
|
$—
|
|
$34
|
|
$—
|
|
||||
|
Retail interest rate contracts
|
38
|
|
—
|
|
38
|
|
—
|
|
—
|
|
38
|
|
||||
|
|
|
|
|
|
|
|
||||||||||
|
December 31, 2016
|
|
|
|
Gross amounts not offset in the Statement of Financial Position
|
||||||||||||
|
(In Thousands)
|
Gross amounts of recognized assets and liabilities
|
Gross amounts offset in the Statement of Financial Position
|
Net amounts of assets and liabilities presented in the Statement of Financial Position
|
Financial Instruments
|
Collateral Posted
|
Net Amount
|
||||||||||
|
Asset Derivatives
|
|
|
|
|
|
|
||||||||||
|
Interest rate swaps
|
$71
|
|
$—
|
|
$71
|
|
$—
|
|
|
$—
|
|
|
$71
|
|
||
|
|
|
|
|
|
|
|
||||||||||
|
Liability Derivatives
|
|
|
|
|
|
|
||||||||||
|
Interest rate swaps
|
$71
|
|
$—
|
|
$71
|
|
$—
|
|
$71
|
|
$—
|
|
||||
|
Retail interest rate contracts
|
78
|
|
—
|
|
78
|
|
—
|
|
—
|
|
78
|
|
||||
|
•
|
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, 2017
|
|
December 31, 2016
|
||||||||||||
|
(In Thousands)
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Level 1 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cash, due from banks and deposits in other banks
|
|
$87,269
|
|
|
|
$87,269
|
|
|
|
$50,551
|
|
|
|
$50,551
|
|
|
Investment securities
|
58,316
|
|
|
58,316
|
|
|
43,486
|
|
|
43,486
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Investment securities
|
212,932
|
|
|
212,931
|
|
|
288,632
|
|
|
288,655
|
|
||||
|
Investment in Federal Home Loan Bank stock
|
2,116
|
|
|
2,116
|
|
|
1,965
|
|
|
1,965
|
|
||||
|
Accrued interest receivable
|
4,130
|
|
|
4,130
|
|
|
3,734
|
|
|
3,734
|
|
||||
|
Interest rate swaps
|
161
|
|
|
161
|
|
|
71
|
|
|
71
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans and loans held for sale
|
1,048,468
|
|
|
1,047,884
|
|
|
1,018,661
|
|
|
1,026,350
|
|
||||
|
Purchased receivables, net
|
12,930
|
|
|
12,930
|
|
|
20,491
|
|
|
20,491
|
|
||||
|
Interest rate lock commitments
|
1,508
|
|
|
1,508
|
|
|
1,137
|
|
|
1,137
|
|
||||
|
Mortgage servicing rights
|
6,181
|
|
|
6,181
|
|
|
4,157
|
|
|
4,157
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Level 2 inputs:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Deposits
|
|
$1,258,317
|
|
|
|
$1,257,825
|
|
|
|
$1,267,653
|
|
|
|
$1,266,995
|
|
|
Securities sold under repurchase agreements
|
31,084
|
|
|
31,084
|
|
|
27,607
|
|
|
27,607
|
|
||||
|
Borrowings
|
7,387
|
|
|
7,352
|
|
|
4,338
|
|
|
4,186
|
|
||||
|
Accrued interest payable
|
125
|
|
|
125
|
|
|
64
|
|
|
64
|
|
||||
|
Interest rate swaps
|
34
|
|
|
34
|
|
|
71
|
|
|
71
|
|
||||
|
Retail interest rate contracts
|
38
|
|
|
38
|
|
|
78
|
|
|
78
|
|
||||
|
Level 3 inputs:
|
|
|
|
|
|
|
|
||||||||
|
Accrued liability, RML acquisition payments
|
509
|
|
|
509
|
|
|
186
|
|
|
186
|
|
||||
|
Junior subordinated debentures
|
10,310
|
|
|
9,786
|
|
|
18,558
|
|
|
18,398
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Unrecognized financial instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Commitments to extend credit
(1)
|
|
$298,601
|
|
|
|
$2,986
|
|
|
|
$236,624
|
|
|
|
$2,366
|
|
|
Standby letters of credit
(1)
|
7,631
|
|
|
76
|
|
|
9,931
|
|
|
99
|
|
||||
|
(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, 2017
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available for sale securities
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government sponsored entities
|
|
$209,100
|
|
|
|
$30,012
|
|
|
|
$179,088
|
|
|
|
$—
|
|
|
Municipal securities
|
17,366
|
|
|
—
|
|
|
17,366
|
|
|
—
|
|
||||
|
Corporate bonds
|
35,082
|
|
|
22,503
|
|
|
12,579
|
|
|
—
|
|
||||
|
Collateralized loan obligations
|
3,002
|
|
|
—
|
|
|
3,002
|
|
|
—
|
|
||||
|
Preferred stock
|
5,801
|
|
|
5,801
|
|
|
—
|
|
|
—
|
|
||||
|
Total available for sale securities
|
|
$270,351
|
|
|
|
$58,316
|
|
|
|
$212,035
|
|
|
|
$—
|
|
|
Interest rate swaps
|
|
$161
|
|
|
|
$—
|
|
|
|
$161
|
|
|
|
$—
|
|
|
Interest rate lock commitments
|
1,508
|
|
|
—
|
|
|
—
|
|
|
1,508
|
|
||||
|
Mortgage servicing rights
|
6,181
|
|
|
—
|
|
|
—
|
|
|
6,181
|
|
||||
|
Total other assets
|
|
$7,850
|
|
|
|
$—
|
|
|
|
$161
|
|
|
|
$7,689
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|||||||
|
Interest rate swaps
|
|
$34
|
|
|
|
$—
|
|
|
|
$34
|
|
|
|
$—
|
|
|
Total other liabilities
|
|
$72
|
|
|
|
$—
|
|
|
|
$72
|
|
|
|
$—
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Available for sale securities
|
|
|
|
|
|
|
|
||||||||
|
U.S. Treasury and government sponsored entities
|
|
$263,361
|
|
|
|
$30,063
|
|
|
|
$233,298
|
|
|
|
$—
|
|
|
Municipal securities
|
18,157
|
|
|
—
|
|
|
18,157
|
|
|
—
|
|
||||
|
U.S. Agency mortgage-backed securities
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
Corporate bonds
|
44,732
|
|
|
8,456
|
|
|
36,276
|
|
|
—
|
|
||||
|
Preferred stock
|
4,967
|
|
|
4,967
|
|
|
—
|
|
|
—
|
|
||||
|
Total available for sale securities
|
|
$331,219
|
|
|
|
$43,486
|
|
|
|
$287,733
|
|
|
|
$—
|
|
|
Interest rate swaps
|
|
$71
|
|
|
|
$—
|
|
|
|
$71
|
|
|
|
$—
|
|
|
Interest rate lock commitments
|
1,137
|
|
|
—
|
|
|
—
|
|
|
1,137
|
|
||||
|
Mortgage servicing rights
|
4,157
|
|
|
—
|
|
|
—
|
|
|
4,157
|
|
||||
|
Total other assets
|
|
$5,365
|
|
|
|
$—
|
|
|
|
$71
|
|
|
|
$5,294
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swaps
|
|
$71
|
|
|
|
$—
|
|
|
|
$71
|
|
|
|
$—
|
|
|
Retail interest rate contracts
|
78
|
|
|
—
|
|
|
78
|
|
|
—
|
|
||||
|
Total other liabilities
|
|
$149
|
|
|
|
$—
|
|
|
|
$149
|
|
|
|
$—
|
|
|
(In Thousands)
|
Beginning balance
|
Change included in earnings
|
Purchases and issuances
|
Sales and settlements
|
Ending balance
|
Net change in unrealized gains (losses) relating to items held at end of period
|
||||||||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
||||||||||||
|
Interest rate lock commitments
|
|
$1,337
|
|
|
($455
|
)
|
|
$4,443
|
|
|
($3,817
|
)
|
|
$1,508
|
|
|
$1,508
|
|
|
Mortgage servicing rights
|
5,828
|
|
(296
|
)
|
649
|
|
—
|
|
6,181
|
|
—
|
|
||||||
|
Total
|
|
$7,165
|
|
|
($751
|
)
|
|
$5,092
|
|
|
($3,817
|
)
|
|
$7,689
|
|
|
$1,508
|
|
|
Three Months Ended September 30, 2016
|
|
|
|
|
|
|
||||||||||||
|
Interest rate lock commitments
|
|
$2,580
|
|
|
($589
|
)
|
|
$6,003
|
|
|
($6,230
|
)
|
|
$1,764
|
|
|
$1,764
|
|
|
Mortgage servicing rights
|
2,602
|
|
(166
|
)
|
760
|
|
—
|
|
3,196
|
|
—
|
|
||||||
|
Total
|
|
$5,182
|
|
|
($755
|
)
|
|
$6,763
|
|
|
($6,230
|
)
|
|
$4,960
|
|
|
$1,764
|
|
|
(In Thousands)
|
Beginning balance
|
Change included in earnings
|
Purchases and issuances
|
Sales and settlements
|
Ending balance
|
Net change in unrealized gains (losses) relating to items held at end of period
|
||||||||||||
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
||||||||||||
|
Interest rate lock commitments
|
|
$1,137
|
|
|
($873
|
)
|
|
$11,944
|
|
|
($10,700
|
)
|
|
$1,508
|
|
|
$1,508
|
|
|
Mortgage servicing rights
|
4,157
|
|
(62
|
)
|
2,086
|
|
—
|
|
6,181
|
|
—
|
|
||||||
|
Total
|
|
$5,294
|
|
|
($935
|
)
|
|
$14,030
|
|
|
($10,700
|
)
|
|
$7,689
|
|
|
$1,508
|
|
|
Nine Months Ended September 30, 2016
|
|
|
|
|
|
|
||||||||||||
|
Interest rate lock commitments
|
|
$1,514
|
|
|
($1,647
|
)
|
|
$16,446
|
|
|
($14,549
|
)
|
|
$1,764
|
|
|
$1,764
|
|
|
Mortgage servicing rights
|
1,654
|
|
(523
|
)
|
2,065
|
|
—
|
|
3,196
|
|
—
|
|
||||||
|
Total
|
|
$3,168
|
|
|
($2,170
|
)
|
|
$18,511
|
|
|
($14,549
|
)
|
|
$4,960
|
|
|
$1,764
|
|
|
(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, 2017
|
|
|
|
|
|
|
|
||||||||
|
Loans measured for impairment
|
|
$11,966
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$11,966
|
|
|
Other real estate owned
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total
|
|
$11,966
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$11,966
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
||||||||
|
Loans measured for impairment
|
|
$9,222
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$9,222
|
|
|
Other real estate owned
|
1,700
|
|
|
—
|
|
|
—
|
|
|
1,700
|
|
||||
|
Total
|
|
$10,922
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$10,922
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
(In Thousands)
|
2017
|
|
2016
|
2017
|
|
2016
|
||||||||
|
Loans measured for impairment
|
|
$1,120
|
|
|
|
$309
|
|
|
$900
|
|
|
|
$191
|
|
|
Other real estate owned
|
74
|
|
|
57
|
|
340
|
|
|
187
|
|
||||
|
Total loss from nonrecurring measurements
|
|
$1,194
|
|
|
|
$366
|
|
|
$1,240
|
|
|
|
$378
|
|
|
Financial Instrument
|
Valuation Technique
|
Unobservable Input
|
Weighted Average Rate Range
|
|
|
Loans measured for impairment
|
In-house valuation of collateral
|
Discount rate
|
25% - 100%
|
|
|
|
Discounted cash flow
|
Discount rate
|
7
|
%
|
|
Other real estate owned
|
Fair value of collateral
|
Estimated capital costs to complete improvements
|
25
|
%
|
|
Interest rate lock commitment
|
External pricing model
|
Pull through rate
|
92.79
|
%
|
|
Mortgage servicing rights
|
Discounted cash flow
|
Constant prepayment rate
|
10.05% - 12.89%
|
|
|
|
|
Discount rate
|
9.17% - 9.78%
|
|
|
|
Three Months Ended September 30, 2017
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$14,953
|
|
|
|
$566
|
|
|
|
$15,519
|
|
|
Interest expense
|
388
|
|
|
214
|
|
|
602
|
|
|||
|
Net interest income
|
14,565
|
|
|
352
|
|
|
14,917
|
|
|||
|
Provision for loan losses
|
2,500
|
|
|
—
|
|
|
2,500
|
|
|||
|
Other operating income
|
7,575
|
|
|
6,219
|
|
|
13,794
|
|
|||
|
Compensation expense - RML acquisition payments
|
149
|
|
|
—
|
|
|
149
|
|
|||
|
Other operating expense
|
12,191
|
|
|
5,290
|
|
|
17,481
|
|
|||
|
Income before provision for income taxes
|
7,300
|
|
|
1,281
|
|
|
8,581
|
|
|||
|
Provision for income taxes
|
2,452
|
|
|
528
|
|
|
2,980
|
|
|||
|
Net income
|
4,848
|
|
|
753
|
|
|
5,601
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
78
|
|
|
—
|
|
|
78
|
|
|||
|
Net income attributable to Northrim BanCorp, Inc.
|
|
$4,770
|
|
|
|
$753
|
|
|
|
$5,523
|
|
|
|
Three Months Ended September 30, 2016
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$14,267
|
|
|
|
$593
|
|
|
|
$14,860
|
|
|
Interest expense
|
366
|
|
|
281
|
|
|
647
|
|
|||
|
Net interest income
|
13,901
|
|
|
312
|
|
|
14,213
|
|
|||
|
Provision for loan losses
|
652
|
|
|
—
|
|
|
652
|
|
|||
|
Other operating income
|
3,594
|
|
|
8,341
|
|
|
11,935
|
|
|||
|
Compensation expense - RML acquisition payments
|
3,250
|
|
|
—
|
|
|
3,250
|
|
|||
|
Other operating expense
|
11,649
|
|
|
6,287
|
|
|
17,936
|
|
|||
|
Income before provision for income taxes
|
1,944
|
|
|
2,366
|
|
|
4,310
|
|
|||
|
Provision for income taxes
|
50
|
|
|
977
|
|
|
1,027
|
|
|||
|
Net income
|
1,894
|
|
|
1,389
|
|
|
3,283
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
188
|
|
|
—
|
|
|
188
|
|
|||
|
Net income attributable to Northrim BanCorp, Inc.
|
|
$1,706
|
|
|
|
$1,389
|
|
|
|
$3,095
|
|
|
|
Nine Months Ended September 30, 2017
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$43,550
|
|
|
|
$1,326
|
|
|
|
$44,876
|
|
|
Interest expense
|
1,483
|
|
|
399
|
|
|
1,882
|
|
|||
|
Net interest income
|
42,067
|
|
|
927
|
|
|
42,994
|
|
|||
|
Provision for loan losses
|
3,200
|
|
|
—
|
|
|
3,200
|
|
|||
|
Other operating income
|
14,388
|
|
|
18,020
|
|
|
32,408
|
|
|||
|
Compensation expense - RML acquisition payments
|
323
|
|
|
—
|
|
|
323
|
|
|||
|
Other operating expense
|
37,044
|
|
|
15,335
|
|
|
52,379
|
|
|||
|
Income before provision for income taxes
|
15,888
|
|
|
3,612
|
|
|
19,500
|
|
|||
|
Provision for income taxes
|
4,745
|
|
|
1,491
|
|
|
6,236
|
|
|||
|
Net income
|
11,143
|
|
|
2,121
|
|
|
13,264
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
327
|
|
|
—
|
|
|
327
|
|
|||
|
Net income attributable to Northrim BanCorp, Inc.
|
|
$10,816
|
|
|
|
$2,121
|
|
|
|
$12,937
|
|
|
|
Nine Months Ended September 30, 2016
|
||||||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
$42,962
|
|
|
|
$1,434
|
|
|
|
$44,396
|
|
|
Interest expense
|
1,299
|
|
|
631
|
|
|
1,930
|
|
|||
|
Net interest income
|
41,663
|
|
|
803
|
|
|
42,466
|
|
|||
|
Provision for loan losses
|
1,555
|
|
|
—
|
|
|
1,555
|
|
|||
|
Other operating income
|
10,357
|
|
|
22,547
|
|
|
32,904
|
|
|||
|
Compensation expense - RML acquisition payments
|
4,067
|
|
|
—
|
|
|
4,067
|
|
|||
|
Other operating expense
|
36,459
|
|
|
17,400
|
|
|
53,859
|
|
|||
|
Income before provision for income taxes
|
9,939
|
|
|
5,950
|
|
|
15,889
|
|
|||
|
Provision for income taxes
|
2,140
|
|
|
2,454
|
|
|
4,594
|
|
|||
|
Net income
|
7,799
|
|
|
3,496
|
|
|
11,295
|
|
|||
|
Less: net income attributable to the noncontrolling interest
|
474
|
|
|
—
|
|
|
474
|
|
|||
|
Net income attributable to Northrim BanCorp, Inc.
|
|
$7,325
|
|
|
|
$3,496
|
|
|
|
$10,821
|
|
|
September 30, 2017
|
|
|
|
|
|
||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
|
$1,441,406
|
|
|
|
$81,935
|
|
|
|
$1,523,341
|
|
|
Loans held for sale
|
|
$—
|
|
|
|
$59,214
|
|
|
|
$59,214
|
|
|
December 31, 2016
|
|
|
|
|
|
||||||
|
(In Thousands)
|
Community Banking
|
|
Home Mortgage Lending
|
|
Consolidated
|
||||||
|
|
|
|
|
|
|
||||||
|
Total assets
|
|
$1,459,950
|
|
|
|
$66,590
|
|
|
|
$1,526,540
|
|
|
Loans held for sale
|
|
$—
|
|
|
|
$43,596
|
|
|
|
$43,596
|
|
|
•
|
The sale of Northrim’s interest in NBG contributed $4.4 million pretax and $2.6 million after tax, or $0.38 per diluted share after tax, to third quarter profits. This gain represents approximately 7 times 2016 net profits from NBG. Lastly, net income for the third quarter of 2017 includes 2 months of income from NBG.
|
|
•
|
The third quarter 2017 provision for loan losses was $2.5 million compared to $652,000 in the year ago quarter. The increase in the provision for loan losses in the third quarter of 2017 is the result of an increase in specific impairment of $1.1 million, primarily due to one $2.9 million commercial relationship in the medical industry that was also added to nonaccrual loans during the quarter, as well as an increase in the qualitative factors included in the allowance for loan losses. The allowance for loan losses is $21.5 million at September 30, 2017, which equates to 95% of total nonperforming loans.
|
|
•
|
The Company's conversion to a new core banking system was successfully completed in May of 2017. The conversion added one time costs of $179,000 in the third quarter of 2017 and $943,000 year-to-date through September of 2017.
|
|
•
|
The third quarter of 2016 includes a non-cash, one time accounting correction which resulted in an increase in expenses, net of tax, of $1.4 million, or $0.20 per diluted share due to a change in accounting treatment for the earn-out payments associated with the Company's 2014 acquisition of Residential Mortgage Lending, LLC, (“RML”).
|
|
•
|
The Company repurchased of 58,341 shares of its common stock, leaving 168,901 shares available under the existing repurchase authorization.
|
|
•
|
The Company redeemed $8.0 million in junior subordinated debt held at Northrim Capital Trust 1. This liability bore interest at a floating rate of 90-day LIBOR plus 3.15%, or 4.33% at the time it was redeemed, and had a final maturity of May 15, 2033. In 2016, total interest expense on this debt was $310,000. Interest expense on this debt in 2017 through the date of redemption on August 15, 2017 was $212,000. This redemption decreased Tier 1 Capital to Risk Adjusted Assets and Total Capital to Risk Adjusted Assets by 62 basis points each.
|
|
•
|
The Company executed an interest rate swap in September 2017, which effectively converts the floating rate of interest on the Company's remaining $10.0 million in junior subordinated debt from 90-day LIBOR plus 1.37%, or 2.69% as of September 30, 2017, to a fixed rate of 3.72% through the instrument's final maturity date of May 15, 2036.
|
|
•
|
Total revenues, which include net interest income plus other operating income, increased 10% to $28.7 million in the third quarter of 2017 from total revenues of $26.1 million in the third quarter a year ago. Excluding the gain from the sale of the Company's interest in NBG, revenues decreased 7% in the third quarter of 2017 as compared to the third quarter of 2016.
|
|
◦
|
Community Banking contributed 77% to total revenues and 86% to earnings in the third quarter of 2017.
|
|
◦
|
Home Mortgage Lending contributed 23% to total revenues and 14% to earnings in the third quarter of 2017.
|
|
•
|
Net interest income increased 5% to $14.9 million in the
third
quarter of 2017, compared to $14.2 million in the quarter ended
September 30, 2016
primarily as a result of the improved mix of assets due to higher average portfolio loans in the current quarter compared to the same quarter in 2016.
|
|
•
|
Net interest margin increased in the third quarter of 2017 to 4.28% from 4.11% in the third quarter of 2016, primarily due to the improved mix of assets.
|
|
•
|
Northrim paid a quarterly cash dividend of $0.22 per share in September of 2017, compared to the $0.20 per share dividend paid in September 2016. The September 2017 dividend provided a yield of approximately
2.6% at current market share prices.
|
|
•
|
Book value per share increased 5% to $28.37 at the end of the third quarter of 2017 as compared to $27.07 at December 31, 2016.
|
|
•
|
Asset quality declined in the third quarter of 2017 due to a single $2.9 million lending relationship in the medical industry that moved to nonaccrual status.
|
|
•
|
Following net charge-offs of $1.1 million and the $2.5 million provision for loan losses in the third quarter of 2017, the allowance for loan losses to portfolio loans grew to 2.17% at September 30, 2017 as compared to 1.95% at September 30, 2016.
|
|
•
|
The Company remains well-capitalized with Tier 1 Capital to Risk Adjusted Assets at
September 30, 2017
, of 13.50%, compared to 14.54% at
December 31, 2016
.
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||
|
Return on average assets
|
1.44
|
%
|
0.81
|
%
|
1.15
|
%
|
0.96
|
%
|
|
Return on average shareholders' equity
|
11.25
|
%
|
6.73
|
%
|
9.02
|
%
|
7.93
|
%
|
|
Dividend payout ratio
|
27.88
|
%
|
44.98
|
%
|
34.51
|
%
|
37.23
|
%
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||
|
|
(In Thousands)
|
|||||||||||
|
Balance, beginning of the period
|
|
$4,315
|
|
|
$2,558
|
|
|
$6,574
|
|
|
$3,053
|
|
|
Transfers from loans
|
—
|
|
201
|
|
167
|
|
201
|
|
||||
|
Investment in other real estate owned
|
—
|
|
311
|
|
—
|
|
311
|
|
||||
|
Proceeds from the sale of other real estate owned
|
(950
|
)
|
(316
|
)
|
(3,265
|
)
|
(793
|
)
|
||||
|
Gain on sale of other real estate owned, net
|
214
|
|
127
|
|
369
|
|
239
|
|
||||
|
Impairment on other real estate owned
|
(74
|
)
|
(57
|
)
|
(340
|
)
|
(187
|
)
|
||||
|
Balance at end of period
|
|
$3,505
|
|
|
$2,824
|
|
|
$3,505
|
|
|
$2,824
|
|
|
|
3Q17 vs. 3Q16
|
|
|
Nonaccrual interest adjustments
|
(0.02
|
)%
|
|
Interest rates and loan fees
|
0.13
|
%
|
|
Volume and mix of interest-earning assets
|
0.06
|
%
|
|
Change in NIM
|
0.17
|
%
|
|
|
YTD17 vs.YTD16
|
|
|
Nonaccrual interest adjustments
|
(0.01
|
)%
|
|
Interest rates and loan fees
|
0.04
|
%
|
|
Volume and mix of interest-earning assets
|
—
|
%
|
|
Change in NIM
|
0.03
|
%
|
|
(Dollars in Thousands)
|
Three Months Ended September 30,
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Interest income/
|
|
|
Average Yields/Costs
|
||||||||||||||||||||
|
|
Average Balances
|
Change
|
expense
|
Change
|
Tax Equivalent
|
|||||||||||||||||||||||
|
|
2017
|
2016
|
$
|
%
|
2017
|
2016
|
$
|
%
|
2017
|
2016
|
Change
|
|||||||||||||||||
|
Loans
1,2
|
|
$1,003,751
|
|
|
$979,164
|
|
|
$24,587
|
|
3
|
%
|
|
$13,800
|
|
|
$13,289
|
|
|
$511
|
|
4
|
%
|
5.49
|
%
|
5.44
|
%
|
0.05
|
%
|
|
Loans held for sale
|
57,346
|
|
66,606
|
|
(9,260
|
)
|
(14
|
)%
|
541
|
|
577
|
|
(36
|
)
|
(6
|
)%
|
3.74
|
%
|
3.51
|
%
|
0.23
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Short-term investments
3
|
37,349
|
|
39,762
|
|
(2,413
|
)
|
(6
|
)%
|
118
|
|
50
|
|
68
|
|
136
|
%
|
1.24
|
%
|
0.49
|
%
|
0.75
|
%
|
||||||
|
Long-term investments
4
|
284,806
|
|
289,938
|
|
(5,132
|
)
|
(2
|
)%
|
1,060
|
|
944
|
|
116
|
|
12
|
%
|
1.63
|
%
|
1.42
|
%
|
0.21
|
%
|
||||||
|
Total investments
|
322,155
|
|
329,700
|
|
(7,545
|
)
|
(2
|
)%
|
1,178
|
|
994
|
|
184
|
|
19
|
%
|
1.58
|
%
|
1.30
|
%
|
0.28
|
%
|
||||||
|
Interest-earning assets
|
1,383,252
|
|
1,375,470
|
|
7,782
|
|
1
|
%
|
15,519
|
|
14,860
|
|
659
|
|
4
|
%
|
4.51
|
%
|
4.35
|
%
|
0.16
|
%
|
||||||
|
Nonearning assets
|
142,226
|
|
149,856
|
|
(7,630
|
)
|
(5
|
)%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,525,478
|
|
|
$1,525,326
|
|
|
$152
|
|
0
|
%
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing demand
|
|
$235,515
|
|
|
$189,251
|
|
|
$46,264
|
|
24
|
%
|
|
$1
|
|
|
$17
|
|
|
($16
|
)
|
(94
|
)%
|
0.03
|
%
|
0.03
|
%
|
—
|
%
|
|
Savings deposits
|
251,921
|
|
235,133
|
|
16,788
|
|
7
|
%
|
130
|
|
124
|
|
6
|
|
5
|
%
|
0.10
|
%
|
0.10
|
%
|
—
|
%
|
||||||
|
Money market deposits
|
234,618
|
|
239,469
|
|
(4,851
|
)
|
(2
|
)%
|
123
|
|
104
|
|
19
|
|
18
|
%
|
0.09
|
%
|
0.09
|
%
|
—
|
%
|
||||||
|
Time deposits
|
117,689
|
|
136,588
|
|
(18,899
|
)
|
(14
|
)%
|
175
|
|
228
|
|
(53
|
)
|
(23
|
)%
|
0.58
|
%
|
0.66
|
%
|
(0.08
|
)%
|
||||||
|
Total interest-bearing deposits
|
839,743
|
|
800,441
|
|
39,302
|
|
5
|
%
|
429
|
|
473
|
|
(44
|
)
|
(9
|
)%
|
0.20
|
%
|
0.23
|
%
|
(0.03
|
)%
|
||||||
|
Borrowings
|
49,223
|
|
49,627
|
|
(404
|
)
|
(1
|
)%
|
173
|
|
174
|
|
(1
|
)
|
(1
|
)%
|
1.36
|
%
|
1.36
|
%
|
—
|
%
|
||||||
|
Total interest-bearing liabilities
|
888,966
|
|
850,068
|
|
38,898
|
|
5
|
%
|
602
|
|
647
|
|
(45
|
)
|
(7
|
)%
|
0.27
|
%
|
0.30
|
%
|
(0.03
|
)%
|
||||||
|
Demand deposits and other noninterest-bearing liabilities
|
441,809
|
|
492,339
|
|
(50,530
|
)
|
(10
|
)%
|
|
|
|
|
|
|
|
|||||||||||||
|
Equity
|
194,703
|
|
182,919
|
|
11,784
|
|
6
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,525,478
|
|
|
$1,525,326
|
|
|
$152
|
|
0
|
%
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
|
|
$14,917
|
|
|
$14,213
|
|
|
$704
|
|
5
|
%
|
|
|
|
||||||||||
|
Net interest margin
|
|
|
|
|
|
|
|
|
4.28
|
%
|
4.11
|
%
|
0.17
|
%
|
||||||||||||||
|
Average loans to average interest-earning assets
|
72.56
|
%
|
71.19
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Average loans to average total deposits
|
79.49
|
%
|
77.48
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Average non-interest deposits to average total deposits
|
33.50
|
%
|
36.66
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Average interest-earning assets to average interest-bearing liabilities
|
155.60
|
%
|
161.81
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(In Thousands)
|
Three Months Ended September 30, 2017 vs. 2016
|
||||||||
|
|
Increase (decrease) due to
|
|
|||||||
|
|
Volume
|
Rate
|
Total
|
||||||
|
Interest Income:
|
|
|
|
||||||
|
Loans
|
|
$450
|
|
|
$61
|
|
|
$511
|
|
|
Loans held for sale
|
(100
|
)
|
64
|
|
(36
|
)
|
|||
|
Short-term investments
|
(3
|
)
|
71
|
|
68
|
|
|||
|
Long-term investments
|
(15
|
)
|
131
|
|
116
|
|
|||
|
Total interest income
|
|
$332
|
|
|
$327
|
|
|
$659
|
|
|
|
|
|
|
||||||
|
Interest Expense:
|
|
|
|
||||||
|
Interest-bearing deposits
|
|
$22
|
|
|
($66
|
)
|
|
($44
|
)
|
|
Borrowings
|
(1
|
)
|
—
|
|
(1
|
)
|
|||
|
Total interest expense
|
|
$21
|
|
|
($66
|
)
|
|
($45
|
)
|
|
(Dollars in Thousands)
|
Nine Months Ended September 30,
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Interest income/
|
|
|
Average Yields/Costs
|
||||||||||||||||||||
|
|
Average Balances
|
Change
|
expense
|
Change
|
Tax Equivalent
|
|||||||||||||||||||||||
|
|
2017
|
2016
|
$
|
%
|
2017
|
2016
|
$
|
%
|
2017
|
2016
|
Change
|
|||||||||||||||||
|
Loans
1,2
|
|
$981,220
|
|
|
$976,254
|
|
|
$4,966
|
|
1
|
%
|
|
$39,908
|
|
|
$39,965
|
|
|
($57
|
)
|
—
|
%
|
5.48
|
%
|
5.51
|
%
|
(0.03
|
)%
|
|
Loans held for sale
|
44,313
|
|
51,255
|
|
(6,942
|
)
|
(14
|
)%
|
1,272
|
|
1,389
|
|
(117
|
)
|
(8
|
)%
|
3.84
|
%
|
3.71
|
%
|
0.13
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Short-term investments
3
|
28,827
|
|
36,989
|
|
(8,162
|
)
|
(22
|
)%
|
230
|
|
138
|
|
92
|
|
67
|
%
|
1.05
|
%
|
0.49
|
%
|
0.56
|
%
|
||||||
|
Long-term investments
4
|
311,215
|
|
291,747
|
|
19,468
|
|
7
|
%
|
3,466
|
|
2,904
|
|
562
|
|
19
|
%
|
1.63
|
%
|
1.45
|
%
|
0.18
|
%
|
||||||
|
Total investments
|
340,042
|
|
328,736
|
|
11,306
|
|
3
|
%
|
3,696
|
|
3,042
|
|
654
|
|
21
|
%
|
1.58
|
%
|
1.35
|
%
|
0.23
|
%
|
||||||
|
Interest-earning assets
|
1,365,575
|
|
1,356,245
|
|
9,330
|
|
1
|
%
|
44,876
|
|
44,396
|
|
480
|
|
1
|
%
|
4.46
|
%
|
4.43
|
%
|
0.03
|
%
|
||||||
|
Nonearning assets
|
142,507
|
|
145,154
|
|
(2,647
|
)
|
(2
|
)%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,508,082
|
|
|
$1,501,399
|
|
|
$6,683
|
|
0
|
%
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Interest-bearing demand
|
|
$213,943
|
|
|
$193,184
|
|
|
$20,759
|
|
11
|
%
|
|
$20
|
|
|
$51
|
|
|
($31
|
)
|
(61
|
)%
|
0.03
|
%
|
0.04
|
%
|
(0.01
|
)%
|
|
Savings deposits
|
249,695
|
|
232,737
|
|
16,958
|
|
7
|
%
|
390
|
|
361
|
|
29
|
|
8
|
%
|
0.10
|
%
|
0.12
|
%
|
(0.02
|
)%
|
||||||
|
Money market deposits
|
239,111
|
|
241,296
|
|
(2,185
|
)
|
(1
|
)%
|
343
|
|
312
|
|
31
|
|
10
|
%
|
0.09
|
%
|
0.10
|
%
|
(0.01
|
)%
|
||||||
|
Time deposits
|
127,379
|
|
136,507
|
|
(9,128
|
)
|
(7
|
)%
|
572
|
|
699
|
|
(127
|
)
|
(18
|
)%
|
0.60
|
%
|
0.68
|
%
|
(0.08
|
)%
|
||||||
|
Total interest-bearing deposits
|
830,128
|
|
803,724
|
|
26,404
|
|
3
|
%
|
1,325
|
|
1,423
|
|
(98
|
)
|
(7
|
)%
|
0.21
|
%
|
0.24
|
%
|
(0.03
|
)%
|
||||||
|
Borrowings
|
51,247
|
|
49,496
|
|
1,751
|
|
4
|
%
|
557
|
|
507
|
|
50
|
|
10
|
%
|
1.42
|
%
|
1.34
|
%
|
0.08
|
%
|
||||||
|
Total interest-bearing liabilities
|
881,375
|
|
853,220
|
|
28,155
|
|
3
|
%
|
1,882
|
|
1,930
|
|
(48
|
)
|
(2
|
)%
|
0.28
|
%
|
0.30
|
%
|
(0.02
|
)%
|
||||||
|
Demand deposits and other noninterest-bearing liabilities
|
434,905
|
|
465,816
|
|
(30,911
|
)
|
(7
|
)%
|
|
|
|
|
|
|
|
|||||||||||||
|
Equity
|
191,802
|
|
182,363
|
|
9,439
|
|
5
|
%
|
|
|
|
|
|
|
|
|||||||||||||
|
Total
|
|
$1,508,082
|
|
|
$1,501,399
|
|
|
$6,683
|
|
0
|
%
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income
|
|
|
|
|
|
$42,994
|
|
|
$42,466
|
|
|
$528
|
|
1
|
%
|
|
|
|
||||||||||
|
Net interest margin
|
|
|
|
|
|
|
|
|
4.21
|
%
|
4.18
|
%
|
0.03
|
%
|
||||||||||||||
|
Average loans to average interest-earning assets
|
71.85
|
%
|
71.98
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Average loans to average total deposits
|
78.73
|
%
|
78.40
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Average non-interest deposits to average total deposits
|
33.39
|
%
|
35.46
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Average interest-earning assets to average interest-bearing liabilities
|
154.94
|
%
|
158.96
|
%
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
(In Thousands)
|
Nine Months Ended September 30, 2017 vs. 2016
|
||||||||
|
|
Increase (decrease) due to
|
|
|||||||
|
|
Volume
|
Rate
|
Total
|
||||||
|
Interest Income:
|
|
|
|
||||||
|
Loans
|
|
$100
|
|
|
($157
|
)
|
|
($57
|
)
|
|
Loans held for sale
|
(223
|
)
|
106
|
|
(117
|
)
|
|||
|
Short-term investments
|
(22
|
)
|
114
|
|
92
|
|
|||
|
Long-term investments
|
198
|
|
364
|
|
562
|
|
|||
|
Total interest income
|
|
$53
|
|
|
$427
|
|
|
$480
|
|
|
|
|
|
|
||||||
|
Interest Expense:
|
|
|
|
||||||
|
Interest-bearing deposits
|
|
$41
|
|
|
($139
|
)
|
|
($98
|
)
|
|
Borrowings
|
18
|
|
32
|
|
50
|
|
|||
|
Total interest expense
|
|
$59
|
|
|
($107
|
)
|
|
($48
|
)
|
|
|
September 30, 2017
|
December 31, 2016
|
||||||||
|
|
Dollar Amount
|
Percent of Total
|
Dollar Amount
|
Percent of Total
|
||||||
|
(In Thousands)
|
||||||||||
|
|
Balance
|
% of total
|
Balance
|
% of total
|
||||||
|
U.S. Treasury and government sponsored entities
|
|
$209,100
|
|
77.2
|
%
|
|
$263,361
|
|
79.3
|
%
|
|
Municipal securities
|
18,263
|
|
6.7
|
%
|
19,056
|
|
5.7
|
%
|
||
|
U.S. Agency mortgage-backed securities
|
—
|
|
0.0
|
%
|
2
|
|
0.0
|
%
|
||
|
Corporate bonds
|
35,082
|
|
12.9
|
%
|
44,732
|
|
13.5
|
%
|
||
|
Collateralized loan obligations
|
3,002
|
|
1.1
|
%
|
—
|
|
—
|
%
|
||
|
Preferred stock
|
5,801
|
|
2.1
|
%
|
4,967
|
|
1.5
|
%
|
||
|
Total portfolio investments
|
|
$271,248
|
|
|
|
$332,118
|
|
|
||
|
|
September 30, 2017
|
December 31, 2016
|
||||||||
|
|
Dollar Amount
|
Percent of Total
|
Dollar Amount
|
Percent of Total
|
||||||
|
(In Thousands)
|
||||||||||
|
Commercial
|
|
$315,512
|
|
31.8
|
%
|
|
$278,178
|
|
28.5
|
%
|
|
Real estate construction one-to-four family
|
27,543
|
|
2.8
|
%
|
26,061
|
|
2.7
|
%
|
||
|
Real estate construction other
|
83,884
|
|
8.5
|
%
|
72,159
|
|
7.4
|
%
|
||
|
Real estate term owner occupied
|
135,053
|
|
13.7
|
%
|
152,178
|
|
15.6
|
%
|
||
|
Real estate term non-owner occupied
|
344,968
|
|
34.8
|
%
|
356,601
|
|
36.6
|
%
|
||
|
Real estate term other
|
41,326
|
|
4.2
|
%
|
45,402
|
|
4.7
|
%
|
||
|
Consumer secured by 1st deeds of trust
|
23,333
|
|
2.4
|
%
|
23,589
|
|
2.4
|
%
|
||
|
Consumer other
|
21,609
|
|
2.2
|
%
|
25,281
|
|
2.6
|
%
|
||
|
Subtotal
|
|
$993,228
|
|
|
|
$979,449
|
|
|
||
|
Less: Unearned origination fee,
|
|
|
|
|
||||||
|
net of origination costs
|
(3,975
|
)
|
(0.4
|
)%
|
(4,434
|
)
|
(0.5
|
)%
|
||
|
Total loans
|
|
$989,253
|
|
|
|
$975,015
|
|
|
||
|
(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, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$37,770
|
|
|
$—
|
|
|
$—
|
|
|
$9,790
|
|
|
$7,879
|
|
|
$—
|
|
|
$—
|
|
|
$444
|
|
|
$55,883
|
|
|
AQR Substandard
|
4,239
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,239
|
|
|||||||||
|
Total
|
|
$42,009
|
|
|
$—
|
|
|
$—
|
|
|
$9,790
|
|
|
$7,879
|
|
|
$—
|
|
|
$—
|
|
|
$444
|
|
|
$60,122
|
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
AQR Pass
|
|
$34,746
|
|
|
$—
|
|
|
$—
|
|
|
$10,120
|
|
|
$8,173
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$53,039
|
|
|
AQR Substandard
|
4,386
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,386
|
|
|||||||||
|
Total
|
|
$39,132
|
|
|
$—
|
|
|
$—
|
|
|
$10,120
|
|
|
$8,173
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$57,425
|
|
|
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
||||||||||||
|
(In Thousands)
|
2017
|
|
2016
|
2017
|
|
2016
|
||||||||
|
Balance at beginning of period
|
|
$20,061
|
|
|
|
$18,385
|
|
|
$19,697
|
|
|
|
$18,153
|
|
|
Charge-offs:
|
|
|
|
|
|
|
||||||||
|
Commercial
|
1,118
|
|
|
—
|
|
1,582
|
|
|
868
|
|
||||
|
Real estate term other
|
—
|
|
|
—
|
|
5
|
|
|
—
|
|
||||
|
Consumer secured by 1st deeds of trust
|
85
|
|
|
22
|
|
85
|
|
|
22
|
|
||||
|
Consumer other
|
—
|
|
|
—
|
|
17
|
|
|
1
|
|
||||
|
Total charge-offs
|
1,203
|
|
|
22
|
|
1,689
|
|
|
891
|
|
||||
|
Recoveries:
|
|
|
|
|
|
|
||||||||
|
Commercial
|
102
|
|
|
450
|
|
246
|
|
|
643
|
|
||||
|
Consumer secured by 1st deeds of trust
|
—
|
|
|
—
|
|
2
|
|
|
—
|
|
||||
|
Consumer other
|
4
|
|
|
14
|
|
8
|
|
|
19
|
|
||||
|
Total recoveries
|
106
|
|
|
464
|
|
256
|
|
|
662
|
|
||||
|
Net, charge-offs
|
1,097
|
|
|
(442
|
)
|
1,433
|
|
|
229
|
|
||||
|
Provision for loan losses
|
2,500
|
|
|
652
|
|
3,200
|
|
|
1,555
|
|
||||
|
Balance at end of period
|
|
$21,464
|
|
|
|
$19,479
|
|
|
$21,464
|
|
|
|
$19,479
|
|
|
|
September 30, 2017
|
December 31, 2016
|
||||||||
|
(In thousands)
|
Balance
|
% of total
|
Balance
|
% of total
|
||||||
|
Demand deposits
|
|
$426,946
|
|
34
|
%
|
|
$449,206
|
|
36
|
%
|
|
Interest-bearing demand
|
240,274
|
|
19
|
%
|
201,349
|
|
16
|
%
|
||
|
Savings deposits
|
251,266
|
|
20
|
%
|
241,088
|
|
19
|
%
|
||
|
Money market deposits
|
233,768
|
|
19
|
%
|
244,295
|
|
19
|
%
|
||
|
Time deposits
|
106,063
|
|
8
|
%
|
131,715
|
|
10
|
%
|
||
|
Total deposits
|
|
$1,258,317
|
|
|
|
$1,267,653
|
|
|
||
|
|
Time Certificates of Deposit
|
||||
|
|
of $100,000 or More
|
||||
|
|
|
Percent of Total Deposits
|
|||
|
(In Thousands)
|
Amount
|
||||
|
Amounts maturing in:
|
|
|
|||
|
Three months or less
|
|
$15,082
|
|
24
|
%
|
|
Over 3 through 6 months
|
8,483
|
|
13
|
%
|
|
|
Over 6 through 12 months
|
25,646
|
|
39
|
%
|
|
|
Over 12 months
|
15,766
|
|
24
|
%
|
|
|
Total
|
|
$64,977
|
|
100
|
%
|
|
|
Minimum Required Capital
|
|
Well-Capitalized
|
|
Actual Ratio Company
|
|
Actual Ratio Bank
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
September 30, 2017
|
|
|
|
|
|
|
|
|
Total risk-based capital
|
8.00%
|
|
10.00%
|
|
14.75%
|
|
13.20%
|
|
Tier 1 risk-based capital
|
6.00%
|
|
8.00%
|
|
13.50%
|
|
11.95%
|
|
Common equity tier 1 capital
|
4.50%
|
|
6.50%
|
|
12.75%
|
|
11.95%
|
|
Leverage ratio
|
4.00%
|
|
5.00%
|
|
11.54%
|
|
10.16%
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
Total risk-based capital
|
8.00%
|
|
10.00%
|
|
15.80%
|
|
14.33%
|
|
Tier 1 risk-based capital
|
6.00%
|
|
8.00%
|
|
14.54%
|
|
13.07%
|
|
Common equity tier 1 capital
|
4.50%
|
|
6.50%
|
|
13.20%
|
|
13.07%
|
|
Leverage ratio
|
4.00%
|
|
5.00%
|
|
12.59%
|
|
11.30%
|
|
|
Total Number of Shares (or Units) Purchased
|
Average Price Paid per Shares (or Unit)
|
Total Number of Shares (or Units) Purchased as Part of the Publicly Announced Plans or Programs
|
Maximum Number (1) (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
|
|||||
|
Period
|
(a)
|
(b)
|
(c)
|
(d)
|
|||||
|
Month No. 1
|
|
|
|
|
|||||
|
July 1, 2017 - July 31, 2017
|
—
|
|
—
|
|
—
|
|
227,242
|
|
|
|
Month No.2
|
|
|
|
|
|||||
|
August 1, 2017 - August 31, 2017
|
56,877
|
|
|
$27.50
|
|
56,877
|
|
170,365
|
|
|
Month No. 3
|
|
|
|
|
|||||
|
September 1, 2017 - September 30, 2017
|
1,464
|
|
|
$29.86
|
|
1,464
|
|
168,901
|
|
|
Total
|
58,341
|
|
|
$27.56
|
|
58,341
|
|
168,901
|
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Schema Document
|
|
101.CAL
|
XBRL Calculation Linkbase Document
|
|
101.LAB
|
XBRL Labels Linkbase Document
|
|
101.PRE
|
XBRL Presentation Linkbase Document
|
|
101.DEF
|
XBRL Definition Linkbase Document
|
|
November 7, 2017
|
By
|
/s/ Joseph M. Schierhorn
|
|
|
|
Joseph M. Schierhorn
|
|
|
|
President, Chief Executive Officer
and Chief Operating Officer
|
|
|
|
(Principal Executive Officer)
|
|
November 7, 2017
|
By
|
/s/ Latosha M. Frye
|
|
|
|
Latosha M. Frye
|
|
|
|
Executive Vice President, Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|