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 PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2018
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM
TO
.
|
|
CALIFORNIA
|
|
91-2112732
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
2126 Inyo Street, Fresno, California
|
|
93721
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
o
|
Accelerated filer
x
|
Non-accelerated filer
o
|
|
Small reporting company
o
|
|
Emerging growth company
o
|
|
PART I. Financial Information
|
|
||
|
|
|
|
|
|
|
Item 1. Financial Statements
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
PART II. Other Information
|
|
||
|
|
Item 1.
|
||
|
|
Item 1A.
|
||
|
|
Item 2.
|
||
|
|
Item 3.
|
||
|
|
Item 4.
|
||
|
|
Item 5.
|
||
|
|
Item 6.
|
||
|
|
|
|
|
|
(in thousands except shares)
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Assets
|
|
|
|
||||
|
Cash and non-interest bearing deposits in other banks
|
$
|
29,939
|
|
|
$
|
35,237
|
|
|
Due from Federal Reserve Bank ("FRB")
|
161,189
|
|
|
72,697
|
|
||
|
Cash and cash equivalents
|
191,128
|
|
|
107,934
|
|
||
|
Investment securities (at fair value)
|
|
|
|
||||
|
Available for sale ("AFS") securities
|
56,724
|
|
|
41,985
|
|
||
|
Marketable equity securities
|
3,659
|
|
|
3,737
|
|
||
|
Total investment securities
|
60,383
|
|
|
45,722
|
|
||
|
Loans
|
573,996
|
|
|
601,351
|
|
||
|
Unearned fees and unamortized loan origination costs, net
|
355
|
|
|
1,039
|
|
||
|
Allowance for credit losses
|
(8,425
|
)
|
|
(9,267
|
)
|
||
|
Net loans
|
565,926
|
|
|
593,123
|
|
||
|
Accrued interest receivable
|
8,392
|
|
|
6,526
|
|
||
|
Premises and equipment – net
|
10,041
|
|
|
10,165
|
|
||
|
Other real estate owned
|
5,745
|
|
|
5,745
|
|
||
|
Goodwill
|
4,488
|
|
|
4,488
|
|
||
|
Cash surrender value of life insurance
|
19,803
|
|
|
19,752
|
|
||
|
Investment in limited partnerships
|
1,592
|
|
|
1,601
|
|
||
|
Deferred tax assets - net
|
2,616
|
|
|
2,389
|
|
||
|
Other assets
|
9,354
|
|
|
8,391
|
|
||
|
Total assets
|
$
|
879,468
|
|
|
$
|
805,836
|
|
|
|
|
|
|
||||
|
Liabilities & Shareholders' Equity
|
|
|
|
|
|
||
|
Liabilities
|
|
|
|
|
|
||
|
Deposits
|
|
|
|
|
|
||
|
Noninterest bearing
|
$
|
281,686
|
|
|
$
|
307,299
|
|
|
Interest bearing
|
475,277
|
|
|
380,394
|
|
||
|
Total deposits
|
756,963
|
|
|
687,693
|
|
||
|
|
|
|
|
||||
|
Accrued interest payable
|
43
|
|
|
44
|
|
||
|
Accounts payable and other liabilities
|
7,121
|
|
|
7,017
|
|
||
|
Junior subordinated debentures (at fair value)
|
10,125
|
|
|
9,730
|
|
||
|
Total liabilities
|
774,252
|
|
|
704,484
|
|
||
|
|
|
|
|
||||
|
Shareholders' Equity
|
|
|
|
|
|
||
|
Common stock, no par value 20,000,000 shares authorized, 16,901,618 issued and outstanding at June 30, 2018, and 16,885,615 at December 31, 2017
|
58,309
|
|
|
57,880
|
|
||
|
Retained earnings
|
46,025
|
|
|
44,182
|
|
||
|
Accumulated other comprehensive income (loss)
|
882
|
|
|
(710
|
)
|
||
|
Total shareholders' equity
|
105,216
|
|
|
101,352
|
|
||
|
Total liabilities and shareholders' equity
|
$
|
879,468
|
|
|
$
|
805,836
|
|
|
|
Quarter Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
(In thousands except shares and EPS)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Interest Income:
|
|
|
|
|
|
|
|
||||||||
|
Loans, including fees
|
$
|
7,491
|
|
|
$
|
7,579
|
|
|
$
|
15,717
|
|
|
$
|
14,804
|
|
|
Investment securities – AFS – taxable
|
265
|
|
|
229
|
|
|
457
|
|
|
453
|
|
||||
|
Interest on deposits in FRB
|
681
|
|
|
301
|
|
|
1,065
|
|
|
484
|
|
||||
|
Interest on deposits in other banks
|
—
|
|
|
1
|
|
|
—
|
|
|
2
|
|
||||
|
Total interest income
|
8,437
|
|
|
8,110
|
|
|
17,239
|
|
|
15,743
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Expense:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest on deposits
|
550
|
|
|
364
|
|
|
937
|
|
|
700
|
|
||||
|
Interest on other borrowings
|
109
|
|
|
74
|
|
|
199
|
|
|
143
|
|
||||
|
Total interest expense
|
659
|
|
|
438
|
|
|
1,136
|
|
|
843
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net Interest Income
|
7,778
|
|
|
7,672
|
|
|
16,103
|
|
|
14,900
|
|
||||
|
Recovery of Provision for Credit Losses
|
(1,136
|
)
|
|
(52
|
)
|
|
(1,325
|
)
|
|
(31
|
)
|
||||
|
Net Interest Income after Recovery of Provision for Credit Losses
|
8,914
|
|
|
7,724
|
|
|
17,428
|
|
|
14,931
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest Income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Customer service fees
|
1,020
|
|
|
997
|
|
|
1,971
|
|
|
1,938
|
|
||||
|
Increase in cash surrender value of bank-owned life insurance
|
132
|
|
|
134
|
|
|
257
|
|
|
266
|
|
||||
|
Loss on marketable equity securities
|
(18
|
)
|
|
—
|
|
|
(78
|
)
|
|
—
|
|
||||
|
Gain on proceeds from bank-owned life insurance
|
—
|
|
|
—
|
|
|
171
|
|
|
—
|
|
||||
|
Loss on fair value of financial liability
|
(192
|
)
|
|
(264
|
)
|
|
(661
|
)
|
|
(601
|
)
|
||||
|
Gain on sale of assets
|
29
|
|
|
—
|
|
|
29
|
|
|
—
|
|
||||
|
Other
|
198
|
|
|
199
|
|
|
403
|
|
|
372
|
|
||||
|
Total noninterest income
|
1,169
|
|
|
1,066
|
|
|
2,092
|
|
|
1,975
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Noninterest Expense:
|
|
|
|
|
|
|
|
||||||||
|
Salaries and employee benefits
|
3,010
|
|
|
2,586
|
|
|
5,971
|
|
|
5,571
|
|
||||
|
Occupancy expense
|
1,117
|
|
|
1,043
|
|
|
2,135
|
|
|
2,058
|
|
||||
|
Data processing
|
38
|
|
|
25
|
|
|
90
|
|
|
52
|
|
||||
|
Professional fees
|
392
|
|
|
345
|
|
|
727
|
|
|
600
|
|
||||
|
Regulatory assessments
|
78
|
|
|
133
|
|
|
161
|
|
|
269
|
|
||||
|
Director fees
|
81
|
|
|
75
|
|
|
162
|
|
|
143
|
|
||||
|
Correspondent bank service charges
|
17
|
|
|
19
|
|
|
34
|
|
|
37
|
|
||||
|
Loss on California tax credit partnership
|
5
|
|
|
10
|
|
|
9
|
|
|
119
|
|
||||
|
Net cost (gain) on operation and sale of OREO
|
49
|
|
|
(309
|
)
|
|
100
|
|
|
(277
|
)
|
||||
|
Other
|
531
|
|
|
680
|
|
|
929
|
|
|
1,226
|
|
||||
|
Total noninterest expense
|
5,318
|
|
|
4,607
|
|
|
10,318
|
|
|
9,798
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income Before Provision for Taxes
|
4,765
|
|
|
4,183
|
|
|
9,202
|
|
|
7,108
|
|
||||
|
Provision for Taxes on Income
|
1,373
|
|
|
1,691
|
|
|
2,653
|
|
|
2,845
|
|
||||
|
Net Income
|
$
|
3,392
|
|
|
$
|
2,492
|
|
|
$
|
6,549
|
|
|
$
|
4,263
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Income per common share
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.20
|
|
|
$
|
0.15
|
|
|
$
|
0.39
|
|
|
$
|
0.25
|
|
|
Diluted
|
$
|
0.20
|
|
|
$
|
0.15
|
|
|
$
|
0.39
|
|
|
$
|
0.25
|
|
|
Shares on which net income per common shares were based
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
16,899,968
|
|
|
16,875,336
|
|
|
16,895,135
|
|
|
16,792,083
|
|
||||
|
Diluted
|
16,957,282
|
|
|
16,894,373
|
|
|
16,935,911
|
|
|
16,808,733
|
|
||||
|
(In thousands)
|
Three Months Ended
June 30, 2018 |
|
Three Months Ended
June 30, 2017 |
|
Six Months Ended
June 30, 2018 |
|
Six Months Ended
June 30, 2017 |
||||||||
|
Net Income
|
$
|
3,392
|
|
|
$
|
2,492
|
|
|
$
|
6,549
|
|
|
$
|
4,263
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized holdings (loss) gain on securities
|
(171
|
)
|
|
267
|
|
|
(428
|
)
|
|
355
|
|
||||
|
Unrealized gains on unrecognized post-retirement costs
|
18
|
|
|
13
|
|
|
27
|
|
|
26
|
|
||||
|
Unrealized (loss) gain on TRUPs
|
(272
|
)
|
|
—
|
|
|
295
|
|
|
—
|
|
||||
|
Other comprehensive income (loss), before tax
|
(425
|
)
|
|
280
|
|
|
(106
|
)
|
|
381
|
|
||||
|
Tax benefit (expense) related to securities
|
46
|
|
|
(107
|
)
|
|
128
|
|
|
(142
|
)
|
||||
|
Tax expense related to unrecognized post-retirement costs
|
(5
|
)
|
|
(6
|
)
|
|
(8
|
)
|
|
(11
|
)
|
||||
|
Tax benefit (expense) related to TRUPs
|
80
|
|
|
—
|
|
|
(88
|
)
|
|
—
|
|
||||
|
Total other comprehensive income (loss)
|
(304
|
)
|
|
167
|
|
|
(74
|
)
|
|
228
|
|
||||
|
Comprehensive Income
|
$
|
3,088
|
|
|
$
|
2,659
|
|
|
$
|
6,475
|
|
|
$
|
4,491
|
|
|
|
Common stock
|
|
|
|
|
|
|
|||||||||||
|
(In thousands except shares)
|
Number of Shares
|
|
Amount
|
|
Retained Earnings
|
|
Accumulated Other Comprehensive (Loss) Gain
|
|
Total
|
|||||||||
|
|
|
|
|
|||||||||||||||
|
Balance December 31, 2016 (1)
|
16,705,594
|
|
|
$
|
56,557
|
|
|
$
|
40,701
|
|
|
$
|
(604
|
)
|
|
$
|
96,654
|
|
|
(1) Excludes 12,015 unvested restricted shares
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
228
|
|
|
228
|
|
||||
|
Common stock dividends
|
167,082
|
|
|
1,221
|
|
|
(1,221
|
)
|
|
|
|
|
—
|
|
||||
|
Dividends on common stock ($0.05 per share)
|
|
|
|
|
(845
|
)
|
|
|
|
(845
|
)
|
|||||||
|
Dividends payable ($0.05 per share)
|
|
|
|
|
(845
|
)
|
|
|
|
(845
|
)
|
|||||||
|
Stock options exercised
|
2,514
|
|
|
6
|
|
|
|
|
|
|
6
|
|
||||||
|
Stock-based compensation expense
|
|
|
|
60
|
|
|
|
|
|
|
|
|
60
|
|
||||
|
Net income
|
|
|
|
|
|
|
4,263
|
|
|
|
|
|
4,263
|
|
||||
|
Balance June 30, 2017 (2)
|
16,875,190
|
|
|
$
|
57,844
|
|
|
$
|
42,053
|
|
|
$
|
(376
|
)
|
|
$
|
99,521
|
|
|
(2) Excludes 9,011 unvested restricted shares
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
(221
|
)
|
|
(221
|
)
|
||||
|
Reclassification of income tax effects from accumulated other comprehensive income
|
|
|
|
|
113
|
|
|
(113
|
)
|
|
—
|
|
||||||
|
Dividends on common stock ($0.07 per share)
|
|
|
|
|
(1,180
|
)
|
|
|
|
(1,180
|
)
|
|||||||
|
Dividends payable
($0.07 per share)
|
|
|
|
|
(1,182
|
)
|
|
|
|
(1,182
|
)
|
|||||||
|
Restricted stock units released
|
10,425
|
|
|
|
|
|
|
|
|
|
—
|
|
||||||
|
Stock-based compensation expense
|
|
|
|
36
|
|
|
|
|
|
|
|
36
|
|
|||||
|
Net income
|
|
|
|
|
|
|
4,378
|
|
|
|
|
|
4,378
|
|
||||
|
Balance December 31, 2017 (3)
|
16,885,615
|
|
|
$
|
57,880
|
|
|
$
|
44,182
|
|
|
$
|
(710
|
)
|
|
$
|
101,352
|
|
|
(3) Excludes 46,511 unvested restricted shares
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
(74
|
)
|
|
(74
|
)
|
||||
|
Adoption of ASU 2016-01: reclassification of TRUPS to accumulated other comprehensive income
|
|
|
|
|
(1,482
|
)
|
|
1,482
|
|
|
—
|
|
||||||
|
Adoption of ASU 2016-01: recognition of previously unrealized losses within marketable equity securities
|
|
|
|
|
(184
|
)
|
|
184
|
|
|
—
|
|
||||||
|
Dividends on common stock ($0.09 per share)
|
|
|
|
|
(1,520
|
)
|
|
|
|
(1,520
|
)
|
|||||||
|
Dividends payable ($0.09 per share)
|
|
|
|
|
(1,520
|
)
|
|
|
|
(1,520
|
)
|
|||||||
|
Restricted stock units released
|
16,003
|
|
|
|
|
|
|
|
|
—
|
|
|||||||
|
Stock-based compensation expense
|
|
|
|
429
|
|
|
|
|
|
|
|
|
429
|
|
||||
|
Net income
|
|
|
|
|
|
|
6,549
|
|
|
|
|
|
6,549
|
|
||||
|
Balance June 30, 2018 (4)
|
16,901,618
|
|
|
$
|
58,309
|
|
|
$
|
46,025
|
|
|
$
|
882
|
|
|
$
|
105,216
|
|
|
(4) Excludes 78,508 unvested restricted shares
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Six months ended June 30,
|
||||||
|
(In thousands)
|
2018
|
|
2017
|
||||
|
Cash Flows From Operating Activities:
|
|
|
|
||||
|
Net Income
|
$
|
6,549
|
|
|
$
|
4,263
|
|
|
Adjustments to reconcile net income: to cash provided by operating activities:
|
|
|
|
|
|
||
|
Recovery of provision for credit losses
|
(1,325
|
)
|
|
(31
|
)
|
||
|
Depreciation and amortization
|
666
|
|
|
654
|
|
||
|
Amortization of investment securities
|
261
|
|
|
278
|
|
||
|
Accretion of investment securities
|
(3
|
)
|
|
(4
|
)
|
||
|
Increase in accrued interest receivable
|
(1,866
|
)
|
|
(1,191
|
)
|
||
|
Decrease in accrued interest payable
|
(1
|
)
|
|
(43
|
)
|
||
|
Decrease in accounts payable and accrued liabilities
|
(1,401
|
)
|
|
(398
|
)
|
||
|
Decrease in unearned fees and unamortized loan origination costs, net
|
684
|
|
|
152
|
|
||
|
Increase in income taxes receivable
|
(1,204
|
)
|
|
(1,319
|
)
|
||
|
Unrealized loss on marketable equity securities
|
78
|
|
|
—
|
|
||
|
Stock-based compensation expense
|
429
|
|
|
60
|
|
||
|
Provision for deferred income taxes
|
(108
|
)
|
|
(247
|
)
|
||
|
Gain on sale of other real estate owned
|
—
|
|
|
(336
|
)
|
||
|
Gain on bank owned life insurance
|
(171
|
)
|
|
—
|
|
||
|
Increase in cash surrender value of bank-owned life insurance
|
(257
|
)
|
|
(266
|
)
|
||
|
Loss on fair value option of financial liabilities
|
661
|
|
|
601
|
|
||
|
Loss on tax credit limited partnership interest
|
9
|
|
|
119
|
|
||
|
Gain on sale of premises and equipment
|
(29
|
)
|
|
—
|
|
||
|
Net increase in other assets
|
(28
|
)
|
|
(42
|
)
|
||
|
Net cash provided by operating activities
|
2,944
|
|
|
2,250
|
|
||
|
|
|
|
|
||||
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
||
|
Net increase in interest-bearing deposits with banks
|
—
|
|
|
(2
|
)
|
||
|
Purchase of correspondent bank stock
|
(10
|
)
|
|
(495
|
)
|
||
|
Purchases of available-for-sale securities
|
(19,860
|
)
|
|
—
|
|
||
|
Principal payments of available-for-sale securities
|
4,698
|
|
|
4,112
|
|
||
|
Net decrease in loans
|
27,839
|
|
|
2,654
|
|
||
|
Cash proceeds from sales of other real estate owned
|
—
|
|
|
1,062
|
|
||
|
Investment in limited partnership
|
—
|
|
|
(1,028
|
)
|
||
|
Proceeds from bank owned life insurance
|
376
|
|
|
—
|
|
||
|
Capital expenditures of premises and equipment
|
(542
|
)
|
|
(919
|
)
|
||
|
Net cash provided by investing activities
|
12,501
|
|
|
5,384
|
|
||
|
|
|
|
|
||||
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
||
|
Net increase in demand deposits and savings accounts
|
67,299
|
|
|
24,885
|
|
||
|
Net increase (decrease) in time deposits
|
1,970
|
|
|
(35,203
|
)
|
||
|
Proceeds from exercise of stock options
|
—
|
|
|
6
|
|
||
|
Dividends on common stock
|
(1,520
|
)
|
|
(846
|
)
|
||
|
Net cash provided by (used in) financing activities
|
67,749
|
|
|
(11,158
|
)
|
||
|
|
|
|
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
83,194
|
|
|
(3,524
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
107,934
|
|
|
113,032
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
191,128
|
|
|
$
|
109,508
|
|
|
1.
|
Organization and Summary of Significant Accounting and Reporting Policies
|
|
2.
|
Investment Securities
|
|
(in 000's)
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value (Carrying Amount)
|
||||||||
|
June 30, 2018
|
|
|
|
||||||||||||
|
Securities available for sale:
|
|
|
|
||||||||||||
|
U.S. Government agencies
|
$
|
30,327
|
|
|
$
|
182
|
|
|
$
|
(158
|
)
|
|
$
|
30,351
|
|
|
U.S. Government sponsored entities & agencies collateralized by mortgage obligations
|
26,914
|
|
|
37
|
|
|
(578
|
)
|
|
26,373
|
|
||||
|
Total securities available for sale
|
$
|
57,241
|
|
|
$
|
219
|
|
|
$
|
(736
|
)
|
|
$
|
56,724
|
|
|
(in 000's)
|
Amortized Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value (Carrying Amount)
|
||||||||
|
December 31, 2017
|
|
|
|
||||||||||||
|
Securities available for sale:
|
|
|
|
||||||||||||
|
U.S. Government agencies
|
$
|
19,683
|
|
|
$
|
312
|
|
|
$
|
(41
|
)
|
|
$
|
19,954
|
|
|
U.S. Government sponsored entities & agencies collateralized by mortgage obligations
|
22,391
|
|
|
56
|
|
|
(416
|
)
|
|
22,031
|
|
||||
|
Total securities available for sale
|
$
|
42,074
|
|
|
$
|
368
|
|
|
$
|
(457
|
)
|
|
$
|
41,985
|
|
|
|
June 30, 2018
|
||||||
|
|
Amortized Cost
|
|
Fair Value (Carrying Amount)
|
||||
|
(in 000's)
|
|
||||||
|
Due in one year or less
|
$
|
—
|
|
|
$
|
—
|
|
|
Due after one year through five years
|
—
|
|
|
—
|
|
||
|
Due after five years through ten years
|
6,045
|
|
|
6,031
|
|
||
|
Due after ten years
|
24,282
|
|
|
24,320
|
|
||
|
Collateralized mortgage obligations
|
26,914
|
|
|
26,373
|
|
||
|
|
$
|
57,241
|
|
|
$
|
56,724
|
|
|
(in 000's)
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
||||||||||||||||||
|
June 30, 2018
|
Fair Value (Carrying Amount)
|
|
Unrealized Losses
|
|
Fair Value (Carrying Amount)
|
|
Unrealized Losses
|
|
Fair Value (Carrying Amount)
|
|
Unrealized Losses
|
||||||||||||
|
Securities available for sale:
|
|
|
|
|
|
||||||||||||||||||
|
U.S. Government agencies
|
$
|
12,673
|
|
|
$
|
(55
|
)
|
|
7,464
|
|
|
(103
|
)
|
|
$
|
20,137
|
|
|
$
|
(158
|
)
|
||
|
U.S. Government sponsored entities & agencies collateralized by mortgage obligations
|
7,188
|
|
|
(204
|
)
|
|
12,134
|
|
|
(374
|
)
|
|
19,322
|
|
|
(578
|
)
|
||||||
|
Total impaired securities
|
$
|
19,861
|
|
|
$
|
(259
|
)
|
|
$
|
19,598
|
|
|
$
|
(477
|
)
|
|
$
|
39,459
|
|
|
$
|
(736
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
U.S. Government agencies
|
$
|
1,728
|
|
|
$
|
(3
|
)
|
|
$
|
6,625
|
|
|
$
|
(38
|
)
|
|
$
|
8,353
|
|
|
$
|
(41
|
)
|
|
U.S. Government sponsored entities & agencies collateralized by mortgage obligations
|
7,483
|
|
|
(154
|
)
|
|
13,583
|
|
|
(262
|
)
|
|
21,066
|
|
|
(416
|
)
|
||||||
|
Total impaired securities
|
$
|
9,211
|
|
|
$
|
(157
|
)
|
|
$
|
20,208
|
|
|
$
|
(300
|
)
|
|
$
|
29,419
|
|
|
$
|
(457
|
)
|
|
3.
|
Loans
|
|
(in 000's)
|
June 30, 2018
|
|
|
December 31, 2017
|
|
||
|
Commercial and Business Loans
|
$
|
57,047
|
|
|
$
|
46,065
|
|
|
Government Program Loans
|
908
|
|
|
961
|
|
||
|
Total Commercial and Industrial
|
57,955
|
|
|
47,026
|
|
||
|
Real Estate – Mortgage:
|
|
|
|
|
|
||
|
Commercial Real Estate
|
212,513
|
|
|
221,032
|
|
||
|
Residential Mortgages
|
70,512
|
|
|
84,804
|
|
||
|
Home Improvement and Home Equity loans
|
386
|
|
|
457
|
|
||
|
Total Real Estate Mortgage
|
283,411
|
|
|
306,293
|
|
||
|
Real Estate Construction and Development
|
108,571
|
|
|
122,970
|
|
||
|
Agricultural
|
56,662
|
|
|
59,481
|
|
||
|
Installment and Student Loans
|
67,397
|
|
|
65,581
|
|
||
|
Total Loans
|
$
|
573,996
|
|
|
$
|
601,351
|
|
|
•
|
Commercial real estate mortgage loans comprise the largest segment of this loan category and are available on all types of income producing and non-income producing commercial properties, including: office buildings, shopping centers; apartments and motels; owner occupied buildings; manufacturing facilities and more. Commercial real estate mortgage loans can also be used to refinance existing debt. Commercial real estate loans are made under the premise that the loan will be repaid from the borrower's business operations, rental income associated with the real property, or personal assets.
|
|
•
|
Residential mortgage loans are provided to individuals to finance or refinance single-family residences. Residential mortgages are not a primary business line offered by the Company, and a majority are conventional mortgages that were purchased as a pool.
|
|
•
|
Home Improvement and Home Equity loans comprise a relatively small portion of total real estate mortgage loans. Home equity loans are generally secured by junior trust deeds, but may be secured by 1
st
trust deeds.
|
|
June 30, 2018
|
Loans
30-60 Days Past Due
|
|
Loans
61-89 Days Past Due
|
|
Loans
90 or More
Days Past Due
|
|
Total Past Due Loans
|
|
Current Loans
|
|
Total Loans
|
|
Accruing
Loans 90 or
More Days Past Due
|
||||||||||||||
|
Commercial and Business Loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
57,047
|
|
|
$
|
57,047
|
|
|
$
|
—
|
|
|
Government Program Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
908
|
|
|
908
|
|
|
—
|
|
|||||||
|
Total Commercial and Industrial
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57,955
|
|
|
57,955
|
|
|
—
|
|
|||||||
|
Commercial Real Estate Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
212,513
|
|
|
212,513
|
|
|
—
|
|
|||||||
|
Residential Mortgages
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
70,512
|
|
|
70,512
|
|
|
—
|
|
|||||||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
386
|
|
|
386
|
|
|
—
|
|
|||||||
|
Total Real Estate Mortgage
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
283,411
|
|
|
283,411
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Real Estate Construction and Development Loans
|
—
|
|
|
—
|
|
|
8,825
|
|
|
8,825
|
|
|
99,746
|
|
|
108,571
|
|
|
—
|
|
|||||||
|
Agricultural Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,662
|
|
|
56,662
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer Loans
|
231
|
|
|
83
|
|
|
—
|
|
|
314
|
|
|
66,929
|
|
|
67,243
|
|
|
67
|
|
|||||||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
38
|
|
|
—
|
|
|||||||
|
Overdrafts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
116
|
|
|
116
|
|
|
—
|
|
|||||||
|
Total Installment
|
231
|
|
|
83
|
|
|
—
|
|
|
314
|
|
|
67,083
|
|
|
67,397
|
|
|
67
|
|
|||||||
|
Total Loans
|
$
|
231
|
|
|
$
|
83
|
|
|
$
|
8,825
|
|
|
$
|
9,139
|
|
|
$
|
564,857
|
|
|
$
|
573,996
|
|
|
$
|
67
|
|
|
December 31, 2017
|
Loans
30-60 Days Past Due
|
|
Loans
61-89 Days Past Due
|
|
Loans
90 or More
Days Past Due
|
|
Total Past Due Loans
|
|
Current Loans
|
|
Total Loans
|
|
Accruing
Loans 90 or
More Days Past Due
|
||||||||||||||
|
Commercial and Business Loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
212
|
|
|
$
|
212
|
|
|
$
|
45,853
|
|
|
$
|
46,065
|
|
|
$
|
—
|
|
|
Government Program Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
961
|
|
|
961
|
|
|
—
|
|
|||||||
|
Total Commercial and Industrial
|
—
|
|
|
—
|
|
|
212
|
|
|
212
|
|
|
46,814
|
|
|
47,026
|
|
|
—
|
|
|||||||
|
Commercial Real Estate Loans
|
779
|
|
|
—
|
|
|
—
|
|
|
779
|
|
|
220,253
|
|
|
221,032
|
|
|
—
|
|
|||||||
|
Residential Mortgages
|
—
|
|
|
—
|
|
|
94
|
|
|
94
|
|
|
84,710
|
|
|
84,804
|
|
|
—
|
|
|||||||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
457
|
|
|
457
|
|
|
—
|
|
|||||||
|
Total Real Estate Mortgage
|
779
|
|
|
—
|
|
|
94
|
|
|
873
|
|
|
305,420
|
|
|
306,293
|
|
|
—
|
|
|||||||
|
Real Estate Construction and Development Loans
|
—
|
|
|
—
|
|
|
360
|
|
|
360
|
|
|
122,610
|
|
|
122,970
|
|
|
360
|
|
|||||||
|
Agricultural Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59,481
|
|
|
59,481
|
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65,446
|
|
|
65,446
|
|
|
125
|
|
|||||||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38
|
|
|
38
|
|
|
—
|
|
|||||||
|
Overdrafts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
97
|
|
|
97
|
|
|
—
|
|
|||||||
|
Total Installment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65,581
|
|
|
65,581
|
|
|
125
|
|
|||||||
|
Total Loans
|
$
|
779
|
|
|
$
|
—
|
|
|
$
|
666
|
|
|
$
|
1,445
|
|
|
$
|
599,906
|
|
|
$
|
601,351
|
|
|
$
|
485
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Commercial and Business Loans
|
$
|
—
|
|
|
$
|
212
|
|
|
Government Program Loans
|
—
|
|
|
—
|
|
||
|
Total Commercial and Industrial
|
—
|
|
|
212
|
|
||
|
|
|
|
|
||||
|
Commercial Real Estate Loans
|
438
|
|
|
454
|
|
||
|
Residential Mortgages
|
—
|
|
|
288
|
|
||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
||
|
Total Real Estate Mortgage
|
438
|
|
|
742
|
|
||
|
|
|
|
|
||||
|
Real Estate Construction and Development Loans
|
11,764
|
|
|
4,342
|
|
||
|
Agricultural Loans
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Consumer Loans
|
—
|
|
|
—
|
|
||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
||
|
Overdrafts
|
—
|
|
|
—
|
|
||
|
Total Installment
|
—
|
|
|
—
|
|
||
|
Total Loans
|
$
|
12,202
|
|
|
$
|
5,296
|
|
|
-
|
For loans secured by collateral including real estate and equipment, the fair value of the collateral less selling costs will determine the carrying value of the loan. The difference between the recorded investment in the loan and the fair value, less selling costs, determines the amount of impairment. The Company uses the measurement method based on fair value of collateral when the loan is collateral dependent and foreclosure is probable. For loans that are not considered collateral dependent, a discounted cash flow methodology is used.
|
|
-
|
The discounted cash flow method of measuring the impairment of a loan is used for impaired loans that are not considered to be collateral dependent. Under this method, the Company assesses both the amount and timing of cash flows expected from impaired loans. The estimated cash flows are discounted using the loan's effective interest rate. The difference between the amount of the loan on the Bank's books and the discounted cash flow amounts determines the amount of impairment to be provided. This method is used for most of the Company’s troubled debt restructurings or other impaired loans where some payment stream is being collected.
|
|
-
|
The observable market price method of measuring the impairment of a loan is only used by the Company when the sale of loans or a loan is in process.
|
|
June 30, 2018
|
Unpaid
Contractual
Principal Balance
|
|
Recorded
Investment
With No Allowance (1)
|
|
Recorded
Investment
With Allowance (1)
|
|
Total
Recorded Investment
|
|
Related Allowance
|
|
Average
Recorded Investment (2)
|
|
Interest Recognized (2)
|
||||||||||||||
|
Commercial and Business Loans
|
$
|
2,937
|
|
|
$
|
535
|
|
|
$
|
2,414
|
|
|
$
|
2,949
|
|
|
$
|
444
|
|
|
$
|
3,171
|
|
|
$
|
97
|
|
|
Government Program Loans
|
308
|
|
|
309
|
|
|
—
|
|
|
309
|
|
|
—
|
|
|
226
|
|
|
10
|
|
|||||||
|
Total Commercial and Industrial
|
3,245
|
|
|
844
|
|
|
2,414
|
|
|
3,258
|
|
|
444
|
|
|
3,397
|
|
|
107
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial Real Estate Loans
|
1,362
|
|
|
—
|
|
|
1,367
|
|
|
1,367
|
|
|
510
|
|
|
1,409
|
|
|
34
|
|
|||||||
|
Residential Mortgages
|
2,219
|
|
|
400
|
|
|
1,828
|
|
|
2,228
|
|
|
80
|
|
|
2,604
|
|
|
60
|
|
|||||||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total Real Estate Mortgage
|
3,581
|
|
|
400
|
|
|
3,195
|
|
|
3,595
|
|
|
590
|
|
|
4,013
|
|
|
94
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Real Estate Construction and Development Loans
|
11,764
|
|
|
11,764
|
|
|
—
|
|
|
11,764
|
|
|
—
|
|
|
7,447
|
|
|
205
|
|
|||||||
|
Agricultural Loans
|
1,010
|
|
|
1
|
|
|
1,016
|
|
|
1,017
|
|
|
706
|
|
|
1,112
|
|
|
43
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer Loans
|
62
|
|
|
62
|
|
|
—
|
|
|
62
|
|
|
—
|
|
|
49
|
|
|
3
|
|
|||||||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Overdrafts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total Installment
|
62
|
|
|
62
|
|
|
—
|
|
|
62
|
|
|
—
|
|
|
49
|
|
|
3
|
|
|||||||
|
Total Impaired Loans
|
$
|
19,662
|
|
|
$
|
13,071
|
|
|
$
|
6,625
|
|
|
$
|
19,696
|
|
|
$
|
1,740
|
|
|
$
|
16,018
|
|
|
$
|
452
|
|
|
|
|||||||||||||||||||||||||||
|
December 31, 2017
|
Unpaid
Contractual
Principal Balance
|
|
Recorded
Investment
With No Allowance (1)
|
|
Recorded
Investment
With Allowance (1)
|
|
Total
Recorded Investment
|
|
Related Allowance
|
|
Average
Recorded Investment (2)
|
|
Interest Recognized (2)
|
||||||||||||||
|
Commercial and Business Loans
|
$
|
3,255
|
|
|
$
|
381
|
|
|
$
|
2,887
|
|
|
$
|
3,268
|
|
|
$
|
534
|
|
|
$
|
3,791
|
|
|
$
|
229
|
|
|
Government Program Loans
|
49
|
|
|
50
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
219
|
|
|
5
|
|
|||||||
|
Total Commercial and Industrial
|
3,304
|
|
|
431
|
|
|
2,887
|
|
|
3,318
|
|
|
534
|
|
|
4,010
|
|
|
234
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Commercial Real Estate Loans
|
1,233
|
|
|
—
|
|
|
1,245
|
|
|
1,245
|
|
|
385
|
|
|
1,138
|
|
|
79
|
|
|||||||
|
Residential Mortgages
|
3,040
|
|
|
1,199
|
|
|
1,852
|
|
|
3,051
|
|
|
103
|
|
|
2,745
|
|
|
142
|
|
|||||||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total Real Estate Mortgage
|
4,273
|
|
|
1,199
|
|
|
3,097
|
|
|
4,296
|
|
|
488
|
|
|
3,883
|
|
|
221
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Real Estate Construction and Development Loans
|
5,951
|
|
|
5,972
|
|
|
—
|
|
|
5,972
|
|
|
—
|
|
|
6,660
|
|
|
418
|
|
|||||||
|
Agricultural Loans
|
1,200
|
|
|
1
|
|
|
1,203
|
|
|
1,204
|
|
|
866
|
|
|
1,179
|
|
|
48
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Consumer Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
241
|
|
|
—
|
|
|||||||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Overdrafts
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total Installment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
241
|
|
|
—
|
|
|||||||
|
Total Impaired Loans
|
$
|
14,728
|
|
|
$
|
7,603
|
|
|
$
|
7,187
|
|
|
$
|
14,790
|
|
|
$
|
1,888
|
|
|
$
|
15,973
|
|
|
$
|
921
|
|
|
◦
|
The reduction (absolute or contingent) of the stated interest rate.
|
|
◦
|
The extension of the maturity date or dates at a stated interest rate lower than the current market rate for new debt with similar risk.
|
|
◦
|
The reduction (absolute or contingent) of the face amount or maturity amount of debt as stated in the instrument or agreement.
|
|
◦
|
The reduction (absolute or contingent) of accrued interest.
|
|
|
Three Months Ended June 30, 2018
|
||||||||||||||||
|
($ in 000's)
|
Number of
Contracts |
|
Pre-
Modification Outstanding Recorded Investment |
|
Post-
Modification Outstanding Recorded Investment |
|
Number of Contracts which Defaulted During Period
|
|
Recorded Investment on Defaulted TDRs
|
||||||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial and Business Loans
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Government Program Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Commercial Real Estate Term Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Single Family Residential Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Real Estate Construction and Development Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Agricultural Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Consumer Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total Loans
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||
|
($ in 000's)
|
Number of
Contracts |
|
Pre-
Modification Outstanding Recorded Investment |
|
Post-
Modification Outstanding Recorded Investment |
|
Number of Contracts which Defaulted During Period
|
|
Recorded Investment on Defaulted TDRs
|
||||||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial and Business Loans
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Government Program Loans
|
1
|
|
|
178
|
|
|
178
|
|
|
—
|
|
|
—
|
|
|||
|
Commercial Real Estate Term Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Single Family Residential Loans
|
1
|
|
|
238
|
|
|
238
|
|
|
—
|
|
|
—
|
|
|||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Real Estate Construction and Development Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Agricultural Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Consumer Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total Loans
|
2
|
|
|
$
|
416
|
|
|
$
|
416
|
|
|
—
|
|
|
$
|
—
|
|
|
|
Six Months Ended June 30, 2018
|
||||||||||||||||
|
($ in 000's)
|
Number of
Contracts |
|
Pre-
Modification Outstanding Recorded Investment |
|
Post-
Modification Outstanding Recorded Investment |
|
Number of Contracts which Defaulted During Period
|
|
Recorded Investment on Defaulted TDRs
|
||||||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial and Business Loans
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Government Program Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Commercial Real Estate Term Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Single Family Residential Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Real Estate Construction and Development Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
310
|
|
|||
|
Agricultural Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Consumer Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total Loans
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1
|
|
|
$
|
310
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||
|
($ in 000's)
|
Number of
Contracts |
|
Pre-
Modification Outstanding Recorded Investment |
|
Post-
Modification Outstanding Recorded Investment |
|
Number of Contracts which Defaulted During Period
|
|
Recorded Investment on Defaulted TDRs
|
||||||||
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
||||||||
|
Commercial and Business Loans
|
1
|
|
|
$
|
69
|
|
|
$
|
69
|
|
|
—
|
|
|
$
|
—
|
|
|
Government Program Loans
|
1
|
|
|
178
|
|
|
178
|
|
|
—
|
|
|
—
|
|
|||
|
Commercial Real Estate Term Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Single Family Residential Loans
|
1
|
|
|
238
|
|
|
238
|
|
|
—
|
|
|
—
|
|
|||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Real Estate Construction and Development Loans
|
1
|
|
|
790
|
|
|
790
|
|
|
—
|
|
|
—
|
|
|||
|
Agricultural Loans
|
1
|
|
|
850
|
|
|
850
|
|
|
—
|
|
|
—
|
|
|||
|
Consumer Loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Overdraft Protection Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total Loans
|
5
|
|
|
$
|
2,125
|
|
|
$
|
2,125
|
|
|
—
|
|
|
$
|
—
|
|
|
Three Months Ended June 30, 2018
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Mortgages
|
|
Home Improvement and Home Equity
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment
& Other |
|
Total
|
||||||||||||||||
|
Beginning balance
|
$
|
147
|
|
|
$
|
1,314
|
|
|
$
|
2,525
|
|
|
$
|
—
|
|
|
$
|
4,606
|
|
|
$
|
1,110
|
|
|
$
|
—
|
|
|
$
|
9,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Defaults
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Additions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Principal (reductions) additions
|
(37
|
)
|
|
48
|
|
|
(305
|
)
|
|
—
|
|
|
(1,667
|
)
|
|
(100
|
)
|
|
—
|
|
|
(2,061
|
)
|
||||||||
|
Charge-offs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Ending balance
|
$
|
110
|
|
|
$
|
1,362
|
|
|
$
|
2,220
|
|
|
$
|
—
|
|
|
$
|
2,939
|
|
|
$
|
1,010
|
|
|
$
|
—
|
|
|
$
|
7,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Allowance for loan loss
|
$
|
—
|
|
|
$
|
511
|
|
|
$
|
80
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
706
|
|
|
$
|
—
|
|
|
$
|
1,297
|
|
|
Three Months Ended June 30, 2017
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Mortgages
|
|
Home Improvement and Home Equity
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment
& Other |
|
Total
|
||||||||||||||||
|
Beginning balance
|
$
|
1,212
|
|
|
$
|
1,091
|
|
|
$
|
2,351
|
|
|
$
|
—
|
|
|
$
|
6,960
|
|
|
$
|
850
|
|
|
$
|
965
|
|
|
$
|
13,429
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Defaults
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Additions
|
178
|
|
|
—
|
|
|
238
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
416
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Principal reductions
|
(332
|
)
|
|
(29
|
)
|
|
(16
|
)
|
|
—
|
|
|
(92
|
)
|
|
(450
|
)
|
|
(965
|
)
|
|
(1,884
|
)
|
||||||||
|
Charge-offs
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Ending balance
|
$
|
1,055
|
|
|
$
|
1,062
|
|
|
$
|
2,573
|
|
|
$
|
—
|
|
|
$
|
6,868
|
|
|
$
|
400
|
|
|
$
|
—
|
|
|
$
|
11,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Allowance for loan loss
|
$
|
36
|
|
|
$
|
216
|
|
|
$
|
207
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
203
|
|
|
$
|
—
|
|
|
$
|
662
|
|
|
Six Months Ended June 30, 2018
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Mortgages
|
|
Home Improvement and Home Equity
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment
& Other
|
|
Total
|
||||||||||||||||
|
Beginning balance
|
$
|
436
|
|
|
$
|
1,233
|
|
|
$
|
2,542
|
|
|
$
|
—
|
|
|
$
|
5,951
|
|
|
$
|
1,200
|
|
|
$
|
—
|
|
|
$
|
11,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Defaults
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(310
|
)
|
|
—
|
|
|
—
|
|
|
(310
|
)
|
||||||||
|
Additions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Principal reductions
|
(263
|
)
|
|
129
|
|
|
(322
|
)
|
|
—
|
|
|
(2,702
|
)
|
|
(190
|
)
|
|
—
|
|
|
(3,348
|
)
|
||||||||
|
Charge-offs
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(63
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Ending balance
|
$
|
110
|
|
|
$
|
1,362
|
|
|
$
|
2,220
|
|
|
$
|
—
|
|
|
$
|
2,939
|
|
|
$
|
1,010
|
|
|
$
|
—
|
|
|
$
|
7,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Allowance for loan loss
|
$
|
—
|
|
|
$
|
511
|
|
|
$
|
80
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
706
|
|
|
$
|
—
|
|
|
$
|
1,297
|
|
|
Six Months Ended June 30, 2017
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Residential Mortgages
|
|
Home Improvement and Home Equity
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment
& Other
|
|
Total
|
||||||||||||||||
|
Beginning balance
|
$
|
1,356
|
|
|
$
|
1,454
|
|
|
$
|
2,368
|
|
|
$
|
—
|
|
|
$
|
6,267
|
|
|
$
|
—
|
|
|
$
|
965
|
|
|
$
|
12,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Defaults
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Additions
|
247
|
|
|
—
|
|
|
238
|
|
|
—
|
|
|
790
|
|
|
850
|
|
|
—
|
|
|
2,125
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Principal additions (reductions)
|
(538
|
)
|
|
(392
|
)
|
|
(33
|
)
|
|
—
|
|
|
(189
|
)
|
|
(450
|
)
|
|
(965
|
)
|
|
(2,567
|
)
|
||||||||
|
Charge-offs
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Ending balance
|
$
|
1,055
|
|
|
$
|
1,062
|
|
|
$
|
2,573
|
|
|
$
|
—
|
|
|
$
|
6,868
|
|
|
$
|
400
|
|
|
$
|
—
|
|
|
$
|
11,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Allowance for loan loss
|
$
|
36
|
|
|
$
|
216
|
|
|
$
|
207
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
203
|
|
|
$
|
—
|
|
|
$
|
662
|
|
|
-
|
Grades 1 and 2
– These grades include loans which are given to high quality borrowers with high credit quality and sound financial strength. Key financial ratios are generally above industry averages and the borrower’s strong earnings history or net worth. These may be secured by deposit accounts or high-grade investment securities.
|
|
-
|
Grade 3
– This grade includes loans to borrowers with solid credit quality with minimal risk. The borrower’s balance sheet and financial ratios are generally in line with industry averages, and the borrower has historically demonstrated the ability to manage economic adversity. Real estate and asset-based loans assigned this risk rating must have characteristics, which place them well above the minimum underwriting requirements for those departments. Asset-
|
|
-
|
Grades 4 and 5 – These include “pass” grade loans to borrowers of acceptable credit quality and risk. The borrower’s balance sheet and financial ratios may be below industry averages, but above the lowest industry quartile. Leverage is above and liquidity is below industry averages. Inadequacies evident in financial performance and/or management sufficiency are offset by readily available features of support, such as adequate collateral, or good guarantors having the liquid assets and/or cash flow capacity to repay the debt. The borrower may have recognized a loss over
three
or
four
years, however recent earnings trends, while perhaps somewhat cyclical, are improving and cash flows are adequate to cover debt service and fixed obligations. Real estate and asset-borrowers fully comply with all underwriting standards and are performing according to projections would be assigned this rating. These also include grade 5 loans which are “leveraged” or on management’s “watch list.” While still considered pass loans (loans given a grade 5), the borrower’s financial condition, cash flow or operations evidence more than average risk and short term weaknesses, these loans warrant a higher than average level of monitoring, supervision and attention from the Company, but do not reflect credit weakness trends that weaken or inadequately protect the Company’s credit position. Loans with a grade rating of 5 are not normally acceptable as new credits unless they are adequately secured or carry substantial endorser/guarantors.
|
|
-
|
Grade 6
– This grade includes “special mention” loans which are loans that are currently protected but are potentially weak. This generally is an interim grade classification and should usually be upgraded to an Acceptable rating or downgraded to Substandard within a reasonable time period. Weaknesses in special mention loans may, if not checked or corrected, weaken the asset or inadequately protect the Company’s credit position at some future date. Special mention loans are often loans with weaknesses inherent from the loan origination, loan servicing, and perhaps some technical deficiencies. The main theme in special mention credits is the distinct probability that the classification will deteriorate to a more adverse class if the noted deficiencies are not addressed by the loan officer or loan management.
|
|
-
|
Grade 7
– This grade includes “substandard” loans which are inadequately supported by the current sound net worth and paying capacity of the borrower or of the collateral pledged, if any. Substandard loans have a well-defined weakness or weaknesses that may impair the regular liquidation of the debt. Substandard loans exhibit a distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Substandard loans also include impaired loans.
|
|
-
|
Grade 8
– This grade includes “doubtful” loans which exhibit the same characteristics as the Substandard loans with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors, which may work to the advantage and strengthening of the loan, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include a proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans.
|
|
-
|
Grade 9
– This grade includes loans classified “loss” which are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off the asset even though partial recovery may be achieved in the future.
|
|
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Real Estate Construction and Development
|
|
Agricultural
|
|
Total
|
||||||||||
|
June 30, 2018
|
|
|
|
|
|||||||||||||||
|
(in 000's)
|
|
|
|
|
|||||||||||||||
|
Grades 1 and 2
|
$
|
325
|
|
|
$
|
2,924
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,249
|
|
|
Grade 3
|
217
|
|
|
1,067
|
|
|
—
|
|
|
—
|
|
|
1,284
|
|
|||||
|
Grades 4 and 5 – pass
|
54,230
|
|
|
199,707
|
|
|
85,057
|
|
|
55,652
|
|
|
394,646
|
|
|||||
|
Grade 6 – special mention
|
10
|
|
|
8,376
|
|
|
—
|
|
|
—
|
|
|
8,386
|
|
|||||
|
Grade 7 – substandard
|
3,173
|
|
|
439
|
|
|
23,514
|
|
|
1,010
|
|
|
28,136
|
|
|||||
|
Grade 8 – doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
$
|
57,955
|
|
|
$
|
212,513
|
|
|
$
|
108,571
|
|
|
$
|
56,662
|
|
|
$
|
435,701
|
|
|
|
Commercial and Industrial
|
|
Commercial Real Estate
|
|
Real Estate Construction and Development
|
|
Agricultural
|
|
Total
|
||||||||||
|
December 31, 2017
|
|
|
|
|
|||||||||||||||
|
(in 000's)
|
|
|
|
|
|||||||||||||||
|
Grades 1 and 2
|
$
|
342
|
|
|
$
|
2,954
|
|
|
$
|
—
|
|
|
$
|
70
|
|
|
$
|
3,366
|
|
|
Grade 3
|
251
|
|
|
1,569
|
|
|
—
|
|
|
—
|
|
|
1,820
|
|
|||||
|
Grades 4 and 5 – pass
|
43,264
|
|
|
207,568
|
|
|
104,549
|
|
|
56,817
|
|
|
412,198
|
|
|||||
|
Grade 6 – special mention
|
—
|
|
|
8,487
|
|
|
720
|
|
|
994
|
|
|
10,201
|
|
|||||
|
Grade 7 – substandard
|
3,169
|
|
|
454
|
|
|
17,701
|
|
|
1,600
|
|
|
22,924
|
|
|||||
|
Grade 8 – doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
$
|
47,026
|
|
|
$
|
221,032
|
|
|
$
|
122,970
|
|
|
$
|
59,481
|
|
|
$
|
450,509
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||||||||||
|
|
Residential Mortgages
|
|
Home
Improvement and Home Equity
|
|
Installment and Other
|
|
Total
|
|
Residential Mortgages
|
|
Home
Improvement and Home Equity
|
|
Installment and Other
|
|
Total
|
||||||||||||||||
|
(in 000's)
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Not graded
|
$
|
60,242
|
|
|
$
|
364
|
|
|
$
|
65,178
|
|
|
$
|
125,784
|
|
|
$
|
69,249
|
|
|
$
|
433
|
|
|
$
|
63,565
|
|
|
$
|
133,247
|
|
|
Pass
|
9,415
|
|
|
22
|
|
|
2,156
|
|
|
11,593
|
|
|
13,899
|
|
|
24
|
|
|
2,011
|
|
|
15,934
|
|
||||||||
|
Special Mention
|
636
|
|
|
—
|
|
|
—
|
|
|
636
|
|
|
643
|
|
|
—
|
|
|
—
|
|
|
643
|
|
||||||||
|
Substandard
|
219
|
|
|
—
|
|
|
63
|
|
|
282
|
|
|
1,013
|
|
|
—
|
|
|
5
|
|
|
1,018
|
|
||||||||
|
Doubtful
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Total
|
$
|
70,512
|
|
|
$
|
386
|
|
|
$
|
67,397
|
|
|
$
|
138,295
|
|
|
$
|
84,804
|
|
|
$
|
457
|
|
|
$
|
65,581
|
|
|
$
|
150,842
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Number of Loans
|
|
Amount (in 000's)
|
|
Number of Loans
|
|
Amount (in 000's)
|
||||||
|
School
|
992
|
|
|
$
|
37,565
|
|
|
1,216
|
|
|
$
|
48,825
|
|
|
Grace
|
294
|
|
|
13,724
|
|
|
55
|
|
|
1,446
|
|
||
|
Repayment
|
184
|
|
|
6,129
|
|
|
201
|
|
|
6,473
|
|
||
|
Deferment
|
40
|
|
|
1,270
|
|
|
32
|
|
|
1,128
|
|
||
|
Forbearance
|
92
|
|
|
3,006
|
|
|
50
|
|
|
1,981
|
|
||
|
Claim
|
1
|
|
|
67
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
1,603
|
|
|
$
|
61,761
|
|
|
1,554
|
|
|
$
|
59,853
|
|
|
Three Months Ended
|
Commercial and Industrial
|
|
Real Estate Mortgage
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment & Other
|
|
Unallocated
|
|
Total
|
||||||||||||||
|
June 30, 2018
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Beginning balance
|
$
|
1,985
|
|
|
$
|
1,204
|
|
|
$
|
2,862
|
|
|
$
|
1,342
|
|
|
$
|
821
|
|
|
$
|
902
|
|
|
$
|
9,116
|
|
|
Provision (recovery of provision) for credit losses
|
(793
|
)
|
|
(7
|
)
|
|
(175
|
)
|
|
(41
|
)
|
|
(55
|
)
|
|
(65
|
)
|
|
(1,136
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Charge-offs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|||||||
|
Recoveries
|
355
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
81
|
|
|
—
|
|
|
452
|
|
|||||||
|
Net charge-offs
|
355
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
74
|
|
|
—
|
|
|
445
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Ending balance
|
$
|
1,547
|
|
|
$
|
1,213
|
|
|
$
|
2,687
|
|
|
$
|
1,301
|
|
|
$
|
840
|
|
|
$
|
837
|
|
|
$
|
8,425
|
|
|
Period-end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Loans individually evaluated for impairment
|
444
|
|
|
590
|
|
|
—
|
|
|
706
|
|
|
—
|
|
|
—
|
|
|
1,740
|
|
|||||||
|
Loans collectively evaluated for impairment
|
1,103
|
|
|
623
|
|
|
2,687
|
|
|
595
|
|
|
840
|
|
|
837
|
|
|
6,685
|
|
|||||||
|
Ending balance
|
$
|
1,547
|
|
|
$
|
1,213
|
|
|
$
|
2,687
|
|
|
$
|
1,301
|
|
|
$
|
840
|
|
|
$
|
837
|
|
|
$
|
8,425
|
|
|
Three Months Ended
|
Commercial and Industrial
|
|
Real Estate Mortgage
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment & Other
|
|
Unallocated
|
|
Total
|
||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Beginning balance
|
$
|
1,781
|
|
|
$
|
1,285
|
|
|
$
|
3,096
|
|
|
$
|
1,097
|
|
|
$
|
848
|
|
|
$
|
841
|
|
|
$
|
8,948
|
|
|
Provision (recovery of provision) for credit losses
|
(72
|
)
|
|
(118
|
)
|
|
(209
|
)
|
|
492
|
|
|
(92
|
)
|
|
(53
|
)
|
|
(52
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Charge-offs
|
(98
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(103
|
)
|
|||||||
|
Recoveries
|
154
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
214
|
|
|||||||
|
Net charge-offs
|
56
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
48
|
|
|
—
|
|
|
111
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Ending balance
|
$
|
1,765
|
|
|
$
|
1,174
|
|
|
$
|
2,887
|
|
|
$
|
1,589
|
|
|
$
|
804
|
|
|
$
|
788
|
|
|
$
|
9,007
|
|
|
Period-end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Loans individually evaluated for impairment
|
711
|
|
|
441
|
|
|
—
|
|
|
793
|
|
|
—
|
|
|
—
|
|
|
1,945
|
|
|||||||
|
Loans collectively evaluated for impairment
|
1,054
|
|
|
733
|
|
|
2,887
|
|
|
796
|
|
|
804
|
|
|
788
|
|
|
7,062
|
|
|||||||
|
Ending balance
|
$
|
1,765
|
|
|
$
|
1,174
|
|
|
$
|
2,887
|
|
|
$
|
1,589
|
|
|
$
|
804
|
|
|
$
|
788
|
|
|
$
|
9,007
|
|
|
Six Months Ended
|
Commercial and Industrial
|
|
Real Estate Mortgage
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment & Other
|
|
Unallocated
|
|
Total
|
||||||||||||||
|
June 30, 2018
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Beginning balance
|
$
|
1,408
|
|
|
$
|
1,182
|
|
|
$
|
2,903
|
|
|
$
|
1,631
|
|
|
$
|
887
|
|
|
$
|
1,256
|
|
|
$
|
9,267
|
|
|
Provision (recovery of provision) for credit losses
|
(181
|
)
|
|
11
|
|
|
(216
|
)
|
|
(330
|
)
|
|
(190
|
)
|
|
(419
|
)
|
|
(1,325
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Charge-offs
|
(88
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
|
(99
|
)
|
|||||||
|
Recoveries
|
408
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|
—
|
|
|
582
|
|
|||||||
|
Net recoveries
|
320
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
143
|
|
|
—
|
|
|
483
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Ending balance
|
$
|
1,547
|
|
|
$
|
1,213
|
|
|
$
|
2,687
|
|
|
$
|
1,301
|
|
|
$
|
840
|
|
|
$
|
837
|
|
|
$
|
8,425
|
|
|
Period-end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Loans individually evaluated for impairment
|
444
|
|
|
590
|
|
|
—
|
|
|
706
|
|
|
—
|
|
|
—
|
|
|
1,740
|
|
|||||||
|
Loans collectively evaluated for impairment
|
1,103
|
|
|
623
|
|
|
2,687
|
|
|
595
|
|
|
840
|
|
|
837
|
|
|
6,685
|
|
|||||||
|
Ending balance
|
$
|
1,547
|
|
|
$
|
1,213
|
|
|
$
|
2,687
|
|
|
$
|
1,301
|
|
|
$
|
840
|
|
|
$
|
837
|
|
|
$
|
8,425
|
|
|
Six Months Ended
|
Commercial and Industrial
|
|
Real Estate Mortgage
|
|
Real Estate Construction Development
|
|
Agricultural
|
|
Installment & Other
|
|
Unallocated
|
|
Total
|
||||||||||||||
|
June 30, 2017
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Beginning balance
|
$
|
1,843
|
|
|
$
|
1,430
|
|
|
$
|
3,378
|
|
|
$
|
666
|
|
|
$
|
888
|
|
|
$
|
697
|
|
|
$
|
8,902
|
|
|
Provision (recovery of provision) for credit losses
|
(137
|
)
|
|
(268
|
)
|
|
(491
|
)
|
|
902
|
|
|
(128
|
)
|
|
91
|
|
|
(31
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Charge-offs
|
(105
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(117
|
)
|
|||||||
|
Recoveries
|
164
|
|
|
14
|
|
|
—
|
|
|
21
|
|
|
54
|
|
|
—
|
|
|
253
|
|
|||||||
|
Net charge-offs
|
59
|
|
|
12
|
|
|
—
|
|
|
21
|
|
|
44
|
|
|
—
|
|
|
136
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Ending balance
|
$
|
1,765
|
|
|
$
|
1,174
|
|
|
$
|
2,887
|
|
|
$
|
1,589
|
|
|
$
|
804
|
|
|
$
|
788
|
|
|
$
|
9,007
|
|
|
Period-end amount allocated to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Loans individually evaluated for impairment
|
711
|
|
|
441
|
|
|
—
|
|
|
793
|
|
|
—
|
|
|
—
|
|
|
1,945
|
|
|||||||
|
Loans collectively evaluated for impairment
|
1,054
|
|
|
733
|
|
|
2,887
|
|
|
796
|
|
|
804
|
|
|
788
|
|
|
7,062
|
|
|||||||
|
Ending balance
|
$
|
1,765
|
|
|
$
|
1,174
|
|
|
$
|
2,887
|
|
|
$
|
1,589
|
|
|
$
|
804
|
|
|
$
|
788
|
|
|
$
|
9,007
|
|
|
|
June 30, 2018
|
|
June 30, 2017
|
||||||||||||||||||||
|
|
Loans
Individually
Evaluated for Impairment
|
|
Loans
Collectively
Evaluated for Impairment
|
|
Total Loans
|
|
Loans
Individually
Evaluated for Impairment
|
|
Loans
Collectively
Evaluated for Impairment
|
|
Total Loans
|
||||||||||||
|
(in 000's)
|
|
|
|
|
|
||||||||||||||||||
|
Commercial and Business Loans
|
$
|
2,949
|
|
|
$
|
54,098
|
|
|
$
|
57,047
|
|
|
$
|
3,950
|
|
|
$
|
47,128
|
|
|
$
|
51,078
|
|
|
Government Program Loans
|
309
|
|
|
599
|
|
|
908
|
|
|
396
|
|
|
997
|
|
|
1,393
|
|
||||||
|
Total Commercial and Industrial
|
3,258
|
|
|
54,697
|
|
|
57,955
|
|
|
4,346
|
|
|
48,125
|
|
|
52,471
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Commercial Real Estate Loans
|
1,367
|
|
|
211,146
|
|
|
212,513
|
|
|
1,066
|
|
|
201,298
|
|
|
202,364
|
|
||||||
|
Residential Mortgage Loans
|
2,228
|
|
|
68,284
|
|
|
70,512
|
|
|
2,678
|
|
|
76,641
|
|
|
79,319
|
|
||||||
|
Home Improvement and Home Equity Loans
|
—
|
|
|
386
|
|
|
386
|
|
|
—
|
|
|
572
|
|
|
572
|
|
||||||
|
Total Real Estate Mortgage
|
3,595
|
|
|
279,816
|
|
|
283,411
|
|
|
3,744
|
|
|
278,511
|
|
|
282,255
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Real Estate Construction and Development Loans
|
11,764
|
|
|
96,807
|
|
|
108,571
|
|
|
6,878
|
|
|
117,871
|
|
|
124,749
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Agricultural Loans
|
1,017
|
|
|
55,645
|
|
|
56,662
|
|
|
1,056
|
|
|
57,376
|
|
|
58,432
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Installment and Other Loans
|
62
|
|
|
67,335
|
|
|
67,397
|
|
|
—
|
|
|
49,333
|
|
|
49,333
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total Loans
|
$
|
19,696
|
|
|
$
|
554,300
|
|
|
$
|
573,996
|
|
|
$
|
16,024
|
|
|
$
|
551,216
|
|
|
$
|
567,240
|
|
|
4.
|
Deposits
|
|
(in 000's)
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Noninterest-bearing deposits
|
$
|
281,686
|
|
|
$
|
307,299
|
|
|
Interest-bearing deposits:
|
|
|
|
|
|
||
|
NOW and money market accounts
|
322,995
|
|
|
234,154
|
|
||
|
Savings accounts
|
85,480
|
|
|
81,408
|
|
||
|
Time deposits:
|
|
|
|
|
|
||
|
Under $250,000
|
51,925
|
|
|
51,687
|
|
||
|
$250,000 and over
|
14,877
|
|
|
13,145
|
|
||
|
Total interest-bearing deposits
|
475,277
|
|
|
380,394
|
|
||
|
Total deposits
|
$
|
756,963
|
|
|
$
|
687,693
|
|
|
|
|
|
|
||||
|
Total brokered deposits included in time deposits above *
|
$
|
—
|
|
|
$
|
—
|
|
|
5.
|
Short-term Borrowings/Other Borrowings
|
|
6.
|
Supplemental Cash Flow Disclosures
|
|
|
Six months ended June 30,
|
||||||
|
(in 000's)
|
2018
|
|
2017
|
||||
|
Cash paid during the period for:
|
|
|
|
||||
|
Interest
|
$
|
1,137
|
|
|
$
|
886
|
|
|
Income taxes
|
$
|
4,800
|
|
|
$
|
4,410
|
|
|
Noncash investing activities:
|
|
|
|
|
|
||
|
Unrealized gains on unrecognized post retirement costs
|
$
|
27
|
|
|
$
|
26
|
|
|
Unrealized loss on available for sale securities
|
$
|
(428
|
)
|
|
$
|
355
|
|
|
Unrealized gains on TRUPs
|
$
|
295
|
|
|
$
|
—
|
|
|
Stock dividends issued
|
$
|
—
|
|
|
$
|
1,220
|
|
|
Cash dividend declared
|
$
|
1,520
|
|
|
$
|
845
|
|
|
Adoption of ASU 2016-01: reclassification of TRUPS to accumulated other comprehensive income
|
$
|
1,482
|
|
|
$
|
—
|
|
|
Adoption of ASU 2016-01: recognition of previously unrealized losses within CRA Fund
|
$
|
184
|
|
|
$
|
—
|
|
|
7.
|
Dividends on Common Stock
|
|
8.
|
Net Income per Common Share
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income (000's, except per share amounts)
|
$
|
3,392
|
|
|
$
|
2,492
|
|
|
$
|
6,549
|
|
|
$
|
4,263
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares issued
|
16,899,968
|
|
|
16,875,336
|
|
|
16,895,135
|
|
|
16,792,083
|
|
||||
|
Add: dilutive effect of stock options
|
57,314
|
|
|
19,037
|
|
|
40,776
|
|
|
16,650
|
|
||||
|
Weighted average shares outstanding adjusted for potential dilution
|
16,957,282
|
|
|
16,894,373
|
|
|
16,935,911
|
|
|
16,808,733
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share
|
$
|
0.20
|
|
|
$
|
0.15
|
|
|
$
|
0.39
|
|
|
$
|
0.25
|
|
|
Diluted earnings per share
|
$
|
0.20
|
|
|
$
|
0.15
|
|
|
$
|
0.39
|
|
|
$
|
0.25
|
|
|
Anti-dilutive stock options excluded from earnings per share calculation
|
60,000
|
|
|
30,000
|
|
|
103,000
|
|
|
30,000
|
|
||||
|
9.
|
Taxes on Income
|
|
10.
|
|
|
11.
|
Fair Value Measurements and Disclosure
|
|
June 30, 2018
|
|||||||||||||||||||
|
(in 000's)
|
Carrying Amount
|
|
Estimated Fair Value
|
|
Quoted Prices In Active Markets for Identical Assets Level 1
|
|
Significant Other Observable Inputs Level 2
|
|
Significant Unobservable Inputs Level 3
|
||||||||||
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
191,128
|
|
|
$
|
191,128
|
|
|
$
|
191,128
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
AFS Investment securities
|
56,724
|
|
|
56,724
|
|
|
—
|
|
|
56,724
|
|
|
—
|
|
|||||
|
Marketable equity securities
|
3,659
|
|
|
3,659
|
|
|
3,659
|
|
|
—
|
|
|
—
|
|
|||||
|
Loans
|
565,926
|
|
|
555,193
|
|
|
—
|
|
|
—
|
|
|
555,193
|
|
|||||
|
Accrued interest receivable
|
8,392
|
|
|
8,392
|
|
|
—
|
|
|
8,392
|
|
|
—
|
|
|||||
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Noninterest-bearing
|
281,686
|
|
|
281,686
|
|
|
281,686
|
|
|
—
|
|
|
—
|
|
|||||
|
NOW and money market
|
322,995
|
|
|
322,995
|
|
|
322,995
|
|
|
—
|
|
|
—
|
|
|||||
|
Savings
|
85,480
|
|
|
85,480
|
|
|
85,480
|
|
|
—
|
|
|
—
|
|
|||||
|
Time deposits
|
66,802
|
|
|
66,159
|
|
|
—
|
|
|
—
|
|
|
66,159
|
|
|||||
|
Total deposits
|
756,963
|
|
|
756,320
|
|
|
690,161
|
|
|
|
|
|
66,159
|
|
|||||
|
Junior subordinated debt
|
10,125
|
|
|
10,125
|
|
|
—
|
|
|
—
|
|
|
10,125
|
|
|||||
|
Accrued interest payable
|
43
|
|
|
43
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|||||
|
December 31, 2017
|
|||||||||||||||||||
|
(in 000's)
|
Carrying Amount
|
|
Estimated Fair Value
|
|
Quoted Prices In Active Markets for Identical Assets Level 1
|
|
Significant Other Observable Inputs Level 2
|
|
Significant Unobservable Inputs Level 3
|
||||||||||
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
107,934
|
|
|
$
|
107,934
|
|
|
$
|
107,934
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Investment securities
|
41,985
|
|
|
45,722
|
|
|
3,737
|
|
|
41,985
|
|
|
—
|
|
|||||
|
Loans
|
593,123
|
|
|
588,938
|
|
|
—
|
|
|
—
|
|
|
588,938
|
|
|||||
|
Accrued interest receivable
|
6,526
|
|
|
6,526
|
|
|
—
|
|
|
6,526
|
|
|
—
|
|
|||||
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Noninterest-bearing
|
307,299
|
|
|
307,299
|
|
|
307,299
|
|
|
—
|
|
|
—
|
|
|||||
|
NOW and money market
|
234,154
|
|
|
234,154
|
|
|
234,154
|
|
|
—
|
|
|
—
|
|
|||||
|
Savings
|
81,408
|
|
|
81,408
|
|
|
81,408
|
|
|
—
|
|
|
—
|
|
|||||
|
Time deposits
|
64,832
|
|
|
64,387
|
|
|
—
|
|
|
—
|
|
|
64,387
|
|
|||||
|
Total deposits
|
687,693
|
|
|
687,248
|
|
|
622,861
|
|
|
—
|
|
|
64,387
|
|
|||||
|
Junior subordinated debt
|
9,730
|
|
|
9,730
|
|
|
—
|
|
|
—
|
|
|
9,730
|
|
|||||
|
Accrued interest payable
|
44
|
|
|
44
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|||||
|
June 30, 2018
|
|
December 31, 2017
|
||||||
|
Financial Instrument
|
Valuation Technique
|
Unobservable Input
|
Weighted Average
|
|
Financial Instrument
|
Valuation Technique
|
Unobservable Input
|
Weighted Average
|
|
Junior Subordinated Debt
|
Discounted cash flow
|
Discount Rate
|
6.05%
|
|
Junior Subordinated Debt
|
Discounted cash flow
|
Discount Rate
|
5.81%
|
|
Description of Assets
|
June 30, 2018
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
|
AFS Securities (2):
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government agencies
|
$
|
30,351
|
|
|
$
|
—
|
|
|
$
|
30,351
|
|
|
$
|
—
|
|
|
U.S. Government collateralized mortgage obligations
|
26,373
|
|
|
—
|
|
|
26,373
|
|
|
—
|
|
||||
|
Marketable equity securities (2)
|
3,659
|
|
|
3,659
|
|
|
—
|
|
|
—
|
|
||||
|
Total investment securities
|
$
|
60,383
|
|
|
$
|
3,659
|
|
|
$
|
56,724
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total
|
$
|
60,383
|
|
|
$
|
3,659
|
|
|
$
|
56,724
|
|
|
$
|
—
|
|
|
Description of Liabilities
|
June 30, 2018
|
|
Quoted Prices
in Active Markets for Identical Assets
(Level 1)
|
|
Significant
Other Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
||||||
|
Junior subordinated debt (2)
|
$
|
10,125
|
|
|
—
|
|
|
—
|
|
|
$
|
10,125
|
|
|
Total
|
$
|
10,125
|
|
|
—
|
|
|
—
|
|
|
$
|
10,125
|
|
|
Description of Assets
|
December 31, 2017
|
|
Quoted Prices
in Active Markets for Identical Assets
(Level 1)
|
|
Significant
Other Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||
|
AFS Securities (2):
|
|
|
|
|
|
|
|
||||||||
|
U.S. Government agencies
|
$
|
19,954
|
|
|
$
|
—
|
|
|
$
|
19,954
|
|
|
$
|
—
|
|
|
U.S. Government collateralized mortgage obligations
|
22,031
|
|
|
—
|
|
|
22,031
|
|
|
—
|
|
||||
|
Marketable equity securities (2)
|
3,737
|
|
|
3,737
|
|
|
—
|
|
|
—
|
|
||||
|
Total investment securities
|
45,722
|
|
|
3,737
|
|
|
41,985
|
|
|
$
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
||||||||
|
Total
|
$
|
45,722
|
|
|
$
|
3,737
|
|
|
$
|
41,985
|
|
|
$
|
—
|
|
|
Description of Liabilities
|
December 31, 2017
|
|
Quoted Prices
in Active Markets for Identical Assets
(Level 1)
|
|
Significant
Other Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||
|
Junior subordinated debt (2)
|
$
|
9,730
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,730
|
|
|
Total
|
$
|
9,730
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,730
|
|
|
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
||||||||
|
Reconciliation of Liabilities:
|
Junior
Subordinated
Debt
|
|
Junior
Subordinated Debt |
|
Junior
Subordinated
Debt
|
|
Junior
Subordinated
Debt
|
||||||||
|
Beginning balance
|
$
|
9,641
|
|
|
$
|
9,171
|
|
|
$
|
9,730
|
|
|
$
|
8,832
|
|
|
Gross loss included in earnings
|
192
|
|
|
264
|
|
|
661
|
|
|
601
|
|
||||
|
Gross loss (gain) related to changes in instrument specific credit risk
|
272
|
|
|
—
|
|
|
(295
|
)
|
|
—
|
|
||||
|
Change in accrued interest
|
20
|
|
|
6
|
|
|
29
|
|
|
8
|
|
||||
|
Ending balance
|
$
|
10,125
|
|
|
$
|
9,441
|
|
|
$
|
10,125
|
|
|
$
|
9,441
|
|
|
The amount of total (gain) loss for the period included in earnings attributable to the change in unrealized gains or losses relating to liabilities still held at the reporting date
|
$
|
192
|
|
|
$
|
264
|
|
|
$
|
661
|
|
|
$
|
601
|
|
|
12.
|
Goodwill and Intangible Assets
|
|
13.
|
Accumulated Other Comprehensive Income
|
|
(in 000's)
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Net unrealized loss on available for sale securities
|
|
Unfunded status of the supplemental retirement plans
|
|
Net unrealized gain on junior subordinated debentures
|
|
Net unrealized loss on available for sale securities
|
|
Unfunded status of the supplemental retirement plans
|
|
Net unrealized gain on junior subordinated debentures
|
||||||||||||
|
Beginning balance
|
$
|
(248
|
)
|
|
$
|
(462
|
)
|
|
$
|
—
|
|
|
$
|
(221
|
)
|
|
$
|
(383
|
)
|
|
$
|
—
|
|
|
Reclassifications upon adoption of ASU 2016-01
|
184
|
|
|
—
|
|
|
1,482
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Current period comprehensive (loss) income
|
(300
|
)
|
|
19
|
|
|
207
|
|
|
(27
|
)
|
|
(79
|
)
|
|
—
|
|
||||||
|
Ending balance
|
$
|
(364
|
)
|
|
$
|
(443
|
)
|
|
$
|
1,689
|
|
|
$
|
(248
|
)
|
|
$
|
(462
|
)
|
|
$
|
—
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
$
|
882
|
|
|
|
|
|
|
$
|
(710
|
)
|
||||||||
|
14.
|
Subsequent Events
|
|
|
|
|
2018
|
|
|
|
|
|
2017
|
|
|
||||||||||
|
(dollars in thousands)
|
Average Balance
|
|
Interest
|
|
Yield/Rate (2)
|
|
Average Balance
|
|
Interest
|
|
Yield/Rate (2)
|
||||||||||
|
|
|
|
|
|
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans and leases (1)
|
$
|
576,670
|
|
|
$
|
7,491
|
|
|
5.21
|
%
|
|
$
|
554,553
|
|
|
$
|
7,579
|
|
|
5.48
|
%
|
|
Investment Securities – taxable (3)
|
49,752
|
|
|
265
|
|
|
2.14
|
%
|
|
54,505
|
|
|
229
|
|
|
1.69
|
%
|
||||
|
Interest-bearing deposits in other banks
|
—
|
|
|
—
|
|
|
—
|
%
|
|
651
|
|
|
1
|
|
|
0.62
|
%
|
||||
|
Interest-bearing deposits in FRB
|
148,441
|
|
|
681
|
|
|
1.84
|
%
|
|
113,981
|
|
|
301
|
|
|
1.06
|
%
|
||||
|
Total interest-earning assets
|
774,863
|
|
|
$
|
8,437
|
|
|
4.37
|
%
|
|
723,690
|
|
|
$
|
8,110
|
|
|
4.49
|
%
|
||
|
Allowance for credit losses
|
(9,291
|
)
|
|
|
|
|
|
|
|
(9,021
|
)
|
|
|
|
|
|
|
||||
|
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and due from banks
|
27,067
|
|
|
|
|
|
|
|
|
20,872
|
|
|
|
|
|
|
|
||||
|
Premises and equipment, net
|
10,048
|
|
|
|
|
|
|
|
|
10,846
|
|
|
|
|
|
|
|
||||
|
Accrued interest receivable
|
7,221
|
|
|
|
|
|
|
|
|
4,269
|
|
|
|
|
|
|
|
||||
|
Other real estate owned
|
5,683
|
|
|
|
|
|
|
|
|
6,041
|
|
|
|
|
|
|
|
||||
|
Other assets
|
36,675
|
|
|
|
|
|
|
|
|
36,810
|
|
|
|
|
|
|
|
||||
|
Total average assets
|
$
|
852,266
|
|
|
|
|
|
|
|
|
$
|
793,507
|
|
|
|
|
|
|
|
||
|
Liabilities and Shareholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
NOW accounts
|
$
|
103,767
|
|
|
$
|
37
|
|
|
0.14
|
%
|
|
$
|
88,015
|
|
|
$
|
29
|
|
|
0.13
|
%
|
|
Money market accounts
|
190,724
|
|
|
328
|
|
|
0.69
|
%
|
|
152,552
|
|
|
181
|
|
|
0.48
|
%
|
||||
|
Savings accounts
|
82,623
|
|
|
47
|
|
|
0.23
|
%
|
|
78,448
|
|
|
46
|
|
|
0.24
|
%
|
||||
|
Time deposits
|
65,683
|
|
|
138
|
|
|
0.84
|
%
|
|
81,230
|
|
|
108
|
|
|
0.53
|
%
|
||||
|
Junior subordinated debentures
|
9,493
|
|
|
109
|
|
|
4.61
|
%
|
|
9,139
|
|
|
74
|
|
|
3.25
|
%
|
||||
|
Total interest-bearing liabilities
|
452,290
|
|
|
$
|
659
|
|
|
0.58
|
%
|
|
409,384
|
|
|
$
|
438
|
|
|
0.43
|
%
|
||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noninterest-bearing checking
|
290,490
|
|
|
|
|
|
|
|
|
278,457
|
|
|
|
|
|
|
|
||||
|
Accrued interest payable
|
119
|
|
|
|
|
|
|
|
|
102
|
|
|
|
|
|
|
|
||||
|
Other liabilities
|
5,366
|
|
|
|
|
|
|
|
|
6,215
|
|
|
|
|
|
|
|
||||
|
Total Liabilities
|
748,265
|
|
|
|
|
|
|
|
|
694,158
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total shareholders' equity
|
104,001
|
|
|
|
|
|
|
|
|
99,349
|
|
|
|
|
|
|
|
||||
|
Total average liabilities and shareholders' equity
|
$
|
852,266
|
|
|
|
|
|
|
|
|
$
|
793,507
|
|
|
|
|
|
|
|
||
|
Interest income as a percentage of average earning assets
|
|
|
|
|
|
|
4.37
|
%
|
|
|
|
|
|
|
|
4.49
|
%
|
||||
|
Interest expense as a percentage of average earning assets
|
|
|
|
|
|
|
0.34
|
%
|
|
|
|
|
|
|
|
0.24
|
%
|
||||
|
Net interest margin
|
|
|
|
|
|
|
4.03
|
%
|
|
|
|
|
|
|
|
4.25
|
%
|
||||
|
(1)
|
Loan amounts include nonaccrual loans, but the related interest income has been included only if collected for the period prior to the loan being placed on a nonaccrual basis. Loan interest income includes loan costs of approximately $719 for the quarter ended
June 30, 2018
and loan costs of $44 for the quarter ended
June 30, 2017
.
|
|
(2)
|
Interest income/expense is divided by actual number of days in the period times 365 days in the yield calculation
|
|
(3)
|
Yields on investments securities are calculated based on average amortized cost balances rather than fair value, as changes in fair value are reflected as a component of shareholders' equity.
|
|
|
|
|
2018
|
|
|
|
|
|
2017
|
|
|
||||||||||
|
(dollars in 000's)
|
Average Balance
|
|
Interest
|
|
Yield/Rate (2)
|
|
Average Balance
|
|
Interest
|
|
Yield/Rate (2)
|
||||||||||
|
|
|
|
|
|
|
||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Loans and leases (1)
|
$
|
590,905
|
|
|
$
|
15,717
|
|
|
5.36
|
%
|
|
$
|
560,282
|
|
|
$
|
14,804
|
|
|
5.33
|
%
|
|
Investment Securities – taxable (3)
|
47,381
|
|
|
457
|
|
|
1.95
|
%
|
|
55,541
|
|
|
453
|
|
|
1.64
|
%
|
||||
|
Interest-bearing deposits in other banks
|
—
|
|
|
—
|
|
|
—
|
%
|
|
651
|
|
|
2
|
|
|
0.62
|
%
|
||||
|
Interest-bearing deposits in FRB
|
124,215
|
|
|
1,065
|
|
|
1.73
|
%
|
|
102,898
|
|
|
484
|
|
|
0.95
|
%
|
||||
|
Total interest-earning assets
|
762,501
|
|
|
$
|
17,239
|
|
|
4.56
|
%
|
|
719,372
|
|
|
$
|
15,743
|
|
|
4.41
|
%
|
||
|
Allowance for credit losses
|
(9,364
|
)
|
|
|
|
|
|
|
|
(8,973
|
)
|
|
|
|
|
|
|
||||
|
Noninterest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and due from banks
|
26,906
|
|
|
|
|
|
|
|
|
20,894
|
|
|
|
|
|
|
|
||||
|
Premises and equipment, net
|
10,157
|
|
|
|
|
|
|
|
|
10,751
|
|
|
|
|
|
|
|
||||
|
Accrued interest receivable
|
6,768
|
|
|
|
|
|
|
|
|
3,928
|
|
|
|
|
|
|
|
||||
|
Other real estate owned
|
5,745
|
|
|
|
|
|
|
|
|
6,255
|
|
|
|
|
|
|
|
||||
|
Other assets
|
36,930
|
|
|
|
|
|
|
|
|
36,414
|
|
|
|
|
|
|
|
||||
|
Total average assets
|
$
|
839,643
|
|
|
|
|
|
|
|
|
$
|
788,641
|
|
|
|
|
|
|
|
||
|
Liabilities and Shareholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
NOW accounts
|
$
|
97,124
|
|
|
$
|
66
|
|
|
0.14
|
%
|
|
$
|
87,681
|
|
|
$
|
57
|
|
|
0.13
|
%
|
|
Money market accounts
|
174,985
|
|
|
525
|
|
|
0.61
|
%
|
|
150,329
|
|
|
319
|
|
|
0.43
|
%
|
||||
|
Savings accounts
|
83,352
|
|
|
94
|
|
|
0.23
|
%
|
|
76,834
|
|
|
89
|
|
|
0.23
|
%
|
||||
|
Time deposits
|
66,547
|
|
|
252
|
|
|
0.76
|
%
|
|
87,987
|
|
|
235
|
|
|
0.54
|
%
|
||||
|
Junior subordinated debentures
|
9,641
|
|
|
199
|
|
|
4.16
|
%
|
|
8,969
|
|
|
143
|
|
|
3.22
|
%
|
||||
|
Total interest-bearing liabilities
|
431,649
|
|
|
$
|
1,136
|
|
|
0.53
|
%
|
|
411,800
|
|
|
$
|
843
|
|
|
0.41
|
%
|
||
|
Noninterest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Noninterest-bearing checking
|
297,712
|
|
|
|
|
|
|
|
|
271,230
|
|
|
|
|
|
|
|
||||
|
Accrued interest payable
|
110
|
|
|
|
|
|
|
|
|
110
|
|
|
|
|
|
|
|
||||
|
Other liabilities
|
6,089
|
|
|
|
|
|
|
|
|
6,925
|
|
|
|
|
|
|
|
||||
|
Total Liabilities
|
735,560
|
|
|
|
|
|
|
|
|
690,065
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total shareholders' equity
|
104,083
|
|
|
|
|
|
|
|
|
98,576
|
|
|
|
|
|
|
|
||||
|
Total average liabilities and shareholders' equity
|
$
|
839,643
|
|
|
|
|
|
|
|
|
$
|
788,641
|
|
|
|
|
|
|
|
||
|
Interest income as a percentage of average earning assets
|
|
|
|
|
|
|
4.56
|
%
|
|
|
|
|
|
|
|
4.41
|
%
|
||||
|
Interest expense as a percentage of average earning assets
|
|
|
|
|
|
|
0.30
|
%
|
|
|
|
|
|
|
|
0.24
|
%
|
||||
|
Net interest margin
|
|
|
|
|
|
|
4.26
|
%
|
|
|
|
|
|
|
|
4.17
|
%
|
||||
|
(1)
|
Loan amounts include nonaccrual loans, but the related interest income has been included only if collected for the period prior to the loan being placed on a nonaccrual basis. Loan interest income includes loan costs of approximately $835 and $268 for the
six months ended June 30, 2018
and
2017
, respectively.
|
|
(2)
|
Interest income/expense is divided by actual number of days in the period times 365 days in the yield calculation
|
|
(3)
|
Yields on investments securities are calculated based on average amortized cost balances rather than fair value, as changes in fair value are reflected as a component of shareholders' equity.
|
|
|
Increase (decrease) in the six months ended June 30, 2018 compared to June 30, 2017
|
||||||||||
|
(in 000's)
|
Total
|
|
Rate
|
|
Volume
|
||||||
|
Increase (decrease) in interest income:
|
|
|
|
|
|
||||||
|
Loans and leases
|
$
|
913
|
|
|
$
|
134
|
|
|
$
|
779
|
|
|
Investment securities available for sale
|
4
|
|
|
77
|
|
|
(73
|
)
|
|||
|
Interest-bearing deposits in other banks
|
(2
|
)
|
|
(3
|
)
|
|
1
|
|
|||
|
Interest-bearing deposits in FRB
|
581
|
|
|
382
|
|
|
199
|
|
|||
|
Total interest income
|
1,496
|
|
|
590
|
|
|
906
|
|
|||
|
Increase (decrease) in interest expense:
|
|
|
|
|
|
|
|
|
|||
|
Interest-bearing demand accounts
|
215
|
|
|
156
|
|
|
59
|
|
|||
|
Savings and money market accounts
|
5
|
|
|
(2
|
)
|
|
7
|
|
|||
|
Time deposits
|
17
|
|
|
83
|
|
|
(66
|
)
|
|||
|
Subordinated debentures
|
56
|
|
|
45
|
|
|
11
|
|
|||
|
Total interest expense
|
293
|
|
|
282
|
|
|
11
|
|
|||
|
Increase in net interest income
|
$
|
1,203
|
|
|
$
|
308
|
|
|
$
|
895
|
|
|
|
YTD Average
6/30/2018
|
|
YTD Average
12/31/17
|
|
YTD Average
6/30/2017
|
|
Loans
|
77.50%
|
|
77.91%
|
|
77.89%
|
|
Investment securities available for sale
|
6.21%
|
|
7.18%
|
|
7.72%
|
|
Interest-bearing deposits in other banks
|
—%
|
|
0.09%
|
|
0.09%
|
|
Interest-bearing deposits in FRB
|
16.29%
|
|
14.82%
|
|
14.30%
|
|
Total interest-earning assets
|
100.00%
|
|
100.00%
|
|
100.00%
|
|
|
|
|
|
|
|
|
NOW accounts
|
22.50%
|
|
21.55%
|
|
21.29%
|
|
Money market accounts
|
40.54%
|
|
37.92%
|
|
36.50%
|
|
Savings accounts
|
19.31%
|
|
19.42%
|
|
18.66%
|
|
Time deposits
|
15.42%
|
|
18.85%
|
|
21.37%
|
|
Subordinated debentures
|
2.23%
|
|
2.26%
|
|
2.18%
|
|
Total interest-bearing liabilities
|
100.00%
|
|
100.00%
|
|
100.00%
|
|
(in 000's)
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
|
Amount of
Change |
|
Percent
Change |
|||||||
|
Customer service fees
|
$
|
1,020
|
|
|
$
|
997
|
|
|
$
|
23
|
|
|
2.31
|
%
|
|
Increase in cash surrender value of BOLI/COLI
|
132
|
|
|
134
|
|
|
(2
|
)
|
|
(1.49
|
)%
|
|||
|
Loss on marketable equity securities
|
(18
|
)
|
|
—
|
|
|
(18
|
)
|
|
(100.00
|
)%
|
|||
|
Loss on fair value of financial liability
|
(192
|
)
|
|
(264
|
)
|
|
72
|
|
|
(27.27
|
)%
|
|||
|
Gain on sale of assets
|
29
|
|
|
—
|
|
|
29
|
|
|
100.00
|
%
|
|||
|
Other
|
198
|
|
|
199
|
|
|
(1
|
)
|
|
(0.50
|
)%
|
|||
|
Total noninterest income
|
$
|
1,169
|
|
|
$
|
1,066
|
|
|
$
|
103
|
|
|
9.66
|
%
|
|
(in 000's)
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
|
Amount of
Change
|
|
Percent
Change
|
|||||||
|
Customer service fees
|
$
|
1,971
|
|
|
$
|
1,938
|
|
|
$
|
33
|
|
|
1.70
|
%
|
|
Increase in cash surrender value of BOLI/COLI
|
257
|
|
|
266
|
|
|
(9
|
)
|
|
(3.38
|
)%
|
|||
|
Loss on marketable equity securities
|
(78
|
)
|
|
—
|
|
|
(78
|
)
|
|
(100.00
|
)%
|
|||
|
Gain on proceeds from bank-owned life insurance
|
171
|
|
|
—
|
|
|
171
|
|
|
(100.00
|
)%
|
|||
|
Loss on fair value of financial liability
|
(661
|
)
|
|
(601
|
)
|
|
(60
|
)
|
|
9.98
|
%
|
|||
|
Gain on sale fixed assets
|
29
|
|
|
—
|
|
|
29
|
|
|
100.00
|
%
|
|||
|
Other
|
403
|
|
|
372
|
|
|
31
|
|
|
8.33
|
%
|
|||
|
Total noninterest income
|
$
|
2,092
|
|
|
$
|
1,975
|
|
|
$
|
117
|
|
|
5.92
|
%
|
|
(in 000's)
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
|
Amount of
Change
|
|
Percent
Change
|
|||||||
|
Salaries and employee benefits
|
$
|
3,010
|
|
|
$
|
2,586
|
|
|
$
|
424
|
|
|
16.40
|
%
|
|
Occupancy expense
|
1,117
|
|
|
1,043
|
|
|
74
|
|
|
7.09
|
%
|
|||
|
Data processing
|
38
|
|
|
25
|
|
|
13
|
|
|
52.00
|
%
|
|||
|
Professional fees
|
392
|
|
|
345
|
|
|
47
|
|
|
13.62
|
%
|
|||
|
FDIC/DFI insurance assessments
|
78
|
|
|
133
|
|
|
(55
|
)
|
|
(41.35
|
)%
|
|||
|
Director fees
|
81
|
|
|
75
|
|
|
6
|
|
|
8.00
|
%
|
|||
|
Loss on California tax credit partnership
|
5
|
|
|
10
|
|
|
(5
|
)
|
|
(50.00
|
)%
|
|||
|
Correspondent bank service charges
|
17
|
|
|
19
|
|
|
(2
|
)
|
|
(10.53
|
)%
|
|||
|
Net cost on operation of OREO
|
49
|
|
|
(309
|
)
|
|
358
|
|
|
(115.86
|
)%
|
|||
|
Other
|
531
|
|
|
680
|
|
|
(149
|
)
|
|
(21.91
|
)%
|
|||
|
Total expense
|
$
|
5,318
|
|
|
$
|
4,607
|
|
|
$
|
711
|
|
|
15.43
|
%
|
|
(in 000's)
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
|
Amount of
Change
|
|
Percent
Change
|
|||||||
|
Salaries and employee benefits
|
$
|
5,971
|
|
|
$
|
5,571
|
|
|
$
|
400
|
|
|
7.18
|
%
|
|
Occupancy expense
|
2,135
|
|
|
2,058
|
|
|
77
|
|
|
3.74
|
%
|
|||
|
Data processing
|
90
|
|
|
52
|
|
|
38
|
|
|
73.08
|
%
|
|||
|
Professional fees
|
727
|
|
|
600
|
|
|
127
|
|
|
21.17
|
%
|
|||
|
FDIC/DFI insurance assessments
|
161
|
|
|
269
|
|
|
(108
|
)
|
|
(40.15
|
)%
|
|||
|
Director fees
|
162
|
|
|
143
|
|
|
19
|
|
|
13.29
|
%
|
|||
|
Correspondent bank service charges
|
34
|
|
|
37
|
|
|
(3
|
)
|
|
(8.11
|
)%
|
|||
|
Loss on California tax credit partnership
|
9
|
|
|
119
|
|
|
(110
|
)
|
|
(92.44
|
)%
|
|||
|
Net cost on operation of OREO
|
100
|
|
|
(277
|
)
|
|
377
|
|
|
(136.10
|
)%
|
|||
|
Other
|
929
|
|
|
1,226
|
|
|
(297
|
)
|
|
(24.23
|
)%
|
|||
|
Total expense
|
$
|
10,318
|
|
|
$
|
9,798
|
|
|
$
|
520
|
|
|
5.31
|
%
|
|
|
June 30, 2018
|
|
December 31, 2017
|
|
|
|
|
|||||||||||||
|
(in 000's)
|
Dollar Amount
|
|
% of Loans
|
|
Dollar Amount
|
|
% of Loans
|
|
Net Change
|
|
% Change
|
|||||||||
|
Commercial and industrial
|
$
|
57,955
|
|
|
10.1
|
%
|
|
$
|
47,026
|
|
|
7.9
|
%
|
|
$
|
10,929
|
|
|
23.24
|
%
|
|
Real estate – mortgage
|
283,411
|
|
|
49.4
|
%
|
|
306,293
|
|
|
50.9
|
%
|
|
(22,882
|
)
|
|
(7.47
|
)%
|
|||
|
RE construction & development
|
108,571
|
|
|
18.9
|
%
|
|
122,970
|
|
|
20.4
|
%
|
|
(14,399
|
)
|
|
(11.71
|
)%
|
|||
|
Agricultural
|
56,662
|
|
|
9.9
|
%
|
|
59,481
|
|
|
9.9
|
%
|
|
(2,819
|
)
|
|
(4.74
|
)%
|
|||
|
Installment/other
|
67,397
|
|
|
11.7
|
%
|
|
65,581
|
|
|
10.9
|
%
|
|
1,816
|
|
|
2.77
|
%
|
|||
|
Total Gross Loans
|
$
|
573,996
|
|
|
100.0
|
%
|
|
$
|
601,351
|
|
|
100.0
|
%
|
|
$
|
(27,355
|
)
|
|
(4.55
|
)%
|
|
(in 000's)
|
June 30, 2018
|
|
December 31, 2017
|
|
Net
Change
|
|
Percentage
Change
|
|||||||
|
Noninterest bearing deposits
|
$
|
281,686
|
|
|
$
|
307,299
|
|
|
$
|
(25,613
|
)
|
|
-8.33
|
%
|
|
Interest bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
NOW and money market accounts
|
322,995
|
|
|
234,154
|
|
|
88,841
|
|
|
37.94
|
%
|
|||
|
Savings accounts
|
85,480
|
|
|
81,408
|
|
|
4,072
|
|
|
5.00
|
%
|
|||
|
Time deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Under $250,000
|
51,925
|
|
|
51,687
|
|
|
238
|
|
|
0.46
|
%
|
|||
|
$250,000 and over
|
14,877
|
|
|
13,145
|
|
|
1,732
|
|
|
13.18
|
%
|
|||
|
Total interest bearing deposits
|
475,277
|
|
|
380,394
|
|
|
94,883
|
|
|
24.94
|
%
|
|||
|
Total deposits
|
$
|
756,963
|
|
|
$
|
687,693
|
|
|
$
|
69,270
|
|
|
10.07
|
%
|
|
•
|
The formula allowance
|
|
•
|
Specific allowances for problem graded loans identified as impaired; and
|
|
•
|
The unallocated allowance
|
|
•
|
Levels of, and trends in delinquencies and nonaccrual loans;
|
|
•
|
Trends in volumes and term of loans;
|
|
•
|
Effects of any changes in lending policies and procedures including those for underwriting, collection, charge-off, and recovery;
|
|
•
|
Experience, ability, and depth of lending management and staff;
|
|
•
|
National and local economic trends and conditions and;
|
|
•
|
Concentrations of credit that might affect loss experience across one or more components of the portfolio, including high-balance loan concentrations and participations.
|
|
(in 000's)
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Specific allowance – impaired loans
|
$
|
1,740
|
|
|
$
|
1,888
|
|
|
Formula allowance – classified loans not impaired
|
1,104
|
|
|
1,136
|
|
||
|
Formula allowance – special mention loans
|
57
|
|
|
181
|
|
||
|
Total allowance for special mention and classified loans
|
2,901
|
|
|
3,205
|
|
||
|
|
|
|
|
||||
|
Formula allowance for pass loans
|
4,687
|
|
|
4,806
|
|
||
|
Unallocated allowance
|
837
|
|
|
1,256
|
|
||
|
Total allowance for loan losses
|
$
|
8,425
|
|
|
$
|
9,267
|
|
|
|
|
|
|
||||
|
Impaired loans
|
19,696
|
|
|
14,790
|
|
||
|
Classified loans not considered impaired
|
11,789
|
|
|
12,521
|
|
||
|
Total classified loans / impaired loans
|
$
|
31,485
|
|
|
$
|
27,311
|
|
|
Special mention loans not considered impaired
|
$
|
8,386
|
|
|
$
|
10,201
|
|
|
|
Impaired Loan Balance
|
|
Reserve
|
|
Impaired Loan Balance
|
|
Reserve
|
||||||||
|
(in 000’s)
|
June 30, 2018
|
|
June 30, 2018
|
|
December 31, 2017
|
|
December 31, 2017
|
||||||||
|
Commercial and industrial
|
$
|
3,258
|
|
|
$
|
444
|
|
|
$
|
3,318
|
|
|
$
|
534
|
|
|
Real estate – mortgage
|
3,595
|
|
|
590
|
|
|
4,296
|
|
|
488
|
|
||||
|
RE construction & development
|
11,764
|
|
|
—
|
|
|
5,972
|
|
|
—
|
|
||||
|
Agricultural
|
1,017
|
|
|
706
|
|
|
1,204
|
|
|
866
|
|
||||
|
Installment/other
|
62
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Impaired Loans
|
$
|
19,696
|
|
|
$
|
1,740
|
|
|
$
|
14,790
|
|
|
$
|
1,888
|
|
|
|
Total TDRs
|
|
Nonaccrual TDRs
|
|
Accruing TDRs
|
||||||
|
(in 000's)
|
June 30, 2018
|
|
June 30, 2018
|
|
June 30, 2018
|
||||||
|
Commercial and industrial
|
$
|
110
|
|
|
$
|
—
|
|
|
$
|
110
|
|
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|||
|
Commercial real estate
|
1,363
|
|
|
439
|
|
|
924
|
|
|||
|
Residential mortgages
|
2,219
|
|
|
—
|
|
|
2,219
|
|
|||
|
Total real estate mortgage
|
3,582
|
|
|
439
|
|
|
3,143
|
|
|||
|
RE construction & development
|
2,939
|
|
|
2,939
|
|
|
—
|
|
|||
|
Agricultural
|
1,010
|
|
|
—
|
|
|
1,010
|
|
|||
|
Total Troubled Debt Restructurings
|
$
|
7,641
|
|
|
$
|
3,378
|
|
|
$
|
4,263
|
|
|
|
Total TDRs
|
|
Nonaccrual TDRs
|
|
Accruing TDRs
|
||||||
|
(in 000's)
|
December 31, 2017
|
|
December 31, 2017
|
|
December 31, 2017
|
||||||
|
Commercial and industrial
|
$
|
436
|
|
|
$
|
194
|
|
|
$
|
242
|
|
|
Real estate - mortgage:
|
|
|
|
|
|
|
|
|
|||
|
Commercial real estate
|
1,233
|
|
|
454
|
|
|
779
|
|
|||
|
Residential mortgages
|
2,542
|
|
|
288
|
|
|
2,254
|
|
|||
|
Total real estate mortgage
|
3,775
|
|
|
742
|
|
|
3,033
|
|
|||
|
RE construction & development
|
5,951
|
|
|
4,342
|
|
|
1,609
|
|
|||
|
Installment/other
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total Troubled Debt Restructurings
|
$
|
11,362
|
|
|
$
|
5,278
|
|
|
$
|
6,084
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Number of Loans
|
|
Amount
|
|
Number of Loans
|
|
Amount
|
||||||
|
School
|
992
|
|
|
$
|
37,565
|
|
|
1,216
|
|
|
$
|
48,825
|
|
|
Grace
|
294
|
|
|
13,724
|
|
|
55
|
|
|
1,446
|
|
||
|
Repayment
|
184
|
|
|
6,129
|
|
|
201
|
|
|
6,473
|
|
||
|
Deferment
|
40
|
|
|
1,270
|
|
|
32
|
|
|
1,128
|
|
||
|
Forbearance
|
92
|
|
|
3,006
|
|
|
50
|
|
|
1,981
|
|
||
|
Claim
|
1
|
|
|
67
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
1,603
|
|
|
$
|
61,761
|
|
|
1,554
|
|
|
$
|
59,853
|
|
|
(in 000's)
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Nonaccrual Loans (1)
|
$
|
12,202
|
|
|
$
|
5,296
|
|
|
Restructured Loans
|
4,263
|
|
|
6,084
|
|
||
|
Loans past due 90 days or more, still accruing
|
67
|
|
|
485
|
|
||
|
Total nonperforming loans
|
16,532
|
|
|
11,865
|
|
||
|
Other real estate owned
|
5,745
|
|
|
5,745
|
|
||
|
Total nonperforming assets
|
$
|
22,277
|
|
|
$
|
17,610
|
|
|
|
|
|
|
||||
|
Nonperforming loans to total gross loans
|
2.88
|
%
|
|
1.97
|
%
|
||
|
Nonperforming assets to total assets
|
2.53
|
%
|
|
2.19
|
%
|
||
|
Allowance for loan losses to nonperforming loans
|
50.96
|
%
|
|
78.10
|
%
|
||
|
(1)
|
Included in nonaccrual loans at
June 30, 2018
and
December 31, 2017
are restructured loans totaling
$3,378,000
and
$5,278,000
, respectively.
|
|
(in 000's)
|
Balance
|
|
Balance
|
|
Change from
|
||||||
|
Nonaccrual Loans:
|
June 30, 2018
|
|
December 31, 2017
|
|
December 31, 2017
|
||||||
|
Commercial and industrial
|
$
|
—
|
|
|
$
|
212
|
|
|
$
|
(212
|
)
|
|
Real estate - mortgage
|
438
|
|
|
742
|
|
|
(304
|
)
|
|||
|
RE construction & development
|
11,764
|
|
|
4,342
|
|
|
7,422
|
|
|||
|
Installment/other
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total Nonaccrual Loans
|
$
|
12,202
|
|
|
$
|
5,296
|
|
|
$
|
6,906
|
|
|
(in 000's)
|
June 30, 2018
|
|
December 31, 2017
|
|
June 30, 2017
|
||||||
|
Recovery of provision for credit losses year-to-date
|
$
|
(1,325
|
)
|
|
$
|
(189
|
)
|
|
$
|
(31
|
)
|
|
Allowance as % of nonperforming loans
|
50.96
|
%
|
|
78.10
|
%
|
|
66.63
|
%
|
|||
|
|
|
|
|
|
|
||||||
|
Nonperforming loans as % total loans
|
2.88
|
%
|
|
1.97
|
%
|
|
2.46
|
%
|
|||
|
Restructured loans as % total loans
|
1.33
|
%
|
|
1.89
|
%
|
|
2.46
|
%
|
|||
|
(in thousands)
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
Commercial and industrial
|
$
|
10
|
|
|
$
|
—
|
|
|
Real estate - mortgage:
|
|
|
|
|
|
||
|
Commercial real estate
|
8,376
|
|
|
8,487
|
|
||
|
Residential mortgages
|
636
|
|
|
643
|
|
||
|
Total real estate mortgage
|
9,012
|
|
|
9,130
|
|
||
|
RE construction & development
|
—
|
|
|
720
|
|
||
|
Agricultural
|
—
|
|
|
994
|
|
||
|
Total Special Mention Loans
|
$
|
9,022
|
|
|
$
|
10,844
|
|
|
(in 000's)
|
June 30, 2018
|
|
June 30, 2017
|
||||
|
Total loans outstanding at end of period before deducting allowances for credit losses
|
$
|
574,351
|
|
|
$
|
568,163
|
|
|
Average loans outstanding during period
|
590,905
|
|
|
560,282
|
|
||
|
|
|
|
|
||||
|
Balance of allowance at beginning of period
|
9,267
|
|
|
8,902
|
|
||
|
Loans charged off:
|
|
|
|
|
|
||
|
Real estate
|
—
|
|
|
(2
|
)
|
||
|
Commercial and industrial
|
(88
|
)
|
|
(105
|
)
|
||
|
Installment and other
|
(11
|
)
|
|
(10
|
)
|
||
|
Total loans charged off
|
(99
|
)
|
|
(117
|
)
|
||
|
Recoveries of loans previously charged off:
|
|
|
|
|
|
||
|
Real estate
|
20
|
|
|
14
|
|
||
|
Commercial and industrial
|
408
|
|
|
185
|
|
||
|
Installment and other
|
154
|
|
|
54
|
|
||
|
Total loan recoveries
|
582
|
|
|
253
|
|
||
|
Net loans recovered
|
483
|
|
|
136
|
|
||
|
|
|
|
|
||||
|
Recovery of provision charged to operating expense
|
(1,325
|
)
|
|
(31
|
)
|
||
|
Balance of allowance for credit losses at end of period
|
$
|
8,425
|
|
|
$
|
9,007
|
|
|
|
|
|
|
||||
|
Net loan recoveries to total average loans (annualized)
|
(0.16
|
)%
|
|
(0.05
|
)%
|
||
|
Net loan recoveries to loans at end of period (annualized)
|
(0.17
|
)%
|
|
(0.03
|
)%
|
||
|
Allowance for credit losses to total loans at end of period
|
1.47
|
%
|
|
1.59
|
%
|
||
|
Net loan recoveries to allowance for credit losses (annualized)
|
(11.47
|
)%
|
|
(3.02
|
)%
|
||
|
Recovery of provision for credit losses to net recoveries (annualized)
|
(548.65
|
)%
|
|
(45.59
|
)%
|
||
|
(in 000's)
|
Balance
|
||
|
December 31, 2016
|
$
|
113,032
|
|
|
June 30, 2017
|
$
|
109,508
|
|
|
December 31, 2017
|
$
|
107,934
|
|
|
June 30, 2018
|
$
|
191,128
|
|
|
|
Ratio at June 30, 2018
|
|
Ratio at December 31, 2017
|
|
Minimum for Capital Adequacy (1)
|
|
Minimum requirement for "Well Capitalized" Institution
|
|
Total capital to risk weighted assets
|
|
|
|
|
|
|
|
|
Company
|
18.42%
|
|
17.54%
|
|
9.88%
|
|
N/A
|
|
Bank
|
18.32%
|
|
17.31%
|
|
9.88%
|
|
10.00%
|
|
Tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
Company
|
17.18%
|
|
16.29%
|
|
7.88%
|
|
N/A
|
|
Bank
|
17.07%
|
|
16.06%
|
|
7.88%
|
|
8.00%
|
|
Common equity tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
Company
|
15.68%
|
|
14.81%
|
|
6.38%
|
|
N/A
|
|
Bank
|
17.07%
|
|
16.06%
|
|
6.38%
|
|
6.50%
|
|
Tier 1 capital to adjusted average assets (leverage)
|
|
|
|
|
|
|
|
|
Company
|
13.04%
|
|
13.01%
|
|
5.88%
|
|
N/A
|
|
Bank
|
12.99%
|
|
12.90%
|
|
5.88%
|
|
5.00%
|
|
(a)
|
Exhibits:
|
|
11
|
Computation of Earnings per Share*
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
32.2
|
|
|
|
|
United Security Bancshares
|
|
|
|
|
|
Date:
|
August 3, 2018
|
/S/ Dennis R. Woods
|
|
|
|
Dennis R. Woods
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
/S/ Bhavneet Gill
|
|
|
|
Bhavneet Gill
|
|
|
|
Senior Vice President and Chief Financial 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 |
|---|