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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Tennessee
|
|
62-1173944
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
5401 Kingston Pike, Suite 600 Knoxville, Tennessee
|
|
37919
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
865-453-2650
|
|
|
|
(Registrant’s telephone number, including area code)
|
|
(Former name, former address and former fiscal
|
|
|
|
year, if changes since last report)
|
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
Smaller reporting company
x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
June 30, 2016 |
|
December 31,
2015 |
||||
|
ASSETS
|
|
|
|
|
|
|
||
|
Cash and due from banks
|
|
$
|
32,453,867
|
|
|
$
|
40,358,647
|
|
|
Interest-bearing deposits at other financial institutions
|
|
39,283,250
|
|
|
33,405,986
|
|
||
|
Federal funds sold
|
|
—
|
|
|
6,200,000
|
|
||
|
Total cash and cash equivalents
|
|
71,737,117
|
|
|
79,964,633
|
|
||
|
|
|
|
|
|
||||
|
Securities available for sale
|
|
142,874,504
|
|
|
166,413,218
|
|
||
|
Restricted investments, at cost
|
|
4,451,250
|
|
|
4,451,050
|
|
||
|
Loans, net of allowance for loan losses of $4,719,792 at June 30, 2016 and $4,354,513 at December 31, 2015
|
|
768,676,292
|
|
|
723,360,786
|
|
||
|
Bank premises and equipment, net
|
|
25,844,020
|
|
|
25,037,510
|
|
||
|
Foreclosed assets
|
|
4,935,768
|
|
|
5,357,950
|
|
||
|
Goodwill and core deposit intangible, net
|
|
6,754,402
|
|
|
6,941,107
|
|
||
|
Other assets
|
|
9,524,159
|
|
|
12,436,625
|
|
||
|
Total assets
|
|
$
|
1,034,797,512
|
|
|
$
|
1,023,962,879
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
||
|
Deposits:
|
|
|
|
|
|
|
||
|
Noninterest-bearing demand deposits
|
|
$
|
145,863,797
|
|
|
$
|
131,418,580
|
|
|
Interest-bearing demand deposits
|
|
153,165,963
|
|
|
149,423,954
|
|
||
|
Money market and savings deposits
|
|
258,280,729
|
|
|
236,900,945
|
|
||
|
Time deposits
|
|
331,438,457
|
|
|
340,739,072
|
|
||
|
Total deposits
|
|
888,748,946
|
|
|
858,482,551
|
|
||
|
|
|
|
|
|
||||
|
Securities sold under agreement to repurchase
|
|
26,882,748
|
|
|
28,068,215
|
|
||
|
Federal Home Loan Bank advances and other borrowings
|
|
10,091,202
|
|
|
34,187,462
|
|
||
|
Accrued expenses and other liabilities
|
|
6,010,680
|
|
|
3,047,792
|
|
||
|
Total liabilities
|
|
931,733,576
|
|
|
923,786,020
|
|
||
|
|
|
|
|
|
||||
|
Stockholders' equity:
|
|
|
|
|
|
|
||
|
Preferred stock - $1 par value; 2,000,000 shares authorized; 12,000 issued and outstanding in 2016 and 2015
|
|
12,000
|
|
|
12,000
|
|
||
|
Common stock - $1 par value; 40,000,000 shares authorized; 5,824,295 and 5,806,477 shares issued and outstanding in 2016 and 2015, respectively
|
|
5,824,295
|
|
|
5,806,477
|
|
||
|
Additional paid-in capital
|
|
82,799,911
|
|
|
82,616,015
|
|
||
|
Retained earnings
|
|
14,152,981
|
|
|
12,094,488
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
274,749
|
|
|
(352,121
|
)
|
||
|
Total stockholders' equity
|
|
103,063,936
|
|
|
100,176,859
|
|
||
|
|
|
|
|
|
||||
|
Total liabilities and stockholders' equity
|
|
$
|
1,034,797,512
|
|
|
$
|
1,023,962,879
|
|
|
|
|
Unaudited
Three Months Ended June 30, |
|
Unaudited
Six Months Ended June 30, |
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
INTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Loans, including fees
|
|
$
|
9,954,218
|
|
|
$
|
4,677,088
|
|
|
$
|
19,328,675
|
|
|
$
|
9,195,636
|
|
|
Securities and interest-bearing deposits at other financial institutions
|
|
665,402
|
|
|
363,349
|
|
|
1,381,982
|
|
|
781,252
|
|
||||
|
Federal funds sold and other earning assets
|
|
50,171
|
|
|
27,768
|
|
|
113,481
|
|
|
55,928
|
|
||||
|
Total interest income
|
|
10,669,791
|
|
|
5,068,205
|
|
|
20,824,138
|
|
|
10,032,816
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
INTEREST EXPENSE
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Deposits
|
|
1,012,684
|
|
|
498,014
|
|
|
1,973,951
|
|
|
1,000,669
|
|
||||
|
Securities sold under agreements to repurchase
|
|
15,279
|
|
|
2,727
|
|
|
31,739
|
|
|
5,678
|
|
||||
|
Federal Home Loan Bank advances and other borrowings
|
|
29,263
|
|
|
2,819
|
|
|
74,549
|
|
|
3,513
|
|
||||
|
Total interest expense
|
|
1,057,226
|
|
|
503,560
|
|
|
2,080,239
|
|
|
1,009,860
|
|
||||
|
Net interest income before provision for loan losses
|
|
9,612,565
|
|
|
4,564,645
|
|
|
18,743,899
|
|
|
9,022,956
|
|
||||
|
Provision for loan losses
|
|
218,420
|
|
|
39,986
|
|
|
355,976
|
|
|
323,928
|
|
||||
|
Net interest income after provision for loan losses
|
|
9,394,145
|
|
|
4,524,659
|
|
|
18,387,923
|
|
|
8,699,028
|
|
||||
|
NONINTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Customer service fees
|
|
258,877
|
|
|
148,913
|
|
|
554,680
|
|
|
279,315
|
|
||||
|
Gain on sale of securities
|
|
98,100
|
|
|
52,255
|
|
|
181,363
|
|
|
52,255
|
|
||||
|
Gain on sale of loans and other assets
|
|
197,479
|
|
|
31,175
|
|
|
419,405
|
|
|
3,317
|
|
||||
|
Gain (loss) on sale of foreclosed assets
|
|
(3,734
|
)
|
|
(362,845
|
)
|
|
54,243
|
|
|
112,351
|
|
||||
|
Other noninterest income
|
|
410,155
|
|
|
236,905
|
|
|
822,018
|
|
|
467,028
|
|
||||
|
Total noninterest income
|
|
960,877
|
|
|
106,403
|
|
|
2,031,709
|
|
|
914,266
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
NONINTEREST EXPENSES
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Salaries and employee benefits
|
|
4,486,148
|
|
|
2,236,105
|
|
|
8,981,156
|
|
|
4,536,719
|
|
||||
|
Net occupancy and equipment expense
|
|
1,136,648
|
|
|
574,985
|
|
|
2,155,075
|
|
|
1,118,886
|
|
||||
|
Depository insurance
|
|
150,943
|
|
|
98,323
|
|
|
286,747
|
|
|
194,960
|
|
||||
|
Foreclosed assets
|
|
63,773
|
|
|
47,873
|
|
|
120,431
|
|
|
89,221
|
|
||||
|
Advertising
|
|
184,065
|
|
|
110,803
|
|
|
357,510
|
|
|
221,465
|
|
||||
|
Data processing
|
|
554,612
|
|
|
194,064
|
|
|
895,992
|
|
|
403,777
|
|
||||
|
Professional services
|
|
551,432
|
|
|
333,768
|
|
|
1,006,605
|
|
|
685,866
|
|
||||
|
Amortization of intangible assets
|
|
93,353
|
|
|
40,775
|
|
|
186,706
|
|
|
81,550
|
|
||||
|
Service contracts
|
|
315,611
|
|
|
151,925
|
|
|
601,239
|
|
|
310,995
|
|
||||
|
Other operating expenses
|
|
935,740
|
|
|
551,765
|
|
|
1,832,765
|
|
|
977,469
|
|
||||
|
Total noninterest expenses
|
|
8,472,325
|
|
|
4,340,386
|
|
|
16,424,226
|
|
|
8,620,908
|
|
||||
|
Income before income tax expense
|
|
1,882,697
|
|
|
290,676
|
|
|
3,995,406
|
|
|
992,386
|
|
||||
|
Income tax expense
|
|
691,067
|
|
|
224,574
|
|
|
1,454,913
|
|
|
587,892
|
|
||||
|
Net income
|
|
1,191,630
|
|
|
66,102
|
|
|
2,540,493
|
|
|
404,494
|
|
||||
|
Preferred stock dividends
|
|
270,000
|
|
|
30,000
|
|
|
482,000
|
|
|
60,000
|
|
||||
|
Net income available to common stockholders
|
|
$
|
921,630
|
|
|
$
|
36,102
|
|
|
$
|
2,058,493
|
|
|
$
|
344,494
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
EARNINGS PER COMMON SHARE
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
0.16
|
|
|
$
|
0.01
|
|
|
$
|
0.35
|
|
|
$
|
0.12
|
|
|
Diluted
|
|
0.15
|
|
|
0.01
|
|
|
0.34
|
|
|
0.10
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic
|
|
5,820,342
|
|
|
2,965,783
|
|
|
5,813,915
|
|
|
2,965,783
|
|
||||
|
Diluted
|
|
6,131,820
|
|
|
3,293,279
|
|
|
6,118,530
|
|
|
3,293,299
|
|
||||
|
Dividends per share
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
Unaudited
Three Months Ended June 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
Net income
|
|
$
|
1,191,630
|
|
|
$
|
66,102
|
|
|
|
|
|
|
|
||||
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
||
|
Unrealized holding gains (losses) arising during the period, net of tax expense (benefit) of $76,857 and $(369,404) in 2016 and 2015, respectively
|
|
124,607
|
|
|
(594,955
|
)
|
||
|
|
|
|
|
|
||||
|
Reclassification adjustment for gains included in net income, net of tax expense of $37,278 and $19,857 in 2016 and 2015, respectively
|
|
(60,822
|
)
|
|
(32,398
|
)
|
||
|
|
|
|
|
|
||||
|
Total other comprehensive income (loss)
|
|
63,785
|
|
|
(627,353
|
)
|
||
|
|
|
|
|
|
||||
|
Comprehensive income (loss)
|
|
$
|
1,255,415
|
|
|
$
|
(561,251
|
)
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
|
|
Unaudited
Six Months Ended June 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
Net income
|
|
$
|
2,540,493
|
|
|
$
|
404,494
|
|
|
|
|
|
|
|
||||
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
||
|
Unrealized holding gains (losses) arising during the period, net of tax expense (benefit) of $458,148 and $(55,715) in 2016 and 2015, respectively
|
|
739,315
|
|
|
(89,397
|
)
|
||
|
|
|
|
|
|
||||
|
Reclassification adjustment for gains included in net income, net of tax expense of $68,918 and $19,857 in 2016 and 2015, respectively
|
|
(112,445
|
)
|
|
(32,398
|
)
|
||
|
|
|
|
|
|
||||
|
Total other comprehensive income (loss)
|
|
626,870
|
|
|
(121,795
|
)
|
||
|
|
|
|
|
|
||||
|
Comprehensive income
|
|
$
|
3,167,363
|
|
|
$
|
282,699
|
|
|
|
|
Preferred
Shares |
|
Common
Shares |
|
Preferred
Stock |
|
Common
Stock |
|
Additional
Paid-in Capital |
|
Retained
Earnings |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Total
Stockholders' Equity |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
BALANCE, December 31, 2015
|
|
12,000
|
|
|
5,806,477
|
|
|
$
|
12,000
|
|
|
$
|
5,806,477
|
|
|
$
|
82,616,015
|
|
|
$
|
12,094,488
|
|
|
$
|
(352,121
|
)
|
|
$
|
100,176,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,540,493
|
|
|
—
|
|
|
2,540,493
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
626,870
|
|
|
626,870
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Exercise of stock options
|
|
—
|
|
|
17,818
|
|
|
—
|
|
|
17,818
|
|
|
117,261
|
|
|
—
|
|
|
—
|
|
|
135,079
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Cash dividend on preferred stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(482,000
|
)
|
|
—
|
|
|
(482,000
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Stock compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66,635
|
|
|
—
|
|
|
—
|
|
|
66,635
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
BALANCE, June 30, 2016
|
|
12,000
|
|
|
5,824,295
|
|
|
$
|
12,000
|
|
|
$
|
5,824,295
|
|
|
$
|
82,799,911
|
|
|
$
|
14,152,981
|
|
|
$
|
274,749
|
|
|
$
|
103,063,936
|
|
|
|
|
Unaudited
Six Months Ended June 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
2,540,493
|
|
|
$
|
404,494
|
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
||
|
Depreciation and amortization
|
|
1,063,117
|
|
|
1,056,518
|
|
||
|
Provision for loan losses
|
|
355,976
|
|
|
323,928
|
|
||
|
Stock compensation expense
|
|
66,635
|
|
|
7,314
|
|
||
|
Gains from sale of securities
|
|
(181,363
|
)
|
|
(52,255
|
)
|
||
|
Net gains from sale of loans and other assets
|
|
(419,405
|
)
|
|
(3,317
|
)
|
||
|
Net gains from sale of foreclosed assets
|
|
(54,243
|
)
|
|
(112,351
|
)
|
||
|
Changes in other assets and liabilities:
|
|
|
|
|
|
|
||
|
Accrued interest receivable
|
|
280,727
|
|
|
15,046
|
|
||
|
Accrued interest payable
|
|
4,315
|
|
|
7,333
|
|
||
|
Other assets and liabilities
|
|
5,330,459
|
|
|
(1,681,576
|
)
|
||
|
Net cash provided by (used in) operating activities
|
|
8,986,711
|
|
|
(34,866
|
)
|
||
|
|
|
|
|
|
||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
||
|
Proceeds from security sales, maturities, and paydowns
|
|
29,349,635
|
|
|
17,342,290
|
|
||
|
Purchase of securities
|
|
(5,000,000
|
)
|
|
(3,000,000
|
)
|
||
|
Purchase of restricted investments
|
|
(200
|
)
|
|
(38,000
|
)
|
||
|
Loan originations and principal collections, net
|
|
(45,399,008
|
)
|
|
(27,610,151
|
)
|
||
|
Purchase of bank premises and equipment
|
|
(1,454,765
|
)
|
|
(882,771
|
)
|
||
|
Proceeds from sale of foreclosed assets
|
|
652,364
|
|
|
2,449,806
|
|
||
|
Net cash used in investing activities
|
|
(21,851,974
|
)
|
|
(11,738,826
|
)
|
||
|
|
|
|
|
|
||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
||
|
Net increase in deposits
|
|
30,266,395
|
|
|
27,938,120
|
|
||
|
Net decrease in securities sold under agreements to repurchase
|
|
(1,185,467
|
)
|
|
(7,030,537
|
)
|
||
|
Issuance of common stock
|
|
135,079
|
|
|
—
|
|
||
|
Payment of dividends on preferred stock
|
|
(482,000
|
)
|
|
(60,000
|
)
|
||
|
Proceeds from Federal Home Loan Bank advances and other borrowings
|
|
100,000
|
|
|
—
|
|
||
|
Repayment of Federal Home Loan Bank advances and other borrowings
|
|
(24,196,260
|
)
|
|
(12,000,000
|
)
|
||
|
Net cash provided by financing activities
|
|
4,637,747
|
|
|
8,847,583
|
|
||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
|
(8,227,516
|
)
|
|
(2,926,109
|
)
|
||
|
CASH AND CASH EQUIVALENTS, beginning of year
|
|
79,964,633
|
|
|
46,736,414
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
|
$
|
71,737,117
|
|
|
$
|
43,810,305
|
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
||
|
Cash paid during the period for interest
|
|
$
|
2,075,924
|
|
|
$
|
1,017,193
|
|
|
Cash paid during the period for taxes
|
|
726,528
|
|
|
1,614,979
|
|
||
|
|
|
|
|
|
||||
|
NONCASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|
|
||
|
Change in unrealized losses on securities available for sale
|
|
$
|
(1,016,100
|
)
|
|
$
|
(197,367
|
)
|
|
Acquisition of real estate through foreclosure
|
|
1,296,077
|
|
|
17,960
|
|
||
|
Financed sales of foreclosed assets
|
|
1,120,138
|
|
|
—
|
|
||
|
Calculation of Purchase Price
|
|
||
|
Shares of CSBQ common stock outstanding as of August 31, 2015
|
6,643,341
|
|
|
|
Market price of CSBQ common stock on August 31, 2015
|
$
|
3.85
|
|
|
Estimated fair value of CSBQ common stock (in thousands)
|
25,577
|
|
|
|
Estimated fair value of CSBQ stock options (in thousands)
|
2,858
|
|
|
|
Total consideration (in thousands)
|
$
|
28,435
|
|
|
Allocation of Purchase Price (in thousands)
|
|
||
|
Total consideration above
|
$
|
28,435
|
|
|
Fair value of assets acquired and liabilities assumed:
|
|
|
|
|
Cash and cash equivalents
|
33,502
|
|
|
|
Investment securities available for sale
|
74,254
|
|
|
|
Loans
|
314,827
|
|
|
|
Premises and equipment
|
9,019
|
|
|
|
Bank owned life insurance
|
1,278
|
|
|
|
Core deposit intangible
|
2,750
|
|
|
|
Other real estate owned
|
5,672
|
|
|
|
Prepaid and other assets
|
4,301
|
|
|
|
Deposits
|
(349,462
|
)
|
|
|
Securities sold under agreements to repurchase
|
(17,622
|
)
|
|
|
FHLB advances and other borrowings
|
(42,307
|
)
|
|
|
Payables and other liabilities
|
(11,943
|
)
|
|
|
Total fair value of net assets acquired
|
24,269
|
|
|
|
Goodwill
|
$
|
4,166
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income available to common shareholders
|
|
$
|
921,630
|
|
|
$
|
36,102
|
|
|
$
|
2,058,493
|
|
|
$
|
344,494
|
|
|
Weighted average common shares outstanding
|
|
5,820,342
|
|
|
2,965,783
|
|
|
5,813,915
|
|
|
2,965,783
|
|
||||
|
Effect of dilutive stock options
|
|
311,478
|
|
|
327,496
|
|
|
304,615
|
|
|
327,516
|
|
||||
|
Diluted shares
|
|
6,131,820
|
|
|
3,293,279
|
|
|
6,118,530
|
|
|
3,293,299
|
|
||||
|
Basic earnings per common share
|
|
$
|
0.16
|
|
|
$
|
0.01
|
|
|
$
|
0.35
|
|
|
$
|
0.12
|
|
|
Diluted earnings per common share
|
|
$
|
0.15
|
|
|
$
|
0.01
|
|
|
$
|
0.34
|
|
|
$
|
0.10
|
|
|
|
|
June 30, 2016
|
||||||||||||||
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
|
U.S. Government-sponsored enterprises (GSEs)
|
|
$
|
12,708
|
|
|
$
|
35
|
|
|
$
|
—
|
|
|
$
|
12,743
|
|
|
Municipal securities
|
|
5,176
|
|
|
142
|
|
|
—
|
|
|
5,318
|
|
||||
|
Mortgage-backed securities
|
|
124,545
|
|
|
818
|
|
|
(549
|
)
|
|
124,814
|
|
||||
|
|
|
$
|
142,429
|
|
|
$
|
995
|
|
|
$
|
(549
|
)
|
|
$
|
142,875
|
|
|
|
|
December 31, 2015
|
||||||||||||||
|
|
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
|
U.S. Government-sponsored enterprises (GSEs)
|
|
$
|
22,745
|
|
|
$
|
48
|
|
|
$
|
(50
|
)
|
|
$
|
22,743
|
|
|
Municipal securities
|
|
7,614
|
|
|
52
|
|
|
(17
|
)
|
|
7,649
|
|
||||
|
Mortgage-backed securities
|
|
136,625
|
|
|
375
|
|
|
(979
|
)
|
|
136,021
|
|
||||
|
|
|
$
|
166,984
|
|
|
$
|
475
|
|
|
$
|
(1,046
|
)
|
|
$
|
166,413
|
|
|
|
|
Amortized
Cost
|
|
Fair
Value
|
||||
|
Due in one year or less
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Due from one year to five years
|
|
7,886
|
|
|
7,924
|
|
||
|
Due from five years to ten years
|
|
7,514
|
|
|
7,569
|
|
||
|
Due after ten years
|
|
2,484
|
|
|
2,568
|
|
||
|
|
|
17,884
|
|
|
18,061
|
|
||
|
Mortgage-backed securities
|
|
124,545
|
|
|
124,814
|
|
||
|
|
|
$
|
142,429
|
|
|
$
|
142,875
|
|
|
|
|
As of June 30, 2016
|
||||||||||||||||
|
|
|
Less than 12 Months
|
|
12 Months or Greater
|
|
Total
|
||||||||||||
|
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
||||||
|
Mortgage-backed securities
|
|
38,714
|
|
|
(333
|
)
|
|
12,894
|
|
|
(216
|
)
|
|
51,608
|
|
|
(549
|
)
|
|
|
|
As of December 31, 2015
|
||||||||||||||||||||||
|
|
|
Less than 12 Months
|
|
12 Months or Greater
|
|
Total
|
||||||||||||||||||
|
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
U.S. Government- sponsored enterprises (GSEs)
|
|
$
|
8,464
|
|
|
$
|
(50
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,464
|
|
|
$
|
(50
|
)
|
|
Municipal securities
|
|
2,456
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
2,456
|
|
|
(17
|
)
|
||||||
|
Mortgage-backed securities
|
|
72,641
|
|
|
(470
|
)
|
|
16,325
|
|
|
(509
|
)
|
|
88,966
|
|
|
(979
|
)
|
||||||
|
|
|
$
|
83,561
|
|
|
$
|
(537
|
)
|
|
$
|
16,325
|
|
|
$
|
(509
|
)
|
|
$
|
99,886
|
|
|
$
|
(1,046
|
)
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
|
PCI Loans
|
|
All Other
Loans
|
|
Total
|
|
PCI
Loans
|
|
All Other
Loans
|
|
Total
|
||||||||||||
|
Commercial real estate
|
|
$
|
16,881
|
|
|
$
|
371,509
|
|
|
$
|
388,390
|
|
|
$
|
20,050
|
|
|
$
|
349,727
|
|
|
$
|
369,777
|
|
|
Consumer real estate
|
|
10,165
|
|
|
163,875
|
|
|
174,040
|
|
|
12,764
|
|
|
148,930
|
|
|
161,694
|
|
||||||
|
Construction and land development
|
|
1,998
|
|
|
114,183
|
|
|
116,181
|
|
|
2,695
|
|
|
102,783
|
|
|
105,478
|
|
||||||
|
Commercial and industrial
|
|
1,841
|
|
|
85,559
|
|
|
87,400
|
|
|
2,768
|
|
|
82,183
|
|
|
84,951
|
|
||||||
|
Consumer and other
|
|
—
|
|
|
7,384
|
|
|
7,384
|
|
|
—
|
|
|
5,815
|
|
|
5,815
|
|
||||||
|
Total loans
|
|
30,885
|
|
|
742,510
|
|
|
773,395
|
|
|
38,277
|
|
|
689,438
|
|
|
727,715
|
|
||||||
|
Less: Allowance for loan losses
|
|
—
|
|
|
(4,719
|
)
|
|
(4,719
|
)
|
|
—
|
|
|
(4,354
|
)
|
|
(4,354
|
)
|
||||||
|
Loans, net
|
|
$
|
30,885
|
|
|
$
|
737,791
|
|
|
$
|
768,676
|
|
|
$
|
38,277
|
|
|
$
|
685,084
|
|
|
$
|
723,361
|
|
|
|
|
June 30, 2016
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Performing loans
|
|
$
|
369,579
|
|
|
$
|
161,295
|
|
|
$
|
113,114
|
|
|
$
|
85,062
|
|
|
$
|
7,384
|
|
|
$
|
736,434
|
|
|
Impaired loans
|
|
1,930
|
|
|
2,580
|
|
|
1,069
|
|
|
497
|
|
|
—
|
|
|
6,076
|
|
||||||
|
|
|
371,509
|
|
|
163,875
|
|
|
114,183
|
|
|
85,559
|
|
|
7,384
|
|
|
742,510
|
|
||||||
|
PCI loans
|
|
16,881
|
|
|
10,165
|
|
|
1,998
|
|
|
1,841
|
|
|
—
|
|
|
30,885
|
|
||||||
|
Total
|
|
$
|
388,390
|
|
|
$
|
174,040
|
|
|
$
|
116,181
|
|
|
$
|
87,400
|
|
|
$
|
7,384
|
|
|
$
|
773,395
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Performing loans
|
|
$
|
347,775
|
|
|
$
|
145,289
|
|
|
$
|
101,751
|
|
|
$
|
81,715
|
|
|
$
|
5,815
|
|
|
$
|
682,345
|
|
|
Impaired loans
|
|
1,952
|
|
|
3,641
|
|
|
1,032
|
|
|
468
|
|
|
—
|
|
|
7,093
|
|
||||||
|
|
|
349,727
|
|
|
148,930
|
|
|
102,783
|
|
|
82,183
|
|
|
5,815
|
|
|
689,438
|
|
||||||
|
PCI loans
|
|
20,050
|
|
|
12,764
|
|
|
2,695
|
|
|
2,768
|
|
|
—
|
|
|
38,277
|
|
||||||
|
Total loans
|
|
$
|
369,777
|
|
|
$
|
161,694
|
|
|
$
|
105,478
|
|
|
$
|
84,951
|
|
|
$
|
5,815
|
|
|
$
|
727,715
|
|
|
|
|
June 30, 2016
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and
Other
|
|
Total
|
||||||||||||
|
Performing loans
|
|
$
|
2,071
|
|
|
$
|
1,082
|
|
|
$
|
733
|
|
|
$
|
535
|
|
|
$
|
38
|
|
|
$
|
4,459
|
|
|
Impaired loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
260
|
|
|
—
|
|
|
260
|
|
||||||
|
Total
|
|
$
|
2,071
|
|
|
$
|
1,082
|
|
|
$
|
733
|
|
|
$
|
795
|
|
|
$
|
38
|
|
|
$
|
4,719
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and
Other
|
|
Total
|
||||||||||||
|
Performing loans
|
|
$
|
1,906
|
|
|
$
|
1,015
|
|
|
$
|
627
|
|
|
$
|
519
|
|
|
$
|
29
|
|
|
$
|
4,096
|
|
|
Impaired loans
|
|
—
|
|
|
—
|
|
|
—
|
|
|
258
|
|
|
—
|
|
|
258
|
|
||||||
|
Total
|
|
$
|
1,906
|
|
|
$
|
1,015
|
|
|
$
|
627
|
|
|
$
|
777
|
|
|
$
|
29
|
|
|
$
|
4,354
|
|
|
|
|
June 30, 2016
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real
Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Beginning balance
|
|
$
|
1,906
|
|
|
$
|
1,015
|
|
|
$
|
627
|
|
|
$
|
777
|
|
|
$
|
29
|
|
|
$
|
4,354
|
|
|
Loans charged off
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
(70
|
)
|
|
(137
|
)
|
||||||
|
Recoveries of loans charged off
|
|
24
|
|
|
37
|
|
|
17
|
|
|
40
|
|
|
28
|
|
|
146
|
|
||||||
|
Provision (reallocation) charged to operating expense
|
|
141
|
|
|
97
|
|
|
89
|
|
|
(22
|
)
|
|
51
|
|
|
356
|
|
||||||
|
Ending balance
|
|
$
|
2,071
|
|
|
$
|
1,082
|
|
|
$
|
733
|
|
|
$
|
795
|
|
|
$
|
38
|
|
|
$
|
4,719
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real
Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Beginning balance
|
|
$
|
1,734
|
|
|
$
|
906
|
|
|
$
|
690
|
|
|
$
|
524
|
|
|
$
|
26
|
|
|
$
|
3,880
|
|
|
Loans charged off
|
|
(95
|
)
|
|
(247
|
)
|
|
(50
|
)
|
|
—
|
|
|
(114
|
)
|
|
(506
|
)
|
||||||
|
Recoveries of charge-offs
|
|
—
|
|
|
—
|
|
|
26
|
|
|
19
|
|
|
12
|
|
|
57
|
|
||||||
|
Provision (reallocation) charged to operating expense
|
|
267
|
|
|
356
|
|
|
(39
|
)
|
|
234
|
|
|
105
|
|
|
923
|
|
||||||
|
Ending balance
|
|
$
|
1,906
|
|
|
$
|
1,015
|
|
|
$
|
627
|
|
|
$
|
777
|
|
|
$
|
29
|
|
|
$
|
4,354
|
|
|
|
|
June 30, 2016
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Pass
|
|
$
|
371,117
|
|
|
$
|
162,559
|
|
|
$
|
113,015
|
|
|
$
|
85,059
|
|
|
$
|
7,158
|
|
|
$
|
738,908
|
|
|
Watch
|
|
160
|
|
|
554
|
|
|
91
|
|
|
—
|
|
|
—
|
|
|
805
|
|
||||||
|
Special mention
|
|
107
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
226
|
|
|
333
|
|
||||||
|
Substandard
|
|
125
|
|
|
762
|
|
|
1,077
|
|
|
500
|
|
|
—
|
|
|
2,464
|
|
||||||
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
371,509
|
|
|
$
|
163,875
|
|
|
$
|
114,183
|
|
|
$
|
85,559
|
|
|
$
|
7,384
|
|
|
$
|
742,510
|
|
|
|
|
June 30, 2016
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Pass
|
|
$
|
13,451
|
|
|
$
|
7,748
|
|
|
$
|
1,113
|
|
|
$
|
1,717
|
|
|
$
|
—
|
|
|
$
|
24,029
|
|
|
Watch
|
|
765
|
|
|
1,700
|
|
|
668
|
|
|
37
|
|
|
—
|
|
|
3,170
|
|
||||||
|
Special mention
|
|
1,587
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
1,600
|
|
||||||
|
Substandard
|
|
1,078
|
|
|
717
|
|
|
217
|
|
|
46
|
|
|
—
|
|
|
2,058
|
|
||||||
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
||||||
|
Total
|
|
$
|
16,881
|
|
|
$
|
10,165
|
|
|
$
|
1,998
|
|
|
$
|
1,841
|
|
|
$
|
—
|
|
|
$
|
30,885
|
|
|
Total loans
|
|
$
|
388,390
|
|
|
$
|
174,040
|
|
|
$
|
116,181
|
|
|
$
|
87,400
|
|
|
$
|
7,384
|
|
|
$
|
773,395
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Pass
|
|
$
|
349,030
|
|
|
$
|
146,645
|
|
|
$
|
101,751
|
|
|
$
|
81,683
|
|
|
$
|
5,815
|
|
|
$
|
684,924
|
|
|
Watch
|
|
184
|
|
|
327
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
511
|
|
||||||
|
Special mention
|
|
387
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
419
|
|
||||||
|
Substandard
|
|
126
|
|
|
1,958
|
|
|
1,032
|
|
|
468
|
|
|
—
|
|
|
3,584
|
|
||||||
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
349,727
|
|
|
$
|
148,930
|
|
|
$
|
102,783
|
|
|
$
|
82,183
|
|
|
$
|
5,815
|
|
|
$
|
689,438
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
|
Commercial
Real Estate
|
|
Consumer
Real Estate
|
|
Construction
and Land
Development
|
|
Commercial
and
Industrial
|
|
Consumer
and Other
|
|
Total
|
||||||||||||
|
Pass
|
|
$
|
17,127
|
|
|
$
|
11,635
|
|
|
$
|
1,947
|
|
|
$
|
2,458
|
|
|
$
|
—
|
|
|
$
|
33,167
|
|
|
Watch
|
|
—
|
|
|
260
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
260
|
|
||||||
|
Special mention
|
|
1,975
|
|
|
—
|
|
|
526
|
|
|
221
|
|
|
—
|
|
|
2,722
|
|
||||||
|
Substandard
|
|
948
|
|
|
869
|
|
|
222
|
|
|
89
|
|
|
—
|
|
|
2,128
|
|
||||||
|
Doubtful
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
$
|
20,050
|
|
|
$
|
12,764
|
|
|
$
|
2,695
|
|
|
$
|
2,768
|
|
|
$
|
—
|
|
|
$
|
38,277
|
|
|
Total loans
|
|
$
|
369,777
|
|
|
$
|
161,694
|
|
|
$
|
105,478
|
|
|
$
|
84,951
|
|
|
$
|
5,815
|
|
|
$
|
727,715
|
|
|
|
|
June 30, 2016
|
||||||||||||||||||||||||||
|
|
|
30-89 Days
Past Due and
Accruing
|
|
Past Due 90
Days or More
and Accruing
|
|
Nonaccrual
|
|
Total
Past Due
and NonAccrual
|
|
PCI Loans
|
|
Current
Loans
|
|
Total
Loans
|
||||||||||||||
|
Commercial real estate
|
|
$
|
1,855
|
|
|
$
|
—
|
|
|
$
|
232
|
|
|
$
|
2,087
|
|
|
$
|
16,881
|
|
|
$
|
369,422
|
|
|
$
|
388,390
|
|
|
Consumer real estate
|
|
237
|
|
|
101
|
|
|
333
|
|
|
671
|
|
|
10,165
|
|
|
163,204
|
|
|
174,040
|
|
|||||||
|
Construction and land development
|
|
—
|
|
|
17
|
|
|
1,070
|
|
|
1,087
|
|
|
1,998
|
|
|
113,096
|
|
|
116,181
|
|
|||||||
|
Commercial and industrial
|
|
101
|
|
|
—
|
|
|
452
|
|
|
553
|
|
|
1,841
|
|
|
85,006
|
|
|
87,400
|
|
|||||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,384
|
|
|
7,384
|
|
|||||||
|
Total
|
|
$
|
2,193
|
|
|
$
|
118
|
|
|
$
|
2,087
|
|
|
$
|
4,398
|
|
|
$
|
30,885
|
|
|
$
|
738,112
|
|
|
$
|
773,395
|
|
|
|
|
December 31, 2015
|
||||||||||||||||||||||||||
|
|
|
30-89 Days
Past Due and
Accruing
|
|
Past Due 90
Days or More
and Accruing
|
|
Nonaccrual
|
|
Total
Past Due
and NonAccrual
|
|
PCI
Loans
|
|
Current
Loans
|
|
Total
Loans
|
||||||||||||||
|
Commercial real estate
|
|
$
|
471
|
|
|
$
|
258
|
|
|
$
|
—
|
|
|
$
|
729
|
|
|
$
|
20,050
|
|
|
$
|
348,998
|
|
|
$
|
369,777
|
|
|
Consumer real estate
|
|
581
|
|
|
232
|
|
|
1,351
|
|
|
2,164
|
|
|
12,764
|
|
|
146,766
|
|
|
161,694
|
|
|||||||
|
Construction and land development
|
|
137
|
|
|
—
|
|
|
483
|
|
|
620
|
|
|
2,695
|
|
|
102,163
|
|
|
105,478
|
|
|||||||
|
Commercial and industrial
|
|
207
|
|
|
12
|
|
|
418
|
|
|
637
|
|
|
2,768
|
|
|
81,546
|
|
|
84,951
|
|
|||||||
|
Consumer and other
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
5,803
|
|
|
5,815
|
|
|||||||
|
Total
|
|
$
|
1,408
|
|
|
$
|
502
|
|
|
$
|
2,252
|
|
|
$
|
4,162
|
|
|
$
|
38,277
|
|
|
$
|
685,276
|
|
|
$
|
727,715
|
|
|
|
|
|
|
|
|
|
|
For the six months
|
||||||||||||
|
|
|
At June 30, 2016
|
|
June 30, 2016
|
||||||||||||||||
|
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
||||||||||
|
Impaired loans without a valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial real estate
|
|
$
|
1,930
|
|
|
$
|
1,930
|
|
|
$
|
—
|
|
|
$
|
1,944
|
|
|
$
|
82
|
|
|
Consumer real estate
|
|
2,580
|
|
|
3,135
|
|
|
—
|
|
|
3,302
|
|
|
62
|
|
|||||
|
Construction and land development
|
|
1,069
|
|
|
1,069
|
|
|
—
|
|
|
1,057
|
|
|
3
|
|
|||||
|
Commercial and industrial
|
|
48
|
|
|
—
|
|
|
—
|
|
|
48
|
|
|
1
|
|
|||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
5,627
|
|
|
6,134
|
|
|
—
|
|
|
6,351
|
|
|
148
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Impaired loans with a valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Consumer real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Construction and land development
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial and industrial
|
|
449
|
|
|
569
|
|
|
260
|
|
|
417
|
|
|
63
|
|
|||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
449
|
|
|
569
|
|
|
260
|
|
|
417
|
|
|
63
|
|
|||||
|
Total impaired loans
|
|
$
|
6,076
|
|
|
$
|
6,703
|
|
|
$
|
260
|
|
|
$
|
6,768
|
|
|
$
|
211
|
|
|
|
|
|
|
|
|
|
|
For the year ended
|
||||||||||||
|
|
|
At December 31, 2015
|
|
December 31, 2015
|
||||||||||||||||
|
|
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
||||||||||
|
Impaired loans without a valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial real estate
|
|
$
|
1,952
|
|
|
$
|
1,952
|
|
|
$
|
—
|
|
|
$
|
1,898
|
|
|
$
|
73
|
|
|
Consumer real estate
|
|
3,641
|
|
|
4,341
|
|
|
—
|
|
|
4,003
|
|
|
81
|
|
|||||
|
Construction and land development
|
|
1,033
|
|
|
1,033
|
|
|
—
|
|
|
1,044
|
|
|
26
|
|
|||||
|
Commercial and industrial
|
|
49
|
|
|
49
|
|
|
—
|
|
|
54
|
|
|
3
|
|
|||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
6,675
|
|
|
7,375
|
|
|
—
|
|
|
6,999
|
|
|
183
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Impaired loans with a valuation allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Consumer real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Construction and land development
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Commercial and industrial
|
|
418
|
|
|
418
|
|
|
258
|
|
|
448
|
|
|
—
|
|
|||||
|
Consumer and other
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
418
|
|
|
418
|
|
|
258
|
|
|
448
|
|
|
—
|
|
|||||
|
Total impaired loans
|
|
$
|
7,093
|
|
|
$
|
7,793
|
|
|
$
|
258
|
|
|
$
|
7,447
|
|
|
$
|
183
|
|
|
|
|
|
|
Pre-Modification
Outstanding
Recorded
|
|
Post-Modification
Outstanding
Recorded
|
||||
|
June 30, 2016
|
|
Number of Contracts
|
|
Investment
|
|
Investment
|
||||
|
Construction and land development
|
|
1
|
|
$
|
483
|
|
|
$
|
483
|
|
|
Commercial and industrial
|
|
1
|
|
385
|
|
|
385
|
|
||
|
|
June 30, 2016
|
||
|
Commercial real estate
|
$
|
19,831
|
|
|
Consumer real estate
|
14,062
|
|
|
|
Construction and land development
|
2,853
|
|
|
|
Commercial and industrial
|
2,882
|
|
|
|
Consumer and other
|
—
|
|
|
|
Total loans
|
$
|
39,628
|
|
|
Less remaining purchase discount
|
(8,743
|
)
|
|
|
|
30,885
|
|
|
|
Less: Allowance for loan losses
|
—
|
|
|
|
|
|
|
|
|
Carrying amount, net of allowance
|
$
|
30,885
|
|
|
|
|
Three Months Ended
June 30, 2016 |
|
Three Months Ended
June 30, 2015 |
|
Six Months Ended
June 30, 2016 |
|
Six Months Ended
June 30, 2015 |
||||||||
|
Accretable yield, beginning of period
|
|
$
|
9,606
|
|
|
$
|
7,704
|
|
|
$
|
10,216
|
|
|
$
|
7,983
|
|
|
Additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Accretion income
|
|
(586
|
)
|
|
(331
|
)
|
|
(1,215
|
)
|
|
(724
|
)
|
||||
|
Reclassification to accretable (nonaccretable)
|
|
1,378
|
|
|
(22
|
)
|
|
1,337
|
|
|
55
|
|
||||
|
Other changes, net
|
|
(189
|
)
|
|
(172
|
)
|
|
(129
|
)
|
|
(135
|
)
|
||||
|
Accretable yield
|
|
$
|
10,209
|
|
|
$
|
7,179
|
|
|
$
|
10,209
|
|
|
$
|
7,179
|
|
|
Commitments to extend credit
|
$
|
134.9
|
million
|
|
Standby letters of credit
|
$
|
3.1
|
million
|
|
|
|
Balance as of
June 30, 2016 |
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Other
Unobservable
Inputs
(Level 3)
|
||||||||
|
Debt securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Government-sponsored enterprises (GSEs)
|
|
$
|
12,743
|
|
|
$
|
—
|
|
|
$
|
12,743
|
|
|
$
|
—
|
|
|
Mortgage-backed securities
|
|
124,814
|
|
|
—
|
|
|
124,814
|
|
|
—
|
|
||||
|
Municipal securities
|
|
5,318
|
|
|
—
|
|
|
5,318
|
|
|
—
|
|
||||
|
Total securities available-for-sale
|
|
$
|
142,875
|
|
|
$
|
—
|
|
|
$
|
142,875
|
|
|
$
|
—
|
|
|
|
|
Balance as of
December 31, 2015 |
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Other
Unobservable
Inputs
(Level 3)
|
||||||||
|
Debt securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. Government-sponsored enterprises (GSEs)
|
|
$
|
22,743
|
|
|
$
|
—
|
|
|
$
|
22,743
|
|
|
$
|
—
|
|
|
Mortgage-backed securities:
|
|
136,021
|
|
|
—
|
|
|
136,021
|
|
|
—
|
|
||||
|
Municipal securities
|
|
7,649
|
|
|
—
|
|
|
7,649
|
|
|
—
|
|
||||
|
Total securities available-for-sale
|
|
$
|
166,413
|
|
|
$
|
—
|
|
|
$
|
166,413
|
|
|
$
|
—
|
|
|
|
|
Balance as of
June 30, 2016 |
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Other
Unobservable
Inputs
(Level 3)
|
||||||||
|
Impaired loans
|
|
$
|
189
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
189
|
|
|
Foreclosed assets
|
|
4,936
|
|
|
—
|
|
|
—
|
|
|
4,936
|
|
||||
|
|
|
Balance as of
December 31, 2015 |
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Other
Unobservable
Inputs
(Level 3)
|
||||||||
|
Impaired loans
|
|
$
|
160
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
160
|
|
|
Foreclosed assets
|
|
5,358
|
|
|
—
|
|
|
—
|
|
|
5,358
|
|
||||
|
|
|
Balance as of
June 30, 2016 |
|
Valuation
Technique
|
|
Significant Other
Unobservable Input
|
|
Weighted
Average of
Input
|
|||
|
Impaired loans
|
|
$
|
189
|
|
|
Appraisal
|
|
Appraisal Discounts
|
|
15.0
|
%
|
|
Foreclosed assets
|
|
4,936
|
|
|
Appraisal
|
|
Appraisal Discounts
|
|
24.4
|
%
|
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
|
|
Carrying
Amount
|
|
Estimated
Fair Value
|
|
Carrying
Amount
|
|
Estimated
Fair Value
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
71,737
|
|
|
$
|
71,737
|
|
|
$
|
79,965
|
|
|
$
|
79,965
|
|
|
Securities available for sale
|
|
142,875
|
|
|
142,875
|
|
|
166,413
|
|
|
166,413
|
|
||||
|
Restricted investments
|
|
4,451
|
|
|
4,451
|
|
|
4,451
|
|
|
4,451
|
|
||||
|
Loans, net
|
|
768,676
|
|
|
781,411
|
|
|
723,361
|
|
|
721,338
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noninterest-bearing demand deposits
|
|
145,864
|
|
|
145,864
|
|
|
131,419
|
|
|
131,419
|
|
||||
|
Interest-bearing demand deposits
|
|
153,166
|
|
|
153,166
|
|
|
149,424
|
|
|
149,424
|
|
||||
|
Money Market and Savings deposits
|
|
258,281
|
|
|
258,281
|
|
|
236,901
|
|
|
236,901
|
|
||||
|
Time deposits
|
|
331,438
|
|
|
333,350
|
|
|
340,739
|
|
|
342,873
|
|
||||
|
Securities sold under agreements to repurchase
|
|
26,883
|
|
|
26,883
|
|
|
28,068
|
|
|
28,068
|
|
||||
|
Federal Home Loan Bank advances and other borrowings
|
|
10,091
|
|
|
10,096
|
|
|
34,187
|
|
|
34,169
|
|
||||
|
•
|
Net income available to common shareholders totaled
$0.9 million
or
$0.16
per share during the
second
quarter of
2016
.
|
|
•
|
Annualized return on average assets for the
three and six
months ended
June 30, 2016
equaled
0.48 percent
and
0.51 percent
, respectively, compared to
0.05 percent
and
0.16 percent
in the same periods for
2015
|
|
•
|
Annualized return on average equity for
three and six
months ended
June 30, 2016
equaled
4.64 percent
and
4.99 percent
, respectively, compared to
0.47 percent
and
1.44 percent
in the same periods for
2015
|
|
•
|
Annualized net loan growth was approximately
17.5 percent
in the
second
quarter of
2016
, with the growth coming primarily from increases in commercial and consumer real estate loans.
|
|
•
|
Gain on sale of assets were
$197 thousand
as results from the mortgage unit accelerated while sales on SBA loans decreased during the quarter.
|
|
•
|
Maintained outstanding asset quality with just
0.69 percent
of nonperforming assets to total assets.
|
|
|
|
Three Months Ended June 30, 2016
|
|
Three Months Ended June 30, 2015
|
||||||||||||||||||
|
|
|
Average
|
|
|
|
Yield/
|
|
Average
|
|
|
|
Yield/
|
||||||||||
|
|
|
Balance
|
|
Interest *
|
|
Cost*
|
|
Balance
|
|
Interest *
|
|
Cost*
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans (1)
|
|
$
|
751,425
|
|
|
$
|
9,960
|
|
|
5.32
|
%
|
|
$
|
381,969
|
|
|
$
|
4,677
|
|
|
4.91
|
%
|
|
Investment securities and interest-bearing due from banks (2)
|
|
171,526
|
|
|
678
|
|
|
1.59
|
%
|
|
91,177
|
|
|
364
|
|
|
1.60
|
%
|
||||
|
Federal funds and other
|
|
5,719
|
|
|
50
|
|
|
3.51
|
%
|
|
2,676
|
|
|
28
|
|
|
4.20
|
%
|
||||
|
Total interest-earning assets
|
|
928,670
|
|
|
10,688
|
|
|
4.62
|
%
|
|
475,822
|
|
|
5,069
|
|
|
4.27
|
%
|
||||
|
Noninterest-earning assets
|
|
66,530
|
|
|
|
|
|
|
43,459
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
995,200
|
|
|
|
|
|
|
$
|
519,281
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-bearing demand deposits
|
|
$
|
153,881
|
|
|
$
|
69
|
|
|
0.18
|
%
|
|
$
|
110,401
|
|
|
$
|
39
|
|
|
0.14
|
%
|
|
Money market and savings deposits
|
|
248,401
|
|
|
299
|
|
|
0.48
|
%
|
|
121,856
|
|
|
112
|
|
|
0.37
|
%
|
||||
|
Time deposits
|
|
321,244
|
|
|
645
|
|
|
0.81
|
%
|
|
165,140
|
|
|
347
|
|
|
0.84
|
%
|
||||
|
Total interest-bearing deposits
|
|
723,526
|
|
|
1,013
|
|
|
0.56
|
%
|
|
397,397
|
|
|
498
|
|
|
0.50
|
%
|
||||
|
Securities sold under agreement to repurchase
|
|
19,742
|
|
|
15
|
|
|
0.30
|
%
|
|
5,928
|
|
|
3
|
|
|
0.20
|
%
|
||||
|
Federal Home Loan Bank advances and other borrowings
|
|
11,287
|
|
|
29
|
|
|
1.03
|
%
|
|
1,424
|
|
|
3
|
|
|
0.85
|
%
|
||||
|
Total interest-bearing liabilities
|
|
754,555
|
|
|
1,057
|
|
|
0.56
|
%
|
|
404,749
|
|
|
504
|
|
|
0.50
|
%
|
||||
|
Noninterest-bearing deposits
|
|
132,765
|
|
|
|
|
|
|
56,373
|
|
|
|
|
|
||||||||
|
Other liabilities
|
|
5,261
|
|
|
|
|
|
|
1,491
|
|
|
|
|
|
||||||||
|
Total liabilities
|
|
892,581
|
|
|
|
|
|
|
462,613
|
|
|
|
|
|
||||||||
|
Shareholders’ equity
|
|
102,619
|
|
|
|
|
|
|
56,668
|
|
|
|
|
|
||||||||
|
Total liabilities and stockholders’ equity
|
|
$
|
995,200
|
|
|
|
|
|
|
$
|
519,281
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income, taxable equivalent
|
|
|
|
$
|
9,631
|
|
|
|
|
|
|
$
|
4,565
|
|
|
|
||||||
|
Interest rate spread (3)
|
|
|
|
|
|
4.06
|
%
|
|
|
|
|
|
3.77
|
%
|
||||||||
|
Tax equivalent net interest margin (4)
|
|
|
|
|
|
4.16
|
%
|
|
|
|
|
|
3.85
|
%
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Percentage of average interest-earning assets to average interest-bearing liabilities
|
|
|
|
|
|
123.08
|
%
|
|
|
|
|
|
117.6
|
%
|
||||||||
|
Percentage of average equity to average assets
|
|
|
|
|
|
10.31
|
%
|
|
|
|
|
|
10.91
|
%
|
||||||||
|
* Taxable equivalent basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
Loans include nonaccrual loans. Loan fees included in loan income was
$714 thousand
and
$163 thousand
for the quarters ended
June 2016
and
2015
, respectively. Yields related to loans s exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$6 thousand
for the period ended
June 30, 2016
and
zero
for the period ended
June 30, 2015
.
|
|
(2)
|
Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$13 thousand
for the period ended
June 30, 2016
and
$1 thousand
for the period ended
June 30, 2015
.
|
|
(3)
|
Net interest spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
|
(4)
|
Net interest margin represents net interest income divided by average interest-earning assets.
|
|
|
|
Six Months Ended June 30, 2016
|
|
Six Months Ended June 30, 2015
|
||||||||||||||||||
|
|
|
Average
|
|
|
|
Yield/
|
|
Average
|
|
|
|
Yield/
|
||||||||||
|
|
|
Balance
|
|
Interest *
|
|
Cost*
|
|
Balance
|
|
Interest *
|
|
Cost*
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans (1)
|
|
$
|
743,172
|
|
|
$
|
19,338
|
|
|
5.22
|
%
|
|
$
|
374,133
|
|
|
$
|
9,195
|
|
|
4.93
|
%
|
|
Investment securities and interest-bearing due from banks (2)
|
|
177,257
|
|
|
1,408
|
|
|
1.59
|
%
|
|
96,727
|
|
|
783
|
|
|
1.62
|
%
|
||||
|
Federal funds and other
|
|
7,268
|
|
|
114
|
|
|
3.15
|
%
|
|
2,981
|
|
|
56
|
|
|
3.77
|
%
|
||||
|
Total interest-earning assets
|
|
927,697
|
|
|
20,860
|
|
|
4.51
|
%
|
|
473,841
|
|
|
10,034
|
|
|
4.25
|
%
|
||||
|
Noninterest-earning assets
|
|
70,449
|
|
|
|
|
|
|
|
|
43,841
|
|
|
|
|
|
|
|
||||
|
Total assets
|
|
$
|
998,146
|
|
|
|
|
|
|
|
|
$
|
517,682
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing demand deposits
|
|
$
|
152,210
|
|
|
$
|
135
|
|
|
0.18
|
%
|
|
$
|
107,942
|
|
|
$
|
75
|
|
|
0.14
|
%
|
|
Money market and savings deposits
|
|
245,263
|
|
|
571
|
|
|
0.47
|
%
|
|
121,215
|
|
|
221
|
|
|
0.37
|
%
|
||||
|
Time deposits
|
|
328,013
|
|
|
1,268
|
|
|
0.78
|
%
|
|
169,992
|
|
|
705
|
|
|
0.83
|
%
|
||||
|
Total interest-bearing deposits
|
|
725,486
|
|
|
1,974
|
|
|
0.55
|
%
|
|
399,149
|
|
|
1,001
|
|
|
0.50
|
%
|
||||
|
Securities sold under agreement to repurchase
|
|
20,490
|
|
|
32
|
|
|
0.31
|
%
|
|
5,298
|
|
|
6
|
|
|
0.23
|
%
|
||||
|
Federal Home Loan Bank advances and other borrowings
|
|
17,396
|
|
|
74
|
|
|
0.85
|
%
|
|
782
|
|
|
3
|
|
|
0.77
|
%
|
||||
|
Total interest-bearing liabilities
|
|
763,372
|
|
|
2,080
|
|
|
0.55
|
%
|
|
405,229
|
|
|
1,010
|
|
|
0.50
|
%
|
||||
|
Noninterest-bearing deposits
|
|
128,004
|
|
|
|
|
|
|
|
|
54,401
|
|
|
|
|
|
|
|
||||
|
Other liabilities
|
|
4,711
|
|
|
|
|
|
|
|
|
1,358
|
|
|
|
|
|
|
|
||||
|
Total liabilities
|
|
896,087
|
|
|
|
|
|
|
|
|
460,988
|
|
|
|
|
|
|
|
||||
|
Shareholders’ equity
|
|
102,061
|
|
|
|
|
|
|
|
|
56,693
|
|
|
|
|
|
|
|
||||
|
Total liabilities and stockholders’ equity
|
|
$
|
998,148
|
|
|
|
|
|
|
|
|
$
|
517,681
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net interest income, taxable equivalent
|
|
|
|
|
$
|
18,780
|
|
|
|
|
|
|
|
|
$
|
9,024
|
|
|
|
|
||
|
Interest rate spread (3)
|
|
|
|
|
|
|
|
3.96
|
%
|
|
|
|
|
|
|
|
3.75
|
%
|
||||
|
Tax equivalent net interest margin (4)
|
|
|
|
|
|
|
|
4.06
|
%
|
|
|
|
|
|
|
|
3.84
|
%
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Percentage of average interest-earning assets to average interest-bearing liabilities
|
|
|
|
|
|
|
|
121.53
|
%
|
|
|
|
|
|
|
|
116.9
|
%
|
||||
|
Percentage of average equity to average assets
|
|
|
|
|
|
|
|
10.23
|
%
|
|
|
|
|
|
|
|
10.95
|
%
|
||||
|
* Taxable equivalent basis
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
Loans include and nonaccrual loans. Loan fees included in loan income was
$1.3 million
and
$338 thousand
for the
six
months ended
June 2016
and
2015
, respectively. Yields related to loans s exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$11 thousand
for the
six
months ended
June 30, 2016
and
zero
for the
six
months ended
June 30, 2015
.
|
|
(2)
|
Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$26 thousand
for the
six
months ended
June 30, 2016
and
$2 thousand
for the
six
months ended
June 30, 2015
.
|
|
(3)
|
Net interest spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
|
|
(4)
|
Net interest margin represents net interest income divided by average interest-earning assets.
|
|
|
Three Months Ended June 30,
|
||||||||
|
|
|
2016
|
|
Compared to
|
2015
|
||||
|
|
Increase (decrease) due to
|
||||||||
|
|
|
Rate
|
|
Volume
|
|
Net
|
|||
|
Interest-earning assets:
|
|
|
|
|
|
|
|||
|
Loans (1)
|
|
760
|
|
|
4,523
|
|
|
5,283
|
|
|
Investment securities and interest-bearing due from banks (2)
|
|
(7
|
)
|
|
321
|
|
|
314
|
|
|
Federal funds and other
|
|
(10
|
)
|
|
32
|
|
|
22
|
|
|
Total interest-earning assets
|
|
743
|
|
|
4,876
|
|
|
5,619
|
|
|
|
|
|
|
|
|
|
|||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|||
|
Interest-bearing demand deposits
|
|
15
|
|
|
15
|
|
|
30
|
|
|
Money market and savings deposits
|
|
70
|
|
|
117
|
|
|
187
|
|
|
Time deposits
|
|
(29
|
)
|
|
327
|
|
|
298
|
|
|
Total interest-bearing deposits
|
|
56
|
|
|
459
|
|
|
515
|
|
|
Securities sold under agreement to repurchase
|
|
5
|
|
|
7
|
|
|
12
|
|
|
Federal Home Loan Bank advances and other borrowings
|
|
5
|
|
|
21
|
|
|
26
|
|
|
Total interest-bearing liabilities
|
|
66
|
|
|
487
|
|
|
553
|
|
|
Net interest income
|
|
677
|
|
|
4,389
|
|
|
5,066
|
|
|
(1)
|
Loans include nonaccrual loans.Yields related to loans s exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$6 thousand
for the period ended
June 30, 2016
and
zero
for the period ended
June 30, 2015
.
|
|
(2)
|
Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$13 thousand
for the period ended
June 30, 2016
and
$1 thousand
for the period ended
June 30, 2015
.
|
|
|
Six Months Ended June 30,
|
|||||||||||
|
|
|
2016
|
Compared to
|
2015
|
||||||||
|
|
Increase (decrease) due to
|
|||||||||||
|
|
|
Rate
|
|
|
Days (1)
|
|
|
Volume
|
|
|
Net
|
|
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
||||
|
Loans (2)
|
|
1,070
|
|
|
51
|
|
|
9,022
|
|
|
10,143
|
|
|
Investment securities and interest-bearing due from banks (3)
|
|
(26
|
)
|
|
4
|
|
|
647
|
|
|
625
|
|
|
Federal funds and other
|
|
(22
|
)
|
|
—
|
|
|
80
|
|
|
58
|
|
|
Total interest-earning assets
|
|
1,022
|
|
|
55
|
|
|
9,749
|
|
|
10,826
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing demand deposits
|
|
29
|
|
|
—
|
|
|
31
|
|
|
60
|
|
|
Money market and savings deposits
|
|
121
|
|
|
1
|
|
|
228
|
|
|
350
|
|
|
Time deposits
|
|
(91
|
)
|
|
4
|
|
|
650
|
|
|
563
|
|
|
Total interest-bearing deposits
|
|
159
|
|
|
5
|
|
|
809
|
|
|
973
|
|
|
Securities sold under agreement to repurchase
|
|
9
|
|
|
—
|
|
|
17
|
|
|
26
|
|
|
Federal Home Loan Bank advances and other borrowings
|
|
8
|
|
|
—
|
|
|
63
|
|
|
71
|
|
|
Total interest-bearing liabilities
|
|
176
|
|
|
6
|
|
|
888
|
|
|
1,070
|
|
|
Net interest income
|
|
846
|
|
|
49
|
|
|
8,861
|
|
|
9,756
|
|
|
(1)
|
In the
six
months ended
June 30, 2016
there were 182 days compared to 181 days in the
six
months ended
June 30, 2015
.
|
|
(2)
|
Loans include loans held for sale and nonaccrual loans. Yields related to loans s exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$11 thousand
for the
six
months ended
June 30, 2016
and
zero
for the
six
months ended
June 30, 2015
.
|
|
(3)
|
Yields related to investment securities exempt from income taxes are stated on a taxable-equivalent basis assuming a federal income tax rate of 34.0 percent. The taxable-equivalent adjustment was
$26 thousand
for the
six
months ended
June 30, 2016
and
$2 thousand
for the
six
months ended
June 30, 2015
.
|
|
|
|
Three months ended June 30,
|
||||||
|
(Dollars in thousands)
|
|
2016
|
|
2015
|
||||
|
Service charges and fees on deposit accounts
|
|
$
|
259
|
|
|
$
|
149
|
|
|
Gain (loss) on sale of securities
|
|
98
|
|
|
52
|
|
||
|
Gain (loss) on sale of loans and other assets
|
|
198
|
|
|
31
|
|
||
|
Gain (loss) on sale of foreclosed assets
|
|
(4
|
)
|
|
(363
|
)
|
||
|
Other noninterest income
|
|
410
|
|
|
237
|
|
||
|
Total noninterest income
|
|
$
|
961
|
|
|
$
|
106
|
|
|
|
|
Six months ended June 30,
|
||||||
|
(Dollars in thousands)
|
|
2016
|
|
2015
|
||||
|
Service charges and fees on deposit accounts
|
|
$
|
555
|
|
|
$
|
279
|
|
|
Gain (loss) on sale of securities
|
|
181
|
|
|
52
|
|
||
|
Gain (loss) on sale of loans and other assets
|
|
419
|
|
|
3
|
|
||
|
Gain (loss) on sale of foreclosed assets
|
|
54
|
|
|
112
|
|
||
|
Other noninterest income
|
|
822
|
|
|
467
|
|
||
|
Total noninterest income
|
|
$
|
2,032
|
|
|
$
|
914
|
|
|
|
|
Three months ended June 30,
|
||||||
|
(Dollars in thousands)
|
|
2016
|
|
2015
|
||||
|
Salaries and employee benefits
|
|
$
|
4,486
|
|
|
$
|
2,236
|
|
|
Occupancy expense
|
|
1,137
|
|
|
575
|
|
||
|
Data Processing
|
|
151
|
|
|
98
|
|
||
|
Professional expenses
|
|
64
|
|
|
48
|
|
||
|
Foreclosed asset expense
|
|
184
|
|
|
110
|
|
||
|
Advertising
|
|
554
|
|
|
194
|
|
||
|
Amortization of intangible assets
|
|
551
|
|
|
334
|
|
||
|
Depository insurance
|
|
93
|
|
|
41
|
|
||
|
Service contracts
|
|
316
|
|
|
152
|
|
||
|
Other noninterest expense
|
|
936
|
|
|
552
|
|
||
|
Total noninterest expense
|
|
$
|
8,472
|
|
|
$
|
4,340
|
|
|
|
|
Six months ended June 30,
|
||||||
|
(Dollars in thousands)
|
|
2016
|
|
2015
|
||||
|
Salaries and employee benefits
|
|
$
|
8,981
|
|
|
$
|
4,537
|
|
|
Occupancy expense
|
|
2,155
|
|
|
1,119
|
|
||
|
Data Processing
|
|
287
|
|
|
195
|
|
||
|
Professional expenses
|
|
120
|
|
|
89
|
|
||
|
Foreclosed asset expense
|
|
357
|
|
|
221
|
|
||
|
Advertising
|
|
896
|
|
|
404
|
|
||
|
Amortization of intangible assets
|
|
1,007
|
|
|
686
|
|
||
|
Depository insurance
|
|
187
|
|
|
82
|
|
||
|
Service contracts
|
|
601
|
|
|
311
|
|
||
|
Other noninterest expense
|
|
1,833
|
|
|
977
|
|
||
|
Total noninterest expense
|
|
$
|
16,424
|
|
|
$
|
8,621
|
|
|
|
|
June 30, 2016
|
|||||||||||||||||
|
|
|
Organic
Loans |
|
Purchased
Non-Credit Impaired Loans |
|
Purchased
Credit Impaired Loans |
|
Total Amount
|
|
% of
Gross Total |
|||||||||
|
Commercial real estate-mortgage
|
|
$
|
257,123
|
|
|
$
|
114,386
|
|
|
$
|
16,881
|
|
|
$
|
388,390
|
|
|
50.2
|
%
|
|
Consumer real estate-mortgage
|
|
112,401
|
|
|
51,474
|
|
|
10,165
|
|
|
174,040
|
|
|
22.5
|
%
|
||||
|
Construction and land development
|
|
99,170
|
|
|
15,013
|
|
|
1,998
|
|
|
116,181
|
|
|
15.0
|
%
|
||||
|
Commercial and industrial
|
|
61,157
|
|
|
24,402
|
|
|
1,841
|
|
|
87,400
|
|
|
11.3
|
%
|
||||
|
Consumer and other
|
|
5,431
|
|
|
1,953
|
|
|
—
|
|
|
7,384
|
|
|
1.0
|
%
|
||||
|
Total gross loans receivable, net of deferred fees
|
|
535,282
|
|
|
207,228
|
|
|
30,885
|
|
|
773,395
|
|
|
100.0
|
%
|
||||
|
Allowance for loan and lease losses
|
|
(4,719
|
)
|
|
—
|
|
|
—
|
|
|
(4,719
|
)
|
|
|
|
||||
|
Total loans, net
|
|
$
|
530,563
|
|
|
$
|
207,228
|
|
|
$
|
30,885
|
|
|
$
|
768,676
|
|
|
|
|
|
|
|
December 31, 2015
|
|||||||||||||||||
|
|
|
Organic
Loans |
|
Purchased
Non-Credit Impaired Loans |
|
Purchased
Credit Impaired Loans |
|
Total Amount
|
|
% of
Gross Total |
|||||||||
|
Commercial real estate-mortgage
|
|
$
|
229,203
|
|
|
$
|
120,524
|
|
|
$
|
20,050
|
|
|
$
|
369,777
|
|
|
50.8
|
%
|
|
Consumer real estate-mortgage
|
|
95,233
|
|
|
53,697
|
|
|
12,764
|
|
|
161,694
|
|
|
22.2
|
%
|
||||
|
Construction and land development
|
|
73,028
|
|
|
29,755
|
|
|
2,695
|
|
|
105,478
|
|
|
14.5
|
%
|
||||
|
Commercial and industrial
|
|
53,761
|
|
|
28,422.00
|
|
|
2,768
|
|
|
84,951
|
|
|
11.7
|
%
|
||||
|
Consumer and other
|
|
4,692
|
|
|
1,123.00
|
|
|
—
|
|
|
5,815
|
|
|
0.8
|
%
|
||||
|
Total gross loans receivable, net of deferred fees
|
|
455,917
|
|
|
233,521
|
|
|
38,277
|
|
|
727,715
|
|
|
100.0
|
%
|
||||
|
Allowance for loan and lease losses
|
|
(4,354
|
)
|
|
—
|
|
|
—
|
|
|
(4,354
|
)
|
|
|
|
||||
|
Total loans, net
|
|
$
|
451,563
|
|
|
$
|
233,521
|
|
|
$
|
38,277
|
|
|
$
|
723,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rate Structure for Loans
|
||||||||||||||
|
|
|
|
|
Maturing Over One Year
|
||||||||||||||||||||
|
|
|
One Year
or Less
|
|
One through
Five Years
|
|
Over Five
Years
|
|
Total
|
|
Fixed
Rate
|
|
Floating
Rate
|
||||||||||||
|
Commercial real estate-mortgage
|
|
$
|
38,327
|
|
|
$
|
229,419
|
|
|
$
|
120,644
|
|
|
$
|
388,390
|
|
|
$
|
242,562
|
|
|
$
|
107,501
|
|
|
Consumer real estate-mortgage
|
|
19,927
|
|
|
95,937
|
|
|
58,176
|
|
|
174,040
|
|
|
95,465
|
|
|
58,648
|
|
||||||
|
Construction and land development
|
|
52,779
|
|
|
42,035
|
|
|
21,367
|
|
|
116,181
|
|
|
27,215
|
|
|
36,187
|
|
||||||
|
Commercial and industrial
|
|
29,373
|
|
|
44,569
|
|
|
13,458
|
|
|
87,400
|
|
|
43,015
|
|
|
15,012
|
|
||||||
|
Consumer and other
|
|
4,838
|
|
|
2,476
|
|
|
70
|
|
|
7,384
|
|
|
2,047
|
|
|
499
|
|
||||||
|
Total Loans
|
|
$
|
145,244
|
|
|
$
|
414,436
|
|
|
$
|
213,715
|
|
|
$
|
773,395
|
|
|
$
|
410,304
|
|
|
$
|
217,847
|
|
|
(Dollars in thousands)
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Nonaccrual loans
|
|
$
|
2,087
|
|
|
$
|
2,252
|
|
|
Accruing loans past due 90 days or more (1)
|
|
118
|
|
|
502
|
|
||
|
Total nonperforming loans
|
|
2,205
|
|
|
2,754
|
|
||
|
Foreclosed assets
|
|
4,936
|
|
|
5,358
|
|
||
|
Total nonperforming assets
|
|
$
|
7,141
|
|
|
$
|
8,112
|
|
|
|
|
|
|
|
||||
|
Restructured loans not included above
|
|
$
|
3,591
|
|
|
$
|
3,693
|
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||
|
|
|
Amount
|
|
Percent
|
|
Amount
|
|
Percent
|
||||||
|
Commercial real estate-mortgage
|
|
$
|
2,071
|
|
|
43.9
|
%
|
|
$
|
1,906
|
|
|
43.8
|
%
|
|
Consumer real estate-mortgage
|
|
1,082
|
|
|
22.9
|
%
|
|
1,015
|
|
|
23.3
|
%
|
||
|
Construction and land development
|
|
733
|
|
|
15.5
|
%
|
|
627
|
|
|
14.4
|
%
|
||
|
Commercial and industrial
|
|
795
|
|
|
16.9
|
%
|
|
777
|
|
|
17.8
|
%
|
||
|
Consumer and other
|
|
38
|
|
|
0.8
|
%
|
|
29
|
|
|
0.7
|
%
|
||
|
Total allowance for loan losses
|
|
$
|
4,719
|
|
|
100.0
|
%
|
|
$
|
4,354
|
|
|
100.0
|
%
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Balance at beginning of period
|
|
$
|
4,354
|
|
|
$
|
3,880
|
|
|
Provision for loan losses
|
|
356
|
|
|
923
|
|
||
|
Charged-off loans:
|
|
|
|
|
|
|
||
|
Commercial real estate-mortgage
|
|
—
|
|
|
(95
|
)
|
||
|
Consumer real estate-mortgage
|
|
(67
|
)
|
|
(247
|
)
|
||
|
Construction and land development
|
|
—
|
|
|
(50
|
)
|
||
|
Commercial and industrial
|
|
—
|
|
|
—
|
|
||
|
Consumer and other
|
|
(70
|
)
|
|
(114
|
)
|
||
|
Total charged-off loans
|
|
(137
|
)
|
|
(506
|
)
|
||
|
Recoveries of previously charged-off loans:
|
|
|
|
|
|
|
||
|
Commercial real estate-mortgage
|
|
24
|
|
|
—
|
|
||
|
Consumer real estate-mortgage
|
|
37
|
|
|
—
|
|
||
|
Construction and land development
|
|
17
|
|
|
26
|
|
||
|
Commercial and industrial
|
|
40
|
|
|
19
|
|
||
|
Consumer and other
|
|
28
|
|
|
12
|
|
||
|
Total recoveries of previously charged-off loans
|
|
146
|
|
|
57
|
|
||
|
Net charge-offs
|
|
9
|
|
|
(449
|
)
|
||
|
Balance at end of period
|
|
$
|
4,719
|
|
|
$
|
4,354
|
|
|
|
|
|
|
|
||||
|
Ratio of allowance for loan losses to total loans outstanding at end of period
|
|
0.61
|
%
|
|
0.60
|
%
|
||
|
Ratio of net charge-offs to average loans outstanding for the period
|
|
—
|
%
|
|
(0.09
|
)%
|
||
|
Book Value of Investment Securities
|
|
|
|
|
||||
|
(in thousands)
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
U.S. Government agencies
|
|
$
|
12,708
|
|
|
$
|
22,745
|
|
|
State and political subdivisions
|
|
5,176
|
|
|
7,614
|
|
||
|
Mortgage-backed securities
|
|
124,545
|
|
|
136,625
|
|
||
|
Total securities
|
|
$
|
142,429
|
|
|
$
|
166,984
|
|
|
Contractual Maturity of Investment Securities
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Maturity By Years
|
||||||||||||||||||
|
|
|
1 or Less
|
|
1 to 5
|
|
5 to 10
|
|
Over 10
|
|
Total
|
||||||||||
|
Available for Sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
U.S. Government agencies
|
|
$
|
—
|
|
|
$
|
7,263
|
|
|
$
|
5,445
|
|
|
$
|
—
|
|
|
$
|
12,708
|
|
|
State and political subdivisions
|
|
220
|
|
|
404
|
|
|
903
|
|
|
3,649
|
|
|
5,176
|
|
|||||
|
Mortgage-backed securities
|
|
—
|
|
|
3,071
|
|
|
30,433
|
|
|
91,041
|
|
|
124,545
|
|
|||||
|
Total securities available for sale
|
|
$
|
220
|
|
|
$
|
10,738
|
|
|
$
|
36,781
|
|
|
$
|
94,690
|
|
|
$
|
142,429
|
|
|
Weighted average yield
(1)
|
|
1.38
|
%
|
|
1.63
|
%
|
|
1.70
|
%
|
|
1.73
|
%
|
|
1.72
|
%
|
|||||
|
Remaining maturity:
(Dollars in thousands)
|
June 30,
2016 |
||
|
Three months or less
|
$
|
71,460
|
|
|
Three to six months
|
29,309
|
|
|
|
Six to twelve months
|
55,327
|
|
|
|
More than twelve months
|
89,241
|
|
|
|
Total
|
$
|
245,337
|
|
|
31.1
|
Certification pursuant to Rule 13a-14(a)/15d-14(a)
|
|
31.2
|
Certification pursuant to Rule 13a-14(a)/15d-14(a)
|
|
32.1
|
Certification pursuant to 18 USC Section 1350 – Sarbanes-Oxley Act of 2002
|
|
32.2
|
Certification pursuant to 18 USC Section 1350 – Sarbanes-Oxley Act of 2002
|
|
101
|
Interactive Data Files
|
|
|
|
SmartFinancial, Inc.
|
|
|
|
|
|
|
|
Date:
|
August 12, 2016
|
|
/s/ William Y. Carroll, Jr.
|
|
|
|
|
William Y. Carroll, Jr.
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
(principal executive officer)
|
|
|
|
|
|
|
Date:
|
August 12, 2016
|
|
/s/ Christopher Bryan Johnson
|
|
|
|
|
Christopher Bryan Johnson
|
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
(principal financial officer 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 |
|---|