|
|
| |
|
|
| | |
Union
Common Stock |
| |
Access
Common Stock |
| |
Implied
Value of Merger Consideration |
| |||||||||
October 4, 2018
|
| | | $ | 38.92 | | | | | $ | 26.83 | | | | | $ | 29.19 | | |
December 7, 2018
|
| | | $ | 32.27 | | | | | $ | 24.45 | | | | | $ | 24.20 | | |
|
|
| |
|
|
|
John C. Asbury
President and Chief Executive Officer Union Bankshares Corporation |
| |
Michael W. Clarke
President and Chief Executive Officer Access National Corporation |
|
|
Union Bankshares Corporation
1051 East Cary Street, Suite 1200 Richmond, Virginia 23219 Attention: Rachael R. Lape Senior Vice President, General Counsel and Corporate Secretary Telephone: (804) 633-5031 |
| |
Access National Corporation
1800 Robert Fulton Drive, Suite 300 Reston, Virginia 20191 Attention: Sheila M. Linton Vice President and Corporate Secretary Telephone: (703) 871-2100 |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 11 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 27 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 61 | | |
| | |
Page
|
| |||
| | | | 61 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 72 | | | |
| | | | 75 | | | |
| | | | 86 | | | |
| | | | 88 | | | |
| | | | 99 | | | |
| | | | 102 | | | |
| | | | 102 | | | |
| | | | 107 | | | |
| | | | 109 | | | |
| | | | 110 | | | |
| | | | 110 | | | |
| | | | 110 | | | |
| | | | 111 | | | |
| | | | 111 | | | |
| | | | 111 | | | |
| | | | 111 | | | |
| | | | 112 | | | |
| | | | 112 | | | |
| | | | 113 | | | |
| | | | 116 | | | |
| | | | 121 | | | |
| | | | 122 | | | |
| | | | 124 | | |
| | |
Page
|
| |||
| | | | 124 | | | |
| | | | 125 | | | |
| | | | 126 | | | |
| | | | 126 | | | |
| | | | 126 | | | |
| | | | 127 | | | |
| | | | 128 | | | |
| | | | 131 | | | |
| | | | 143 | | | |
| | | | 143 | | | |
| | | | 144 | | | |
| | | | 144 | | | |
| | | | 144 | | | |
| | | | 144 | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
|
|
| | | |
| | |
As of & For the
Nine Months Ended September 30, |
| |
As of & For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Results of Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income
|
| | | $ | 388,151 | | | | | $ | 241,865 | | | | | $ | 329,044 | | | | | $ | 293,736 | | | | | $ | 275,387 | | | | | $ | 273,140 | | | | | $ | 168,695 | | |
Interest expense
|
| | | | 70,549 | | | | | | 35,947 | | | | | | 50,037 | | | | | | 29,770 | | | | | | 24,937 | | | | | | 19,927 | | | | | | 20,501 | | |
Net interest income
|
| | | | 317,602 | | | | | | 205,918 | | | | | | 279,007 | | | | | | 263,966 | | | | | | 250,450 | | | | | | 253,213 | | | | | | 148,194 | | |
Provision for credit losses
|
| | | | 9,011 | | | | | | 7,344 | | | | | | 10,802 | | | | | | 8,883 | | | | | | 9,450 | | | | | | 7,800 | | | | | | 6,056 | | |
Net interest income after provision for credit losses
|
| | | | 308,591 | | | | | | 198,574 | | | | | | 268,205 | | | | | | 255,083 | | | | | | 241,000 | | | | | | 245,413 | | | | | | 142,138 | | |
Noninterest income
|
| | | | 80,752 | | | | | | 47,305 | | | | | | 62,429 | | | | | | 59,849 | | | | | | 54,993 | | | | | | 51,220 | | | | | | 26,828 | | |
Noninterest expenses
|
| | | | 263,234 | | | | | | 167,871 | | | | | | 225,668 | | | | | | 213,090 | | | | | | 206,310 | | | | | | 222,419 | | | | | | 120,124 | | |
Income before income taxes
|
| | | | 126,109 | | | | | | 78,008 | | | | | | 104,966 | | | | | | 101,842 | | | | | | 89,683 | | | | | | 74,214 | | | | | | 48,842 | | |
Income tax expense
|
| | | | 20,973 | | | | | | 20,924 | | | | | | 32,790 | | | | | | 25,944 | | | | | | 23,071 | | | | | | 19,533 | | | | | | 13,478 | | |
Income from continuing operations
|
| | | | 105,136 | | | | | | 57,084 | | | | | | 72,176 | | | | | | 75,898 | | | | | | 66,612 | | | | | | 54,681 | | | | | | 35,364 | | |
Discontinued operations, net of tax
|
| | | | (2,973) | | | | | | 653 | | | | | | 747 | | | | | | 1,578 | | | | | | 467 | | | | | | (2,517) | | | | | | (998) | | |
Net income
|
| | | $ | 102,163 | | | | | $ | 57,737 | | | | | $ | 72,923 | | | | | $ | 77,476 | | | | | $ | 67,079 | | | | | $ | 52,164 | | | | | $ | 34,366 | | |
Financial Condition | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets
|
| | | $ | 13,371,742 | | | | | $ | 9,029,436 | | | | | $ | 9,315,179 | | | | | $ | 8,426,793 | | | | | $ | 7,693,291 | | | | | $ | 7,358,643 | | | | | $ | 4,176,353 | | |
Securities available for sale, at fair value
|
| | | | 1,883,141 | | | | | | 968,361 | | | | | | 974,222 | | | | | | 946,764 | | | | | | 903,292 | | | | | | 1,102,114 | | | | | | 677,348 | | |
Securities held to maturity, at carrying value
|
| | | | 235,333 | | | | | | 204,801 | | | | | | 199,639 | | | | | | 201,526 | | | | | | 205,374 | | | | | | — | | | | | | — | | |
Loans held for investment, net of deferred fees and costs
|
| | | | 9,411,598 | | | | | | 6,898,729 | | | | | | 7,141,552 | | | | | | 6,307,060 | | | | | | 5,671,462 | | | | | | 5,345,996 | | | | | | 3,039,368 | | |
Allowance for loan losses
|
| | | | 41,294 | | | | | | 37,162 | | | | | | 38,208 | | | | | | 37,192 | | | | | | 34,047 | | | | | | 32,384 | | | | | | 30,135 | | |
Intangible assets, net
|
| | | | 779,262 | | | | | | 314,208 | | | | | | 313,331 | | | | | | 318,793 | | | | | | 316,832 | | | | | | 325,277 | | | | | | 71,380 | | |
Tangible assets, net(1)
|
| | | | 12,592,480 | | | | | | 8,715,228 | | | | | | 9,001,848 | | | | | | 8,108,000 | | | | | | 7,376,459 | | | | | | 7,033,366 | | | | | | 4,104,973 | | |
Deposits
|
| | | | 9,834,695 | | | | | | 6,881,826 | | | | | | 6,991,718 | | | | | | 6,379,489 | | | | | | 5,963,936 | | | | | | 5,638,770 | | | | | | 3,236,842 | | |
Total borrowings
|
| | | | 1,554,642 | | | | | | 1,052,087 | | | | | | 1,219,414 | | | | | | 990,089 | | | | | | 680,175 | | | | | | 686,935 | | | | | | 463,314 | | |
Total liabilities
|
| | | | 11,491,713 | | | | | | 7,988,065 | | | | | | 8,268,850 | | | | | | 7,425,761 | | | | | | 6,697,924 | | | | | | 6,381,474 | | | | | | 3,783,543 | | |
Common shareholders’ equity
|
| | | | 1,880,029 | | | | | | 1,041,371 | | | | | | 1,046,329 | | | | | | 1,001,032 | | | | | | 995,367 | | | | | | 977,169 | | | | | | 437,810 | | |
Tangible common shareholders’ equity(1)
|
| | | | 1,100,767 | | | | | | 727,163 | | | | | | 732,998 | | | | | | 682,239 | | | | | | 678,535 | | | | | | 651,892 | | | | | | 366,430 | | |
| | |
As of & For the
Nine Months Ended September 30, |
| |
As of & For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin(2)
|
| | | | 3.69% | | | | | | 3.47% | | | | | | 3.48% | | | | | | 3.64% | | | | | | 3.73% | | | | | | 3.93% | | | | | | 3.99% | | |
Net interest margin (FTE)(1)
|
| | | | 3.76% | | | | | | 3.62% | | | | | | 3.63% | | | | | | 3.80% | | | | | | 3.89% | | | | | | 4.09% | | | | | | 4.22% | | |
Return on average assets
|
| | | | 1.05% | | | | | | 0.88% | | | | | | 0.83% | | | | | | 0.96% | | | | | | 0.90% | | | | | | 0.72% | | | | | | 0.85% | | |
Return on average common shareholders’ equity
|
| | | | 7.38% | | | | | | 7.53% | | | | | | 7.07% | | | | | | 7.79% | | | | | | 6.76% | | | | | | 5.30% | | | | | | 7.89% | | |
Return on average tangible common
shareholders’ equity(1) |
| | | | 12.71% | | | | | | 10.90% | | | | | | 10.20% | | | | | | 11.45% | | | | | | 10.00% | | | | | | 8.02% | | | | | | 9.48% | | |
Efficiency ratio
|
| | | | 66.08% | | | | | | 66.29% | | | | | | 66.09% | | | | | | 65.81% | | | | | | 67.54% | | | | | | 73.06% | | | | | | 68.63% | | |
Efficiency ratio (FTE)(1)
|
| | | | 65.12% | | | | | | 64.10% | | | | | | 63.89% | | | | | | 63.56% | | | | | | 65.31% | | | | | | 70.75% | | | | | | 65.39% | | |
CET1 capital (to risk weighted assets)
|
| | | | 9.92% | | | | | | 9.40% | | | | | | 9.04% | | | | | | 9.72% | | | | | | 10.55% | | | | | | 11.20% | | | | | | 11.26% | | |
Tier 1 capital (to risk weighted assets)
|
| | | | 11.12% | | | | | | 10.56% | | | | | | 10.14% | | | | | | 10.97% | | | | | | 11.93% | | | | | | 12.76% | | | | | | 13.03% | | |
Total capital (to risk weighted assets)
|
| | | | 12.97% | | | | | | 12.94% | | | | | | 12.43% | | | | | | 13.56% | | | | | | 12.46% | | | | | | 13.38% | | | | | | 14.16% | | |
Leverage Ratio
|
| | | | 9.89% | | | | | | 9.52% | | | | | | 9.42% | | | | | | 9.87% | | | | | | 10.68% | | | | | | 10.62% | | | | | | 10.69% | | |
Common equity to total assets
|
| | | | 14.06% | | | | | | 11.53% | | | | | | 11.23% | | | | | | 11.88% | | | | | | 12.94% | | | | | | 13.28% | | | | | | 10.48% | | |
Tangible common equity/tangible assets(1)
|
| | | | 8.74% | | | | | | 8.34% | | | | | | 8.14% | | | | | | 8.41% | | | | | | 9.20% | | | | | | 9.27% | | | | | | 8.93% | | |
Asset Quality | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 41,294 | | | | | $ | 37,162 | | | | | $ | 38,208 | | | | | $ | 37,192 | | | | | $ | 34,047 | | | | | $ | 32,384 | | | | | $ | 30,135 | | |
Nonaccrual loans
|
| | | $ | 28,110 | | | | | $ | 20,122 | | | | | $ | 21,743 | | | | | $ | 9,973 | | | | | $ | 11,936 | | | | | $ | 19,255 | | | | | $ | 15,035 | | |
Foreclosed property
|
| | | $ | 6,800 | | | | | $ | 6,449 | | | | | $ | 5,253 | | | | | $ | 7,430 | | | | | $ | 11,994 | | | | | $ | 23,058 | | | | | $ | 34,116 | | |
ALL/total outstanding loans
|
| | | | 0.44% | | | | | | 0.54% | | | | | | 0.54% | | | | | | 0.59% | | | | | | 0.60% | | | | | | 0.61% | | | | | | 0.99% | | |
Nonaccrual loans/total loans
|
| | | | 0.30% | | | | | | 0.29% | | | | | | 0.30% | | | | | | 0.16% | | | | | | 0.21% | | | | | | 0.36% | | | | | | 0.49% | | |
ALL/nonaccrual loans
|
| | | | 146.90% | | | | | | 184.68% | | | | | | 175.73% | | | | | | 372.93% | | | | | | 285.25% | | | | | | 168.18% | | | | | | 200.43% | | |
NPAs/total outstanding loans
|
| | | | 0.37% | | | | | | 0.39% | | | | | | 0.38% | | | | | | 0.28% | | | | | | 0.42% | | | | | | 0.79% | | | | | | 1.62% | | |
Net charge-offs/total average
loans |
| | | | 0.08% | | | | | | 0.15% | | | | | | 0.15% | | | | | | 0.09% | | | | | | 0.14% | | | | | | 0.11% | | | | | | 0.36% | | |
Provision/total average loans
|
| | | | 0.13% | | | | | | 0.15% | | | | | | 0.17% | | | | | | 0.15% | | | | | | 0.17% | | | | | | 0.15% | | | | | | 0.20% | | |
Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share, basic
|
| | | $ | 1.55 | | | | | $ | 1.32 | | | | | $ | 1.67 | | | | | $ | 1.77 | | | | | $ | 1.49 | | | | | $ | 1.13 | | | | | $ | 1.38 | | |
Earnings per share, diluted
|
| | | | 1.55 | | | | | | 1.32 | | | | | | 1.67 | | | | | | 1.77 | | | | | | 1.49 | | | | | | 1.13 | | | | | | 1.37 | | |
Cash dividends paid per share
|
| | | | 0.65 | | | | | | 0.60 | | | | | | 0.81 | | | | | | 0.77 | | | | | | 0.68 | | | | | | 0.58 | | | | | | 0.54 | | |
Market value per share
|
| | | | 38.53 | | | | | | 35.30 | | | | | | 36.17 | | | | | | 35.74 | | | | | | 25.24 | | | | | | 24.08 | | | | | | 24.81 | | |
Book value per share
|
| | | | 28.68 | | | | | | 24.00 | | | | | | 24.10 | | | | | | 23.15 | | | | | | 22.38 | | | | | | 21.73 | | | | | | 17.63 | | |
Tangible book value per share(1)
|
| | | | 16.79 | | | | | | 16.76 | | | | | | 16.88 | | | | | | 15.78 | | | | | | 15.25 | | | | | | 14.50 | | | | | | 14.76 | | |
Price to earnings ratio, diluted
|
| | | | 18.59 | | | | | | 20.00 | | | | | | 21.66 | | | | | | 20.19 | | | | | | 16.94 | | | | | | 21.31 | | | | | | 18.11 | | |
Price to book value ratio
|
| | | | 1.34 | | | | | | 1.47 | | | | | | 1.50 | | | | | | 1.54 | | | | | | 1.13 | | | | | | 1.11 | | | | | | 1.41 | | |
Dividend payout ratio
|
| | | | 41.94% | | | | | | 45.45% | | | | | | 48.50% | | | | | | 43.50% | | | | | | 45.64% | | | | | | 51.33% | | | | | | 39.42% | | |
Weighted average shares outstanding, basic
|
| | | | 65,817,668 | | | | | | 43,685,045 | | | | | | 43,698,897 | | | | | | 43,784,193 | | | | | | 45,054,938 | | | | | | 46,036,023 | | | | | | 24,975,077 | | |
Weighted average shares outstanding, diluted
|
| | | | 65,873,202 | | | | | | 43,767,502 | | | | | | 43,779,744 | | | | | | 43,890,271 | | | | | | 45,138,891 | | | | | | 46,130,895 | | | | | | 25,030,711 | | |
| | |
As of & For the
Nine Months Ended September 30, |
| |
As of & For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Net Interest Income (FTE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income (GAAP)
|
| | | $ | 317,602 | | | | | $ | 205,918 | | | | | $ | 279,007 | | | | | $ | 263,966 | | | | | $ | 250,450 | | | | | $ | 253,213 | | | | | $ | 148,194 | | |
FTE adjustment
|
| | | | 5,860 | | | | | | 8,683 | | | | | | 11,767 | | | | | | 11,428 | | | | | | 10,463 | | | | | | 9,932 | | | | | | 8,688 | | |
Net interest income (FTE) (non-GAAP)
|
| | | $ | 323,462 | | | | | $ | 214,601 | | | | | $ | 290,774 | | | | | $ | 275,394 | | | | | $ | 260,913 | | | | | $ | 263,145 | | | | | $ | 156,882 | | |
Average earning assets
|
| | | $ | 11,506,200 | | | | | $ | 7,922,944 | | | | | $ | 8,016,311 | | | | | $ | 7,249,090 | | | | | $ | 6,713,239 | | | | | $ | 6,437,681 | | | | | $ | 3,716,849 | | |
Net interest margin (GAAP)
|
| | | | 3.69% | | | | | | 3.47% | | | | | | 3.48% | | | | | | 3.64% | | | | | | 3.73% | | | | | | 3.93% | | | | | | 3.99% | | |
Net interest margin (FTE) (non-GAAP)
|
| | | | 3.76% | | | | | | 3.62% | | | | | | 3.63% | | | | | | 3.80% | | | | | | 3.89% | | | | | | 4.09% | | | | | | 4.22% | | |
Efficiency ratio (GAAP)
|
| | | | 66.08% | | | | | | 66.29% | | | | | | 66.09% | | | | | | 65.81% | | | | | | 67.54% | | | | | | 73.06% | | | | | | 68.63% | | |
Efficiency ratio (FTE) (non-GAAP)
|
| | | | 65.12% | | | | | | 64.10% | | | | | | 63.89% | | | | | | 63.56% | | | | | | 65.31% | | | | | | 70.75% | | | | | | 65.39% | | |
Tangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending assets (GAAP)
|
| | | $ | 13,371,742 | | | | | $ | 9,029,436 | | | | | $ | 9,315,179 | | | | | $ | 8,426,793 | | | | | $ | 7,693,291 | | | | | $ | 7,358,643 | | | | | $ | 4,176,353 | | |
Less: Ending intangible assets
|
| | | | 779,262 | | | | | | 314,208 | | | | | | 313,331 | | | | | | 318,793 | | | | | | 316,832 | | | | | | 325,277 | | | | | | 71,380 | | |
Ending tangible assets (non-GAAP)
|
| | | $ | 12,592,480 | | | | | $ | 8,715,228 | | | | | $ | 9,001,848 | | | | | $ | 8,108,000 | | | | | $ | 7,376,459 | | | | | $ | 7,033,366 | | | | | $ | 4,104,973 | | |
Tangible Common Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending common shareholders’ equity (GAAP)
|
| | | $ | 1,880,029 | | | | | $ | 1,041,371 | | | | | $ | 1,046,329 | | | | | $ | 1,001,032 | | | | | $ | 995,367 | | | | | $ | 977,169 | | | | | $ | 437,810 | | |
Less: Ending intangible assets
|
| | | | 779,262 | | | | | | 314,208 | | | | | | 313,331 | | | | | | 318,793 | | | | | | 316,832 | | | | | | 325,277 | | | | | | 71,380 | | |
Ending tangible common shareholders’ equity (non-GAAP)
|
| | | $ | 1,100,767 | | | | | $ | 727,163 | | | | | $ | 732,998 | | | | | $ | 682,239 | | | | | $ | 678,535 | | | | | $ | 651,892 | | | | | $ | 366,430 | | |
Average common shareholders’ equity (GAAP)
|
| | | $ | 1,851,072 | | | | | $ | 1,024,853 | | | | | $ | 1,030,847 | | | | | $ | 994,785 | | | | | $ | 991,977 | | | | | $ | 983,727 | | | | | $ | 435,635 | | |
Less: Average intangible assets
|
| | | | 776,769 | | | | | | 316,375 | | | | | | 315,722 | | | | | | 318,131 | | | | | | 320,906 | | | | | | 333,495 | | | | | | 73,205 | | |
Average tangible common shareholders’ equity (non-GAAP)
|
| | | $ | 1,074,303 | | | | | $ | 708,478 | | | | | $ | 715,125 | | | | | $ | 676,654 | | | | | $ | 671,071 | | | | | $ | 650,232 | | | | | $ | 362,430 | | |
Return on average common shareholders’ equity (GAAP)
|
| | | | 7.38% | | | | | | 7.53% | | | | | | 7.07% | | | | | | 7.79% | | | | | | 6.76% | | | | | | 5.30% | | | | | | 7.89% | | |
Return on average tangible common shareholders’ equity (non-GAAP)
|
| | | | 12.71% | | | | | | 10.90% | | | | | | 10.20% | | | | | | 11.45% | | | | | | 10.00% | | | | | | 8.02% | | | | | | 9.48% | | |
Common equity to total assets (GAAP)
|
| | | | 14.06% | | | | | | 11.53% | | | | | | 11.23% | | | | | | 11.88% | | | | | | 12.94% | | | | | | 13.28% | | | | | | 10.48% | | |
Tangible common equity/tangible assets (non-GAAP)
|
| | | | 8.74% | | | | | | 8.34% | | | | | | 8.14% | | | | | | 8.41% | | | | | | 9.20% | | | | | | 9.27% | | | | | | 8.93% | | |
Book value per share (GAAP)
|
| | | $ | 28.68 | | | | | $ | 24.00 | | | | | $ | 24.10 | | | | | $ | 23.15 | | | | | $ | 22.38 | | | | | $ | 21.73 | | | | | $ | 17.63 | | |
Tangible book value per share (non-GAAP)
|
| | | $ | 16.79 | | | | | $ | 16.76 | | | | | $ | 16.88 | | | | | $ | 15.78 | | | | | $ | 15.25 | | | | | $ | 14.50 | | | | | $ | 14.76 | | |
| | |
As of & For the
Nine Months Ended September 30, |
| |
As of & For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Results of Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income
|
| | | $ | 83,142 | | | | | $ | 68,385 | | | | | $ | 95,480 | | | | | $ | 50,015 | | | | | $ | 43,666 | | | | | $ | 38,501 | | | | | $ | 35,876 | | |
Interest expense
|
| | | | 12,817 | | | | | | 7,926 | | | | | | 11,108 | | | | | | 6,304 | | | | | | 4,119 | | | | | | 3,273 | | | | | | 3,712 | | |
Net interest income
|
| | | | 70,325 | | | | | | 60,459 | | | | | | 84,372 | | | | | | 43,711 | | | | | | 39,547 | | | | | | 35,228 | | | | | | 32,164 | | |
Provision for credit losses
|
| | | | 2,102 | | | | | | 3,200 | | | | | | 6,919 | | | | | | 2,120 | | | | | | 150 | | | | | | — | | | | | | 675 | | |
Net interest income after provision for credit losses
|
| | | | 68,223 | | | | | | 57,259 | | | | | | 77,453 | | | | | | 41,591 | | | | | | 39,397 | | | | | | 35,228 | | | | | | 31,489 | | |
Noninterest income
|
| | | | 23,929 | | | | | | 23,411 | | | | | | 32,092 | | | | | | 31,803 | | | | | | 26,065 | | | | | | 19,300 | | | | | | 28,150 | | |
Noninterest expenses
|
| | | | 59,366 | | | | | | 61,214 | | | | | | 81,068 | | | | | | 47,790 | | | | | | 41,866 | | | | | | 33,018 | | | | | | 39,198 | | |
Income before income taxes
|
| | | | 32,786 | | | | | | 19,456 | | | | | | 28,477 | | | | | | 25,604 | | | | | | 23,596 | | | | | | 21,510 | | | | | | 20,441 | | |
Income tax expense
|
| | | | 6,128 | | | | | | 6,001 | | | | | | 11,977 | | | | | | 9,200 | | | | | | 8,177 | | | | | | 7,585 | | | | | | 7,234 | | |
Net income
|
| | | | 26,658 | | | | | | 13,455 | | | | | | 16,500 | | | | | | 16,404 | | | | | | 15,419 | | | | | | 13,925 | | | | | | 13,207 | | |
Financial Condition | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets
|
| | | | 3,021,323 | | | | | | 2,873,069 | | | | | | 2,873,894 | | | | | | 1,430,708 | | | | | | 1,178,548 | | | | | | 1,052,880 | | | | | | 847,182 | | |
Securities available for sale, at fair value
|
| | | | 424,445 | | | | | | 395,040 | | | | | | 407,446 | | | | | | 194,090 | | | | | | 160,162 | | | | | | 125,080 | | | | | | 76,552 | | |
Securities held to maturity, at carrying value
|
| | | | 28,353 | | | | | | 28,329 | | | | | | 28,272 | | | | | | 9,200 | | | | | | 14,287 | | | | | | 14,309 | | | | | | 16,277 | | |
Loans held for sale, at fair value
|
| | | | 36,600 | | | | | | 26,234 | | | | | | 31,999 | | | | | | 35,676 | | | | | | 44,135 | | | | | | 45,026 | | | | | | 24,353 | | |
Loans held for investment, net of deferred fees
and costs |
| | | | 2,094,270 | | | | | | 1,957,109 | | | | | | 1,966,358 | | | | | | 1,049,698 | | | | | | 887,478 | | | | | | 776,603 | | | | | | 687,055 | | |
Allowance for loan losses
|
| | | | 17,349 | | | | | | 15,692 | | | | | | 15,805 | | | | | | 16,008 | | | | | | 13,563 | | | | | | 13,399 | | | | | | 13,136 | | |
Intangible assets, net
|
| | | | 184,028 | | | | | | 182,156 | | | | | | 185,161 | | | | | | 1,833 | | | | | | 1,882 | | | | | | 1,491 | | | | | | — | | |
Tangible assets, net(1)
|
| | | | 2,837,295 | | | | | | 2,690,913 | | | | | | 2,688,733 | | | | | | 1,428,875 | | | | | | 1,176,666 | | | | | | 1,051,389 | | | | | | 847,182 | | |
Deposits
|
| | | | 2,294,864 | | | | | | 2,286,212 | | | | | | 2,234,148 | | | | | | 1,054,327 | | | | | | 913,744 | | | | | | 755,443 | | | | | | 572,972 | | |
Total borrowings
|
| | | | 257,561 | | | | | | 139,527 | | | | | | 185,993 | | | | | | 246,009 | | | | | | 146,129 | | | | | | 185,635 | | | | | | 172,855 | | |
Total liabilities
|
| | | | 2,579,380 | | | | | | 2,452,896 | | | | | | 2,452,270 | | | | | | 1,310,178 | | | | | | 1,069,410 | | | | | | 953,976 | | | | | | 756,048 | | |
Common shareholders’ equity
|
| | | | 441,943 | | | | | | 420,173 | | | | | | 421,624 | | | | | | 120,530 | | | | | | 109,138 | | | | | | 98,904 | | | | | | 91,134 | | |
Tangible common shareholders’ equity(1)
|
| | | | 257,915 | | | | | | 238,017 | | | | | | 236,463 | | | | | | 118,697 | | | | | | 107,256 | | | | | | 97,413 | | | | | | 91,134 | | |
| | |
As of & For the
Nine Months Ended September 30, |
| |
As of & For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin(2)
|
| | | | 3.63% | | | | | | 3.84% | | | | | | 3.81% | | | | | | 3.52% | | | | | | 3.68% | | | | | | 3.80% | | | | | | 3.85% | | |
Net interest margin (FTE)(1)
|
| | | | 3.68% | | | | | | 3.91% | | | | | | 3.88% | | | | | | 3.55% | | | | | | 3.69% | | | | | | 3.80% | | | | | | 3.85% | | |
Return on average assets
|
| | | | 1.23% | | | | | | 0.75% | | | | | | 0.67% | | | | | | 1.27% | | | | | | 1.39% | | | | | | 1.45% | | | | | | 1.55% | | |
Return on average common shareholders’ equity
|
| | | | 8.27% | | | | | | 4.71% | | | | | | 5.03% | | | | | | 14.11% | | | | | | 14.83% | | | | | | 14.47% | | | | | | 14.00% | | |
Return on average tangible common
shareholders’ equity(1) |
| | | | 14.52% | | | | | | 9.33% | | | | | | 8.15% | | | | | | 14.33% | | | | | | 15.05% | | | | | | 14.68% | | | | | | 14.00% | | |
Efficiency ratio
|
| | | | 62.99% | | | | | | 72.99% | | | | | | 69.61% | | | | | | 63.29% | | | | | | 63.81% | | | | | | 60.55% | | | | | | 64.99% | | |
Efficiency ratio (FTE)(1)
|
| | | | 62.37% | | | | | | 71.89% | | | | | | 68.70% | | | | | | 63.02% | | | | | | 63.64% | | | | | | 60.47% | | | | | | 64.98% | | |
CET1 capital (to risk weighted assets)
|
| | | | 11.85% | | | | | | 11.46% | | | | | | 11.54% | | | | | | 10.25% | | | | | | 11.14% | | | | | |
Not reported |
| | | | |
Not reported |
| |
Tier 1 capital (to risk weighted assets)
|
| | | | 11.85% | | | | | | 11.46% | | | | | | 11.54% | | | | | | 10.25% | | | | | | 11.14% | | | | | | 11.16% | | | | | | 12.05% | | |
Total capital (to risk weighted assets)
|
| | | | 12.65% | | | | | | 12.24% | | | | | | 12.33% | | | | | | 11.51% | | | | | | 12.39% | | | | | | 12.41% | | | | | | 13.30% | | |
Leverage Ratio
|
| | | | 9.81% | | | | | | 8.80% | | | | | | 9.12% | | | | | | 8.90% | | | | | | 9.34% | | | | | | 9.39% | | | | | | 10.76% | | |
Common equity to total assets
|
| | | | 14.63% | | | | | | 14.62% | | | | | | 14.68% | | | | | | 8.42% | | | | | | 9.26% | | | | | | 9.39% | | | | | | 10.76% | | |
Tangible common equity/tangible assets(1)
|
| | | | 9.09% | | | | | | 8.85% | | | | | | 8.79% | | | | | | 8.31% | | | | | | 9.12% | | | | | | 9.25% | | | | | | 10.76% | | |
Asset Quality | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 17,349 | | | | | $ | 15,692 | | | | | $ | 15,805 | | | | | $ | 16,008 | | | | | $ | 13,563 | | | | | $ | 13,399 | | | | | $ | 13,136 | | |
Nonaccrual loans
|
| | | $ | 5,463 | | | | | $ | 5,837 | | | | | $ | 4,626 | | | | | $ | 6,922 | | | | | $ | 7,417 | | | | | $ | 1,622 | | | | | $ | 2,535 | | |
OREO
|
| | | $ | 643 | | | | | $ | 1,980 | | | | | $ | 643 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
ALL/total outstanding loans
|
| | | | 0.83% | | | | | | 0.80% | | | | | | 0.80% | | | | | | 1.53% | | | | | | 1.53% | | | | | | 1.73% | | | | | | 1.91% | | |
Nonaccrual loans/total loans
|
| | | | 0.26% | | | | | | 0.30% | | | | | | 0.23% | | | | | | 0.66% | | | | | | 0.84% | | | | | | 0.21% | | | | | | 0.37% | | |
ALL/nonaccrual loans
|
| | | | 317.57% | | | | | | 268.84% | | | | | | 341.65% | | | | | | 231.26% | | | | | | 182.86% | | | | | | 826.08% | | | | | | 518.19% | | |
NPAs/total outstanding loans
|
| | | | 0.29% | | | | | | 0.40% | | | | | | 0.23% | | | | | | 0.66% | | | | | | 0.84% | | | | | | 0.21% | | | | | | 0.37% | | |
Net charge-offs/total average loans
|
| | | | 0.03% | | | | | | 0.22% | | | | | | 0.42% | | | | | | (0.03)% | | | | | | —% | | | | | | (0.04)% | | | | | | 0.01% | | |
Provision/total average loans
|
| | | | 0.11% | | | | | | 0.20% | | | | | | 0.41% | | | | | | 0.23% | | | | | | 0.02% | | | | | | 0.00% | | | | | | 0.10% | | |
Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share, basic
|
| | | $ | 1.28 | | | | | $ | 0.77 | | | | | $ | 0.92 | | | | | $ | 1.55 | | | | | $ | 1.46 | | | | | $ | 1.33 | | | | | $ | 1.28 | | |
Earnings per share, diluted
|
| | | | 1.28 | | | | | | 0.77 | | | | | | 0.92 | | | | | | 1.54 | | | | | | 1.46 | | | | | | 1.33 | | | | | | 1.27 | | |
Cash dividends paid per share(3)
|
| | | | 0.46 | | | | | | 0.45 | | | | | | 0.60 | | | | | | 0.60 | | | | | | 0.95 | | | | | | 0.50 | | | | | | 1.11 | | |
Market value per share
|
| | | | 26.94 | | | | | | 27.85 | | | | | | 27.21 | | | | | | 26.54 | | | | | | 19.00 | | | | | | 15.14 | | | | | | 12.70 | | |
Book value per share
|
| | | | 21.13 | | | | | | 20.55 | | | | | | 20.53 | | | | | | 11.33 | | | | | | 10.35 | | | | | | 9.45 | | | | | | 8.79 | | |
Tangible book value per share(1)
|
| | | | 12.33 | | | | | | 11.64 | | | | | | 11.52 | | | | | | 11.16 | | | | | | 10.17 | | | | | | 9.30 | | | | | | 8.79 | | |
Price to earnings ratio, diluted
|
| | | | 6.34% | | | | | | 3.69% | | | | | | 3.38% | | | | | | 5.80% | | | | | | 7.68% | | | | | | 8.78% | | | | | | 10.00% | | |
Price to book value ratio
|
| | | | 128% | | | | | | 136% | | | | | | 133% | | | | | | 234% | | | | | | 184% | | | | | | 160% | | | | | | 145% | | |
Dividend payout ratio(4)
|
| | | | 35.72% | | | | | | 46.73% | | | | | | 56.70% | | | | | | 38.71% | | | | | | 41.10% | | | | | | 63.91% | | | | | | 86.72% | | |
Weighted average shares outstanding, basic
|
| | | | 20,734,621 | | | | | | 17,156,521 | | | | | | 17,988,670 | | | | | | 10,586,394 | | | | | | 10,513,008 | | | | | | 10,424,067 | | | | | | 10,319,802 | | |
Weighted average shares outstanding, diluted
|
| | | | 20,821,096 | | | | | | 17,273,367 | | | | | | 18,076,304 | | | | | | 10,677,561 | | | | | | 10,581,871 | | | | | | 10,466,841 | | | | | | 10,403,155 | | |
| | |
As of & For the
Nine Months Ended September 30, |
| |
As of & For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||
Net Interest Income (FTE) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income (GAAP)
|
| | | $ | 70,325 | | | | | $ | 60,459 | | | | | $ | 84,372 | | | | | $ | 43,711 | | | | | $ | 39,547 | | | | | $ | 35,228 | | | | | $ | 32,164 | | |
FTE adjustment
|
| | | | 925 | | | | | | 1,274 | | | | | | 1,539 | | | | | | 323 | | | | | | 174 | | | | | | 74 | | | | | | 9 | | |
Net interest income (FTE) (non-GAAP)
|
| | | $ | 71,250 | | | | | $ | 61,733 | | | | | $ | 85,911 | | | | | $ | 44,034 | | | | | $ | 39,721 | | | | | $ | 35,302 | | | | | $ | 32,173 | | |
Average earning assets
|
| | | | 2,582,555 | | | | | | 2,101,947 | | | | | | 2,212,019 | | | | | | 1,242,923 | | | | | | 1,075,284 | | | | | | 927,845 | | | | | | 836,129 | | |
Net interest margin (GAAP)
|
| | | | 3.63% | | | | | | 3.84% | | | | | | 3.81% | | | | | | 3.52% | | | | | | 3.68% | | | | | | 3.80% | | | | | | 3.85% | | |
Net interest margin (FTE) (non-GAAP)
|
| | | | 3.68% | | | | | | 3.91% | | | | | | 3.88% | | | | | | 3.55% | | | | | | 3.69% | | | | | | 3.80% | | | | | | 3.85% | | |
Efficiency ratio (GAAP)
|
| | | | 62.99% | | | | | | 72.99% | | | | | | 69.61% | | | | | | 63.29% | | | | | | 63.81% | | | | | | 60.55% | | | | | | 64.99% | | |
Efficiency ratio (FTE) (non-GAAP)
|
| | | | 62.37% | | | | | | 71.89% | | | | | | 68.70% | | | | | | 63.02% | | | | | | 63.64% | | | | | | 60.47% | | | | | | 64.98% | | |
Tangible Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending assets (GAAP)
|
| | | $ | 3,021,323 | | | | | $ | 2,873,069 | | | | | $ | 2,873,894 | | | | | $ | 1,430,708 | | | | | $ | 1,178,548 | | | | | $ | 1,052,880 | | | | | $ | 847,182 | | |
Less: Ending intangible assets
|
| | | | 184,028 | | | | | | 182,156 | | | | | | 185,161 | | | | | | 1,833 | | | | | | 1,882 | | | | | | 1,491 | | | | | | — | | |
Ending tangible assets (non-GAAP)
|
| | | $ | 2,837,295 | | | | | $ | 2,690,913 | | | | | $ | 2,688,733 | | | | | $ | 1,428,875 | | | | | $ | 1,176,666 | | | | | $ | 1,051,389 | | | | | $ | 847,182 | | |
Tangible Common Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending common shareholders’ equity (GAAP)
|
| | | $ | 441,943 | | | | | $ | 420,173 | | | | | $ | 421,624 | | | | | $ | 120,530 | | | | | $ | 109,138 | | | | | $ | 98,904 | | | | | $ | 91,134 | | |
Less: Ending intangible assets
|
| | | | 184,028 | | | | | | 182,156 | | | | | | 185,161 | | | | | | 1,833 | | | | | | 1,882 | | | | | | 1,491 | | | | | | — | | |
Ending tangible common shareholders’ equity
(non-GAAP) |
| | | | 257,915 | | | | | | 238,017 | | | | | | 236,463 | | | | | | 118,697 | | | | | | 107,256 | | | | | | 97,413 | | | | | | 91,134 | | |
Average common shareholders’ equity (GAAP)
|
| | | $ | 429,642 | | | | | $ | 380,378 | | | | | $ | 327,738 | | | | | $ | 116,296 | | | | | $ | 103,948 | | | | | $ | 96,227 | | | | | $ | 94,352 | | |
Less: Average intangible assets
|
| | | | 184,774 | | | | | | 188,228 | | | | | | 125,330 | | | | | | 1,859 | | | | | | 1,526 | | | | | | 1,368 | | | | | | — | | |
Average tangible common shareholders’ equity
(non-GAAP) |
| | | $ | 244,868 | | | | | $ | 192,150 | | | | | $ | 202,408 | | | | | $ | 114,437 | | | | | $ | 102,422 | | | | | $ | 94,859 | | | | | $ | 94,352 | | |
Return on average common shareholders’ equity (GAAP)
|
| | | | 8.27% | | | | | | 4.71% | | | | | | 5.03% | | | | | | 14.11% | | | | | | 14.83% | | | | | | 14.47% | | | | | | 14.00% | | |
Return on average tangible common shareholders’ equity (non-GAAP)
|
| | | | 14.52% | | | | | | 9.33% | | | | | | 8.15% | | | | | | 14.33% | | | | | | 15.05% | | | | | | 14.68% | | | | | | 14.00% | | |
Common equity to total assets (GAAP)
|
| | | | 14.63% | | | | | | 14.62% | | | | | | 14.67% | | | | | | 8.42% | | | | | | 9.26% | | | | | | 9.39% | | | | | | 10.76% | | |
Tangible common equity/tangible assets (non-GAAP)
|
| | | | 9.09% | | | | | | 8.85% | | | | | | 8.79% | | | | | | 8.31% | | | | | | 9.12% | | | | | | 9.25% | | | | | | 10.76% | | |
Book value per share (GAAP)
|
| | | $ | 21.13 | | | | | $ | 20.55 | | | | | $ | 20.53 | | | | | $ | 11.33 | | | | | $ | 10.35 | | | | | $ | 9.45 | | | | | $ | 8.79 | | |
Tangible book value per share (non-GAAP)
|
| | | $ | 12.33 | | | | | $ | 11.64 | | | | | $ | 11.52 | | | | | $ | 11.16 | | | | | $ | 10.17 | | | | | $ | 9.30 | | | | | $ | 8.79 | | |
| | |
Union
(as reported) |
| |
Access
(as reported) |
| |
Pro Forma
Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 282,212 | | | | | $ | 124,370 | | | | | $ | — | | | | | | | | $ | 406,582 | | |
Securities available for sale, at fair value
|
| | | | 1,883,141 | | | | | | 424,445 | | | | | | — | | | | | | | | | 2,307,586 | | |
Other securities
|
| | | | 375,098 | | | | | | 49,545 | | | | | | — | | | | | | | | | 424,643 | | |
Loans held for sale at fair value
|
| | | | — | | | | | | 36,600 | | | | | | — | | | | | | | | | 36,600 | | |
Loans held for investment, net of deferred fees and
costs |
| | | | 9,411,598 | | | | | | 2,094,270 | | | | | | (21,814) | | | |
(a)(b)
|
| | | | 11,484,054 | | |
Less allowance for loan losses
|
| | | | 41,294 | | | | | | 17,349 | | | | | | (17,349) | | | |
(c)
|
| | | | 41,294 | | |
Net loans held for investment
|
| | | | 9,370,304 | | | | | | 2,076,921 | | | | | | (4,465) | | | | | | | | | 11,442,760 | | |
Premises and equipment, net
|
| | | | 155,001 | | | | | | 27,768 | | | | | | 5,000 | | | |
(d)
|
| | | | 187,769 | | |
Goodwill
|
| | | | 727,699 | | | | | | 167,497 | | | | | | 61,770 | | | |
(e)
|
| | | | 956,966 | | |
Amortizable intangibles, net
|
| | | | 51,563 | | | | | | 16,531 | | | | | | 29,094 | | | |
(f)
|
| | | | 97,188 | | |
Bank owned life insurance
|
| | | | 261,874 | | | | | | 52,604 | | | | | | — | | | | | | | | | 314,478 | | |
Other assets
|
| | | | 264,850 | | | | | | 45,042 | | | | | | (4,997) | | | |
(g)
|
| | | | 304,895 | | |
Total assets
|
| | | $ | 13,371,742 | | | | | $ | 3,021,323 | | | | | $ | 86,402 | | | | | | | | $ | 16,479,467 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | $ | 2,189,887 | | | | | $ | 757,900 | | | | | $ | — | | | | | | | | $ | 2,947,787 | | |
Interest-bearing deposits
|
| | | | 7,644,808 | | | | | | 1,536,964 | | | | | | — | | | | | | | | | 9,181,772 | | |
Total deposits
|
| | | | 9,834,695 | | | | | | 2,294,864 | | | | | | — | | | | | | | | | 12,129,559 | | |
Short-term borrowings
|
| | | | 1,056,874 | | | | | | 212,561 | | | | | | — | | | | | | | | | 1,269,435 | | |
Long-term borrowings
|
| | | | 497,768 | | | | | | 48,942 | | | | | | 369 | | | |
(h)
|
| | | | 547,079 | | |
Other liabilities
|
| | | | 102,376 | | | | | | 23,013 | | | | | | 5,463 | | | |
(i)
|
| | | | 130,852 | | |
Total liabilities
|
| | | | 11,491,713 | | | | | | 2,579,380 | | | | | | 5,832 | | | | | | | | | 14,076,925 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | 87,192 | | | | | | 17,468 | | | | | | 3,400 | | | |
(j)(k)
|
| | | | 108,060 | | |
Surplus
|
| | | | 1,378,940 | | | | | | 317,626 | | | | | | 184,019 | | | |
(j)(k)
|
| | | | 1,880,585 | | |
Retained earnings
|
| | | | 438,513 | | | | | | 115,973 | | | | | | (115,973) | | | |
(j)
|
| | | | 438,513 | | |
Accumulated other comprehensive income (loss)
|
| | | | (24,616) | | | | | | (9,124) | | | | | | 9,124 | | | |
(j)
|
| | | | (24,616) | | |
Total shareholders’ equity
|
| | | | 1,880,029 | | | | | | 441,943 | | | | | | 80,570 | | | | | | | | | 2,402,542 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 13,371,742 | | | | | $ | 3,021,323 | | | | | $ | 86,402 | | | | | | | | $ | 16,479,467 | | |
|
| | |
Union
(as reported) |
| |
Access
(as reported) |
| |
Merger
Pro Forma Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 348,009 | | | | | $ | 73,241 | | | | | $ | 2,816 | | | |
(l)
|
| | | $ | 424,066 | | |
Other interest income
|
| | | | 40,142 | | | | | | 9,901 | | | | | | — | | | | | | | | | 50,043 | | |
Total interest and dividend income
|
| | | | 388,151 | | | | | | 83,142 | | | | | | 2,816 | | | | | | | | | 474,109 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 40,187 | | | | | | 9,717 | | | | | | — | | | | | | | | | 49,904 | | |
Other interest expense
|
| | | | 30,362 | | | | | | 3,100 | | | | | | 1 | | | |
(m)
|
| | | | 33,463 | | |
Total interest expense
|
| | | | 70,549 | | | | | | 12,817 | | | | | | 1 | | | | | | | | | 83,367 | | |
Net interest income
|
| | | | 317,602 | | | | | | 70,325 | | | | | | 2,815 | | | | | | | | | 390,742 | | |
Provision for credit losses
|
| | | | 9,011 | | | | | | 2,102 | | | | | | 210 | | | |
(A)
|
| | | | 11,323 | | |
Net interest income after provision for credit losses
|
| | | | 308,591 | | | | | | 68,223 | | | | | | 2,605 | | | | | | | | | 379,419 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 18,566 | | | | | | 1,456 | | | | | | — | | | | | | | | | 20,022 | | |
Other operating income
|
| | | | 62,186 | | | | | | 22,473 | | | | | | (3,121) | | | | | | | | | 81,538 | | |
Noninterest income
|
| | | | 80,752 | | | | | | 23,929 | | | | | | (3,121) | | | |
(B)
|
| | | | 101,560 | | |
Noninterest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 120,797 | | | | | | 35,370 | | | | | | (3,121) | | | |
(B)
|
| | | | 153,046 | | |
Occupancy expenses
|
| | | | 18,778 | | | | | | 5,881 | | | | | | 188 | | | |
(n)
|
| | | | 24,847 | | |
Merger-related costs
|
| | | | 37,414 | | | | | | — | | | | | | — | | | | | | | | | 37,414 | | |
Other expenses
|
| | | | 86,245 | | | | | | 18,115 | | | | | | 3,221 | | | |
(o)(A)
|
| | | | 107,581 | | |
Total noninterest expenses
|
| | | | 263,234 | | | | | | 59,366 | | | | | | 288 | | | | | | | | | 322,888 | | |
Income before income taxes
|
| | | | 126,109 | | | | | | 32,786 | | | | | | (804) | | | | | | | | | 158,091 | | |
Income tax expense
|
| | | | 20,973 | | | | | | 6,128 | | | | | | (169) | | | |
(p)
|
| | | | 26,932 | | |
Net income from continuing operations
|
| | | | 105,136 | | | | | | 26,658 | | | | | | (635) | | | | | | | | | 131,159 | | |
Net loss from discontinued operations
|
| | | | (2,973) | | | | | | — | | | | | | — | | | | | | | | | (2,973) | | |
Net income attributable to Company
|
| | | $ | 102,163 | | | | | $ | 26,658 | | | | | $ | (635) | | | | | | | | $ | 128,186 | | |
Earnings per common share, basic
|
| | | $ | 1.55 | | | | | | 1.28 | | | | | | | | | | | | | | $ | 1.58 | | |
Earnings per common share, diluted
|
| | | $ | 1.55 | | | | | | 1.28 | | | | | | | | | | | | | | $ | 1.57 | | |
Weighted average common shares outstanding, basic
|
| | | | 65,817,668 | | | | | | 20,734,621 | | | | | | (5,183,655) | | | |
(q)
|
| | | | 81,368,634 | | |
Weighted average common shares outstanding, diluted
|
| | | | 65,873,202 | | | | | | 20,821,096 | | | | | | (5,205,274) | | | |
(q)
|
| | | | 81,489,024 | | |
| | |
Union
(as reported) |
| |
Xenith
(as reported) |
| |
Access
(as reported) |
| |
Pro Forma
Adjustments (Xenith) |
| |
Notes
|
| |
Pro Forma
Adjustments (Access) |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||||||||
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 295,146 | | | | | $ | 111,465 | | | | | $ | 84,572 | | | | | $ | 7,990 | | | |
(r)
|
| | | $ | 3,469 | | | |
(l)
|
| | | $ | 502,642 | | |
Other interest income
|
| | | | 35,048 | | | | | | 9,183 | | | | | | 10,908 | | | | | | — | | | | | | | | | — | | | | | | | | | 55,139 | | |
Total interest and dividend income
|
| | | | 330,194 | | | | | | 120,648 | | | | | | 95,480 | | | | | | 7,990 | | | | | | | | | 3,469 | | | | | | | | | 557,781 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 26,106 | | | | | | 16,358 | | | | | | 9,274 | | | | | | (2,554) | | | |
(s)
|
| | | | — | | | | | | | | | 49,184 | | |
Other interest expense
|
| | | | 23,931 | | | | | | 3,916 | | | | | | 1,834 | | | | | | (189) | | | |
(t)
|
| | | | 65 | | | |
(m)
|
| | | | 29,557 | | |
Total interest expense
|
| | | | 50,037 | | | | | | 20,274 | | | | | | 11,108 | | | | | | (2,743) | | | | | | | | | 65 | | | | | | | | | 78,741 | | |
Net interest income
|
| | | | 280,157 | | | | | | 100,374 | | | | | | 84,372 | | | | | | 10,733 | | | | | | | | | 3,404 | | | | | | | | | 479,040 | | |
Provision for credit losses
|
| | | | 10,756 | | | | | | 874 | | | | | | 6,919 | | | | | | 315 | | | |
(A)
|
| | | | (37) | | | |
(A)
|
| | | | 18,827 | | |
Net interest income after provision for credit losses
|
| | | | 269,401 | | | | | | 99,500 | | | | | | 77,453 | | | | | | 10,418 | | | | | | | | | 3,441 | | | | | | | | | 460,213 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 20,212 | | | | | | 4,772 | | | | | | 1,998 | | | | | | — | | | | | | | | | — | | | | | | | | | 26,982 | | |
Other operating income
|
| | | | 51,462 | | | | | | 9,916 | | | | | | 30,094 | | | | | | — | | | | | | | | | (5,022) | | | | | | | | | 86,450 | | |
Noninterest income
|
| | | | 71,674 | | | | | | 14,688 | | | | | | 32,092 | | | | | | — | | | | | | | | | (5,022) | | | |
(B)
|
| | | | 113,432 | | |
Noninterest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 122,222 | | | | | | 39,360 | | | | | | 43,915 | | | | | | — | | | | | | | | | (5,022) | | | |
(B)
|
| | | | 200,475 | | |
Occupancy expenses
|
| | | | 19,594 | | | | | | 7,645 | | | | | | 6,878 | | | | | | (124) | | | |
(u)
|
| | | | 250 | | | |
(n)
|
| | | | 34,243 | | |
Merger-related costs
|
| | | | 5,393 | | | | | | 11,108 | | | | | | — | | | | | | (5,393) | | | |
(v)
|
| | | | — | | | | | | | | | 11,108 | | |
Other expenses
|
| | | | 87,556 | | | | | | 25,192 | | | | | | 30,275 | | | | | | 6,440 | | | |
(w)(A)
|
| | | | 5,886 | | | |
(o)(A)
|
| | | | 155,349 | | |
Total noninterest expenses
|
| | | | 234,765 | | | | | | 83,305 | | | | | | 81,068 | | | | | | 923 | | | | | | | | | 1,114 | | | | | | | | | 401,175 | | |
Income before income taxes
|
| | | | 106,310 | | | | | | 30,883 | | | | | | 28,477 | | | | | | 9,495 | | | | | | | | | (2,695) | | | | | | | | | 172,470 | | |
Income tax expense
(benefit) |
| | | | 33,387 | | | | | | 67,632 | | | | | | 11,977 | | | | | | 2,424 | | | |
(x)
|
| | | | (943) | | | |
(p)
|
| | | | 114,477 | | |
Net income from continuing operations
|
| | | | 72,923 | | | | | | (36,749) | | | | | | 16,500 | | | | | | 7,071 | | | | | | | | | (1,752) | | | | | | | | | 57,993 | | |
Net loss from discontinued operations
|
| | | | — | | | | | | 15 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 15 | | |
Net income attributable to Company
|
| | | $ | 72,923 | | | | | $ | (36,734) | | | | | $ | 16,500 | | | | | $ | 7,071 | | | | | | | | $ | (1,752) | | | | | | | | $ | 58,008 | | |
Earnings per common share,
basic |
| | | $ | 1.67 | | | | | $ | (1.58) | | | | | $ | 0.92 | | | | | | | | | | | | | | | | | | | | | | | $ | 0.74 | | |
Earnings per common share, diluted
|
| | | $ | 1.67 | | | | | $ | (1.56) | | | | | $ | 0.92 | | | | | | | | | | | | | | | | | | | | | | | $ | 0.73 | | |
Weighted average common shares outstanding, basic
|
| | | | 43,698,897 | | | | | | 23,210,438 | | | | | | 17,988,670 | | | | | | (1,499,394) | | | |
(y)
|
| | | | (4,497,168) | | | |
(q)
|
| | | | 78,901,443 | | |
Weighted average common shares outstanding, diluted
|
| | | | 43,779,744 | | | | | | 23,503,584 | | | | | | 18,076,304 | | | | | | (1,518,332) | | | |
(y)
|
| | | | (4,519,076) | | | |
(q)
|
| | | | 79,322,224 | | |
| Purchase Price: | | | | | | | | | | | | | |
|
Fair value of shares of Union common stock issued
|
| | | | | | | | | $ | 522,013 | | |
|
Fair value of stock options converted
|
| | | | | | | | | | 500 | | |
|
Total pro forma purchase price
|
| | | | | | | | | $ | 522,513 | | |
| Fair value of assets acquired: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 124,370 | | | | | | | | |
|
Investments
|
| | | | 473,990 | | | | | | | | |
|
Loans held for sale
|
| | | | 36,600 | | | | | | | | |
|
Net loans
|
| | | | 2,072,456 | | | | | | | | |
|
Premises and equipment
|
| | | | 32,768 | | | | | | | | |
|
Core deposit intangible
|
| | | | 45,625 | | | | | | | | |
|
Other assets
|
| | | | 92,649 | | | | | | | | |
|
Total assets
|
| | | | 2,878,458 | | | | | | | | |
| Fair value of liabilities assumed: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 2,294,864 | | | | | | | | |
|
Short-term borrowings
|
| | | | 212,561 | | | | | | | | |
|
Borrowings
|
| | | | 49,311 | | | | | | | | |
|
Other liabilities
|
| | | | 28,476 | | | | | | | | |
|
Total liabilities
|
| | | $ | 2,585,212 | | | | | | | | |
|
Net assets acquired
|
| | | | | | | | | $ | 293,246 | | |
|
Preliminary pro forma goodwill
|
| | | | | | | | | $ | 229,267 | | |
|
Share Price Sensitivity (dollars in thousands)
|
| ||||||||||||
| | |
Purchase Price
|
| |
Estimated Goodwill
|
| ||||||
Up 10%
|
| | | $ | 576,210 | | | | | $ | 282,964 | | |
As presented in pro forma
|
| | | $ | 522,513 | | | | | $ | 229,267 | | |
Down 10%
|
| | | $ | 469,764 | | | | | $ | 176,518 | | |
| | |
Accretion (Amortization)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Loans
|
| | | $ | 7,790 | | | | | $ | 6,677 | | | | | $ | 5,565 | | | | | $ | 4,452 | | | | | $ | 3,339 | | | | | $ | 3,339 | | | | |
|
31,162
|
| |
Bank premises
|
| | | | (250) | | | | | | (250) | | | | | | (250) | | | | | | (250) | | | | | | (250) | | | | | | (3,750) | | | | |
|
(5,000)
|
| |
Core Deposit Intangible
|
| | | | (8,258) | | | | | | (7,548) | | | | | | (6,819) | | | | | | (6,089) | | | | | | (5,359) | | | | | | (11,552) | | | | |
|
(45,625)
|
| |
Borrowings
|
| | | | (173) | | | | | | (144) | | | | | | (115) | | | | | | (86) | | | | | | (56) | | | | | | (270) | | | | |
|
(844)
|
| |
| | |
Union
|
| |
Xenith
|
| |
Access
|
| |
Pro Forma
|
| |
Pro Forma
|
| |||||||||||||||
| | |
Historical
|
| |
Historical
|
| |
Historical
|
| |
Combined
|
| |
Per Equivalent
Access Share(4) |
| |||||||||||||||
Basic earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the years ended December 31, 2017
|
| | | $ | 1.67 | | | | | $ | (1.58) | | | | | $ | 0.92 | | | | | $ | 0.75(1) | | | | | $ | 0.56 | | |
For the nine months ended September 30, 2018
|
| | | $ | 1.55 | | | | | | N/A | | | | | $ | 1.28 | | | | | $ | 1.58(1) | | | | | $ | 1.19 | | |
Diluted earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the years ended December 31, 2017
|
| | | $ | 1.67 | | | | | $ | (1.56) | | | | | $ | 0.92 | | | | | $ | 0.73(1) | | | | | $ | 0.55 | | |
For the nine months ended September 30, 2018
|
| | | $ | 1.55 | | | | | | N/A | | | | | $ | 1.28 | | | | | $ | 1.57(1) | | | | | $ | 1.18 | | |
Cash dividends per share(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the years ended December 31, 2017
|
| | | $ | 0.81 | | | | | | — | | | | | $ | 0.60 | | | | | $ | 0.81(2) | | | | | $ | 0.61 | | |
For the nine months ended September 30, 2018
|
| | | $ | 0.65 | | | | | | N/A | | | | | $ | 0.45 | | | | | $ | 0.65(2) | | | | | $ | 0.49 | | |
Book value per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2017
|
| | | $ | 24.10 | | | | | $ | 18.36 | | | | | $ | 20.53 | | | | | $ | 29.17(3) | | | | | $ | 21.88 | | |
As of September 30, 2018
|
| | | $ | 28.68 | | | | | | N/A | | | | | $ | 21.13 | | | | | $ | 29.57(3) | | | | | $ | 22.18 | | |
| | |
Transaction
Multiple |
|
Transaction Price/Access Book Value per Share
|
| |
140%
|
|
Transaction Price/Access Tangible Book Value per Share
|
| |
244%
|
|
Transaction Price/Access Last Twelve Months (LTM) Earnings per Share
|
| |
22.3x
|
|
Transaction Price/Access 2018E Earnings per Share
|
| |
17.5x
|
|
Transaction Price/Access 2019E Earnings per Share
|
| |
15.7x
|
|
Access Tangible Book Premium/Core Deposits1
|
| |
19.0%
|
|
Access 1-Day Market Premium, as of October 3, 20182
|
| |
8.6%
|
|
| | |
Beginning Value
October 3, 2017 |
| |
Ending Value
October 3, 2018 |
| ||||||
Access
|
| | | | 100% | | | | | | 92.8% | | |
Access Peer Group
|
| | | | 100% | | | | | | 103.9% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 103.4% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 115.4% | | |
| | |
Beginning Value
October 3, 2015 |
| |
Ending Value
October 3, 2018 |
| ||||||
Access
|
| | | | 100% | | | | | | 134.4% | | |
Access Peer Group
|
| | | | 100% | | | | | | 176.0% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 149.3% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 149.9% | | |
| | |
Beginning Value
October 3, 2017 |
| |
Ending Value
October 3, 2018 |
| ||||||
Union
|
| | | | 100% | | | | | | 110.5% | | |
Union Peer Group
|
| | | | 100% | | | | | | 99.8% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 103.4% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 115.4% | | |
| | |
Beginning Value
October 3, 2015 |
| |
Ending Value
October 3, 2018 |
| ||||||
Union
|
| | | | 100% | | | | | | 165.0% | | |
Union Peer Group
|
| | | | 100% | | | | | | 135.0% | | |
Nasdaq Bank Index
|
| | | | 100% | | | | | | 149.3% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 149.9% | | |
|
Arrow Financial Corporation
|
| |
National Commerce Corporation
|
|
|
Canandaigua National Corporation
|
| |
Old Line Bancshares, Inc.
|
|
|
Carolina Financial Corporation
|
| |
Peoples Financial Services Corp.
|
|
|
CNB Financial Corporation
|
| |
Revere Bank
|
|
|
First Bancshares, Inc.
|
| |
Southern National Bancorp of Virginia, Inc.
|
|
|
First Community Bancshares, Inc.
|
| |
Summit Financial Group, Inc.
|
|
| | |
Access
|
| |
Access
Peer Group Median |
| |
Access
Peer Group Mean |
| |
Access
Peer Group High |
| |
Access
Peer Group Low |
| |||||||||||||||
Total Assets ($ in millions)
|
| | | | 2,921 | | | | | | 2,758 | | | | | | 2,720 | | | | | | 3,693 | | | | | | 2,108 | | |
Loans/Deposits (%)
|
| | | | 93.3 | | | | | | 98.3 | | | | | | 97.4 | | | | | | 108.8 | | | | | | 81.5 | | |
Non-Performing Assets(1)/Total assets (%)
|
| | | | 0.25 | | | | | | 0.41 | | | | | | 0.73 | | | | | | 3.07 | | | | | | 0.13 | | |
Tangible Common Equity/Tangible Assets (%)
|
| | | | 9.12 | | | | | | 8.71 | | | | | | 9.00 | | | | | | 11.45 | | | | | | 7.07 | | |
Tier 1 Leverage Ratio
|
| | | | 9.82 | | | | | | 9.75 | | | | | | 9.83 | | | | | | 12.58 | | | | | | 8.14 | | |
Total RBC Ratio
|
| | | | 12.90 | | | | | | 13.88 | | | | | | 13.88 | | | | | | 16.75 | | | | | | 11.33 | | |
CRE/Total RBC Ratio (%)
|
| | | | 197.2 | | | | | | 246.7 | | | | | | 253.7 | | | | | | 437.7 | | | | | | 111.3 | | |
LTM Return on Average Assets (%)
|
| | | | 1.20 | | | | | | 1.25 | | | | | | 1.23 | | | | | | 1.51 | | | | | | 1.06 | | |
LTM Return on Average Tangible Common Equity (%)
|
| | | | 15.31 | | | | | | 15.09 | | | | | | 14.61 | | | | | | 17.76 | | | | | | 11.89 | | |
LTM Net Interest Margin (%)
|
| | | | 3.64 | | | | | | 3.71 | | | | | | 3.79 | | | | | | 4.74 | | | | | | 3.17 | | |
LTM Efficiency Ratio (%)
|
| | | | 61.6 | | | | | | 55.6 | | | | | | 56.2 | | | | | | 62.4 | | | | | | 51.4 | | |
Price/Tangible Book Value (%)
|
| | | | 224 | | | | | | 207 | | | | | | 198 | | | | | | 235 | | | | | | 154 | | |
Price/YTDA(2) Earnings Per Share (x)
|
| | | | 16.4 | | | | | | 14.1 | | | | | | 16.2 | | | | | | 26.7 | | | | | | 10.3 | | |
Price/2018E Earnings Per Share(3) (x)
|
| | | | 16.1 | | | | | | 15.7 | | | | | | 15.4 | | | | | | 22.1 | | | | | | 10.3 | | |
Price/2019E Earnings Per Share(3) (x)
|
| | | | 14.4 | | | | | | 12.8 | | | | | | 13.0 | | | | | | 15.5 | | | | | | 10.2 | | |
Current Dividend Yield (%)
|
| | | | 2.4 | | | | | | 2.1 | | | | | | 1.7 | | | | | | 3.0 | | | | | | 0.0 | | |
Market Value ($ in millions)
|
| | | | 559 | | | | | | 476 | | | | | | 498 | | | | | | 848 | | | | | | 276 | | |
|
BancorpSouth Bank
|
| |
South State Corporation
|
|
|
CenterState Bank Corporation
|
| |
TowneBank
|
|
|
Community Bank System, Inc.
|
| |
Trustmark Corporation
|
|
|
First BanCorp.
|
| |
United Bankshares, Inc.
|
|
|
Home BancShares, Inc.
|
| |
United Community Banks, Inc.
|
|
|
Renasant Corporation
|
| |
WesBanco, Inc.
|
|
|
Simmons First National Corporation
|
| | | |
| | |
Union
|
| |
Union
Peer Group Median |
| |
Union
Peer Group Mean |
| |
Union
Peer Group High |
| |
Union
Peer Group Low |
| |||||||||||||||
Total Assets ($ in millions)
|
| | | | 13,066 | | | | | | 12,386 | | | | | | 13,375 | | | | | | 19,208 | | | | | | 10,537 | | |
Loans/Deposits (%)
|
| | | | 94.8 | | | | | | 92.7 | | | | | | 90.2 | | | | | | 101.1 | | | | | | 73.3 | | |
Non-Performing Assets(1)/Total assets (%)
|
| | | | 0.38 | | | | | | 0.47 | | | | | | 1.09 | | | | | | 8.19 | | | | | | 0.26 | | |
Tangible Common Equity/Tangible Assets (%)
|
| | | | 8.86 | | | | | | 9.07 | | | | | | 9.43 | | | | | | 14.83 | | | | | | 7.91 | | |
Tier 1 Leverage Ratio
|
| | | | 9.46 | | | | | | 10.22 | | | | | | 10.34 | | | | | | 14.35 | | | | | | 8.63 | | |
Total RBC Ratio
|
| | | | 12.89 | | | | | | 14.23 | | | | | | 14.98 | | | | | | 23.47 | | | | | | 12.23 | | |
CRE/Total RBC Ratio (%)
|
| | | | 308.9 | | | | | | 239.3 | | | | | | 218.9 | | | | | | 286.2 | | | | | | 77.5 | | |
LTM Return on Average Assets (%)
|
| | | | 0.98 | | | | | | 1.28 | | | | | | 1.34 | | | | | | 2.09 | | | | | | 1.05 | | |
LTM Return on Average Tangible Common Equity (%)
|
| | | | 11.85 | | | | | | 14.96 | | | | | | 15.59 | | | | | | 24.26 | | | | | | 7.16 | | |
LTM Net Interest Margin (%)
|
| | | | 3.73 | | | | | | 3.82 | | | | | | 3.93 | | | | | | 4.58 | | | | | | 3.39 | | |
LTM Efficiency Ratio (%)
|
| | | | 55.7 | | | | | | 54.8 | | | | | | 55.4 | | | | | | 65.9 | | | | | | 37.4 | | |
Price/Tangible Book Value (%)
|
| | | | 234 | | | | | | 226 | | | | | | 233 | | | | | | 353 | | | | | | 109 | | |
Price/YTDA(2) Earnings Per Share (x)
|
| | | | 20.1 | | | | | | 15.0 | | | | | | 15.7 | | | | | | 18.9 | | | | | | 12.8 | | |
Price/2018E Earnings Per Share(3) (x)
|
| | | | 16.4 | | | | | | 15.1 | | | | | | 15.1 | | | | | | 19.2 | | | | | | 12.4 | | |
Price/2019E Earnings Per Share(3) (x)
|
| | | | 13.5 | | | | | | 13.6 | | | | | | 13.6 | | | | | | 19.0 | | | | | | 11.6 | | |
Current Dividend Yield (%)
|
| | | | 2.4 | | | | | | 2.1 | | | | | | 2.1 | | | | | | 3.7 | | | | | | 0.0 | | |
Market Value ($ in millions)
|
| | | | 2,571 | | | | | | 2,714 | | | | | | 2,768 | | | | | | 3,834 | | | | | | 1,987 | | |
|
Acquiror:
|
| |
Target:
|
|
|
CenterState Bank Corp.
|
| |
Charter Financial Corp.
|
|
|
Renasant Corp.
|
| |
Brand Group Holdings Inc.
|
|
|
Ameris Bancorp
|
| |
Hamilton State Bancshares
|
|
|
Banco de Credito e Inversiones
|
| |
TotalBank
|
|
|
Kearny Financial Corp.
|
| |
Clifton Bancorp Inc.
|
|
|
IBERIABANK Corp.
|
| |
Gibraltar Private Bank & Trust Co.
|
|
|
Arvest Bank Group Inc.
|
| |
Bear State Financial Inc.
|
|
|
CenterState Bank Corp.
|
| |
HCBF Holding Co.
|
|
|
Valley National Bancorp
|
| |
USAmeriBancorp Inc.
|
|
|
OceanFirst Financial Corp.
|
| |
Sun Bancorp Inc.
|
|
|
Union Bankshares Corp
|
| |
Xenith Bankshares Inc.
|
|
|
Sandy Spring Bancorp Inc.
|
| |
WashingtonFirst Bankshares Inc.
|
|
|
South State Corporation
|
| |
Park Sterling Corporation
|
|
|
TowneBank
|
| |
Paragon Commercial Corp.
|
|
|
Home BancShares Inc.
|
| |
Stonegate Bank
|
|
| | |
Union/
Access |
| |
Median
Regional Precedent Transactions |
| |
Mean
Regional Precedent Transactions |
| |
High
Regional Precedent Transactions |
| |
Low
Regional Precedent Transactions |
| |||||||||||||||
Transaction Price/LTM Earnings Per Share (x)
|
| | | | 22.3 | | | | | | 23.9 | | | | | | 25.9 | | | | | | 55.9 | | | | | | 7.8 | | |
Transaction Price/Estimated Earnings Per Share (x)
|
| | | | 17.5 | | | | | | 21.1 | | | | | | 21.6 | | | | | | 27.5 | | | | | | 15.8 | | |
Transaction Price/Tangible Book Value Per Share (%)
|
| | | | 244 | | | | | | 205 | | | | | | 203 | | | | | | 261 | | | | | | 139 | | |
Core Deposit Premium (%)
|
| | | | 19.0 | | | | | | 16.9 | | | | | | 16.2 | | | | | | 25.4 | | | | | | 9.1 | | |
1-Day Market Premium (%)
|
| | | | 8.6 | | | | | | 7.2 | | | | | | 13.0 | | | | | | 60.9 | | | | | | (5.2) | | |
|
Acquiror:
|
| |
Target:
|
|
|
Independent Bank Corp.
|
| |
Blue Hills Bancorp Inc.
|
|
|
PacWest Bancorp
|
| |
El Dorado SB FSB
|
|
|
People’s United Financial Inc.
|
| |
First Connecticut Bancorp, Inc.
|
|
|
BOK Financial Corp.
|
| |
CoBiz Financial Inc.
|
|
|
Independent Bk Group Inc.
|
| |
Guaranty Bancorp
|
|
|
Renasant Corp.
|
| |
Brand Group Holdings Inc.
|
|
|
CVB Financial Corp.
|
| |
Community Bank
|
|
|
Pacific Premier Bancorp
|
| |
Grandpoint Capital Inc.
|
|
|
Banco de Credito e Inversiones
|
| |
TotalBank
|
|
|
Arvest Bank Group Inc.
|
| |
Bear State Financial Inc.
|
|
|
Old National Bancorp
|
| |
Anchor Bancorp Inc.
|
|
|
Associated Banc-Corp
|
| |
Bank Mutual Corp.
|
|
|
OceanFirst Financial Corp.
|
| |
Sun Bancorp Inc.
|
|
|
Union Bankshares Corp
|
| |
Xenith Bankshares Inc.
|
|
|
Berkshire Hills Bancorp Inc.
|
| |
Commerce Bancshares Corp.
|
|
|
Sandy Spring Bancorp Inc.
|
| |
WashingtonFirst Bankshares Inc.
|
|
|
South State Corporation
|
| |
Park Sterling Corporation
|
|
|
PacWest Bancorp
|
| |
CU Bancorp
|
|
|
Home BancShares Inc.
|
| |
Stonegate Bank
|
|
|
Simmons First National Corp.
|
| |
First Texas BHC Inc.
|
|
|
Columbia Banking System Inc.
|
| |
Pacific Continental Corp.
|
|
| | |
Union/
Access |
| |
Median
Nationwide Precedent Transactions |
| |
Mean
Nationwide Precedent Transactions |
| |
High
Nationwide Precedent Transactions |
| |
Low
Nationwide Precedent Transactions |
| |||||||||||||||
Transaction Price/LTM Earnings Per Share (x)
|
| | | | 22.3 | | | | | | 25.3 | | | | | | 24.5 | | | | | | 40.0 | | | | | | 7.8 | | |
Transaction Price/Estimated Earnings Per Share (x)
|
| | | | 17.5 | | | | | | 21.8 | | | | | | 22.3 | | | | | | 27.5 | | | | | | 18.4 | | |
Transaction Price/Tangible Book Value Per Share (%)
|
| | | | 244 | | | | | | 212 | | | | | | 221 | | | | | | 319 | | | | | | 138 | | |
Core Deposit Premium (%)
|
| | | | 19.0 | | | | | | 16.4 | | | | | | 16.2 | | | | | | 25.5 | | | | | | 3.0 | | |
1-Day Market Premium (%)
|
| | | | 8.6 | | | | | | 11.7 | | | | | | 13.9 | | | | | | 48.9 | | | | | | (7.1) | | |
Discount Rate
|
| |
13.0x
|
| |
14.5x
|
| |
16.0x
|
| |
17.5x
|
| |
19.0x
|
| |
20.5x
|
| ||||||||||||||||||
10.00%
|
| | | $ | 24.16 | | | | | $ | 26.60 | | | | | $ | 29.04 | | | | | $ | 31.48 | | | | | $ | 33.92 | | | | | $ | 36.35 | | |
11.00%
|
| | | $ | 23.25 | | | | | $ | 25.59 | | | | | $ | 27.93 | | | | | $ | 30.27 | | | | | $ | 32.61 | | | | | $ | 34.95 | | |
12.00%
|
| | | $ | 22.37 | | | | | $ | 24.62 | | | | | $ | 26.87 | | | | | $ | 29.12 | | | | | $ | 31.37 | | | | | $ | 33.61 | | |
13.00%
|
| | | $ | 21.54 | | | | | $ | 23.70 | | | | | $ | 25.86 | | | | | $ | 28.02 | | | | | $ | 30.18 | | | | | $ | 32.34 | | |
14.00%
|
| | | $ | 20.75 | | | | | $ | 22.82 | | | | | $ | 24.90 | | | | | $ | 26.98 | | | | | $ | 29.05 | | | | | $ | 31.13 | | |
Discount Rate
|
| |
180%
|
| |
190%
|
| |
200%
|
| |
210%
|
| |
220%
|
| |
230%
|
| ||||||||||||||||||
10.00%
|
| | | $ | 24.33 | | | | | $ | 25.51 | | | | | $ | 26.69 | | | | | $ | 27.88 | | | | | $ | 29.06 | | | | | $ | 30.24 | | |
11.00%
|
| | | $ | 23.41 | | | | | $ | 24.54 | | | | | $ | 25.68 | | | | | $ | 26.81 | | | | | $ | 27.95 | | | | | $ | 29.08 | | |
12.00%
|
| | | $ | 22.53 | | | | | $ | 23.62 | | | | | $ | 24.71 | | | | | $ | 25.80 | | | | | $ | 26.89 | | | | | $ | 27.98 | | |
13.00%
|
| | | $ | 21.69 | | | | | $ | 22.74 | | | | | $ | 23.78 | | | | | $ | 24.83 | | | | | $ | 25.88 | | | | | $ | 26.93 | | |
14.00%
|
| | | $ | 20.89 | | | | | $ | 21.90 | | | | | $ | 22.90 | | | | | $ | 23.91 | | | | | $ | 24.92 | | | | | $ | 25.92 | | |
Annual Estimated Variance
|
| |
13.0x
|
| |
14.5x
|
| |
16.0x
|
| |
17.5x
|
| |
19.0x
|
| |
20.5x
|
| ||||||||||||||||||
(20.0%)
|
| | | $ | 18.01 | | | | | $ | 19.76 | | | | | $ | 21.51 | | | | | $ | 23.26 | | | | | $ | 25.01 | | | | | $ | 26.76 | | |
(10.0%)
|
| | | $ | 19.91 | | | | | $ | 21.88 | | | | | $ | 23.84 | | | | | $ | 25.81 | | | | | $ | 27.78 | | | | | $ | 29.75 | | |
0.00%
|
| | | $ | 21.80 | | | | | $ | 23.99 | | | | | $ | 26.18 | | | | | $ | 28.37 | | | | | $ | 30.55 | | | | | $ | 32.74 | | |
10.00%
|
| | | $ | 23.70 | | | | | $ | 26.11 | | | | | $ | 28.51 | | | | | $ | 30.92 | | | | | $ | 33.33 | | | | | $ | 35.73 | | |
20.00%
|
| | | $ | 25.59 | | | | | $ | 28.22 | | | | | $ | 30.85 | | | | | $ | 33.47 | | | | | $ | 36.10 | | | | | $ | 38.72 | | |
Discount Rate
|
| |
14.0x
|
| |
15.0x
|
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| ||||||||||||||||||
8.00%
|
| | | $ | 36.61 | | | | | $ | 38.99 | | | | | $ | 41.36 | | | | | $ | 43.74 | | | | | $ | 46.11 | | | | | $ | 48.48 | | |
9.00%
|
| | | $ | 35.18 | | | | | $ | 37.46 | | | | | $ | 39.74 | | | | | $ | 42.02 | | | | | $ | 44.29 | | | | | $ | 46.57 | | |
10.00%
|
| | | $ | 33.82 | | | | | $ | 36.01 | | | | | $ | 38.20 | | | | | $ | 40.38 | | | | | $ | 42.57 | | | | | $ | 44.75 | | |
11.00%
|
| | | $ | 32.53 | | | | | $ | 34.63 | | | | | $ | 36.73 | | | | | $ | 38.83 | | | | | $ | 40.92 | | | | | $ | 43.02 | | |
12.00%
|
| | | $ | 31.30 | | | | | $ | 33.31 | | | | | $ | 35.33 | | | | | $ | 37.34 | | | | | $ | 39.36 | | | | | $ | 41.37 | | |
Discount Rate
|
| |
200%
|
| |
210%
|
| |
220%
|
| |
230%
|
| |
240%
|
| |
250%
|
| ||||||||||||||||||
8.00%
|
| | | $ | 41.43 | | | | | $ | 43.33 | | | | | $ | 45.23 | | | | | $ | 47.14 | | | | | $ | 49.04 | | | | | $ | 50.94 | | |
9.00%
|
| | | $ | 39.80 | | | | | $ | 41.63 | | | | | $ | 43.45 | | | | | $ | 45.28 | | | | | $ | 47.11 | | | | | $ | 48.93 | | |
10.00%
|
| | | $ | 38.26 | | | | | $ | 40.01 | | | | | $ | 41.76 | | | | | $ | 43.51 | | | | | $ | 45.26 | | | | | $ | 47.02 | | |
11.00%
|
| | | $ | 36.79 | | | | | $ | 38.47 | | | | | $ | 40.15 | | | | | $ | 41.83 | | | | | $ | 43.51 | | | | | $ | 45.20 | | |
12.00%
|
| | | $ | 35.38 | | | | | $ | 37.00 | | | | | $ | 38.62 | | | | | $ | 40.23 | | | | | $ | 41.85 | | | | | $ | 43.46 | | |
Annual Estimated Variance
|
| |
14.0x
|
| |
15.0x
|
| |
16.0x
|
| |
17.0x
|
| |
18.0x
|
| |
19.0x
|
| ||||||||||||||||||
(20.0%)
|
| | | $ | 26.66 | | | | | $ | 28.34 | | | | | $ | 30.02 | | | | | $ | 31.70 | | | | | $ | 33.38 | | | | | $ | 35.06 | | |
(10.0%)
|
| | | $ | 29.60 | | | | | $ | 31.49 | | | | | $ | 33.38 | | | | | $ | 35.27 | | | | | $ | 37.16 | | | | | $ | 39.05 | | |
0.00%
|
| | | $ | 32.54 | | | | | $ | 34.64 | | | | | $ | 36.74 | | | | | $ | 38.84 | | | | | $ | 40.94 | | | | | $ | 43.04 | | |
10.00%
|
| | | $ | 35.48 | | | | | $ | 37.79 | | | | | $ | 40.10 | | | | | $ | 42.41 | | | | | $ | 44.72 | | | | | $ | 47.03 | | |
20.00%
|
| | | $ | 38.42 | | | | | $ | 40.94 | | | | | $ | 43.46 | | | | | $ | 45.98 | | | | | $ | 48.50 | | | | | $ | 51.02 | | |
| Pinnacle Financial Partners, Inc. | | | Trustmark Corporation | |
| Bank OZK | | | United Community Banks, Inc. | |
| United Bankshares, Inc. | | | Ameris Bancorp | |
| BancorpSouth Bank | | | WesBanco, Inc. | |
| Simmons First National Corporation | | | TowneBank | |
| Home BancShares, Inc. | | | Renasant Corporation | |
| South State Corporation | | | CenterState Bank Corporation | |
| | | | | | | | |
Union Selected Companies
|
| |||||||||||||||||||||
| | |
Union
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
MRQ Core Return on Average Assets (%)(1)
|
| | | | 1.32 | | | | | | 1.41 | | | | | | 1.45 | | | | | | 1.55 | | | | | | 1.56 | | |
MRQ Core Return on Average Tangible Common Equity (%)(1)
|
| | | | 16.3 | | | | | | 16.0 | | | | | | 17.0 | | | | | | 17.8 | | | | | | 18.7 | | |
MRQ Net Interest Margin (%)
|
| | | | 3.78 | | | | | | 3.66 | | | | | | 3.91 | | | | | | 3.95 | | | | | | 4.13 | | |
MRQ Efficiency Ratio (%)
|
| | | | 54.9 | | | | | | 49.1 | | | | | | 54.6 | | | | | | 53.6 | | | | | | 61.3 | | |
| | | | | | | | |
Union Selected Companies
|
| |||||||||||||||||||||
| | |
Union
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
Tangible Common Equity/Tangible Assets (%)
|
| | | | 8.86 | | | | | | 8.71 | | | | | | 9.00 | | | | | | 9.23 | | | | | | 9.43 | | |
Leverage Ratio (%)
|
| | | | 9.46 | | | | | | 9.43 | | | | | | 10.22 | | | | | | 10.26 | | | | | | 10.61 | | |
CET1 Ratio (%)
|
| | | | 9.80 | | | | | | 11.16 | | | | | | 11.51 | | | | | | 11.26 | | | | | | 11.98 | | |
Total Risk Based Capital Ratio (%)
|
| | | | 12.89 | | | | | | 12.57 | | | | | | 13.72 | | | | | | 13.60 | | | | | | 14.59 | | |
Loans/Deposits (%)
|
| | | | 95.2 | | | | | | 89.9 | | | | | | 94.6 | | | | | | 93.5 | | | | | | 97.9 | | |
Loan Loss Reserve/Gross Loans (%)
|
| | | | 0.44 | | | | | | 0.49 | | | | | | 0.60 | | | | | | 0.65 | | | | | | 0.73 | | |
Nonperforming Assets/Loans + OREO (%)
|
| | | | 0.53 | | | | | | 0.56 | | | | | | 0.62 | | | | | | 0.71 | | | | | | 0.99 | | |
LTM Net Charge-Offs/Average Loans (%)
|
| | | | 0.12 | | | | | | 0.05 | | | | | | 0.08 | | | | | | 0.09 | | | | | | 0.13 | | |
| | | | | | | | |
Union Selected Companies
|
| |||||||||||||||||||||
| | |
Union
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
One – Year Stock Price Change (%)
|
| | | | 10.5 | | | | | | (10.1) | | | | | | (3.1) | | | | | | (4.4) | | | | | | 1.4 | | |
One – Year Total Return (%)
|
| | | | 13.1 | | | | | | (8.7) | | | | | | (1.5) | | | | | | (2.6) | | | | | | 4.1 | | |
Stock Price/Tangible Book Value per Share (%)
|
| | | | 236 | | | | | | 219 | | | | | | 227 | | | | | | 232 | | | | | | 241 | | |
Stock Price/2018 EPS Estimate (x)
|
| | | | 14.9 | | | | | | 13.1 | | | | | | 14.4 | | | | | | 14.2 | | | | | | 15.1 | | |
Stock Price/2019 EPS Estimate (x)
|
| | | | 13.4 | | | | | | 11.7 | | | | | | 12.4 | | | | | | 12.6 | | | | | | 13.8 | | |
Stock Price/2020 EPS Estimate (x)
|
| | | | 12.0 | | | | | | 10.7 | | | | | | 11.5 | | | | | | 11.8 | | | | | | 13.0 | | |
Dividend Yield (%)(1)
|
| | | | 2.2 | | | | | | 1.7 | | | | | | 2.0 | | | | | | 2.0 | | | | | | 2.1 | | |
MRQ Dividend Payout Ratio (%)(1)
|
| | | | 29.2 | | | | | | 25.6 | | | | | | 28.8 | | | | | | 31.0 | | | | | | 37.6 | | |
| FB Financial Corporation | | | Capital City Bank Group, Inc. | |
| Fidelity Southern Corporation | | | Southern National Bancorp of Virginia, Inc. | |
| City Holding Company | | | Atlantic Capital Bancshares, Inc. | |
| Franklin Financial Network, Inc. | | | First Bancshares, Inc. | |
| Carolina Financial Corporation | | | First Community Bancshares, Inc. | |
| Live Oak Bancshares, Inc. | | | Summit Financial Group, Inc. | |
| HomeTrust Bancshares, Inc. | | | SmartFinancial, Inc. | |
| National Commerce Corporation | | | | |
| | | | | | | | |
Access Selected Companies
|
| |||||||||||||||||||||
| | |
Access
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
MRQ Core Return on Average Assets (%)(1)
|
| | | | 1.35 | | | | | | 1.03 | | | | | | 1.28 | | | | | | 1.32 | | | | | | 1.59 | | |
MRQ Core Return on Average Tangible Common Equity (%)(1)
|
| | | | 15.8 | | | | | | 10.8 | | | | | | 14.2 | | | | | | 13.9 | | | | | | 15.7 | | |
MRQ Net Interest Margin (%)
|
| | | | 3.62 | | | | | | 3.49 | | | | | | 3.57 | | | | | | 3.81 | | | | | | 4.16 | | |
MRQ Efficiency Ratio (%)
|
| | | | 61.0 | | | | | | 54.6 | | | | | | 58.3 | | | | | | 61.3 | | | | | | 66.0 | | |
| | | | | | | | |
Access Selected Companies
|
| |||||||||||||||||||||
| | |
Access
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
Tangible Common Equity/Tangible Assets (%)
|
| | | | 9.12 | | | | | | 8.67 | | | | | | 9.90 | | | | | | 9.89 | | | | | | 11.14 | | |
Leverage Ratio (%)
|
| | | | 9.82 | | | | | | 9.84 | | | | | | 10.58 | | | | | | 10.42 | | | | | | 11.17 | | |
CET1 Ratio
|
| | | | 12.10 | | | | | | 10.90 | | | | | | 12.21 | | | | | | 12.58 | | | | | | 13.61 | | |
Total Risk Based Capital Ratio (%)
|
| | | | 12.90 | | | | | | 13.27 | | | | | | 14.98 | | | | | | 14.70 | | | | | | 16.52 | | |
Loans/Deposits (%)
|
| | | | 95.7 | | | | | | 86.4 | | | | | | 93.7 | | | | | | 92.4 | | | | | | 98.2 | | |
Loan Loss Reserve/Gross Loans (%)
|
| | | | 0.81 | | | | | | 0.54 | | | | | | 0.75 | | | | | | 0.75 | | | | | | 0.86 | | |
Nonperforming Assets/Loans + OREO (%)
|
| | | | 0.35 | | | | | | 0.39 | | | | | | 0.72 | | | | | | 1.13 | | | | | | 1.48 | | |
LTM Net Charge-Offs/Average Loans (%)
|
| | | | 0.21 | | | | | | (0.00) | | | | | | 0.09 | | | | | | 0.08 | | | | | | 0.14 | | |
| | | | | | | | |
Access Selected Companies
|
| |||||||||||||||||||||
| | |
Access
|
| |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| |||||||||||||||
One – Year Stock Price Change (%)
|
| | | | (7.2) | | | | | | (4.2) | | | | | | 2.6 | | | | | | 3.2 | | | | | | 9.3 | | |
One – Year Total Return (%)
|
| | | | (5.1) | | | | | | (2.7) | | | | | | 4.7 | | | | | | 4.3 | | | | | | 9.3 | | |
Stock Price/Tangible Book Value per Share (%)
|
| | | | 224 | | | | | | 165 | | | | | | 193 | | | | | | 197 | | | | | | 232 | | |
Stock Price/2018 EPS Estimate (x)
|
| | | | 16.1 | | | | | | 13.8 | | | | | | 15.6 | | | | | | 15.7 | | | | | | 17.2 | | |
Stock Price/2019 EPS Estimate (x)
|
| | | | 14.4 | | | | | | 12.5 | | | | | | 14.0 | | | | | | 13.9 | | | | | | 15.2 | | |
Stock Price/2020 EPS Estimate (x)
|
| | | | 13.5 | | | | | | 11.5 | | | | | | 12.3 | | | | | | 12.3 | | | | | | 13.0 | | |
Dividend Yield (%)(1)
|
| | | | 2.2 | | | | | | 0.6 | | | | | | 1.6 | | | | | | 1.4 | | | | | | 2.1 | | |
MRQ Dividend Payout Ratio (%)(1)
|
| | | | 34.9 | | | | | | 9.7 | | | | | | 20.8 | | | | | | 20.8 | | | | | | 31.4 | | |
|
Acquiror
|
| |
Acquired Company
|
|
| Independent Bank Corp. | | | Blue Hills Bancorp, Inc. | |
| PacWest Bancorp | | | El Dorado Savings Bank, F.S.B. | |
| Veritex Holdings, Inc. | | | Green Bancorp, Inc. | |
| Old National Bancorp | | | Klein Financial, Inc. | |
| People’s United Financial, Inc. | | | First Connecticut Bancorp, Inc. | |
| BOK Financial Corporation | | | CoBiz Financial Inc. | |
| Renasant Corporation | | | Brand Group Holdings, Inc. | |
| CVB Financial Corp. | | | Community Bank | |
| Pacific Premier Bancorp, Inc. | | | Grandpoint Capital, Inc. | |
| Ameris Bancorp | | | Hamilton State Bancshares, Inc. | |
| Kearny Financial Corp. | | | Clifton Bancorp Inc. | |
| CenterState Bank Corporation | | | HCBF Holding Company, Inc. | |
| Valley National Bancorp | | | USAmeriBancorp, Inc. | |
| Associated Banc-Corp | | | Bank Mutual Corporation | |
| OceanFirst Financial Corp. | | | Sun Bancorp, Inc. | |
| Union Bankshares Corporation | | | Xenith Bankshares, Inc. | |
| Sandy Spring Bancorp, Inc. | | | WashingtonFirst Bankshares, Inc. | |
| South State Corporation | | | Park Sterling Corporation | |
| PacWest Bancorp | | | CU Bancorp | |
| Home BancShares, Inc. | | | Stonegate Bank | |
| Simmons First National Corporation | | | First Texas BHC, Inc. | |
| Columbia Banking System, Inc. | | | Pacific Continental Corporation | |
| | |
Union/
Access Merger |
| |
Selected Transactions
|
| ||||||||||||||||||||||||
| | |
25th
Percentile |
| |
Median
|
| |
Average
|
| |
75th
Percentile |
| ||||||||||||||||||
Price to Tangible Book Value (%)
|
| | | | 245 | | | | | | 201 | | | | | | 239 | | | | | | 229 | | | | | | 262 | | |
Price to LTM EPS (x)
|
| | | | 22.5 | | | | | | 24.0 | | | | | | 25.6 | | | | | | 24.7 | | | | | | 28.1 | | |
Price to Estimated EPS (x)
|
| | | | 15.7 | | | | | | 19.4 | | | | | | 21.8 | | | | | | 22.0 | | | | | | 24.8 | | |
Core Deposit Premium (%)
|
| | | | 18.2 | | | | | | 14.6 | | | | | | 17.2 | | | | | | 17.3 | | | | | | 20.7 | | |
One-Day Market Premium (%)
|
| | | | 8.6 | | | | | | 2.4 | | | | | | 8.8 | | | | | | 15.3 | | | | | | 25.5 | | |
| | |
Union
as a % of Total |
| |
Access
as a % of Total |
| ||||||
Balance Sheet | | | | | | | | | | | | | |
Total Assets
|
| | | | 81.7 | | | | | | 18.3 | | |
Gross Loans
|
| | | | 82.1 | | | | | | 17.9 | | |
Total Deposits
|
| | | | 81.0 | | | | | | 19.0 | | |
Equity
|
| | | | 81.1 | | | | | | 18.9 | | |
Tangible Common Equity
|
| | | | 81.4 | | | | | | 18.6 | | |
Income Statement | | | | | | | | | | | | | |
LTM GAAP Net Income
|
| | | | 78.6 | | | | | | 21.4 | | |
Core LTM GAAP Net Income(1)
|
| | | | 80.7 | | | | | | 19.3 | | |
2018 Est. GAAP Net Income
|
| | | | 82.2 | | | | | | 17.8 | | |
2019 Est. GAAP Net Income
|
| | | | 83.0 | | | | | | 17.0 | | |
2020 Est. GAAP Net Income
|
| | | | 83.1 | | | | | | 16.9 | | |
Pro Forma Ownership Based on Merger Exchange Ratio(2)
|
| | | | 80.8 | | | | | | 19.2 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Earnings per share
|
| | | $ | 1.68 | | | | | $ | 1.89 | | | | | $ | 2.14 | | | | | $ | 2.31 | | | | | $ | 2.50 | | |
Dividends per share
|
| | | $ | 0.63(1) | | | | | $ | 0.78 | | | | | $ | 0.94 | | | | | $ | 0.93 | | | | | $ | 1.00 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
EPS
|
| | | $ | 2.38 | | | | | $ | 2.90 | | | | | $ | 3.04 | | | | | $ | 3.20 | | | | | $ | 3.36 | | |
Dividends per share
|
| | | $ | 0.88(1) | | | | | $ | 0.92 | | | | | $ | 0.92 | | | | | $ | 0.92 | | | | | $ | 0.92 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
EPS
|
| | | $ | 1.67 | | | | | $ | 1.86 | | | | | $ | 2.05 | | | | | $ | 2.25 | | | | | $ | 2.48 | | |
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
Union EPS
|
| | | $ | 2.38 | | | | | $ | 2.90 | | | | | $ | 3.19 | | | | | | — | | | | | | — | | |
Access EPS
|
| | | $ | 1.67 | | | | | $ | 1.86 | | | | | $ | 2.05 | | | | | $ | 2.25 | | | | | $ | 2.48 | | |
Name
|
| |
Shares Underlying
Unvested Access Stock Options |
| |
Value of Options
Subject to Vesting Acceleration ($) |
| ||||||
Michael G. Anzilotti
|
| | | | 14,610 | | | | | | 41,854 | | |
J. Randolph Babbitt
|
| | | | 11,818 | | | | | | 42,975 | | |
Childs F. Burden
|
| | | | 19,015 | | | | | | — | | |
Michael W. Clarke
|
| | | | 15,000 | | | | | | 85,950 | | |
John W. Edgemond, IV
|
| | | | 11,323 | | | | | | 42,975 | | |
Martin S. Friedman
|
| | | | 14,218 | | | | | | 42,975 | | |
Dean F. Hackemer
|
| | | | 18,750 | | | | | | 64,463 | | |
Thomas M. Kody
|
| | | | 10,379 | | | | | | 42,975 | | |
Gary D. LeClair
|
| | | | 2,879 | | | | | | — | | |
John C. Lee, IV
|
| | | | 6,718 | | | | | | — | | |
Mary Leigh McDaniel
|
| | | | 2,879 | | | | | | — | | |
Mark D. Moore
|
| | | | 10,500 | | | | | | 13,605 | | |
Janet A. NeuHarth
|
| | | | 4,318 | | | | | | — | | |
Robert C. Shoemaker
|
| | | | 18,750 | | | | | | 64,463 | | |
Margaret M. Taylor
|
| | | | 7,500 | | | | | | 42,975 | | |
Named Executive Officer
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites /
Benefits ($)(3) |
| |
Total ($)
|
| ||||||||||||
Michael W. Clarke
|
| | | | 1,958,010 | | | | | | 85,950 | | | | | | 12,749 | | | | | | 2,056,709 | | |
Robert C. Shoemaker(4)
|
| | | | 1,082,390 | | | | | | 64,463 | | | | | | 12,340 | | | | | | 1,159,193 | | |
Margaret M. Taylor
|
| | | | 610,072 | | | | | | 42,975 | | | | | | 15,866 | | | | | | 668,913 | | |
Dean F. Hackemer(5)
|
| | | | 1,103,133 | | | | | | 64,463 | | | | | | 15,866 | | | | | | 1,183,461 | | |
Mark D. Moore(6)
|
| | | | 248,009 | | | | | | 13,605 | | | | | | 12,977 | | | | | | 274,591 | | |
| | |
Access
|
| |
Union
|
|
Capitalization:
|
| |
Under the Access articles of incorporation, Access is authorized to issue 60,000,000 shares of common stock, par value $0.835 per share, and 1,000,000 shares of undesignated serial preferred stock. As of the Access record date, there were issued and outstanding 21,069,233 shares of Access common stock and no shares of serial preferred stock issued or outstanding.
The Access articles of incorporation permit its board of directors, without shareholder approval, to fix the preferences, limitations, and relative rights of its preferred stock and to establish series of such preferred stock and determine the variations between each series. Holders of Access stock of any class do not have any preemptive right to subscribe to or purchase (i) any shares of capital stock of Access (ii) any securities convertible into such shares, or (iii) any options, warrants or rights to purchase such shares or securities convertible into any such shares.
|
| |
Under the Union articles of incorporation, Union is authorized to issue 100,000,000 shares of common stock, par value $1.33 per share, and 500,000 shares of serial preferred stock, par value $10.00 per share. As of the Union record date, there were issued and outstanding 65,988,528 shares of Union common stock and no shares of serial preferred stock issued or outstanding.
The Union articles of incorporation permit its board of directors, without shareholder approval, to fix the preferences, limitations, and relative rights of its preferred stock and to establish series of such preferred stock and determine the variations between each series. Holders of Union stock of any class do not have any preemptive right to subscribe to or purchase (i) any shares of capital stock of Union (ii) any securities convertible into such shares, or (iii) any options, warrants or rights to purchase such shares or securities convertible into any such shares.
|
|
Dividend Rights:
|
| | The holders of Access common stock are entitled to share receive such dividends at such times and in such amounts as the Access board of directors may deem advisable. The Access articles of incorporation permit the Access board of directors to issue preferred stock with terms set by the board, which terms may include the right to receive dividends ahead of the holders of their common stock. | | | The holders of Union common stock are entitled to receive such dividends at such times and in such amounts as the Union board of directors may deem advisable. The Union articles of incorporation permit the Union board of directors to issue preferred stock with terms set by the board, which terms may include the right to receive dividends ahead of the holders of common stock. | |
Corporate Governance:
|
| | The rights of Access shareholders are governed by Virginia law, the Access articles of incorporation and the Access bylaws. | | | The rights of Union shareholders are governed by Virginia law, the Union articles of incorporation and the Union bylaws. | |
| | |
Access
|
| |
Union
|
|
Board of Directors:
|
| |
The VSCA requires that a corporation have at least one director and permits the number of directors to be specified in or fixed in accordance with the bylaws or articles of incorporation. Directors are elected at a corporation’s first annual shareholders’ meeting and at each annual meeting thereafter unless their terms are staggered.
The Access bylaws provide that the board of directors will consist of a minimum of three and a maximum of 15 individuals. Directors will be elected at the annual meeting of shareholders and may be elected at any special meeting of the shareholders. The Access articles of incorporation provide that the directors will be divided into three classes with the term of office of the first class to expire at the first annual meeting of shareholders, the term of office of the second class to expire at the second annual meeting of shareholders, and the term of the third class to expire at the third annual meeting of shareholders.
The successors to the class of directors whose terms expire will be identified as being of the same class of directors they succeed and elected to hold office for a term expiring at the third succeeding annual meeting of shareholders. There are currently 12 directors on the Access board of directors, divided into three classes, apportioned as evenly as possible, and serving staggered three-year terms.
|
| |
The VSCA requires that a corporation have at least one director and permits the number of directors to be specified in or fixed in accordance with the bylaws or articles of incorporation. Directors are elected at a corporation’s first annual shareholders’ meeting and at each annual meeting thereafter unless their terms are staggered.
The Union bylaws provide that the number of directors is fixed, from time to time, by the Union board of directors in accordance with the Union articles of incorporation. The Union articles of incorporation provide that the directors shall be divided into three classes with the term of office of the first class to expire at the first annual meeting of shareholders, the term of office of the second class to expire in two years, and the term of the last class to expire in three years.
At each Union annual meeting of shareholders following such initial classification and election, directors elected to succeed those directors whose terms expire will be elected for a three-year term. There are currently 18 directors on the Union board of directors, divided into three classes, apportioned as evenly as possible, and serving staggered three-year terms. Following the consummation of the merger, the Union board of directors will be comprised of 19 directors.
|
|
Election and Removal of Directors:
|
| |
Under Virginia law, unless otherwise provided in the articles of incorporation or the bylaws, directors are elected by a plurality of the votes cast by the shares entitled to vote in the election at a meeting at which a quorum is present.
The Access articles of incorporation do not permit shareholders to cumulate their votes for directors.
Virginia law provides that the shareholders may remove one or more director with or without cause, unless the articles of incorporation or bylaws provide that directors may be removed only with cause.
The Access bylaws provide that a director may be removed at any time, but only for cause and only by the affirmative vote of at least two-thirds of the outstanding shares entitled to vote.
|
| |
Under Virginia law, unless otherwise provided in the articles of incorporation or the bylaws, directors are elected by a plurality of the votes cast by the shares entitled to vote in the election at a meeting at which a quorum is present.
The Union articles of incorporation do not permit shareholders to cumulate their votes for directors.
Virginia law provides that the shareholders may remove one or more director with or without cause, unless the articles of incorporation or bylaws provide that directors may be removed only with cause.
The Union articles of incorporation provide that directors of Union may be removed by Union shareholders only for cause and with the affirmative vote of at least two-thirds of the outstanding shares entitled to vote.
|
|
| | |
Access
|
| |
Union
|
|
Board Vacancies:
|
| |
Under Virginia law, unless the articles of incorporation provide otherwise, if a vacancy occurs on the board of directors, including a vacancy resulting from an increase in the number of directors, the shareholders may fill the vacancy, the board of directors may fill the vacancy, or if the directors remaining in office are fewer than a quorum of the board, they may fill the vacancy by the affirmative vote of a majority of the directors remaining in office.
Under the Access bylaws, if the office of any director becomes vacant (including a vacancy resulting from an increase in the number of directors), the directors at the time in office, whether or not a quorum, may, by majority vote choose a successor who will hold office until the next annual meeting of shareholders. The successor elected by the shareholders at that annual meeting will hold office for a term that will coincide with the remaining term of the class of directors to which that person has been elected.
|
| |
Under Virginia law, unless the articles of incorporation provide otherwise, if a vacancy occurs on the board of directors, including a vacancy resulting from an increase in the number of directors, the shareholders may fill the vacancy, the board of directors may fill the vacancy, or if the directors remaining in office are fewer than a quorum of the board, they may fill the vacancy by the affirmative vote of a majority of the directors remaining in office.
Under the Union articles of incorporation, if the office of any director becomes vacant (including a vacancy resulting from an increase in the number of directors), the remaining directors then in office, whether or not a quorum, may by majority vote choose a successor who will hold office until the next annual meeting of the shareholders. The successor elected will hold office for a term that will coincide with the remaining term of the class of directors to which that person has been elected.
|
|
Vote Required for Certain Shareholder Actions and Quorum Requirement:
|
| |
The VSCA provides that, except for the election of directors, the affirmative vote of plurality of all votes cast at a meeting at which a quorum is present is sufficient to approve any matter which properly comes before the meeting, unless the articles of incorporation provide otherwise. The VSCA also provides that, unless a corporation’s articles of incorporation provide for a greater or lesser vote, certain significant corporate actions must be approved by the affirmative vote of more than two-thirds of all the votes entitled to be cast on the matter.
Certain corporate actions requiring a more than two-thirds vote include: adoption of plans of merger or share exchange; sales of all or substantially all of a corporation’s assets other than in the ordinary course of business; and adoption of plans of dissolution.
The VSCA provides that a corporation’s articles may either increase the vote required to approve those actions or may decrease the vote required to not less than a majority of all the votes cast by each voting group entitled to vote at a meeting at which a quorum of the voting group exists.
|
| |
The VSCA provides that, except for the election of directors, the affirmative vote of plurality of all votes cast at a meeting at which a quorum is present is sufficient to approve any matter which properly comes before the meeting, unless the articles of incorporation provide otherwise. The VSCA also provides that, unless a corporation’s articles of incorporation provide for a greater or lesser vote, certain significant corporate actions must be approved by the affirmative vote of more than two-thirds of all the votes entitled to be cast on the matter.
Certain corporate actions requiring a more than two-thirds vote include: adoption of plans of merger or share exchange; sales of all or substantially all of a corporation’s assets other than in the ordinary course of business; and adoption of plans of dissolution.
The VSCA provides that a corporation’s articles may either increase the vote required to approve those actions or may decrease the vote required to not less than a majority of all the votes cast by each voting group entitled to vote at a meeting at which a quorum of the voting group exists.
|
|
| | |
Access
|
| |
Union
|
|
| | |
The Access articles of incorporation do not modify the vote required to approve such actions.
The Access articles of incorporation provide that holders of its common stock have the right to one vote for each share of common stock held.
The VSCA provides that, unless a corporation’s articles of incorporation or the VSCA provides otherwise, a majority of the votes entitled to be cast on the matter by the voting group constitutes a quorum of that voting group for action on that matter. The Access articles of incorporation do not modify this requirement for quorum.
|
| |
The Union articles of incorporation provide that the actions set out above must be approved by a majority of all votes entitled to be cast on the transaction by each voting group entitled to vote at a meeting at which a quorum of the voting group is present, provided that the transaction has been approved and recommended by at least two-thirds of the directors in office at the time of such approval and recommendation. If the transaction is not so approved and recommended, then the transaction must be approved by the vote of 80% or more of all the votes entitled to be cast on such transactions by each voting group entitled to vote on the transaction.
The Union bylaws provide that holders of its common stock have the right to one vote for each share of common stock in their name.
|
|
| | | | | | The VSCA provides that, unless a corporation’s articles of incorporation or the VSCA provides otherwise, a majority of the votes entitled to be cast on the matter by the voting group constitutes a quorum of that voting group for action on that matter. The Union articles of incorporation do not modify this requirement for quorum. | |
Amendment of Articles of Incorporation:
|
| | The VSCA generally requires that in order for an amendment to the articles of incorporation to be adopted it must be approved by each voting group entitled to vote on the proposed amendment by more than two-thirds of all the votes entitled to be cast by that voting group, unless the VSCA otherwise requires a greater vote, or the articles of incorporation provide for a greater or lesser vote, or a vote by separate voting groups. However, under the VSCA, no amendment to the articles of incorporation may be approved by a vote that is less than a majority of all the votes cast on the amendment by each voting group entitled to vote at a meeting at which a quorum of the voting group exists. | | | The VSCA generally requires that in order for an amendment to the articles of incorporation to be adopted it must be approved by each voting group entitled to vote on the proposed amendment by more than two-thirds of all the votes entitled to be cast by that voting group, unless the VSCA otherwise requires a greater vote, or the articles of incorporation provide for a greater or lesser vote, or a vote by separate voting groups. However, under the VSCA, no amendment to the articles of incorporation may be approved by a vote that is less than a majority of all the votes cast on the amendment by each voting group entitled to vote at a meeting at which a quorum of the voting group exists. | |
| | | The Access articles of incorporation may be amended pursuant to the VSCA provisions above. | | | The Union articles of incorporation provide that an amendment to the Union articles of incorporation must be approved by a majority of all the votes entitled to be cast on the amendment by each voting group entitled to vote at a meeting at which a quorum of the voting group is present, provided that the amendment has been approved and recommended by at least two-thirds of the directors in office at the time of such approval and recommendation. If the amendment is not so approved and | |
| | |
Access
|
| |
Union
|
|
| | | | | | recommended, then the amendment must be approved by the affirmative vote of 80% or more of all of the votes entitled to be cast on such amendment by each voting group entitled to vote. | |
Amendment of Bylaws:
|
| |
Under the VSCA, unless another process is set forth in a corporation’s articles of incorporation or bylaws, a majority of the directors (except to the extent authority to amend the bylaws is reserved by the VSCA), or, if a quorum exists at a meeting of shareholders, a majority of the shareholders present and entitled to vote may adopt, amend or repeal the bylaws.
The Access bylaws may be amended or repealed by the board of directors except to the extent that (i) such power is reserved exclusively to the shareholders by law or the Access articles of incorporation or (ii) the shareholders in adopting or amending particular bylaws provide expressly that the board of directors may not amend or repeal the same. The Access bylaws may be amended or repealed by the shareholders even though the same also may be amended or repealed by the board of directors.
|
| |
Under the VSCA, unless another process is set forth in a corporation’s articles of incorporation or bylaws, a majority of the directors (except to the extent authority to amend the bylaws is reserved by the VSCA), or, if a quorum exists at a meeting of shareholders, a majority of the shareholders present and entitled to vote may adopt, amend or repeal the bylaws.
The Union bylaws may be amended or repealed by the board of directors at any time. Union shareholders have the power to rescind, alter, amend, or repeal any bylaws and to enact bylaws which, if so expressed by the shareholders, may not be rescinded, altered, amended, or repealed by the Union board of directors.
|
|
Special Meetings of Shareholders:
|
| |
Virginia law provides that special meetings of the shareholders may be called by the chairman of the board of directors, the president, or the person or persons authorized to do so by the articles of incorporation or bylaws.
The Access articles of incorporation and the Access bylaws do not modify the persons authorized to call a special meeting. Written notice of the date, time and place of the meeting and the purpose or purposes for which the meeting is called will be given to each shareholder entitled to vote at the special meeting. Such notice will be given either by personal delivery or by mail, by or at the direction of the officer or persons calling the meeting, not more than 60 days nor less than ten days before the date of the meeting (except that such notice will be given to each shareholder, whether or not entitled to vote, not less than 25 days before a meeting called to act on an amendment to the Access articles of incorporation, a plan of merger or share exchange, a proposed sale, lease, exchange or other disposition of all, or substantially all, of the property of Access other than in the usual and regular course of business, or the dissolution of Access, which notice will be accompanied
|
| |
Virginia law provides that special meetings of the shareholders may be called by the chairman of the board of directors, the president, or the person or persons authorized to do so by the articles of incorporation or bylaws.
The Union bylaws provide that except as otherwise specifically provided by law, any special meeting of the shareholders will be held only upon the call of the Chairman or Vice Chairman of the Union board of directors, if any, the CEO, the President, the Union board of directors or the Union board of director’s Executive Committee.
Written notice stating the place, date, and time of any special meeting of the shareholders, and the purpose or purposes for which the meeting is called, will be given to each shareholder of record entitled to vote at the meeting not less than ten nor more than 60 days previous thereto (except as otherwise required or permitted by law) either personally, by mail, or by such other manner as permitted or required by law, by or at the direction of the Chairman or Vice Chairman of the Union board of directors, the CEO, the President, the Secretary, or by the persons calling the meeting.
|
|
| | |
Access
|
| |
Union
|
|
| | | by a copy of the proposed amendment, plan of merger or share exchange, agreement of sale or plan of dissolution, as the case may be). Notice to a shareholder will be deemed given when mailed postage prepaid, correctly addressed, to the shareholder at his address as shown in the current record of shareholders of Access. | | | | |
Nomination of Directors:
|
| |
The VSCA provides that a corporation’s articles of incorporation or bylaws may prescribe qualifications for directors or qualifications to be nominated as directors.
The Access bylaws state that the Access board of directors may nominate directors by resolution at any time prior to solicitation of proxies for the annual meeting of shareholders. The Access bylaws state that no director may be nominated for election or elected if on the date of his or her election he or she has or would have attained the age of 70 years. Any shareholder entitled to vote in the election of directors generally may nominate one or more persons for election as directors at a meeting, but only if written notice of such shareholder’s intent to make such nomination(s) has been given, either by personal delivery or by United States mail, postage prepaid, to Access’s Corporate Secretary not less than 30 days prior to the first anniversary date of the initial notice given to shareholders of record on the record date for the previous annual meeting by or at the direction of the Access board of directors, provided, however, that such notice will not be required to be given more than 90 days prior to the annual meeting of shareholders.
Such notice must set forth: (a) the name and address of the shareholder who intends to make the nomination of the person(s) and of the person(s) to be nominated; (b) a representation that the shareholder is the owner of stock of Access entitled to vote at such meeting and intends to appear in person or by proxy at the meeting to nominate the person(s) specified in the notice; (c) a description of all arrangements or understandings between the shareholder and each nominee for director and any other person(s) (naming such person(s)) pursuant to which the nomination(s) are to be made by the shareholder; (d) such other information regarding such nominee proposed by such shareholder as would be required to be included in a proxy statement
|
| |
The VSCA provides that a corporation’s articles of incorporation or bylaws may prescribe qualifications for directors or qualifications to be nominated as directors.
The Union bylaws provide that nominations for election to the Union board of directors may be made by shareholders at an annual or special meeting. The Union bylaws state that no person who is age 72 or older will be eligible to serve on the Union board of directors after the annual meeting following his or her 72nd birthday (except for individuals that the Union board of directors determines are exempt from this limitation).
Any shareholder of record on the record date of such meeting entitled to vote thereat or a duly authorized proxy for such shareholder may nominate one or more persons for election as directors at a meeting of shareholders, but only if written notice is delivered personally to, or mailed to and received at, the principal executive office of Union, addressed to the attention of Union’s Corporate Secretary, not more than ten days after the date of the initial notice of such meeting and not less than 30 days prior to the first anniversary of the initial notice of the previous year’s annual meeting, in the case of a nomination to be brought before an annual meeting of shareholders, provided, that such notice will not be required to be given more than 90 days prior to the annual meeting of shareholders. Such notice must set forth: (a) full description of each such item of business proposed to be brought before the meeting including the complete text of any resolution to be presented, the reasons for wanting to conduct such business, and any material interest of the shareholder in such business; (b) the name and address as they appear on Union’s books of such shareholder proposing to bring such business before the meeting; (c) the class and number of shares held of record, held beneficially and represented by proxy by such person as of the record date for the meeting (if such date has then been made publicly available) and as of the date of such notice; (d) all information
|
|
| | |
Access
|
| |
Union
|
|
| | | filed pursuant to the proxy rules of the SEC, had the nominee been nominated, or intended to be nominated, by the Access board of directors, including, but not limited to, the amount and nature of his beneficial ownership of the Access’s securities, his principal occupation for the past five years and his age; and (e) the written consent of each nominee to serve as a director of Access if so elected. The presiding officer at any meeting may refuse to acknowledge the nomination of any person not made in compliance with the foregoing sentence. | | | regarding each such nominee that would be required to be set forth in a definitive proxy statement filed with the SEC under Regulation 14A and pursuant to Section 14 of the Exchange Act, and the written consent of each such nominee to serve if elected; and (e) all other information that would be required to be filed with the SEC if, with respect to the business proposed to be brought before the meeting, the person proposing such business was a participant in a solicitation subject to Regulation 14A under Section 14 of the Exchange Act. | |
Shareholder Proposal of Business:
|
| |
The Access articles of incorporation and the Access bylaws have no specific requirements with respect to shareholder proposals of business (other than a director nomination). Pursuant to Rule 14a-8 under the Exchange Act, for a shareholder proposal to be considered for possible inclusion in the proxy statement for Access’s annual meeting of shareholders, notice of such proposal must be delivered or mailed to the principal executive offices of Access not less than 120 days prior to the anniversary date of the mailing date of Access’s proxy statement for the immediately preceding annual meeting of shareholders.
In addition, pursuant to Rule 14a-4(c)(1) under the Exchange Act, for a shareholder proposal to be timely, notice of such proposal must be delivered or mailed to the principal executive offices of Access not less than 45 days prior to the anniversary date of the mailing date of Access’s proxy statement for the immediately preceding annual meeting of shareholders.
|
| |
Pursuant to Rule 14a-8 under the Exchange Act, for a shareholder proposal to be considered for possible inclusion in the proxy statement for Union’s 2018 annual meeting of shareholders, notice of such proposal must be delivered or mailed to the principal executive offices of Union not less than 120 days prior to the anniversary date of the mailing date of Union’s proxy statement for the immediately preceding annual meeting of shareholders.
The Union bylaws provide that any shareholder of record on the record date of such meeting entitled to vote thereat or a duly authorized proxy for such shareholder may propose business to be brought before a meeting of shareholders, but only if written notice is delivered personally to, or mailed to and received at, the principal executive office of Union, addressed to the attention of Union’s Corporate Secretary, not more than ten days after the date of the initial notice of such meeting and not less than 30 days prior to the first anniversary of the initial notice of the previous year’s annual meeting in the case of business to be brought before an annual meeting of shareholders, provided, that such notice will not be required to be given more than 90 days prior to the annual meeting of shareholders. Such notice must set forth: (a) a full description of each such item of business proposed to be brought before the meeting including the complete text of any resolution to be presented, the reasons for wanting to conduct such business, and any material interest of the shareholder in such business; (b) the name and address as they appear on Union’s books of the shareholder proposing to bring such business before the meeting; (c) the class and number of shares held of record, held beneficially and represented by proxy by such person as of the record date for the meeting (if such date has then been made publicly available) and as of the date of
|
|
| | |
Access
|
| |
Union
|
|
| | | | | | such notice; (d) if any item of such business involves a nomination for director, all information regarding each such nominee that would be required to be set forth in a definitive proxy statement filed with the SEC under Regulation 14A and pursuant to Section 14 of the Exchange Act, and the written consent of each such nominee to serve if elected; and (e) all other information that would be required to be filed with the SEC if, with respect to the business proposed to be brought before the meeting, the person proposing such business was a participant in a solicitation subject to Regulation 14A under Section 14 of the Exchange Act. | |
Limitation of Director Liability; Indemnification:
|
| | The VSCA provides that a corporation may indemnify an individual made a party to a proceeding because he is or was a director against liability incurred in the proceeding if the director conducted himself in good faith and believed, in the case of conduct in his official capacity with the corporation, that his conduct was in the corporation’s best interests, and in all other cases, that his conduct was at least not opposed to its best interests, and in the case of any criminal proceeding, he had no reasonable cause to believe his conduct was unlawful. The VSCA requires such indemnification when a director or, unless limited by a corporation’s articles of incorporation, officer entirely prevails in the defense of any proceeding to which he or she was a party because he or she is or was a director or officer of the corporation, and further provides that a corporation may make any other or further indemnity (including indemnity to a proceeding by or in the right of the corporation), and may make additional provision for advances and reimbursement of expenses, if authorized by its articles of incorporation or shareholder-adopted bylaw or resolution, except an indemnity against willful misconduct or a knowing violation of the criminal law. The VSCA establishes a statutory limit on liability of officers and directors of a corporation for damages assessed against them in a suit brought by or in the right of the corporation or brought by or on behalf of shareholders of the corporation and authorizes a corporation, to specify a lower monetary limit on liability (including the elimination of liability for monetary damages) in the corporation’s articles of incorporation or bylaws; however, the liability of an officer or director will not be limited if such officer | | | The VSCA provides that a corporation may indemnify an individual made a party to a proceeding because he is or was a director against liability incurred in the proceeding if the director conducted himself in good faith and believed, in the case of conduct in his official capacity with the corporation, that his conduct was in the corporation’s best interests, and in all other cases, that his conduct was at least not opposed to its best interests, and in the case of any criminal proceeding, he had no reasonable cause to believe his conduct was unlawful. The VSCA requires such indemnification when a director or, unless limited by a corporation’s articles of incorporation, officer entirely prevails in the defense of any proceeding to which he or she was a party because he or she is or was a director or officer of the corporation, and further provides that a corporation may make any other or further indemnity (including indemnity to a proceeding by or in the right of the corporation), and may make additional provision for advances and reimbursement of expenses, if authorized by its articles of incorporation or shareholder-adopted bylaw or resolution, except an indemnity against willful misconduct or a knowing violation of the criminal law. The VSCA establishes a statutory limit on liability of officers and directors of a corporation for damages assessed against them in a suit brought by or in the right of the corporation or brought by or on behalf of shareholders of the corporation and authorizes a corporation, to specify a lower monetary limit on liability (including the elimination of liability for monetary damages) in the corporation’s articles of incorporation or bylaws; however, the liability of an officer or director will not be limited if such officer or director engaged in willful misconduct or a knowing violation | |
| | |
Access
|
| |
Union
|
|
| | | or director engaged in willful misconduct or a knowing violation of the criminal law or of any federal or state securities law. The Access articles of incorporation provide that, to the full extent permitted by the VSCA, Access will indemnify each director or officer against liabilities, fines, penalties and claims imposed upon or asserted against him or her by reason of having been a director or officer and against all expenses reasonably incurred by him or her in connection therewith, except in relation to matters as to which he or she is liable by reason of his or her willful misconduct or knowing violation of criminal law. The Access board of directors is empowered, by a majority vote of a quorum of disinterested directors, to contract in advance to indemnify any person not specified in the preceding sentence by reason of having been an employee, agent or consultant of Access, to the same extent as set forth above. The Access articles of incorporation provide that, to the full extent permitted by the VSCA, a director or officer of Access will not be liable to Access or its shareholders for monetary damages. |
| |
of the criminal law or of any federal or state securities law.
The Union articles of incorporation provide that, to the full extent permitted by the VSCA, Union is required to indemnify a director or officer against liabilities, fines, penalties and claims imposed upon or asserted against him or her by reason of having been a director or officer and against all expenses reasonably incurred by him or her in connection therewith, except in relation to matters as to which he or she has been finally adjudged liable by reason of his or her willful misconduct or knowing violation of criminal law. The Union board of directors is empowered, by a majority vote of a quorum of disinterested directors, to contract in advance to indemnify any person not specified in the preceding sentence by reason of having been an employee, agent or consultant of Union, to the same extent as set forth above. The Union articles of incorporation provide that, to the full extent permitted by the VSCA, a director or officer of Union will not be liable in any monetary amount for damages arising out of or resulting from a single transaction, occurrence or course of conduct, provided that such limitation on liability is not applicable if the director or officer engaged in willful misconduct or a knowing violation of criminal law or any federal or state securities law.
|
|
Shareholders’ Rights of Dissent and Appraisal:
|
| | The VSCA provides that appraisal or dissenters’ rights are not available to holders of shares of any class or series of shares of a Virginia corporation in a merger when the stock is either listed on a national securities exchange (such as the Nasdaq Global Market) or is traded in an organized market, held by at least 2,000 shareholders of record and has a public float of at least $20 million. Despite this exception, appraisal or dissenters’ rights will be available to holders of common stock of a Virginia corporation in a merger if: the articles of incorporation provide for appraisal or dissenters’ rights regardless of an available exception; in the case of a merger or share exchange, shareholders are required by the terms of the merger to accept anything for their shares other than cash, shares of the surviving or acquiring corporation, or shares of another corporation that are either listed on a national securities exchange or held by more than 2,000 shareholders of record | | | The VSCA provides that appraisal or dissenters’ rights are not available to holders of shares of any class or series of shares of a Virginia corporation in a merger when the stock is either listed on a national securities exchange (such as the Nasdaq Global Select Market) or is traded in an organized market, held by at least 2,000 shareholders of record and has a public float of at least $20 million. Despite this exception, appraisal or dissenters’ rights will be available to holders of common stock of a Virginia corporation in a merger if: the articles of incorporation provide for appraisal or dissenters’ rights regardless of an available exception; in the case of a merger or share exchange, shareholders are required by the terms of the merger to accept anything for their shares other than cash, shares of the surviving or acquiring corporation, or shares of another corporation that are either listed on a national securities exchange or held by more than 2,000 shareholders of record having a public float of at least $20 million, or a | |
| | |
Access
|
| |
Union
|
|
| | | having a public float of at least $20 million, or a combination of cash or such shares; or the merger is an “affiliated transaction,” as described in “— Anti-Takeover Provisions” below, and it has not been approved by a majority of the disinterested directors. The Access articles of incorporation do not authorize such special appraisal or dissenters’ rights and the Access common stock is listed on the Nasdaq Global Market; therefore, unless one of the exceptions outlined above applies to a given transaction, shareholders of Access are not entitled to appraisal or dissenters’ rights. | | | combination of cash or such shares; or the merger is an “affiliated transaction,” as described in “— Anti-Takeover Provisions” below, and it has not been approved by a majority of the disinterested directors. The Union articles of incorporation do not authorize such special appraisal or dissenters’ rights and the Union common stock is listed on the Nasdaq Global Select Market; therefore, unless one of the exceptions outlined above applies to a given transaction, shareholders of Union are not entitled to appraisal or dissenters’ rights. | |
Virginia Anti-TakeoverStatutes:
|
| | Virginia has two anti-takeover statutes in force, the Affiliated Transactions Statute and the Control Share Acquisitions Statute. | | | Virginia has two anti-takeover statutes in force, the Affiliated Transactions Statute and the Control Share Acquisitions Statute. | |
| | | The Affiliated Transaction Statute of the VSCA contains provisions governing “affiliated transactions.” These include various transactions such as mergers, share exchanges, sales, leases, or other dispositions of material assets, issuances of securities, dissolutions, and similar transactions with an “interested shareholder.” An interested shareholder is generally the beneficial owner of more than ten percent of any class of a corporation’s outstanding voting shares. During the three years following the date a shareholder becomes an interested shareholder, any affiliated transaction with the interested shareholder must be approved by both a majority (but not less than two) of the disinterested directors (those directors who were directors before the interested shareholder became an interested shareholder or who were recommended for election by a majority of the disinterested directors) and by the affirmative vote of the holders of two-thirds of the corporation’s voting shares other than shares beneficially owned by the interested shareholder. These requirements do not apply to affiliated transactions if, among other things, a majority of the disinterested directors approve the interested shareholder’s acquisition of voting shares making such a person an interested shareholder before such acquisition. Beginning three years after the shareholder becomes an interested shareholder, the corporation may engage in an affiliated transaction with the interested shareholder if: | | | The Affiliated Transaction Statute of the VSCA contains provisions governing “affiliated transactions.” These include various transactions such as mergers, share exchanges, sales, leases, or other dispositions of material assets, issuances of securities, dissolutions, and similar transactions with an “interested shareholder.” An interested shareholder is generally the beneficial owner of more than ten percent of any class of a corporation’s outstanding voting shares. During the three years following the date a shareholder becomes an interested shareholder, any affiliated transaction with the interested shareholder must be approved by both a majority (but not less than two) of the disinterested directors (those directors who were directors before the interested shareholder became an interested shareholder or who were recommended for election by a majority of the disinterested directors) and by the affirmative vote of the holders of two-thirds of the corporation’s voting shares other than shares beneficially owned by the interested shareholder. These requirements do not apply to affiliated transactions if, among other things, a majority of the disinterested directors approve the interested shareholder’s acquisition of voting shares making such a person an interested shareholder before such acquisition. Beginning three years after the shareholder becomes an interested shareholder, the corporation may engage in an affiliated transaction with the interested shareholder if: | |
| | |
•
the transaction is approved by the holders of two-thirds of the
|
| |
•
the transaction is approved by the holders of two-thirds of the
|
|
| | |
Access
|
| |
Union
|
|
| | |
corporation’s voting shares, other than shares beneficially owned by the interested shareholder;
|
| |
corporation’s voting shares, other than shares beneficially owned by the interested shareholder;
|
|
| | |
•
the affiliated transaction has been approved by a majority of the disinterested directors; or
|
| |
•
the affiliated transaction has been approved by a majority of the disinterested directors; or
|
|
| | |
•
subject to certain additional requirements, in the affiliated transaction the holders of each class or series of voting shares will receive consideration meeting specified fair price and other requirements designed to ensure that all shareholders receive fair and equivalent consideration, regardless of when they tendered their shares.
|
| |
•
subject to certain additional requirements, in the affiliated transaction the holders of each class or series of voting shares will receive consideration meeting specified fair price and other requirements designed to ensure that all shareholders receive fair and equivalent consideration, regardless of when they tendered their shares.
|
|
| | | Under the VSCA’s Control Share Acquisitions Statute, voting rights of shares of stock of a Virginia corporation acquired by an acquiring person or other entity at ownership levels of 20%, 331∕3%, and 50% of the outstanding shares may, under certain circumstances, be denied. The voting rights may be denied: | | | Under the VSCA’s Control Share Acquisitions Statute, voting rights of shares of stock of a Virginia corporation acquired by an acquiring person or other entity at ownership levels of 20%, 331∕3%, and 50% of the outstanding shares may, under certain circumstances, be denied. The voting rights may be denied: | |
| | |
•
unless conferred by a special shareholder vote of a majority of the outstanding shares entitled to vote for directors, other than shares held by the acquiring person and officers and directors of the corporation; or
|
| |
•
unless conferred by a special shareholder vote of a majority of the outstanding shares entitled to vote for directors, other than shares held by the acquiring person and officers and directors of the corporation; or
|
|
| | |
•
among other exceptions, such acquisition of shares is made pursuant to a merger agreement with the corporation or the corporation’s articles of incorporation or bylaws permit the acquisition of such shares before the acquiring person’s acquisition thereof.
|
| |
•
among other exceptions, such acquisition of shares is made pursuant to a merger agreement with the corporation or the corporation’s articles of incorporation or bylaws permit the acquisition of such shares before the acquiring person’s acquisition thereof.
|
|
| | | If authorized in the corporation’s articles of incorporation or bylaws, the statute also permits the corporation to redeem the acquired shares at the average per share price paid for such shares if the voting rights are not approved or if the acquiring person does not file a “control share acquisition statement” with the corporation within 60 days of the last acquisition of such shares. If voting rights are approved for control shares comprising more than 50% of the corporation’s outstanding stock, objecting shareholders may have the right to have their shares repurchased by the corporation for “fair value.” | | | If authorized in the corporation’s articles of incorporation or bylaws, the statute also permits the corporation to redeem the acquired shares at the average per share price paid for such shares if the voting rights are not approved or if the acquiring person does not file a “control share acquisition statement” with the corporation within 60 days of the last acquisition of such shares. If voting rights are approved for control shares comprising more than 50% of the corporation’s outstanding stock, objecting shareholders may have the right to have their shares repurchased by the corporation for “fair value.” | |
| | |
Access
|
| |
Union
|
|
| | | The provisions of the Affiliated Transactions Statute and the Control Share Acquisitions Statute are only applicable to public corporations that have more than 300 shareholders. Corporations may provide in their articles of incorporation or bylaws to opt-out of the Control Share Acquisitions Statute. | | | The provisions of the Affiliated Transactions Statute and the Control Share Acquisitions Statute are only applicable to public corporations that have more than 300 shareholders. Corporations may provide in their articles of incorporation or bylaws to opt-out of the Control Share Acquisitions Statute. | |
| | | Access has not opted-out of the Affiliated Transactions Statute or the Control Share Acquisitions Statute. | | | Union has not opted-out of the Affiliated Transactions Statute or the Control Share Acquisitions Statute, and the Union bylaws provide that it may, but is not required to, redeem shares of its common stock which have been the subject of a “control share acquisition” as defined in the Control Share Acquisitions Statute. | |
Union SEC Filings (SEC File No. 0-20293)
|
| |
Period or Date Filed
|
|
Annual Report on Form 10-K | | | Year ended December 31, 2017, filed with the SEC on February 27, 2018. | |
Quarterly Reports on Form 10-Q | | | Quarter ended March 31, 2018, filed with the SEC on May 9, 2018, Quarter ended June 30, 2018, filed with the SEC on August 7, 2018 and Quarter ended September 30, 2018, filed with the SEC on November 6, 2018. | |
Current Reports on Form 8-K | | | Filed with the SEC on January 2, 2018, January 3, 2018, January 23, 2018 (only with respect to information filed under item 8.01), January 26, 2018, April 2, 2018, April 3, 2018, May 3, 2018, May 4, 2018 (only with respect to information filed under items 5.02 and 9.01), May 23, 2018, June 26, 2018 (only with respect to information filed under item 5.02), July 5, 2018 (only with respect to information filed under items 8.01 and 9.01), July 19, 2018, September 11, 2018, September 12, 2018, September 27, 2018, October 5, 2018 (only with respect to information filed under items 8.01 and 9.01), October 5, 2018, October 5, 2018, October 9, 2018, October 25, 2018, November 13, 2018 (only with respect to information filed under item 8.01), and November 16, 2018 (other than those portions of the documents deemed to be furnished and not filed). | |
Description of Union common stock | | | The description of Union common stock contained in Union’s registration statement on Form 8-A, as filed with the SEC on July 2, 1999 (incorporated by reference from Union’s registration statement on Form S-4 (333-49563), originally filed with the SEC on April 7, 1998), including any subsequently filed amendments and reports updating such description. | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | |
| | |
Page
|
| |||
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | |
| | |
Section
|
|
280G Analysis | | |
Section 3.2(p)(ix)
|
|
401(k) Plan | | |
Section 5.8(e)
|
|
ACA | | |
Section 3.2(p)(ii)
|
|
Access National Bank | | |
Section 1.5(a)
|
|
Acquisition Agreement | | |
Section 5.5(a)
|
|
Acquisition Proposal | | |
Section 5.5(c)
|
|
Affiliate | | |
Section 3.2(f)(vi)
|
|
Affiliate Agreements | | |
Recitals
|
|
Agreement | | |
Preamble
|
|
ANCX | | |
Preamble
|
|
ANCX 401(k) Plan | | |
Section 5.8(e)
|
|
ANCX Board Recommendation | | |
Section 5.4(b)
|
|
ANCX Cancelled Shares | | |
Section 2.1(b)
|
|
ANCX Common Stock | | |
Section 2.1(b)
|
|
ANCX Continuing Employees | | |
Section 5.8(a)
|
|
ANCX Director | | |
Section 1.4
|
|
ANCX Insiders | | |
Section 5.18
|
|
ANCX Material Contract | | |
Section 3.2(j)
|
|
ANCX Shareholder Approval | | |
Section 3.2(c)(i)
|
|
ANCX Shareholders Meeting | | |
Section 5.4(b)
|
|
ANCX Stock Option | | |
Section 2.5(a)
|
|
ANCX Stock Plan | | |
Section 2.5(a)
|
|
Articles of Merger | | |
Section 1.3
|
|
Bank Merger | | |
Section 1.5(a)
|
|
Bank Merger Agreement | | |
Section 1.5(a)
|
|
Bank Reports | | |
Section 3.2(g)
|
|
Benefit Plan | | |
Section 3.2(p)(i)
|
|
Book-Entry Shares | | |
Section 2.2(c)
|
|
Burdensome Condition | | |
Section 5.6(a)
|
|
Call Reports | | |
Section 3.2(f)(viii)
|
|
Certificates | | |
Section 2.2(c)
|
|
Change in ANCX Recommendation | | |
Section 5.5(e)
|
|
Change in UBSH Recommendation | | |
Section 5.5(e)
|
|
Claim | | |
Section 5.10(a)
|
|
Closing | | |
Section 1.2
|
|
Closing Date | | |
Section 1.2
|
|
Code | | |
Recitals
|
|
Computer Systems | | |
Section 3.2(dd)(i)
|
|
Confidentiality Agreements | | |
Section 5.2(c)
|
|
Continuing Corporation | | |
Section 1.1
|
|
Continuing Corporation Common Stock | | |
Section 2.1(c)
|
|
| | |
Section
|
|
Continuing Corporation Plans | | |
Section 5.8(a)
|
|
Converted Stock Option | | |
Section 2.5(a)
|
|
Default | | |
Section 3.2(k)
|
|
Derivative Contract | | |
Section 3.2(w)
|
|
Disclosure Letter | | |
Section 3.1(a)
|
|
EDGAR | | |
Section 3.2(f)(i) Section 3.2(c)(iv)
|
|
Effective Time | | |
Section 1.3
|
|
Environmental Claim | | |
Section 3.2(t)(iv)(A)
|
|
Environmental Laws | | |
Section 3.2(t)(iv)(B)
|
|
ERISA | | |
Section 3.2(p)(i)
|
|
ERISA Affiliate | | |
Section 3.2(p)(i)
|
|
Exchange Act | | |
Section 3.2(c)(iv)
|
|
Exchange Agent | | |
Section 2.2(a)
|
|
Exchange Fund | | |
Section 2.2(b)
|
|
Exchange Ratio | | |
Section 2.1(c)
|
|
FDIA | | |
Section 3.2(n)(i)
|
|
FDIC | | |
Section 3.2(b)
|
|
Federal Reserve Board | | |
Section 3.2(c)(iv)
|
|
Financial Statements | | |
Section 3.2(f)(ii)
|
|
FRB-Richmond | | |
Section 3.2(c)(iv)
|
|
GAAP | | |
Section 3.2(f)(ii)
|
|
Governmental Authority | | |
Section 3.2(k)
|
|
Indemnified Party | | |
Section 5.10(a)
|
|
Intellectual Property | | |
Section 3.2(v)
|
|
Joint Proxy Statement | | |
Section 3.2(c)(iv)
|
|
Knowledge | | |
Section 3.1(d)
|
|
Laws | | |
Section 3.1(c)
|
|
Letter of Transmittal | | |
Section 2.2(c)
|
|
Loan | | |
Section 3.2(s)(xiii)
|
|
Loan Loss Allowance | | |
Section 3.2(s)(iii)
|
|
Material Adverse Effect | | |
Section 3.1(c)
|
|
Materials of Environmental Concern | | |
Section 3.2(t)(iv)(C)
|
|
Maximum Amount | | |
Section 5.10(c)
|
|
Merger | | |
Recitals
|
|
Merger Consideration | | |
Section 2.1(c)
|
|
Nasdaq | | |
Section 2.6
|
|
Notice of Change | | |
Section 5.5(f)(D)
|
|
OCC | | |
Section 3.2(c)(iv)
|
|
OREO | | |
Section 3.2(s)(iv)
|
|
Organizational Documents | | |
Section 3.2(a)
|
|
Person | | |
Section 3.2(f)(vi)
|
|
Plan of Merger | | |
Section 1.1
|
|
Registration Statement | | |
Section 3.2(c)(iv)
|
|
| | |
Section
|
| | | ||||
Regulatory Agencies | | |
Section 3.2(g)
|
| | | ||||
Regulatory Approvals | | |
Section 5.6(a)
|
| | | ||||
Rights | | |
Section 3.2(d)(iv)
|
| | | ||||
SCC | | |
Section 1.3
|
| | | ||||
SEC | | |
Section 3.2(c)(iv)
|
| | | ||||
SEC Reports | | |
Section 3.2(f)(i)
|
| | | ||||
Securities Act | | |
Section 3.2(c)(iv)
|
| | | ||||
Subsidiary | | |
Section 3.2(b)
|
| | | ||||
Superior Proposal | | |
Section 5.5(d)
|
| | | ||||
Takeover Laws | | |
Section 3.2(z)
|
| | | ||||
Tax | | |
Section 3.2(l)(i)
|
| | | ||||
Tax Return | | |
Section 3.2(l)(i)
|
| | | ||||
Taxes | | |
Section 3.2(l)(i)
|
| | | ||||
Technology Systems | | |
Section 3.2(v)
|
| | | ||||
Termination Fee | | |
Section 7.4(a)
|
| | | ||||
Treasury Regulations | | |
Recitals
|
| | | ||||
UBSH | | |
Preamble
|
| | | ||||
UBSH 401(k) Plan | | |
Section 5.8(e)
|
| | | ||||
UBSH Articles | | |
Section 1.6
|
| | | ||||
UBSH Benefit Plans | | |
Section 3.2(q)(i)
|
| | | ||||
UBSH Board Recommendation | | |
Section 5.4(a)
|
| | | ||||
UBSH Common Stock | | |
Section 2.1(a)
|
| | | ||||
UBSH Share Issuance | | |
Section 3.2(c)(i)
|
| | | ||||
UBSH Shareholder Approval | | |
Section 3.2(c)(i)
|
| | | ||||
UBSH Shareholders Meeting | | |
Section 5.4(a)
|
| | | ||||
UBSH Stock Plan | | |
Section 3.2(d)(iii)
|
| | | ||||
Union Bank | | |
Section 1.5(a)
|
| | | ||||
Union PTO Policy | | |
Section 5.8(b)
|
| | | ||||
VBFI | | |
Section 3.2(c)(iv)
|
| | | ||||
VSCA | | |
Section 1.1
|
| | | ||||
| | | | | | | | | | |
|
Name
|
| |
Shares
|
|
|
|
| |
|
|
| Address for notice: | | | ||
|
Name:
|
| | | |
|
Street:
|
| | ||
|
City, State:
|
| | | |
|
ZIP Code:
|
| | | |
|
Telephone:
|
| | | |
|
Fax:
|
| | | |
|
Email:
|
| | | |
|
Name
|
| |
Shares
|
|
|
|
| |
|
|
| Address for notice: | | | ||
|
Name:
|
| | | |
|
Street:
|
| | ||
|
City, State:
|
| | | |
|
ZIP Code:
|
| | | |
|
Telephone:
|
| | | |
|
Fax:
|
| | | |
|
Email:
|
| | | |
|
|
| |
October 4, 2018
|
|
ENTITY / ACTIVITY
|
| |
PARENT COMPANY / SOLE MEMBER
|
| |
YEAR ORGANIZED
|
|
Access National Corporation
|
| |
N/A
|
| |
2002
|
|
|
Access National Bank
|
| |
Access
|
| |
1999
|
|
|
MFC Capital Trust II
|
| |
Access
|
| |
2003
|
|
|
Middleburg Investment Group, Inc.
|
| |
Access
|
| |
2005
|
|
|
Middleburg Trust Company
|
| |
Middleburg Investment Group
|
| |
1994
|
|
|
Access Real Estate L.L.C.
|
| |
Access National Bank
|
| |
2003
|
|
|
Access Capital Management Holding, L.L.C.
|
| |
Access National Bank
|
| |
2011
|
|
|
Capital Fiduciary Advisors, L.L.C.
|
| |
Access Capital Management Holding, L.L.C.
|
| |
2011
|
|
|
Middleburg Investment Services, L.L.C.
|
| |
Access Capital Management Holding, L.L.C.
|
| |
2011
|
|
|
ACME Real Estate, L.L.C.
|
| |
Access National Bank
|
| |
2007
|
|
BUSINESS BANKING SERVICES Lending |
| | BUSINESS BANKING SERVICES Cash Management |
| |
PERSONAL BANKING SERVICES
|
|
Accounts Receivable Lines of Credit Accounts Receivable Collection Accounts Growth Capital Term Loans Business Acquisition Financing Partner Buyout Funding Debt Re-financing Franchise Financing Equipment Financing Commercial Mortgages Commercial Construction Loans Small Business Administration (“SBA”) Preferred Lender Loans |
| | Online Banking Checking Accounts Money Market Accounts Sweep Accounts Zero Balance Accounts Overnight Investments Certificates of Deposit Business Debit Cards Lockbox Payment Processing Payroll Services Employer Sponsored Retirement Plans |
| | Personal Checking Accounts Savings / Money Market Accounts Certificates of Deposit Residential Mortgage Loans Asset Secured Loans Loans for Business Investment Construction Loans Lot & Land Loans Investment Management Financial Planning Retirement Account Services Qualified Plans |
|
| | |
Nine Months
Ended September 30, 2018 |
| |
Year Ended December 31,
|
| ||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||
COLORADO (production branch closed April 2013)
|
| |
Not Reported
|
| |
Not Reported
|
| |
Not Reported
|
| |
1.06%
|
|
DELAWARE
|
| |
0.87%
|
| |
Not Reported
|
| |
Not Reported
|
| |
Not Reported
|
|
FLORIDA (production branch closed January 2016)
|
| |
Not Reported
|
| |
1.98%
|
| |
2.63%
|
| |
8.03%
|
|
GEORGIA
|
| |
20.55%
|
| |
16.65%
|
| |
13.44%
|
| |
11.61%
|
|
INDIANA
|
| |
6.32%
|
| |
9.16%
|
| |
17.39%
|
| |
22.56%
|
|
MARYLAND
|
| |
6.94%
|
| |
7.37%
|
| |
9.66%
|
| |
10.06%
|
|
MINNESOTA (production branch opened December 2015 and closed June 2016)
|
| |
Not Reported
|
| |
Not Reported
|
| |
3.10%
|
| |
0.42%
|
|
OHIO (production branch opened in May 2017)
|
| |
0.55%
|
| |
0.97%
|
| |
NA
|
| |
NA
|
|
TENNESSEE
|
| |
8.45%
|
| |
9.03%
|
| |
9.65%
|
| |
8.93%
|
|
TEXAS (production branch opened January 2018 and closed in
July 2018) |
| |
1.82%
|
| |
Not Reported
|
| |
Not Reported
|
| |
0.72%
|
|
VIRGINIA
|
| |
32.58%
|
| |
34.97%
|
| |
25.75%
|
| |
23.83%
|
|
| | |
78.08%
|
| |
80.13%
|
| |
81.62%
|
| |
87.22%
|
|
Other States and Washington, D.C.
|
| |
21.92%
|
| |
19.87%
|
| |
18.38%
|
| |
12.78%
|
|
| | |
100.00%
|
| |
100.00%
|
| |
100.00%
|
| |
100.00%
|
|
|
Plan category
|
| |
(a)
Number of securities to be issued upon exercise of outstanding options, warrants and rights |
| |
(b)
Weighted-average exercise price of outstanding options, warrants and rights |
| |
(c)
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) |
| |||||||||
Equity compensation plans approved
by security holders |
| | | | |||||||||||||||
2017 Plan
|
| | | | 155,925 | | | | | $ | 29.32 | | | | | | 1,344,075 | | |
2009 Plan
|
| | | | 402,642 | | | | | $ | 22.27 | | | | | | —(1) | | |
Equity compensation plans not approved by security holders(2)
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 558,567 | | | | | $ | 24.24 | | | | | | 1,344,075 | | |
|
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| |
Full
Year |
| |||||||||||||||
| | |
(In Thousands, Except for Per Share Data)
|
| |||||||||||||||||||||||||||
2018 | | | | | | | |||||||||||||||||||||||||
Total interest income
|
| | | $ | 26,608 | | | | | $ | 27,222 | | | | | $ | 29,312 | | | | | $ | NA | | | | | $ | NA | | |
Total interest expense
|
| | | | 3,363 | | | | | | 4,207 | | | | | | 5,247 | | | | | | NA | | | | | | NA | | |
Net interest income
|
| | | | 23,245 | | | | | | 23,015 | | | | | | 24,065 | | | | | | NA | | | | | | NA | | |
Provision for loan losses
|
| | | | 750 | | | | | | 652 | | | | | | 700 | | | | | | NA | | | | | | NA | | |
Net interest income after provision for loan losses
|
| | | | 22,495 | | | | | | 22,363 | | | | | | 23,365 | | | | | | NA | | | | | | NA | | |
Total noninterest income
|
| | | | 7,395 | | | | | | 9,090 | | | | | | 7,444 | | | | | | NA | | | | | | NA | | |
Total noninterest expense
|
| | | | 19,974 | | | | | | 20,426 | | | | | | 18,966 | | | | | | NA | | | | | | NA | | |
Income tax expense
|
| | | | 1,830 | | | | | | 2,065 | | | | | | 2,233 | | | | | | NA | | | | | | NA | | |
Net income
|
| | | $ | 8,086 | | | | | $ | 8,962 | | | | | $ | 9,610 | | | | | $ | NA | | | | | $ | NA | | |
Earnings Per Share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.39 | | | | | $ | 0.43 | | | | | $ | 0.46 | | | | | $ | NA | | | | | $ | NA | | |
Diluted
|
| | | $ | 0.39 | | | | | $ | 0.43 | | | | | $ | 0.46 | | | | | $ | NA | | | | | $ | NA | | |
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| |
Full
Year |
| |||||||||||||||
| | |
(In Thousands, Except for Per Share Data)
|
| |||||||||||||||||||||||||||
2017 | | | | | | | |||||||||||||||||||||||||
Total interest income
|
| | | $ | 13,554 | | | | | $ | 27,139 | | | | | $ | 27,692 | | | | | $ | 27,095 | | | | | $ | 95,480 | | |
Total interest expense
|
| | | | 1,864 | | | | | | 2,964 | | | | | | 3,098 | | | | | | 3,182 | | | | | | 11,108 | | |
Net interest income
|
| | | | 11,690 | | | | | | 24,175 | | | | | | 24,594 | | | | | | 23,913 | | | | | | 84,372 | | |
Provision for loan losses
|
| | | | 1,400 | | | | | | 900 | | | | | | 900 | | | | | | 3,719 | | | | | | 6,919 | | |
Net interest income after provision for loan losses
|
| | | | 10,290 | | | | | | 23,275 | | | | | | 23,694 | | | | | | 20,194 | | | | | | 77,453 | | |
Total noninterest income
|
| | | | 6,003 | | | | | | 8,885 | | | | | | 8,523 | | | | | | 8,681 | | | | | | 32,092 | | |
Total noninterest expense
|
| | | | 12,195 | | | | | | 26,226 | | | | | | 22,793 | | | | | | 19,854 | | | | | | 81,068 | | |
Income tax expense
|
| | | | 1,491 | | | | | | 2,088 | | | | | | 2,422 | | | | | | 5,976 | | | | | | 11,977 | | |
Net income
|
| | | $ | 2,607 | | | | | $ | 3,846 | | | | | $ | 7,002 | | | | | $ | 3,045 | | | | | $ | 16,500 | | |
Earnings Per Share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.24 | | | | | $ | 0.19 | | | | | $ | 0.34 | | | | | $ | 0.15 | | | | | $ | 0.92 | | |
Diluted
|
| | | $ | 0.24 | | | | | $ | 0.19 | | | | | $ | 0.34 | | | | | $ | 0.15 | | | | | $ | 0.92 | | |
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| |
Full Year
|
| |||||||||||||||
| | |
(In Thousands, Except for Per Share Data)
|
| |||||||||||||||||||||||||||
2016 | | | | | | | |||||||||||||||||||||||||
Total interest income
|
| | | $ | 11,981 | | | | | $ | 12,336 | | | | | $ | 12,778 | | | | | $ | 12,920 | | | | | $ | 50,015 | | |
Total interest expense
|
| | | | 1,431 | | | | | | 1,575 | | | | | | 1,635 | | | | | | 1,663 | | | | | | 6,304 | | |
Net interest income
|
| | | | 10,550 | | | | | | 10,761 | | | | | | 11,143 | | | | | | 11,257 | | | | | | 43,711 | | |
Provision for loan losses
|
| | | | — | | | | | | 120 | | | | | | 750 | | | | | | 1,250 | | | | | | 2,120 | | |
Net interest income after provision for loan losses
|
| | | | 10,550 | | | | | | 10,641 | | | | | | 10,393 | | | | | | 10,007 | | | | | | 41,591 | | |
Total noninterest income
|
| | | | 6,819 | | | | | | 9,173 | | | | | | 8,685 | | | | | | 7,126 | | | | | | 31,803 | | |
Total noninterest expense
|
| | | | 11,129 | | | | | | 12,303 | | | | | | 12,169 | | | | | | 12,189 | | | | | | 47,790 | | |
Income tax expense
|
| | | | 2,145 | | | | | | 2,633 | | | | | | 2,484 | | | | | | 1,938 | | | | | | 9,200 | | |
Net income
|
| | | $ | 4,095 | | | | | $ | 4,878 | | | | | $ | 4,425 | | | | | $ | 3,006 | | | | | $ | 16,404 | | |
Earnings Per Share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.39 | | | | | $ | 0.46 | | | | | $ | 0.42 | | | | | $ | 0.28 | | | | | $ | 1.55 | | |
Diluted
|
| | | $ | 0.39 | | | | | $ | 0.46 | | | | | $ | 0.41 | | | | | $ | 0.28 | | | | | $ | 1.54 | | |
| | |
Yield on Average Earning Assets and Rates on Average Interest-Bearing Liabilities
For the Year Ended |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31, 2017
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |||||||||||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Assets: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Interest earning assets:
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Securities
|
| | | $ | 375,533 | | | | | $ | 9,709 | | | | | | 2.59% | | | | | $ | 188,569 | | | | | $ | 4,039 | | | | | | 2.14% | | | | | $ | 156,204 | | | | | $ | 3,482 | | | | | | 2.23% | | |
LHFS
|
| | | | 27,881 | | | | | | 1,143 | | | | | | 4.10% | | | | | | 47,060 | | | | | | 1,767 | | | | | | 3.75% | | | | | | 42,076 | | | | | | 1,650 | | | | | | 3.92% | | |
Loans(1) | | | | | 1,704,040 | | | | | | 83,429 | | | | | | 4.90% | | | | | | 939,837 | | | | | | 43,872 | | | | | | 4.67% | | | | | | 824,288 | | | | | | 38,405 | | | | | | 4.66% | | |
Interest-bearing balances and federal funds sold
|
| | | | 104,565 | | | | | | 1,199 | | | | | | 1.15% | | | | | | 67,457 | | | | | | 337 | | | | | | 0.50% | | | | | | 52,716 | | | | | | 129 | | | | | | 0.24% | | |
Total interest earning assets
|
| | | | 2,212,019 | | | | | | 95,480 | | | | |
|
4.32%
|
| | | | | 1,242,923 | | | | | | 50,015 | | | | |
|
4.02%
|
| | | | | 1,075,284 | | | | | | 43,666 | | | | |
|
4.06%
|
| |
Noninterest
earning assets: |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks
|
| | | | 20,859 | | | | | | | | | | | | 12,732 | | | | | | | | | | | | 10,650 | | | | | | | ||||||||||||||||||||
Premises, land and equipment
|
| | | | 22,683 | | | | | | | | | | | | 6,834 | | | | | | | | | | | | 6,882 | | | | | | | ||||||||||||||||||||
Other assets
|
| | | | 213,337 | | | | | | | | | | | | 40,172 | | | | | | | | | | | | 33,110 | | | | | | | ||||||||||||||||||||
Less: allowance for loan losses
|
| | | | (15,004) | | | | | | | | | | | | (14,079) | | | | | | | | | | | | (13,456) | | | | | | | ||||||||||||||||||||
Total noninterest earning assets
|
| | | | 241,875 | | | | | | | | | | | | 45,659 | | | | | | | | | | | | 37,186 | | | | | | | ||||||||||||||||||||
Total Assets
|
| | | $ | 2,453,894 | | | | | | | | | | | $ | 1,288,582 | | | | | | | | | | | $ | 1,112,470 | | | | | | | ||||||||||||||||||||
|
| | |
Yield on Average Earning Assets and Rates on Average Interest-Bearing Liabilities
For the Year Ended |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31, 2017
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |||||||||||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity:
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing deposits:
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits
|
| | | $ | 386,046 | | | | | $ | 1,409 | | | | | | 0.36% | | | | | $ | 132,734 | | | | | $ | 486 | | | | | | 0.37% | | | | | $ | 119,732 | | | | | $ | 265 | | | | | | 0.22% | | |
Money market deposit accounts
|
| | | | 386,786 | | | | | | 2,335 | | | | | | 0.60% | | | | | | 204,897 | | | | | | 846 | | | | | | 0.41% | | | | | | 126,850 | | | | | | 264 | | | | | | 0.21% | | |
Savings accounts
|
| | | | 153,769 | | | | | | 714 | | | | | | 0.46% | | | | | | 37,950 | | | | | | 196 | | | | | | 0.52% | | | | | | 13,606 | | | | | | 66 | | | | | | 0.49% | | |
Time deposits
|
| | | | 400,660 | | | | | | 4,816 | | | | | | 1.20% | | | | | | 286,690 | | | | | | 3,622 | | | | | | 1.26% | | | | | | 302,924 | | | | | | 3,053 | | | | | | 1.01% | | |
Total
interest-bearing deposits |
| | | | 1,327,261 | | | | | | 9,274 | | | | | | 0.70% | | | | | | 662,271 | | | | | | 5,150 | | | | | | 0.78% | | | | | | 563,112 | | | | | | 3,648 | | | | | | 0.65% | | |
Borrowings: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
FHLB Advances
|
| | | | 67,907 | | | | | | 822 | | | | | | 1.21% | | | | | | 56,522 | | | | | | 386 | | | | | | 0.68% | | | | | | 91,992 | | | | | | 231 | | | | | | 0.25% | | |
Securities sold
under agreements to repurchase and federal funds purchased |
| | | | 48,378 | | | | | | 68 | | | | | | 0.14% | | | | | | 16,270 | | | | | | 16 | | | | | | 0.10% | | | | | | 22,017 | | | | | | 21 | | | | | | 0.10% | | |
Trust preferred debentures
|
| | | | 2,692 | | | | | | 221 | | | | | | 8.21% | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | —% | | |
FHLB Long-term
borrowings |
| | | | 66,329 | | | | | | 723 | | | | | | 1.09% | | | | | | 68,525 | | | | | | 752 | | | | | | 1.10% | | | | | | 18,890 | | | | | | 219 | | | | | | 1.16% | | |
Total borrowings
|
| | | | 185,306 | | | | | | 1,834 | | | | |
|
0.99%
|
| | | | | 141,317 | | | | | | 1,154 | | | | |
|
0.82%
|
| | | | | 132,899 | | | | | | 471 | | | | |
|
0.35%
|
| |
Total
interest-bearing deposits and borrowings |
| | | | 1,512,567 | | | | | | 11,108 | | | | |
|
0.73%
|
| | | | | 803,588 | | | | | | 6,304 | | | | |
|
0.78%
|
| | | | | 696,011 | | | | | | 4,119 | | | | |
|
0.59%
|
| |
Noninterest-bearing
liabilities: |
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Demand deposits
|
| | | | 594,987 | | | | | | | | | | | | 359,352 | | | | | | | | | | | | 303,583 | | | | | | | ||||||||||||||||||||
Other liabilities
|
| | | | 18,602 | | | | | | | | | | | | 9,346 | | | | | | | | | | | | 8,928 | | | | | | | ||||||||||||||||||||
Total liabilities
|
| | | | 2,126,156 | | | | | | | | | | | | 1,172,286 | | | | | | | | | | | | 1,008,522 | | | | | | | ||||||||||||||||||||
Shareholders’ Equity
|
| | | | 327,738 | | | | | | | | | | | | 116,296 | | | | | | | | | | | | 103,948 | | | | | | | ||||||||||||||||||||
Total Liabilities and Shareholders’ Equity
|
| | | $ | 2,453,894 | | | | | | | | | | | $ | 1,288,582 | | | | | | | | | | | $ | 1,112,470 | | | | | | | ||||||||||||||||||||
Interest Spread(2)
|
| | | | | | | | | | | | | | | | 3.59% | | | | | | | | | | | | | | | | | | 3.24% | | | | | | | | | | | | | | | | | | 3.47% | | |
Net Interest Margin(3)
|
| | | | | | | | | $ | 84,372 | | | | | | 3.81% | | | | | | | | | | | $ | 43,711 | | | | | | 3.52% | | | | | | | | | | | $ | 39,547 | | | | | | 3.68% | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017 compared to 2016
|
| |
2016 compared to 2015
|
| |
2015 compared to 2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Change Due To:
|
| |
Change Due To:
|
| |
Change Due To:
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Increase /
(Decrease) |
| |
Volume
|
| |
Rate
|
| |
Increase /
(Decrease) |
| |
Volume
|
| |
Rate
|
| |
Increase /
(Decrease) |
| |
Volume
|
| |
Rate
|
| |||||||||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Interest Earning Assets: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Investments
|
| | | $ | 5,670 | | | | | $ | 4,674 | | | | | $ | 996 | | | | | $ | 557 | | | | | $ | 702 | | | | | $ | (145) | | | | | $ | 785 | | | | | $ | 580 | | | | | $ | 205 | | |
Loans
|
| | | | 38,933 | | | | | | 36,160 | | | | | | 2,773 | | | | | | 5,584 | | | | | | 5,555 | | | | | | 29 | | | | | | 4,353 | | | | | | 5,250 | | | | | | (897) | | |
Interest-bearing deposits
|
| | | | 862 | | | | | | 254 | | | | | | 608 | | | | | | 208 | | | | | | 43 | | | | | | 165 | | | | | | 27 | | | | | | 22 | | | | | | 5 | | |
Total increase (decrease) in interest income
|
| | | | 45,465 | | | | | | 41,088 | | | | | | 4,377 | | | | | | 6,349 | | | | | | 6,300 | | | | | | 49 | | | | | | 5,165 | | | | | | 5,852 | | | | | | (687) | | |
Interest-Bearing Liabilities: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits
|
| | | | 923 | | | | | | 937 | | | | | | (14) | | | | | | 221 | | | | | | 32 | | | | | | 189 | | | | | | 9 | | | | | | 9 | | | | | | — | | |
Money market deposit accounts
|
| | | | 1,489 | | | | | | 981 | | | | | | 508 | | | | | | 582 | | | | | | 228 | | | | | | 354 | | | | | | 32 | | | | | | 21 | | | | | | 11 | | |
Savings accounts
|
| | | | 518 | | | | | | 543 | | | | | | (25) | | | | | | 130 | | | | | | 126 | | | | | | 4 | | | | | | 52 | | | | | | 45 | | | | | | 7 | | |
Time deposits
|
| | | | 1,194 | | | | | | 1,373 | | | | | | (179) | | | | | | 569 | | | | | | (171) | | | | | | 740 | | | | | | 574 | | | | | | 599 | | | | | | (25) | | |
Total interest-bearing deposits
|
| | | | 4,124 | | | | | | 3,834 | | | | | | 290 | | | | | | 1,502 | | | | | | 215 | | | | | | 1,287 | | | | | | 667 | | | | | | 674 | | | | | | (7) | | |
FHLB Advances
|
| | | | 436 | | | | | | 90 | | | | | | 346 | | | | | | 155 | | | | | | (117) | | | | | | 272 | | | | | | (40) | | | | | | (60) | | | | | | 20 | | |
Securities sold under agreements to repurchase and federal funds purchased
|
| | | | 52 | | | | | | 43 | | | | | | 9 | | | | | | (5) | | | | | | (5) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Long-term borrowings
|
| | | | (29) | | | | | | (22) | | | | | | (7) | | | | | | 533 | | | | | | 545 | | | | | | (12) | | | | | | 219 | | | | | | 219 | | | | | | — | | |
Trust preferred
|
| | | | 221 | | | | | | 221 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total increase in interest expense
|
| | | | 4,804 | | | | | | 4,166 | | | | | | 638 | | | | | | 2,185 | | | | | | 638 | | | | | | 1,547 | | | | | | 846 | | | | | | 833 | | | | | | 13 | | |
Increase (decrease) in net interest income
|
| | | $ | 40,661 | | | | | $ | 36,922 | | | | | $ | 3,739 | | | | | $ | 4,164 | | | | | $ | 5,662 | | | | | $ | (1,498) | | | | | $ | 4,319 | | | | | $ | 5,019 | | | | | $ | (700) | | |
|
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| |
Total YTD
|
| |||||||||||||||
| | |
(In Thousands, Except for Per Share Data)
|
| |||||||||||||||||||||||||||
2017 | | | | | | | |||||||||||||||||||||||||
Total interest income
|
| | | $ | 13,554 | | | | | $ | 27,139 | | | | | $ | 27,692 | | | | | $ | 27,095 | | | | | $ | 95,480 | | |
Total interest expense
|
| | | | 1,864 | | | | | | 2,964 | | | | | | 3,098 | | | | | | 3,182 | | | | | | 11,108 | | |
Net interest income
|
| | | | 11,690 | | | | | | 24,175 | | | | | | 24,594 | | | | | | 23,913 | | | | | | 84,372 | | |
Provision for loan losses
|
| | | | 1,400 | | | | | | 900 | | | | | | 900 | | | | | | 3,719 | | | | | | 6,919 | | |
Net interest income after provision for loan losses
|
| | | | 10,290 | | | | | | 23,275 | | | | | | 23,694 | | | | | | 20,194 | | | | | | 77,453 | | |
Total noninterest income
|
| | | | 6,003 | | | | | | 8,885 | | | | | | 8,523 | | | | | | 8,681 | | | | | | 32,092 | | |
Total noninterest expense
|
| | | | 12,195 | | | | | | 26,226 | | | | | | 22,793 | | | | | | 19,854 | | | | | | 81,068 | | |
Income tax expense
|
| | | | 1,491 | | | | | | 2,088 | | | | | | 2,422 | | | | | | 5,976 | | | | | | 11,977 | | |
Net income
|
| | | $ | 2,607 | | | | | $ | 3,846 | | | | | $ | 7,002 | | | | | $ | 3,045 | | | | | $ | 16,500 | | |
Earnings Per Share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.24 | | | | | $ | 0.19 | | | | | $ | 0.34 | | | | | $ | 0.15 | | | | | $ | 0.92 | | |
Diluted
|
| | | $ | 0.24 | | | | | $ | 0.19 | | | | | $ | 0.34 | | | | | $ | 0.15 | | | | | $ | 0.92 | | |
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| |
Total YTD
|
| |||||||||||||||
| | |
(In Thousands, Except for Per Share Data)
|
| |||||||||||||||||||||||||||
2016 | | | | | | | |||||||||||||||||||||||||
Total interest income
|
| | | $ | 11,981 | | | | | $ | 12,336 | | | | | $ | 12,778 | | | | | $ | 12,920 | | | | | $ | 50,015 | | |
Total interest expense
|
| | | | 1,431 | | | | | | 1,575 | | | | | | 1,635 | | | | | | 1,663 | | | | | | 6,304 | | |
Net interest income
|
| | | | 10,550 | | | | | | 10,761 | | | | | | 11,143 | | | | | | 11,257 | | | | | | 43,711 | | |
Provision for loan losses
|
| | | | — | | | | | | 120 | | | | | | 750 | | | | | | 1,250 | | | | | | 2,120 | | |
Net interest income after provision for loan losses
|
| | | | 10,550 | | | | | | 10,641 | | | | | | 10,393 | | | | | | 10,007 | | | | | | 41,591 | | |
Total noninterest income
|
| | | | 6,819 | | | | | | 9,173 | | | | | | 8,685 | | | | | | 7,126 | | | | | | 31,803 | | |
Total noninterest expense
|
| | | | 11,129 | | | | | | 12,303 | | | | | | 12,169 | | | | | | 12,189 | | | | | | 47,790 | | |
Income tax expense
|
| | | | 2,145 | | | | | | 2,633 | | | | | | 2,484 | | | | | | 1,938 | | | | | | 9,200 | | |
Net income
|
| | | $ | 4,095 | | | | | $ | 4,878 | | | | | $ | 4,425 | | | | | $ | 3,006 | | | | | $ | 16,404 | | |
Earnings Per Share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.39 | | | | | $ | 0.46 | | | | | $ | 0.42 | | | | | $ | 0.28 | | | | | $ | 1.55 | | |
Diluted
|
| | | $ | 0.39 | | | | | $ | 0.46 | | | | | $ | 0.41 | | | | | $ | 0.28 | | | | | $ | 1.54 | | |
| | |
First
Quarter |
| |
Second
Quarter |
| |
Third
Quarter |
| |
Fourth
Quarter |
| |
Total YTD
|
| |||||||||||||||
| | |
(In Thousands, Except for Per Share Data)
|
| |||||||||||||||||||||||||||
2015 | | | | | | | |||||||||||||||||||||||||
Total interest income
|
| | | $ | 10,276 | | | | | $ | 10,787 | | | | | $ | 11,156 | | | | | $ | 11,447 | | | | | $ | 43,666 | | |
Total interest expense
|
| | | | 834 | | | | | | 980 | | | | | | 1,059 | | | | | | 1,246 | | | | | | 4,119 | | |
Net interest income
|
| | | | 9,442 | | | | | | 9,807 | | | | | | 10,097 | | | | | | 10,201 | | | | | | 39,547 | | |
Provision for loan losses
|
| | | | — | | | | | | 150 | | | | | | — | | | | | | — | | | | | | 150 | | |
Net interest income after provision for loan losses
|
| | | | 9,442 | | | | | | 9,657 | | | | | | 10,097 | | | | | | 10,201 | | | | | | 39,397 | | |
Total noninterest income
|
| | | | 6,305 | | | | | | 7,081 | | | | | | 6,412 | | | | | | 6,267 | | | | | | 26,065 | | |
Total noninterest expense
|
| | | | 10,246 | | | | | | 10,654 | | | | | | 10,479 | | | | | | 10,487 | | | | | | 41,866 | | |
Income tax expense
|
| | | | 1,928 | | | | | | 2,100 | | | | | | 2,086 | | | | | | 2,063 | | | | | | 8,177 | | |
Net income
|
| | | $ | 3,573 | | | | | $ | 3,984 | | | | | $ | 3,944 | | | | | $ | 3,918 | | | | | $ | 15,419 | | |
Earnings Per Share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.34 | | | | | $ | 0.38 | | | | | $ | 0.37 | | | | | $ | 0.37 | | | | | $ | 1.46 | | |
Diluted
|
| | | $ | 0.34 | | | | | $ | 0.38 | | | | | $ | 0.37 | | | | | $ | 0.37 | | | | | $ | 1.46 | | |
| | |
Maturity Schedule of Investment Securities
Year Ended December 31, 2017 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Within
One Year |
| |
After One Year
But Within Five Years |
| |
After Five
Years But Within Ten Years |
| |
After Ten Years
and Over |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Yield
|
| |
Amount
|
| |
Yield
|
| |
Amount
|
| |
Yield
|
| |
Amount
|
| |
Yield
|
| |
Amount
|
| |
Yield
|
| ||||||||||||||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investment securities available-for-sale(1)
|
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
US Government Agency and Treasury
|
| | | $ | 50 | | | | | | — | | | | | $ | 5,066 | | | | | | — | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | — | | | | | $ | 5,116 | | | | | | —% | | |
Mortgage backed
|
| | | | — | | | | | | — | | | | | | 59,911 | | | | | | —% | | | | | | 89,165 | | | | | | —% | | | | | | 111,379 | | | | | | —% | | | | | | 260,455 | | | | | | —% | | |
Corporate bonds
|
| | | | — | | | | | | —% | | | | | | 4,482 | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,482 | | | | | | —% | | |
Asset backed securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,079 | | | | | | —% | | | | | | 30,521 | | | | | | —% | | | | | | 33,600 | | | | | | —% | | |
Certificates of deposit
|
| | | | — | | | | | | — | | | | | | 1,981 | | | | | | —% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,981 | | | | | | —% | | |
Municipals
|
| | | | 729 | | | | | | — | | | | | | 7,482 | | | | | | —% | | | | | | 8,758 | | | | | | —% | | | | | | 83,464 | | | | | | —% | | | | | | 100,433 | | | | | | —% | | |
| | | | $ | 779 | | | | | | —% | | | | | $ | 78,922 | | | | | | —% | | | | | $ | 101,002 | | | | | | —% | | | | | $ | 225,364 | | | | | | —% | | | | | $ | 406,067 | | | | | | —% | | |
Investment securities Held-to-maturity
|
| | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
US Government Agency and Treasury
|
| | | $ | 5,000 | | | | | | — | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 5,000 | | | | | | —% | | |
Municipals
|
| | | | — | | | | | | — | | | | | | 1,985 | | | | | | —% | | | | | | 1,606 | | | | | | — | | | | | | 7,130 | | | | | | — | | | | | | 10,721 | | | | | | —% | | |
| | | | $ | 5,000 | | | | | | —% | | | | | $ | 1,985 | | | | | | —% | | | | | $ | 1,606 | | | | | | —% | | | | | $ | 7,130 | | | | | | —% | | | | | $ | 15,721 | | | | | | —% | | |
|
| | |
Composition of Loan Portfolio
Year Ended December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percentage
of Total |
| |
Amount
|
| |
Percentage
of Total |
| |
Amount
|
| |
Percentage
of Total |
| |
Amount
|
| |
Percentage
of Total |
| |
Amount
|
| |
Percentage
of Total |
| ||||||||||||||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 467,082 | | | | | | 23.60% | | | | | $ | 250,440 | | | | | | 23.87% | | | | | $ | 219,877 | | | | | | 24.77% | | | | | $ | 199,442 | | | | | | 25.68% | | | | | $ | 196,804 | | | | | | 28.65% | | |
Commercial real estate – non-owner occupied
|
| | | | 436,083 | | | | | | 22.04% | | | | | | 184,688 | | | | | | 17.59% | | | | | | 147,580 | | | | | | 16.63% | | | | | | 125,442 | | | | | | 16.15% | | | | | | 90,676 | | | | | | 13.20% | | |
Residential real estate
|
| | | | 489,669 | | | | | | 24.74% | | | | | | 204,413 | | | | | | 19.47% | | | | | | 201,447 | | | | | | 22.70% | | | | | | 194,213 | | | | | | 25.01% | | | | | | 173,639 | | | | | | 25.27% | | |
Commercial
|
| | | | 463,652 | | | | | | 23.43% | | | | | | 311,486 | | | | | | 29.67% | | | | | | 242,527 | | | | | | 27.33% | | | | | | 210,278 | | | | | | 27.08% | | | | | | 182,220 | | | | | | 26.52% | | |
Real estate construction
|
| | | | 97,481 | | | | | | 4.93% | | | | | | 91,822 | | | | | | 8.75% | | | | | | 66,003 | | | | | | 7.44% | | | | | | 41,080 | | | | | | 5.29% | | | | | | 38,842 | | | | | | 5.65% | | |
Consumer
|
| | | | 24,942 | | | | | | 1.26% | | | | | | 6,849 | | | | | | 0.65% | | | | | | 10,044 | | | | | | 1.13% | | | | | | 6,148 | | | | | | 0.79% | | | | | | 4,874 | | | | | | 0.71% | | |
Total loans
|
| | | $ | 1,978,909 | | | | | | 100.00% | | | | | $ | 1,049,698 | | | | | | 100.00% | | | | | $ | 887,478 | | | | | | 100.00% | | | | | $ | 776,603 | | | | | | 100.00% | | | | | $ | 687,055 | | | | | | 100.00% | | |
|
| | |
Loan Maturity Distribution
Year Ended December 31, 2017 |
| |||||||||||||||||||||||||||
| | |
Three Months
or Less |
| |
Over Three Months
Through One Year |
| |
Over One Year
Through Five Years |
| |
Over
Five Years |
| |
Total
|
| |||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 9,163 | | | | | $ | 26,152 | | | | | $ | 118,328 | | | | | $ | 313,439 | | | | | $ | 467,082 | | |
Commercial real estate – non-owner occupied
|
| | | | 23,370 | | | | | | 12,423 | | | | | | 150,750 | | | | | | 249,540 | | | | | | 436,083 | | |
Residential real estate
|
| | | | 8,809 | | | | | | 32,020 | | | | | | 81,659 | | | | | | 367,181 | | | | | | 489,669 | | |
Commercial
|
| | | | 41,667 | | | | | | 126,269 | | | | | | 130,360 | | | | | | 165,356 | | | | | | 463,652 | | |
Real estate construction
|
| | | | 26,093 | | | | | | 42,759 | | | | | | 20,399 | | | | | | 8,230 | | | | | | 97,481 | | |
Consumer and other
|
| | | | 4,494 | | | | | | 3,398 | | | | | | 12,295 | | | | | | 4,755 | | | | | | 24,942 | | |
Total
|
| | | $ | 113,596 | | | | | $ | 243,021 | | | | | $ | 513,791 | | | | | $ | 1,108,501 | | | | | $ | 1,978,909 | | |
Loans with fixed interest rates
|
| | | $ | 47,574 | | | | | $ | 75,979 | | | | | $ | 341,598 | | | | | $ | 571,356 | | | | | $ | 1,036,507 | | |
Loans with floating interest rates
|
| | | | 66,022 | | | | | | 167,042 | | | | | | 172,193 | | | | | | 537,145 | | | | | | 942,402 | | |
Total
|
| | | $ | 113,596 | | | | | $ | 243,021 | | | | | $ | 513,791 | | | | | $ | 1,108,501 | | | | | $ | 1,978,909 | | |
|
| | |
Allowance for Loan Losses
Year Ended December 31, |
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||
Balance, beginning of year
|
| | | $ | 16,008 | | | | | $ | 13,563 | | | | | $ | 13,399 | | | | | $ | 13,136 | | | | | $ | 12,500 | | |
Provision for loan losses
|
| | | | 6,919 | | | | | | 2,120 | | | | | | 150 | | | | | | — | | | | | | 675 | | |
Charge-offs: | | | | | | | |||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 97 | | |
Commercial
|
| | | | 7,457 | | | | | | — | | | | | | 185 | | | | | | 22 | | | | | | 444 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 27 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total charge-offs
|
| | | | 7,484 | | | | | | — | | | | | | 185 | | | | | | 43 | | | | | | 541 | | |
Recoveries: | | | | | | | |||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | | 17 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 199 | | |
Residential real estate
|
| | | | 131 | | | | | | 40 | | | | | | 61 | | | | | | 213 | | | | | | 111 | | |
Commercial
|
| | | | 209 | | | | | | 285 | | | | | | 102 | | | | | | 93 | | | | | | 179 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | 36 | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13 | | |
Total recoveries
|
| | | | 362 | | | | | | 325 | | | | | | 199 | | | | | | 306 | | | | | | 502 | | |
Net (charge-offs) recoveries
|
| | | | (7,122) | | | | | | 325 | | | | | | 14 | | | | | | 263 | | | | | | (39) | | |
Balance, end of year
|
| | | $ | 15,805 | | | | | $ | 16,008 | | | | | $ | 13,563 | | | | | $ | 13,399 | | | | | $ | 13,136 | | |
Ratio of net charge-offs during the period to average loans outstanding during the period
|
| | | | 0.42% | | | | | | (0.03)% | | | | | | —% | | | | | | (0.04)% | | | | | | 0.01% | | |
| | |
Allocation of the Allowance for Loan Losses
Year Ended December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
Percentage
of total |
| |
2016
|
| |
Percentage
of total |
| |
2015
|
| |
Percentage
of total |
| |
2014
|
| |
Percentage
of total |
| |
2013
|
| |
Percentage
of total |
| ||||||||||||||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 4,280 | | | | | | 27.08% | | | | | $ | 2,943 | | | | | | 18.38% | | | | | $ | 3,042 | | | | | | 22.43% | | | | | $ | 3,229 | | | | | | 24.10% | | | | | $ | 3,763 | | | | | | 28.65% | | |
Commercial real estate – non-owner occupied
|
| | | | 3,104 | | | | | | 19.64 | | | | | | 2,145 | | | | | | 13.40 | | | | | | 1,862 | | | | | | 13.73 | | | | | | 1,894 | | | | | | 14.14 | | | | | | 1,734 | | | | | | 13.20 | | |
Residential real estate
|
| | | | 2,181 | | | | | | 13.80 | | | | | | 2,510 | | | | | | 15.68 | | | | | | 2,862 | | | | | | 21.10 | | | | | | 3,308 | | | | | | 24.69 | | | | | | 3,320 | | | | | | 25.27 | | |
Commercial
|
| | | | 5,450 | | | | | | 34.48 | | | | | | 7,053 | | | | | | 44.06 | | | | | | 4,612 | | | | | | 34.00 | | | | | | 4,284 | | | | | | 31.97 | | | | | | 3,484 | | | | | | 26.52 | | |
Real estate construction
|
| | | | 706 | | | | | | 4.47 | | | | | | 1,277 | | | | | | 7.98 | | | | | | 1,056 | | | | | | 7.79 | | | | | | 596 | | | | | | 4.45 | | | | | | 743 | | | | | | 5.66 | | |
Consumer
|
| | | | 84 | | | | | | 0.53 | | | | | | 80 | | | | | | 0.50 | | | | | | 129 | | | | | | 0.95 | | | | | | 88 | | | | | | 0.65 | | | | | | 92 | | | | | | 0.70 | | |
Total
|
| | | $ | 15,805 | | | | | | 100.00% | | | | | $ | 16,008 | | | | | | 100.00% | | | | | $ | 13,563 | | | | | | 100.00% | | | | | $ | 13,399 | | | | | | 100.00% | | | | | $ | 13,136 | | | | | | 100.00% | | |
|
| | |
NPAs and Accruing Loans Past Due 90 Days or More
Year Ended December 31, |
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||
Non-accrual loans: | | | | | | | |||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 1,066 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | 5,486 | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | 431 | | | | | | 163 | | | | | | 129 | | | | | | 871 | | |
Commercial
|
| | | | 2,513 | | | | | | 5,551 | | | | | | 722 | | | | | | 1,493 | | | | | | 1,664 | | |
Real estate construction
|
| | | | 865 | | | | | | 940 | | | | | | 1,046 | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 182 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total non-accrual loans
|
| | | | 4,626 | | | | | | 6,922 | | | | | | 7,417 | | | | | | 1,622 | | | | | | 2,535 | | |
Other real estate owned (“OREO”)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total NPAs
|
| | | $ | 4,626 | | | | | $ | 6,922 | | | | | $ | 7,417 | | | | | $ | 1,622 | | | | | $ | 2,535 | | |
Restructured loans included above in non-accrual loans
|
| | | $ | 956 | | | | | $ | 2,940 | | | | | $ | 1,046 | | | | | $ | 698 | | | | | $ | 931 | | |
Ratio of NPAs to: | | | | | | | |||||||||||||||||||||||||
Total loans plus OREO
|
| | | | 0.23% | | | | | | 0.66% | | | | | | 0.84% | | | | | | 0.21% | | | | | | 0.37% | | |
Total assets
|
| | | | 0.16% | | | | | | 0.48% | | | | | | 0.63% | | | | | | 0.15% | | | | | | 0.30% | | |
Accruing past due loans: | | | | | | | |||||||||||||||||||||||||
90 or more days past due
|
| | | $ | 213 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
Average Deposits and Average Rates Paid
Year Ended December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| | | | ||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
4Rate |
| |||||||||||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing demand deposits
|
| | | $ | 386,046 | | | | | $ | 1,409 | | | | | | 0.36% | | | | | $ | 132,734 | | | | | $ | 486 | | | | | | 0.37% | | | | | $ | 119,732 | | | | | $ | 265 | | | | | | 0.22% | | |
Money market deposit accounts
|
| | | | 386,786 | | | | | | 2,335 | | | | | | 0.60% | | | | | | 204,897 | | | | | | 846 | | | | | | 0.41% | | | | | | 126,850 | | | | | | 264 | | | | | | 0.21% | | |
Savings accounts
|
| | | | 153,769 | | | | | | 714 | | | | | | 0.46% | | | | | | 37,950 | | | | | | 196 | | | | | | 0.52% | | | | | | 13,606 | | | | | | 66 | | | | | | 0.49% | | |
Time deposits
|
| | | | 400,660 | | | | | | 4,816 | | | | | | 1.20% | | | | | | 286,690 | | | | | | 3,622 | | | | | | 1.26% | | | | | | 302,924 | | | | | | 3,053 | | | | | | 1.01% | | |
Total
interest-bearing deposits |
| | | $ | 1,327,261 | | | | | $ | 9,274 | | | | | | 0.70% | | | | | $ | 662,271 | | | | | $ | 5,150 | | | | | | 0.78% | | | | | $ | 563,112 | | | | | $ | 3,648 | | | | | | 0.65% | | |
Noninterest-bearing
demand deposits |
| | | | 594,987 | | | | | | | | | | | | 359,352 | | | | | | | | | | | | 303,583 | | | | | | | ||||||||||||||||||||
Total deposits
|
| | | $ | 1,922,248 | | | | | | | | | | | $ | 1,021,623 | | | | | | | | | | | $ | 866,695 | | | | | | | ||||||||||||||||||||
|
| | |
Certificate of Deposit Maturity Distribution
Year Ended December 31, 2017 |
| |||||||||||||||||||||
| | |
Three months
or less |
| |
Over three
through twelve months |
| |
Over
twelve months |
| |
Total
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Less than $250,000
|
| | | $ | 46,049 | | | | | $ | 73,875 | | | | | $ | 82,445 | | | | | $ | 202,369 | | |
Greater than or equal to $250,000
|
| | | | 26,557 | | | | | | 34,485 | | | | | | 105,211 | | | | | | 166,253 | | |
| | | | $ | 72,606 | | | | | $ | 108,360 | | | | | $ | 187,656 | | | | | $ | 368,622 | | |
|
| | |
Borrowed Funds Distribution
Year Ended December 31, |
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||
Borrowings: | | | | | |||||||||||||||
At Period End | | | | | |||||||||||||||
FHLB short-term borrowings
|
| | | $ | 94,941 | | | | | $ | 129,000 | | | | | $ | 70,000 | | |
Securities sold under agreements to repurchase
|
| | | | 51,052 | | | | | | 17,009 | | | | | | 21,129 | | |
FHLB long-term borrowings
|
| | | | 40,000 | | | | | | 60,000 | | | | | | 55,000 | | |
Federal funds purchased
|
| | | | — | | | | | | 40,000 | | | | | | — | | |
Trust preferred debenture
|
| | | | 3,883 | | | | | | — | | | | | | — | | |
Total at period end
|
| | | $ | 189,876 | | | | | $ | 246,009 | | | | | $ | 146,129 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||
Borrowings: | | | | | |||||||||||||||
Average Balances | | | | | |||||||||||||||
FHLB short-term borrowings
|
| | | $ | 67,907 | | | | | $ | 56,522 | | | | | $ | 91,992 | | |
Securities sold under agreements to repurchase
|
| | | | 45,134 | | | | | | 16,038 | | | | | | 21,853 | | |
FHLB long-term borrowings
|
| | | | 66,329 | | | | | | 68,525 | | | | | | 18,890 | | |
Federal funds purchased
|
| | | | 3,244 | | | | | | 232 | | | | | | 164 | | |
Trust preferred debenture
|
| | | | 2,692 | | | | | | — | | | | | | — | | |
Total average balance
|
| | | $ | 185,306 | | | | | $ | 141,317 | | | | | $ | 132,899 | | |
Average rate paid on all borrowed funds
|
| | | | 0.99% | | | | | | 0.82% | | | | | | 0.35% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
Average rate paid on all borrowed funds
|
| |
Average
Balances |
| |
Expense
|
| |
Yield
|
| |
Average
Balances |
| |
Expense
|
| |
Yield
|
| ||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||
FHLB advances and other borrowings
|
| | | $ | 134,236 | | | | | $ | 1,545 | | | | | | 1.15% | | | | | $ | 125,047 | | | | | $ | 1,138 | | | | | | 0.91% | | |
Securities sold under agreements to repurchase
|
| | | | 45,134 | | | | | | 29 | | | | | | 0.06% | | | | | | 16,038 | | | | | | 16 | | | | | | 0.10% | | |
Fed funds purchased
|
| | | | 3,244 | | | | | | 39 | | | | | | 1.20% | | | | | | 232 | | | | | | — | | | | | | —% | | |
Trust preferred debenture
|
| | | | 2,692 | | | | | | 221 | | | | | | 8.21% | | | | | | — | | | | | | — | | | | | | —% | | |
| | | | $ | 185,306 | | | | | $ | 1,834 | | | | | | 0.99% | | | | | $ | 141,317 | | | | | $ | 1,154 | | | | | | 0.82% | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | |
Maximum Balance at
any month-end |
| |
Maximum Balance at
any month-end |
| |
Maximum Balance at
any month-end |
| |||||||||||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||
FHLB short term borrowings
|
| | | $ | 140,000 | | | | | | November | | | | | $ | 129,000 | | | | | | December | | | | | $ | 160,000 | | | | | | January | | |
Securities sold under agreements to repurchase
|
| | | | 62,651 | | | | | | August | | | | | | 20,701 | | | | | | November | | | | | | 26,242 | | | | | | January | | |
FHLB long term borrowings
|
| | | | 80,000 | | | | | | August | | | | | | 80,000 | | | | | | February | | | | | | — | | | | | | NA | | |
Fed funds purchased
|
| | | | — | | | | | | NA | | | | | | 40,000 | | | | | | December | | | | | | — | | | | | | NA | | |
Trust preferred debenture
|
| | | | 3,817 | | | | | | April | | | | | | — | | | | | | NA | | | | | | — | | | | | | NA | | |
| | |
Risk Based Capital Analysis
Year Ended December 31, |
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||
Tier 1 Capital: | | | | | |||||||||||||||
Common stock
|
| | | $ | 17,146 | | | | | $ | 8,881 | | | | | $ | 8,805 | | |
Additional paid in capital
|
| | | | 307,614 | | | | | | 21,779 | | | | | | 19,953 | | |
Retained earnings
|
| | | | 98,584 | | | | | | 91,439 | | | | | | 81,385 | | |
Less: Disallowed goodwill and other disallowed intangible assets
|
| | | | (181,032) | | | | | | (1,432) | | | | | | (1,380) | | |
Less: Disallowed servicing assets and loss on equity security
|
| | | | (79) | | | | | | (350) | | | | | | (280) | | |
Total Tier 1 Capital
|
| | | $ | 242,233 | | | | | $ | 120,317 | | | | | $ | 108,483 | | |
Allowance for loan losses
|
| | | | 16,604 | | | | | | 14,692 | | | | | | 12,200 | | |
Total Risk Based Capital
|
| | | $ | 258,837 | | | | | $ | 135,009 | | | | | $ | 120,683 | | |
Risk weighted assets
|
| | | $ | 2,099,090 | | | | | $ | 1,173,330 | | | | | $ | 973,908 | | |
Quarterly average assets
|
| | | $ | 2,837,834 | | | | | $ | 1,351,708 | | | | | $ | 1,161,080 | | |
Risk-Based Capital Ratios: | | | | | |||||||||||||||
Common equity tier 1 capital ratio
|
| | | | 11.54% | | | | | | 10.25% | | | | | | 11.14% | | |
Tier 1 capital ratio
|
| | | | 11.54% | | | | | | 10.25% | | | | | | 11.14% | | |
Total capital ratio
|
| | | | 12.33% | | | | | | 11.51% | | | | | | 12.39% | | |
Leverage Capital Ratio: | | | | | |||||||||||||||
Tier 1 leverage ratio
|
| | | | 9.12% | | | | | | 8.90% | | | | | | 9.34% | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Less Than
1 Year |
| |
1 – 3
Years |
| |
More Than
3 Years |
| |
Total
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Certificates of deposit
|
| | | $ | 165,711 | | | | | $ | 156,339 | | | | | $ | 46,572 | | | | | $ | 368,622 | | |
FHLB Advances
|
| | | | 95,000 | | | | | | 40,000 | | | | | | — | | | | | | 135,000 | | |
Securities sold under agreements to repurchase
|
| | | | 51,052 | | | | | | — | | | | | | — | | | | | | 51,052 | | |
Leases
|
| | | | 1,693 | | | | | | 3,555 | | | | | | 19,947 | | | | | | 25,195 | | |
Total
|
| | | $ | 313,456 | | | | | $ | 199,894 | | | | | $ | 66,519 | | | | | $ | 579,869 | | |
|
| | |
Reconciliation of Non-GAAP Financial Measures
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Book value per common share
|
| | | $ | 20.53 | | | | | $ | 11.33 | | | | | $ | 10.35 | | | | | $ | 9.45 | | | | | $ | 8.79 | | |
Effect of intangible assets
|
| | | $ | (9.01) | | | | | $ | (0.17) | | | | | $ | (0.18) | | | | | $ | (0.15) | | | | | $ | — | | |
Tangible book value per common share
|
| | | $ | 11.52 | | | | | $ | 11.16 | | | | | $ | 10.17 | | | | | $ | 9.30 | | | | | $ | 8.79 | | |
Common equity
|
| | | | 14.67% | | | | | | 8.42% | | | | | | 9.26% | | | | | | 9.39% | | | | | | 10.76% | | |
Effect of intangible assets
|
| | | | (5.88)% | | | | | | (0.11)% | | | | | | (0.14)% | | | | | | (0.14)% | | | | | | —% | | |
Tangible common equity ratio
|
| | | | 8.79% | | | | | | 8.31% | | | | | | 9.12% | | | | | | 9.25% | | | | | | 10.76% | | |
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
| | |
(In Thousands)
|
| |||||||||
Nonaccrual loans: | | | | ||||||||||
Commercial real estate – owner occupied
|
| | | $ | 1,510 | | | | | $ | 1,066 | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | |
Real estate construction
|
| | | | 614 | | | | | | 865 | | |
Residential real estate
|
| | | | 1,161 | | | | | | — | | |
Commercial
|
| | | | 2,160 | | | | | | 2,513 | | |
Consumer
|
| | | | 18 | | | | | | 182 | | |
Total nonaccrual loans
|
| | | | 5,463 | | | | | | 4,626 | | |
OREO
|
| | | | 643 | | | | | | 643 | | |
Total NPAs
|
| | | $ | 6,106 | | | | | $ | 5,269 | | |
Troubled debt restructured loans included above in non-accrual loans
|
| | | $ | 877 | | | | | $ | 956 | | |
Ratio of NPAs to: | | | | ||||||||||
Total loans plus OREO
|
| | | | 0.29% | | | | | | 0.23% | | |
Total assets
|
| | | | 0.20% | | | | | | 0.18% | | |
Accruing past due loans: | | | | ||||||||||
90 or more days past due
|
| | | $ | 66 | | | | | $ | 213 | | |
| | |
September 30,
2018 |
| |
December 31,
2017 |
| | |||||||||||
| | |
(In Thousands)
|
| | ||||||||||||||
Tier 1 Capital: | | | | | |||||||||||||||
Common stock
|
| | | $ | 17,468 | | | | | $ | 17,146 | | | | |||||
Additional paid in capital
|
| | | | 317,626 | | | | | | 307,614 | | | | |||||
Retained earnings
|
| | | | 115,973 | | | | | | 98,584 | | | | |||||
Less: Disallowed goodwill and other disallowed intangible assets
|
| | | | (178,674) | | | | | | (181,032) | | | | |||||
Less: Disallowed servicing assets and loss on equity security
|
| | | | — | | | | | | (79) | | | | |||||
Total Tier 1 capital
|
| | | | 272,393 | | | | | | 242,233 | | | | |||||
Allowance for loan losses
|
| | | | 18,359 | | | | | | 16,604 | | | | |||||
Total risk based capital
|
| | | $ | 290,752 | | | | | $ | 258,837 | | | | |||||
Risk weighted assets
|
| | | $ | 2,297,778 | | | | | $ | 2,099,090 | | | | |||||
Quarterly average assets
|
| | | $ | 2,775,313 | | | | | $ | 2,837,834 | | | | |||||
| | | | | | | | | | | | | | |
Regulatory
Minimum |
| |||
Risk-Based Capital Ratios: | | | | | |||||||||||||||
Common equity tier 1 capital ratio
|
| | | | 11.85% | | | | | | 11.54% | | | | | | 5.25% | | |
Tier 1 capital ratio
|
| | | | 11.85% | | | | | | 11.54% | | | | | | 6.75% | | |
Total capital ratio
|
| | | | 12.65% | | | | | | 12.33% | | | | | | 8.75% | | |
Leverage Capital Ratios: | | | | | |||||||||||||||
Tier 1 leverage ratio
|
| | | | 9.81% | | | | | | 9.12% | | | | | | 4.00% | | |
| | |
Three Months Ended September 30,
2018 compared to 2017 |
| |||||||||||||||
| | |
Change Due To:
|
| |||||||||||||||
| | |
Increase/
(Decrease) |
| |
Volume
|
| |
Rate
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Interest Earning Assets: | | | | | |||||||||||||||
Investment securities
|
| | | $ | 55 | | | | | $ | 139 | | | | | $ | (84) | | |
LHFS
|
| | | | 152 | | | | | | 92 | | | | | | 60 | | |
Loans
|
| | | | 1,229 | | | | | | 429 | | | | | | 800 | | |
Interest-bearing deposits
|
| | | | 184 | | | | | | (87) | | | | | | 271 | | |
Total increase in interest income
|
| | | | 1,620 | | | | | | 573 | | | | | | 1,047 | | |
Interest-Bearing Liabilities: | | | | | |||||||||||||||
Interest-bearing demand deposits
|
| | | | 385 | | | | | | 10 | | | | | | 375 | | |
Money market deposit accounts
|
| | | | 662 | | | | | | 154 | | | | | | 508 | | |
Savings accounts
|
| | | | 152 | | | | | | (17) | | | | | | 169 | | |
Time deposits
|
| | | | 64 | | | | | | (385) | | | | | | 449 | | |
Total interest-bearing deposits
|
| | | | 1,263 | | | | | | (238) | | | | | | 1,501 | | |
FHLB Short-term borrowings
|
| | | | 769 | | | | | | 640 | | | | | | 129 | | |
Securities sold under agreements to repurchase
|
| | | | (3) | | | | | | (2) | | | | | | (1) | | |
FHLB Long-term borrowings
|
| | | | 52 | | | | | | 13 | | | | | | 39 | | |
Subordinated debentures
|
| | | | 68 | | | | | | (124) | | | | | | 192 | | |
Total increase in interest expense
|
| | | | 2,149 | | | | | | 289 | | | | | | 1,860 | | |
Increase in net interest income
|
| | | $ | (529) | | | | | $ | 284 | | | | | $ | (813) | | |
|
| | |
Nine Months Ended September 30,
2018 compared to 2017 |
| |||||||||||||||
| | |
Change Due To:
|
| |||||||||||||||
| | |
Increase/
(Decrease) |
| |
Volume
|
| |
Rate
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Interest Earning Assets: | | | | | |||||||||||||||
Investment securities
|
| | | $ | 981 | | | | | $ | 1,929 | | | | | $ | (948) | | |
LHFS
|
| | | | 309 | | | | | | 203 | | | | | | 106 | | |
Loans
|
| | | | 12,681 | | | | | | 13,086 | | | | | | (405) | | |
Interest-bearing deposits
|
| | | | 786 | | | | | | 109 | | | | | | 677 | | |
Total increase in interest income
|
| | | | 14,757 | | | | | | 15,327 | | | | | | (570) | | |
Interest-Bearing Liabilities: | | | | | |||||||||||||||
Interest-bearing demand deposits
|
| | | | 1,157 | | | | | | 456 | | | | | | 701 | | |
Money market deposit accounts
|
| | | | 1,816 | | | | | | 780 | | | | | | 1,036 | | |
Savings accounts
|
| | | | 292 | | | | | | 74 | | | | | | 218 | | |
Time deposits
|
| | | | (108) | | | | | | (731) | | | | | | 623 | | |
Total interest-bearing deposits
|
| | | | 3,157 | | | | | | 579 | | | | | | 2,578 | | |
FHLB Short-term borrowings
|
| | | | 1,599 | | | | | | 1,085 | | | | | | 514 | | |
Securities sold under agreements to repurchase
|
| | | | (17) | | | | | | 9 | | | | | | (26) | | |
FHLB Long-term borrowings
|
| | | | 52 | | | | | | (307) | | | | | | 359 | | |
Subordinated debentures
|
| | | | 100 | | | | | | 101 | | | | | | (1) | | |
Total increase in interest expense
|
| | | | 4,891 | | | | | | 1,467 | | | | | | 3,424 | | |
Increase in net interest income
|
| | | $ | 9,866 | | | | | $ | 13,860 | | | | | $ | (3,994) | | |
|
| | |
Three Months Ended
|
|||||||||||||||||||||||||||||||||
| | |
September 30, 2018
|
| |
September 30, 2017
|
||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
||||||||||||||||||
| | |
(In Thousands)
|
|||||||||||||||||||||||||||||||||
Assets: | | | | | | | | |||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | |||||||||||||||||||||||||||||
Investment securities
|
| | | $ | 471,109 | | | | | $ | 3,047 | | | | | | 2.59% | | | | | $ | 449,645 | | | | | $ | 2,992 | | | | | | 2.66% | |
LHFS
|
| | | | 36,672 | | | | | | 450 | | | | | | 4.91% | | | | | | 28,734 | | | | | | 299 | | | | | | 4.16% | |
Loans(1)
|
| | | | 2,038,292 | | | | | | 25,237 | | | | | | 4.95% | | | | | | 2,002,842 | | | | | | 24,007 | | | | | | 4.79% | |
Interest-bearing balances and federal funds sold
|
| | | | 110,140 | | | | | | 578 | | | | | | 2.10% | | | | | | 136,222 | | | | | | 394 | | | | | | 1.16% | |
Total interest-earning assets
|
| | | | 2,656,213 | | | | | | 29,312 | | | | | | 4.41% | | | | | | 2,617,443 | | | | | | 27,692 | | | | | | 4.23% | |
Noninterest-earning assets: | | | | | | | | |||||||||||||||||||||||||||||
Cash and due from banks
|
| | | | 15,050 | | | | | | | | | | | | | | | | | | 36,260 | | | | | |||||||||
Premises, land and equipment
|
| | | | 27,996 | | | | | | | | | | | | | | | | | | 30,382 | | | | | |||||||||
Other assets
|
| | | | 271,592 | | | | | | | | | | | | | | | | | | 253,424 | | | | | |||||||||
Less: allowance for loan losses
|
| | | | (16,864) | | | | | | | | | | | | | | | | | | (15,404) | | | | | |||||||||
Total noninterest-earning assets
|
| | | | 297,774 | | | | | | | | | | | | | | | | | | 304,662 | | | | | |||||||||
Total Assets | | | | $ | 2,953,987 | | | | | | | | | | | | | | | | | $ | 2,922,105 | | | | | |||||||||
|
| | |
Three Months Ended
|
|||||||||||||||||||||||||||||||||
| | |
September 30, 2018
|
| |
September 30, 2017
|
||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
||||||||||||||||||
| | |
(In Thousands)
|
|||||||||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity: | | | | | | | | |||||||||||||||||||||||||||||
Interest-bearing deposits: | | | | | | | | |||||||||||||||||||||||||||||
Interest-bearing demand deposits
|
| | | $ | 494,436 | | | | | $ | 797 | | | | | | 0.64% | | | | | $ | 483,370 | | | | | $ | 412 | | | | | | 0.34% | |
Money market deposit accounts
|
| | | | 507,888 | | | | | | 1,483 | | | | | | 1.17% | | | | | | 435,241 | | | | | | 821 | | | | | | 0.75% | |
Savings accounts
|
| | | | 165,937 | | | | | | 242 | | | | | | 0.58% | | | | | | 199,109 | | | | | | 90 | | | | | | 0.18% | |
Time deposits
|
| | | | 334,721 | | | | | | 1,380 | | | | | | 1.65% | | | | | | 448,566 | | | | | | 1,316 | | | | | | 1.17% | |
Total interest-bearing deposits
|
| | | | 1,502,982 | | | | | | 3,902 | | | | | | 1.04% | | | | | | 1,566,286 | | | | | | 2,639 | | | | | | 0.67% | |
Borrowings: | | | | | | | | |||||||||||||||||||||||||||||
FHLB short-term borrowings
|
| | | | 193,784 | | | | | | 976 | | | | | | 2.01% | | | | | | 59,697 | | | | | | 207 | | | | | | 1.39% | |
Securities sold under agreements to
repurchase and federal funds purchased |
| | | | 50,135 | | | | | | 13 | | | | | | 0.10% | | | | | | 58,149 | | | | | | 16 | | | | | | 0.11% | |
Subordinated debentures
|
| | | | 3,930 | | | | | | 87 | | | | | | 8.81% | | | | | | 3,029 | | | | | | 35 | | | | | | 4.62% | |
FHLB long-term borrowings
|
| | | | 45,000 | | | | | | 269 | | | | | | 2.39% | | | | | | 82,790 | | | | | | 201 | | | | | | 0.97% | |
Total borrowings
|
| | | | 292,849 | | | | | | 1,345 | | | | | | 1.84% | | | | | | 203,665 | | | | | | 459 | | | | | | 0.90% | |
Total interest-bearing deposits and borrowings
|
| | | | 1,795,831 | | | | | | 5,247 | | | | | | 1.17% | | | | | | 1,769,951 | | | | | | 3,098 | | | | | | 0.70% | |
Noninterest-bearing liabilities: | | | | | | | | |||||||||||||||||||||||||||||
Demand deposits
|
| | | | 698,491 | | | | | | | | | | | | | | | | | | 711,474 | | | | | |||||||||
Other liabilities
|
| | | | 22,267 | | | | | | | | | | | | | | | | | | 22,002 | | | | | |||||||||
Total liabilities
|
| | | | 2,516,589 | | | | | | | | | | | | | | | | | | 2,503,427 | | | | | |||||||||
Shareholders’ Equity
|
| | | | 437,398 | | | | | | | | | | | | | | | | | | 418,678 | | | | | |||||||||
Total Liabilities and Shareholders’ Equity
|
| | | $ | 2,953,987 | | | | | | | | | | | | | | | | | $ | 2,922,105 | | | | | |||||||||
Interest Spread(2)
|
| | | | | | | | | | | | | | | | 3.25% | | | | | | | | | | | | | | | | | | 3.53% | |
Net Interest Margin(3)
|
| | | | | | | | | $ | 24,065 | | | | | | 3.62% | | | | | | | | | | | $ | 24,594 | | | | | | 3.76% | |
|
| | |
Nine Months Ended
|
|||||||||||||||||||||||||||||||||
| | |
September 30, 2018
|
| |
September 30, 2017
|
||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Income/
Expense |
| |
Yield/
Rate |
||||||||||||||||||
| | |
(In Thousands)
|
|||||||||||||||||||||||||||||||||
Assets: | | | | | | | | |||||||||||||||||||||||||||||
Interest-earning assets: | | | | | | | | |||||||||||||||||||||||||||||
Investment securities
|
| | | $ | 455,231 | | | | | $ | 8,369 | | | | | | 2.45% | | | | | $ | 354,529 | | | | | $ | 7,388 | | | | | | 2.78% | |
LHFS
|
| | | | 33,205 | | | | | | 1,154 | | | | | | 4.63% | | | | | | 27,165 | | | | | | 846 | | | | | | 4.15% | |
Loans(1)
|
| | | | 1,974,914 | | | | | | 72,087 | | | | | | 4.87% | | | | | | 1,614,893 | | | | | | 59,405 | | | | | | 4.90% | |
Interest-bearing balances and federal funds sold
|
| | | | 119,205 | | | | | | 1,532 | | | | | | 1.71% | | | | | | 105,360 | | | | | | 746 | | | | | | 0.94% | |
Total interest-earning assets
|
| | | | 2,582,555 | | | | | | 83,142 | | | | | | 4.29% | | | | | | 2,101,947 | | | | | | 68,385 | | | | | | 4.34% | |
Noninterest-earning assets: | | | | | | | | |||||||||||||||||||||||||||||
Cash and due from banks
|
| | | | 16,409 | | | | | | | | | | | | | | | | | | 21,552 | | | | | |||||||||
Premises, land and equipment
|
| | | | 28,138 | | | | | | | | | | | | | | | | | | 21,692 | | | | | |||||||||
Other assets
|
| | | | 276,307 | | | | | | | | | | | | | | | | | | 265,578 | | | | | |||||||||
Less: allowance for loan losses
|
| | | | (16,411) | | | | | | | | | | | | | | | | | | (14,666) | | | | | |||||||||
Total noninterest-earning assets
|
| | | | 304,443 | | | | | | | | | | | | | | | | | | 294,156 | | | | | |||||||||
Total Assets
|
| | | $ | 2,886,998 | | | | | | | | | | | | | | | | | $ | 2,396,103 | | | | | |||||||||
Liabilities and Shareholders’ Equity: | | | | | | | | |||||||||||||||||||||||||||||
Interest-bearing deposits: | | | | | | | | |||||||||||||||||||||||||||||
Interest-bearing demand deposits
|
| | | $ | 495,862 | | | | | $ | 2,067 | | | | | | 0.56% | | | | | $ | 352,647 | | | | | $ | 910 | | | | | | 0.34% | |
Money market deposit accounts
|
| | | | 489,764 | | | | | | 3,460 | | | | | | 0.94% | | | | | | 352,525 | | | | | | 1,644 | | | | | | 0.62% | |
Savings accounts
|
| | | | 171,256 | | | | | | 684 | | | | | | 0.53% | | | | | | 146,773 | | | | | | 392 | | | | | | 0.36% | |
Time deposits
|
| | | | 330,074 | | | | | | 3,506 | | | | | | 1.42% | | | | | | 405,419 | | | | | | 3,614 | | | | | | 1.19% | |
Total interest-bearing deposits
|
| | | | 1,486,956 | | | | | | 9,717 | | | | | | 0.87% | | | | | | 1,257,364 | | | | | | 6,560 | | | | | | 0.70% | |
Borrowings: | | | | | | | | |||||||||||||||||||||||||||||
FHLB short-term borrowings
|
| | | | 155,421 | | | | | | 2,192 | | | | | | 1.88% | | | | | | 67,774 | | | | | | 593 | | | | | | 1.17% | |
Securities sold under agreements to
repurchase and federal funds purchased |
| | | | 54,698 | | | | | | 41 | | | | | | 0.10% | | | | | | 46,209 | | | | | | 58 | | | | | | 0.17% | |
Subordinated debentures
|
| | | | 3,911 | | | | | | 246 | | | | | | 8.37% | | | | | | 2,289 | | | | | | 146 | | | | | | 8.50% | |
FHLB long-term borrowings
|
| | | | 42,381 | | | | | | 621 | | | | | | 1.95% | | | | | | 73,040 | | | | | | 569 | | | | | | 1.04% | |
Total borrowings
|
| | | | 256,411 | | | | | | 3,100 | | | | | | 1.61% | | | | | | 189,312 | | | | | | 1,366 | | | | | | 0.96% | |
Total interest-bearing deposits and borrowings
|
| | | | 1,743,367 | | | | | | 12,817 | | | | | | 0.98% | | | | | | 1,446,676 | | | | | | 7,926 | | | | | | 0.73% | |
Noninterest-bearing liabilities: | | | | | | | | |||||||||||||||||||||||||||||
Demand deposits
|
| | | | 690,151 | | | | | | | | | | | | | | | | | | 552,775 | | | | | |||||||||
Other liabilities
|
| | | | 23,838 | | | | | | | | | | | | | | | | | | 16,274 | | | | | |||||||||
Total liabilities
|
| | | | 2,457,356 | | | | | | | | | | | | | | | | | | 2,015,725 | | | | | |||||||||
Shareholders’ Equity
|
| | | | 429,642 | | | | | | | | | | | | | | | | | | 380,378 | | | | | |||||||||
Total Liabilities and Shareholders’ Equity
|
| | | $ | 2,886,998 | | | | | | | | | | | | | | | | | $ | 2,396,103 | | | | | |||||||||
Interest Spread(2)
|
| | | | | | | | | | | | | | | | 3.31% | | | | | | | | | | | | | | | | | | 3.61% | |
Net Interest Margin(3)
|
| | | | | | | | | $ | 70,325 | | | | | | 3.63% | | | | | | | | | | | $ | 60,459 | | | | | | 3.84% | |
|
(In Thousands)
|
| |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
Borrowings: | | | | ||||||||||
FHLB short-term borrowings
|
| | | $ | 174,989 | | | | | $ | 94,941 | | |
Securities sold under agreements to repurchase
|
| | | | 37,572 | | | | | | 51,052 | | |
FHLB long-term borrowings
|
| | | | 45,000 | | | | | | 40,000 | | |
Federal funds purchased
|
| | | | — | | | | | | — | | |
Trust preferred debenture
|
| | | | 3,942 | | | | | | 3,883 | | |
Total
|
| | | $ | 261,503 | | | | | $ | 189,876 | | |
|
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
Borrowings – Average Balances: | | | | ||||||||||
FHLB short-term borrowings
|
| | | $ | 93,784 | | | | | $ | 67,907 | | |
Securities sold under agreements to repurchase
|
| | | | 50,131 | | | | | | 45,134 | | |
FHLB long-term borrowings
|
| | | | 45,000 | | | | | | 66,329 | | |
Federal funds purchased
|
| | | | — | | | | | | 3,244 | | |
Trust preferred debenture
|
| | | | 3,930 | | | | | | 2,692 | | |
Total
|
| | | $ | 192,845 | | | | | $ | 185,306 | | |
Average rate paid on all borrowed funds
|
| | | | 2.05% | | | | | | 0.99% | | |
|
Increase in Federal Funds Target Rate
|
| |
Hypothetical Percentage
Change in Net Interest Income September 30, 2018 |
| |
Hypothetical Percentage
Change in Net Interest Income December 31, 2017 |
|
3.00%
|
| |
0.88%
|
| |
0.55%
|
|
2.00%
|
| |
0.64%
|
| |
0.42%
|
|
1.00%
|
| |
0.33%
|
| |
0.23%
|
|
Name and Address
|
| |
Common Stock
Beneficially Owned |
| |
Number of Shares under
Exercisable Options |
| |
Percent of Class(1)
|
| |||||||||
David L. Sokol P. O. Box 2080 Wilson, Wyoming 83014 |
| | | | 2,682,842(2) | | | | | | — | | | | | | 12.73% | | |
Name
|
| |
Common Stock
Beneficially Owned |
| |
Number of Shares under
Exercisable Options(3) |
| |
Percent of Class(1)
|
| |||||||||
Michael G. Anzilotti
Gainesville, Virginia |
| | | | 25,225(4) | | | | | | 12,084 | | | | | | ** | | |
J. Randolph Babbitt
Reston, Virginia |
| | | | 139,670(5) | | | | | | 7,500 | | | | | | ** | | |
Childs F. Burden
Middleburg, Virginia |
| | | | 34,339(6) | | | | | | -0- | | | | | | ** | | |
Michael W. Clarke
Vienna, Virginia |
| | | | 891,430(7) | | | | | | 15,000 | | | | | | 4.30% | | |
John W. Edgemond, IV
Reston, Virginia |
| | | | 116,989(8) | | | | | | 3,750 | | | | | | ** | | |
Martin S. Friedman
Great Falls, Virginia |
| | | | 60,536(9) | | | | | | 15,000 | | | | | | ** | | |
Dean F. Hackemer
Fairfax, Virginia |
| | | | 291,263(10) | | | | | | 5,625 | | | | | | 1.41% | | |
Thomas M. Kody
McLean, Virginia |
| | | | 786,655(11) | | | | | | 7,500 | | | | | | 3.77% | | |
Gary D. LeClair
Richmond, Virginia |
| | | | 17,091(12) | | | | | | -0- | | | | | | ** | | |
John C. Lee, IV
Philomont, Virginia |
| | | | 60,420 | | | | | | -0- | | | | | | ** | | |
Mary Leigh McDaniel
Marshall, Virginia |
| | | | 7,938 | | | | | | -0- | | | | | | ** | | |
Mark D. Moore
Vienna, Virginia |
| | | | 16,632 | | | | | | 3,000 | | | | | | ** | | |
Janet A. Neuharth
Middleburg, Virginia |
| | | | 6,763(13) | | | | | | -0- | | | | | | ** | | |
Robert C. Shoemaker
Fairfax, Virginia |
| | | | 446,666(14) | | | | | | 13,125 | | | | | | 2.18% | | |
Margaret M. Taylor
Aldie, Virginia |
| | | | 9,675(15) | | | | | | 15,000 | | | | | | ** | | |
All Directors & Executive Officers as a group (15 persons)
|
| | | | 2,911,292 | | | | | | 97,584 | | | | | | 14.22% | | |
Name
|
| |
2018 Base Salary ($)
|
| |
2017 Cash Bonus ($)
|
| ||||||
Michael W. Clarke
|
| | | | 585,000 | | | | | | -0- | | |
Robert C. Shoemaker
|
| | | | 334,750 | | | | | | 119,603 | | |
Margaret M. Taylor
|
| | | | 314,150 | | | | | | -0- | | |
Dean F. Hackemer
|
| | | | 395,000 | | | | | | 354,105 | | |
Mark D. Moore
|
| | | | 315,000 | | | | | | 100,000 | | |
| | |
Requirement
|
| |
Actual
|
| |
Ownership
Value vs. Requirement |
| | |||||||||||||||||||||||
Name
|
| |
Multiple of
Base Salary |
| |
Value
|
| |
Shares (#)
|
| |
Value
|
| | | | ||||||||||||||||||
Michael W. Clarke
|
| | | | 5x | | | | | $ | 2,925,000 | | | | | | 891,430 | | | | | $ | 23,150,437 | | | | | | 791% | | | | ||
Robert C. Shoemaker
|
| | | | 3x | | | | | $ | 1,004,250 | | | | | | 446,666 | | | | | $ | 11,599,916 | | | | | | 1,155% | | | | ||
Margaret M. Taylor
|
| | | | 1x | | | | | $ | 314,150 | | | | | | 9,595 | | | | | $ | 249,182 | | | | | | 79% | | | | ||
Dean F. Hackemer
|
| | | | 2x | | | | | $ | 790,000 | | | | | | 291,263 | | | | | $ | 7,564,100 | | | | | | 957% | | | | ||
Mark D. Moore
|
| | | | 1x | | | | | $ | 315,000 | | | | | | 16,469 | | | | | $ | 427,700 | | | | | | 136% | | | |
Executive
|
| |
Stock Option Award
|
| |||
Michael W. Clarke
|
| | | | -0- | | |
Robert C. Shoemaker
|
| | | | 7,500 | | |
Margaret M. Taylor
|
| | | | -0- | | |
Dean F. Hackemer
|
| | | | 7,500 | | |
Mark D. Moore
|
| | | | 3,500 | | |
| | |
12/31/2014
|
| |
12/31/2015
|
| |
12/31/2016
|
| |
12/31/2017
|
| |
9/30/2018
|
| |||||||||||||||
Gross Overhang Rate
|
| | | | 7.09% | | | | | | 6.75% | | | | | | 6.28% | | | | | | 9.78% | | | | | | 9.09% | | |
Actual Overhang Rate
|
| | | | 3.02% | | | | | | 3.87% | | | | | | 4.53% | | | | | | 2.47% | | | | | | 2.67% | | |
Burn Rate
|
| | | | 1.17% | | | | | | 1.19% | | | | | | 1.22% | | | | | | 0.90% | | | | | | 0.77% | | |
Executive
|
| |
Automobile/
Communication |
| |||
Michael W. Clarke
|
| | | $ | 800 | | |
Robert C. Shoemaker
|
| | | $ | 700 | | |
Margaret M. Taylor
|
| | | $ | 100 | | |
Dean F. Hackemer
|
| | | $ | 700 | | |
Mark D. Moore
|
| | | $ | 600 | | |
| | | | | |
Employer termination
without cause or Employee termination with good reason, with or without a change of control |
| |
Employer
termination with cause or Employee termination without good reason |
| |
Termination as a
consequence of death or disability |
| |||||||||
Michael W. Clarke
|
| | Post termination compensation | | | | $ | 1,958,010(1) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Health care benefits continuation | | | | $ | 26,966(5) | | | | | $ | 0 | | | | | $ | 0 | | |
| | |
Bank Owned Life Insurance Death Benefit
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 200,000 | | |
| | | Early vesting of unvested options | | | | $ | 90,675(6) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Total Value | | | | $ | 2,075,651(8) | | | | | $ | 0 | | | | | $ | 200,000 | | |
Robert C. Shoemaker
|
| | Post termination compensation | | | | $ | 1,082,390(2) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Health care benefits continuation | | | | $ | 26,165(5) | | | | | $ | 0 | | | | | $ | 0 | | |
| | |
Bank Owned Life Insurance Death Benefit
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 200,000 | | |
| | | Early vesting of unvested options | | | | $ | 113,006(6) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Total Value | | | | $ | 1,221,561(8) | | | | | $ | 0 | | | | | $ | 200,000 | | |
Margaret M. Taylor
|
| | Post termination compensation | | | | $ | 610,072(3) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Health care benefits continuation | | | | $ | 2,795(5) | | | | | $ | 0 | | | | | $ | 0 | | |
| | |
Bank Owned Life Insurance Death Benefit
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 200,000 | | |
| | | Early vesting of unvested options | | | | $ | 75,338(6) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Total Value | | | | $ | 688,205(8) | | | | | $ | 0 | | | | | $ | 200,000 | | |
Dean F. Hackemer
|
| | Post termination compensation | | | | $ | 1,103,133(4) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Health care benefits continuation | | | | $ | 33,461(5) | | | | | $ | 0 | | | | | $ | 0 | | |
| | |
Bank Owned Life Insurance Death Benefit
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 200,000 | | |
| | | Early vesting of unvested options | | | | $ | 113,006(6) | | | | | $ | 0 | | | | | $ | 0 | | |
| | | Total Value | | | | $ | 1,249,600(8) | | | | | $ | 0 | | | | | $ | 200,000 | | |
Mark D. Moore(7)
|
| |
Bank Owned Life Insurance Death Benefit
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 200,000 | | |
| | | Total Value | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 200,000 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1,2) |
| |
Bonus
($)(1,3) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(4) |
| |
Non-Equity
Incentive Plan Compensation ($)(1,2,3) |
| |
Change in
Pension Value and Nonqualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($)(1,5) |
| |
Total
($) |
| |||||||||||||||||||||||||||
Michael W. Clarke,
President, CEO |
| | | | 2017 | | | | | | 585,000 | | | | | | — | | | | | | — | | | | | | 61,905 | | | | | | — | | | | | | — | | | | | | 45,566 | | | | | | 692,471 | | |
| | | 2016 | | | | | | 425,000 | | | | | | 212,500 | | | | | | — | | | | | | 35,254 | | | | | | 212,500 | | | | | | — | | | | | | 45,865 | | | | | | 931,119 | | | ||
| | | 2015 | | | | | | 385,000 | | | | | | 192,500 | | | | | | — | | | | | | 28,202 | | | | | | 192,500 | | | | | | — | | | | | | 43,140 | | | | | | 841,342 | | | ||
Robert C. Shoemaker,
Executive Vice President, CBO |
| | | | 2017 | | | | | | 334,750 | | | | | | 119,603 | | | | | | — | | | | | | 46,429 | | | | | | — | | | | | | — | | | | | | 43,565 | | | | | | 544,347 | | |
| | | 2016 | | | | | | 325,000 | | | | | | 121,875 | | | | | | — | | | | | | 26,441 | | | | | | 121,875 | | | | | | — | | | | | | 43,863 | | | | | | 639,054 | | | ||
| | | 2015 | | | | | | 310,000 | | | | | | 116,250 | | | | | | — | | | | | | 21,152 | | | | | | 116,250 | | | | | | — | | | | | | 41,315 | | | | | | 604,967 | | | ||
Margaret M. Taylor,
Executive Vice President, CFO |
| | | | 2017 | | | | | | 314,150 | | | | | | — | | | | | | — | | | | | | 30,953 | | | | | | — | | | | | | — | | | | | | 12,995 | | | | | | 358,098 | | |
| | | 2016 | | | | | | 305,000 | | | | | | 58,500 | | | | | | — | | | | | | 17,627 | | | | | | 91,500 | | | | | | — | | | | | | 12,879 | | | | | | 485,506 | | | ||
| | | 2015 | | | | | | 290,000 | | | | | | 38,000 | | | | | | — | | | | | | 14,101 | | | | | | 87,000 | | | | | | — | | | | | | 12,237 | | | | | | 441,338 | | | ||
Dean F. Hackemer,
Division President, Access National Mortgage |
| | | | 2017 | | | | | | 386,250 | | | | | | 354,105 | | | | | | — | | | | | | 46,429 | | | | | | — | | | | | | — | | | | | | 50,861 | | | | | | 837,645 | | |
| | | 2016 | | | | | | 374,400 | | | | | | 39,083 | | | | | | — | | | | | | 26,441 | | | | | | 360,917 | | | | | | — | | | | | | 50,989 | | | | | | 851,830 | | | ||
| | | 2015 | | | | | | 360,000 | | | | | | 39,480 | | | | | | — | | | | | | 21,151 | | | | | | 335,520 | | | | | | — | | | | | | 45,428 | | | | | | 801,579 | | | ||
Mark D. Moore,
President, Access National Access National Bank |
| | | | 2017 | | | | | | 300,000 | | | | | | 100,000 | | | | | | — | | | | | | 12,381 | | | | | | — | | | | | | — | | | | | | 18,668 | | | | | | 431,049 | | |
| | | 2016 | | | | | | 157,879 | | | | | | 60,000 | | | | | | — | | | | | | 24,644 | | | | | | — | | | | | | — | | | | | | 15,252 | | | | | | 257,775 | | |
Name
|
| |
Automobile/
Communication Expense Allowance ($) |
| |
401(k)
Employer Match(1) ($) |
| |
Company
Paid Insurance Premiums ($) |
| |
Other
($) |
| |
Total
($) |
| |||||||||||||||
Michael W. Clarke
|
| | | | 9,600 | | | | | | 9,000 | | | | | | 26,966 | | | | | | -0- | | | | | | 45,566 | | |
Robert C. Shoemaker
|
| | | | 8,400 | | | | | | 9,000 | | | | | | 26,165 | | | | | | -0- | | | | | | 43,565 | | |
Margaret M. Taylor
|
| | | | 1,200 | | | | | | 9,000 | | | | | | 2,795 | | | | | | -0- | | | | | | 12,995 | | |
Dean F. Hackemer
|
| | | | 8,400 | | | | | | 9,000 | | | | | | 33,461 | | | | | | -0- | | | | | | 50,861 | | |
Mark D. Moore
|
| | | | 7,200 | | | | | | 6,100 | | | | | | -0- | | | | | | 5,368(2) | | | | | | 18,668 | | |
| | | | | | | | |
Estimated Possible Payouts
Under Non-Equity Incentive Plan Awards |
| |
Estimated Possible Payouts
Under Equity Incentive Plan Awards |
| |
All
Other Stock Awards: Number of Shares of Stock or Units (#) |
| |
All Other
Option Awards: Number of Securities Underlying Options (#) |
| |
Exercise
or Base Price of Option Awards ($/Sh) |
| |
Grant
Date Fair Value of Stock and Option Awards(3) ($) |
| ||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Threshold(1)
($) |
| |
Target(1)
($) |
| |
Maximum(1)
($) |
| |
Threshold(2)
(#) |
| |
Target(2)
(#) |
| |
Maximum(2)
(#) |
| |||||||||||||||||||||||||||||||||||||||||||||
Michael W. Clarke
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert C. Shoemaker
|
| | | | 03/15/2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,500 | | | | | | 29.51 | | | | | | 50,163 | | |
Margaret M. Taylor
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |||||
Dean F. Hackemer
|
| | | | 03/15/2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 7,500 | | | | | | 29.51 | | | | | | 50,163 | | |
Mark D. Moore
|
| | | | 03/15/2018 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,500 | | | | | | 29.51 | | | | | | 23,409 | | |
Option Awards(1)
|
| |||||||||||||||||||||||||||
Name
|
| |
Number
of Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Michael W. Clarke
|
| | | | — | | | | | | 2,500(5) | | | | | | | | $ | 15.97 | | | | | | 01/22/19 | | |
| | | — | | | | | | 5,000(6) | | | | | | | | $ | 17.96 | | | | | | 01/21/20 | | | ||
| | | — | | | | | | 7,500(7) | | | | | | | | $ | 18.32 | | | | | | 01/21/21 | | | ||
| | | — | | | | | | 10,000(9) | | | | | | | | $ | 27.82 | | | | | | 02/23/22 | | | ||
Robert C. Shoemaker
|
| | | | 1,875(3) | | | | | | — | | | | | | | | $ | 16.22 | | | | | | 03/15/18 | | |
| | | — | | | | | | 1,875(5) | | | | | | | | $ | 15.97 | | | | | | 01/22/19 | | | ||
| | | — | | | | | | 3,750(6) | | | | | | | | $ | 17.96 | | | | | | 01/21/20 | | | ||
| | | 1,875 | | | | | | 5,625(7) | | | | | | | | $ | 18.32 | | | | | | 01/21/21 | | | ||
| | | | | — | | | | | | 7,500(9) | | | | | | | | $ | 27.82 | | | | | | 02/23/22 | | |
Margaret M. Taylor
|
| | | | 2,625(2) | | | | | | — | | | | | | | | $ | 15.21 | | | | | | 01/28/18 | | |
| | | 1,125(4) | | | | | | — | | | | | | | | $ | 12.79 | | | | | | 05/09/18 | | | ||
| | | 3,750 | | | | | | 1,250(5) | | | | | | | | $ | 15.97 | | | | | | 01/22/19 | | | ||
| | | 2,500 | | | | | | 2,500(6) | | | | | | | | $ | 17.96 | | | | | | 01/21/20 | | | ||
| | | | | 1,250 | | | | | | 3,750(7) | | | | | | | | $ | 18.32 | | | | | | 01/21/21 | | |
| | | | | — | | | | | | 5,000(9) | | | | | | | | $ | 27.82 | | | | | | 02/23/22 | | |
Dean F. Hackemer
|
| | | | — | | | | | | 1,875(5) | | | | | | | | $ | 15.97 | | | | | | 01/22/19 | | |
| | | — | | | | | | 3,750(6) | | | | | | | | $ | 17.96 | | | | | | 01/21/20 | | | ||
| | | — | | | | | | 5,625(7) | | | | | | | | $ | 18.32 | | | | | | 01/21/21 | | | ||
| | | — | | | | | | 7,500(9) | | | | | | | | $ | 27.82 | | | | | | 02/23/22 | | | ||
Mark D. Moore
|
| | | | — | | | | | | 5,000(8) | | | | | | | | $ | 23.85 | | | | | | 10/25/21 | | |
| | | — | | | | | | 5,000(9) | | | | | | | | $ | 27.82 | | | | | | 02/23/22 | | |
| | |
Option Awards
|
| |||||||||
Name
|
| |
Number of Shares
Acquired on Exercise (#) |
| |
Value Realized
on Exercise(1) ($) |
| ||||||
Michael W. Clarke
|
| | | | 25,000 | | | | | | 262,800 | | |
Robert C. Shoemaker
|
| | | | 26,250 | | | | | | 305,569 | | |
Margaret M. Taylor
|
| | | | 1,000 | | | | | | 15,640 | | |
Dean F. Hackemer
|
| | | | 9,875 | | | | | | 102,565 | | |
Mark D. Moore
|
| | | | — | | | | | | — | | |
Position
|
| |
Multiple
|
| |
Base
|
| |||
Non-Employee Director
|
| | | | 5X | | | |
Annual Board Retainer(s)
|
|
Chief Executive Officer
|
| | | | 5X | | | | Annual Base Salary | |
Chief Banking Officer
|
| | | | 3X | | | | Annual Base Salary | |
Chief Operating Officer
|
| | | | 2X | | | | Annual Base Salary | |
Chief Financial Officer
|
| | | | 1X | | | | Annual Base Salary | |
Access National Bank President
|
| | | | 1X | | | | Annual Base Salary | |
Mortgage Division President
|
| | | | 2X | | | | Annual Base Salary | |
Chairman, Middleburg Investment Group
|
| | | | 2X | | | | Annual Base Salary | |
Chief Executive Officer, Middleburg Trust Company
|
| | | | 1X | | | | Annual Base Salary | |
Board or Board Committee
|
| |
Annual
Retainer Member ($)(1) |
| |
Annual
Retainer Chair ($)(1) |
| |
Per Meeting
Fee Member ($)(2) |
| |||||||||
Board of Directors – Access
|
| | | | 12,000 | | | | | | 12,000 | | | | | | 1,000 | | |
Board of Directors – Access National Bank
|
| | | | 12,000 | | | | | | 12,000 | | | | | | 1,000 | | |
Executive Committee
|
| | | | 20,000 | | | | | | — | | | | | | — | | |
Directors Loan Committee
|
| | | | — | | | | | | — | | | | | | 1,000 | | |
Audit Committee
|
| | | | — | | | | | | 12,000 | | | | | | 1,000 | | |
Compensation Committee
|
| | | | — | | | | | | 12,000 | | | | | | 1,000 | | |
Nominating and Governance Committee
|
| | | | — | | | | | | 12,000 | | | | | | 1,000 | | |
Risk Committee
|
| | | | — | | | | | | 12,000 | | | | | | 1,000 | | |
Name(1)
|
| |
Fees
Earned or Paid in Cash(2) ($) |
| |
Stock
Awards ($) |
| |
Option
Awards(3) ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Change in
Pension Value and Nonqualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
Michael G. Anzilotti
|
| | | | 138,500 | | | | | | — | | | | | | 30,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | 169,453 | | |
J. Randolph Babbitt
|
| | | | 102,000 | | | | | | — | | | | | | 30,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | 132,953 | | |
Childs F. Burden
|
| | | | 55,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,000 | | |
John W. Edgemond, IV
|
| | | | 105,500 | | | | | | — | | | | | | 30,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | 136,453 | | |
Martin S. Friedman
|
| | | | 122,500 | | | | | | — | | | | | | 30,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | 153,453 | | |
Thomas M. Kody
|
| | | | 97,000 | | | | | | — | | | | | | 30,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | 127,953 | | |
Gary D. LeClair
|
| | | | 52,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,000 | | |
John C. Lee, IV
|
| | | | 90,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,500 | | |
Mary Leigh McDaniel
|
| | | | 55,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,500 | | |
Janet A. Neuharth
|
| | | | 55,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,000 | | |
| Interim Consolidated Financial Statements of Access National Corporation and its Subsidiaries | | | | | | | |
| | | | | G-2 | | | |
| | | | | G-3 | | | |
| | | | | G-4 | | | |
| | | | | G-5 | | | |
| | | | | G-6 | | | |
| | | | | G-8 | | | |
| Consolidated Financial Statements of Access National Corporation and its Subsidiaries | | | | | | | |
| | | | | G-54 | | | |
| | | | | G-55 | | | |
| | | | | G-57 | | | |
| | | | | G-58 | | | |
| | | | | G-59 | | | |
| | | | | G-60 | | | |
| | | | | G-61 | | | |
| | | | | G-63 | | |
| | |
September 30,
2018 |
| |
December 31,
2017 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 14,062 | | | | | $ | 29,855 | | |
Interest-bearing balances and federal funds sold
|
| | | | 110,308 | | | | | | 92,458 | | |
Total cash and cash equivalents
|
| | | | 124,370 | | | | | | 122,313 | | |
Investment securities:
|
| | | | | | | | | | | | |
Available-for-sale, at fair value
|
| | | | 424,445 | | | | | | 406,067 | | |
Marketable equity, at fair value
|
| | | | — | | | | | | 1,379 | | |
Held-to-maturity, at amortized cost (fair value of $28,278 and $28,940, respectively)
|
| | | | 28,353 | | | | | | 28,272 | | |
Total investment securities
|
| | | | 452,798 | | | | | | 435,718 | | |
Restricted stock, at amortized cost
|
| | | | 21,192 | | | | | | 16,572 | | |
Loans held for sale, at fair value
|
| | | | 36,600 | | | | | | 31,999 | | |
Loans held for investment, net of allowance for loan losses of $17,349 and $15,805, respectively
|
| | | | 2,076,921 | | | | | | 1,950,553 | | |
Premises, equipment and land, net
|
| | | | 27,768 | | | | | | 27,797 | | |
Goodwill and intangibles
|
| | | | 184,028 | | | | | | 185,161 | | |
Other real estate owned, net of valuation allowance
|
| | | | 643 | | | | | | 643 | | |
Bank owned life insurance
|
| | | | 52,604 | | | | | | 51,632 | | |
Other assets
|
| | | | 44,399 | | | | | | 51,506 | | |
Total assets
|
| | | $ | 3,021,323 | | | | | $ | 2,873,894 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | |
Noninterest-bearing deposits
|
| | | $ | 757,900 | | | | | $ | 744,960 | | |
Interest-bearing demand deposits
|
| | | | 481,676 | | | | | | 496,677 | | |
Savings and money market deposits
|
| | | | 711,262 | | | | | | 623,889 | | |
Time deposits
|
| | | | 344,026 | | | | | | 368,622 | | |
Total deposits
|
| | | | 2,294,864 | | | | | | 2,234,148 | | |
Short-term borrowings
|
| | | | 212,561 | | | | | | 145,993 | | |
Long-term borrowings
|
| | | | 45,000 | | | | | | 40,000 | | |
Trust preferred debentures
|
| | | | 3,942 | | | | | | 3,883 | | |
Other liabilities and accrued expenses
|
| | | | 23,013 | | | | | | 28,246 | | |
Total liabilities
|
| | | | 2,579,380 | | | | | | 2,452,270 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Common stock $0.835 par value; 60,000,000 shares authorized; 20,920,262 and 20,534,163 issued and outstanding, respectively
|
| | | | 17,468 | | | | | | 17,146 | | |
Additional paid in capital
|
| | | | 317,626 | | | | | | 307,670 | | |
Retained earnings
|
| | | | 115,973 | | | | | | 98,584 | | |
Accumulated other comprehensive loss, net
|
| | | | (9,124) | | | | | | (1,776) | | |
Total shareholders’ equity
|
| | | | 441,943 | | | | | | 421,624 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 3,021,323 | | | | | $ | 2,873,894 | | |
|
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
INTEREST AND DIVIDEND INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 25,687 | | | | | $ | 24,306 | | | | | $ | 73,241 | | | | | $ | 60,251 | | |
Interest on federal funds sold and bank balances
|
| | | | 578 | | | | | | 394 | | | | | | 1,532 | | | | | | 746 | | |
Interest and dividends on securities
|
| | | | 3,047 | | | | | | 2,992 | | | | | | 8,369 | | | | | | 7,388 | | |
Total interest and dividend income
|
| | | | 29,312 | | | | | | 27,692 | | | | | | 83,142 | | | | | | 68,385 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 3,902 | | | | | | 2,639 | | | | | | 9,717 | | | | | | 6,560 | | |
Interest on other borrowings
|
| | | | 1,345 | | | | | | 459 | | | | | | 3,100 | | | | | | 1,366 | | |
Total interest expense
|
| | | | 5,247 | | | | | | 3,098 | | | | | | 12,817 | | | | | | 7,926 | | |
Net interest income
|
| | | | 24,065 | | | | | | 24,594 | | | | | | 70,325 | | | | | | 60,459 | | |
Provision for loan losses
|
| | | | 700 | | | | | | 900 | | | | | | 2,102 | | | | | | 3,200 | | |
Net interest income after provision for loan losses
|
| | | | 23,365 | | | | | | 23,694 | | | | | | 68,223 | | | | | | 57,259 | | |
NONINTEREST INCOME | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges and fees
|
| | | | 485 | | | | | | 560 | | | | | | 1,456 | | | | | | 1,509 | | |
Gain on sale of loans
|
| | | | 4,465 | | | | | | 5,594 | | | | | | 11,453 | | | | | | 14,985 | | |
Other income
|
| | | | 2,494 | | | | | | 2,369 | | | | | | 11,020 | | | | | | 6,917 | | |
Total noninterest income
|
| | | | 7,444 | | | | | | 8,523 | | | | | | 23,929 | | | | | | 23,411 | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits
|
| | | | 11,113 | | | | | | 11,100 | | | | | | 35,370 | | | | | | 31,800 | | |
Occupancy and equipment
|
| | | | 2,000 | | | | | | 3,019 | | | | | | 5,881 | | | | | | 5,820 | | |
Other operating expenses
|
| | | | 5,853 | | | | | | 8,674 | | | | | | 18,115 | | | | | | 23,594 | | |
Total noninterest expense
|
| | | | 18,966 | | | | | | 22,793 | | | | | | 59,366 | | | | | | 61,214 | | |
Income before income taxes
|
| | | | 11,843 | | | | | | 9,424 | | | | | | 32,786 | | | | | | 19,456 | | |
Income tax expense
|
| | | | 2,233 | | | | | | 2,422 | | | | | | 6,128 | | | | | | 6,001 | | |
NET INCOME
|
| | | $ | 9,610 | | | | | $ | 7,002 | | | | | $ | 26,658 | | | | | $ | 13,455 | | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.46 | | | | | $ | 0.34 | | | | | $ | 1.28 | | | | | $ | 0.77 | | |
Diluted
|
| | | $ | 0.46 | | | | | $ | 0.34 | | | | | $ | 1.28 | | | | | $ | 0.77 | | |
Average outstanding shares: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 20,847,319 | | | | | | 20,409,696 | | | | | | 20,734,621 | | | | | | 17,156,521 | | |
Diluted
|
| | | | 20,925,247 | | | | | | 20,508,875 | | | | | | 20,821,096 | | | | | | 17,273,367 | | |
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Net income
|
| | | $ | 9,610 | | | | | $ | 7,002 | | | | | $ | 26,658 | | | | | $ | 13,455 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized holding gains (losses) arising during the period
|
| | | | (2,514) | | | | | | (616) | | | | | | (9,019) | | | | | | 553 | | |
Unrealized gains (losses) on interest rate swaps
|
| | | | (2) | | | | | | 22 | | | | | | 87 | | | | | | 18 | | |
Tax effect
|
| | | | 532 | | | | | | 211 | | | | | | 1,837 | | | | | | (194) | | |
Total other comprehensive (loss) income
|
| | | | (1,984) | | | | | | (383) | | | | | | (7,095) | | | | | | 377 | | |
Total comprehensive income
|
| | | $ | 7,626 | | | | | $ | 6,619 | | | | | $ | 19,563 | | | | | $ | 13,832 | | |
|
| | |
Common
Stock |
| |
Capital
Surplus |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| |||||||||||||||
Balance January 1, 2018
|
| | | $ | 17,146 | | | | | $ | 307,670 | | | | | $ | 98,584 | | | | | $ | (1,776) | | | | | $ | 421,624 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 26,658 | | | | | | — | | | | | | 26,658 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,095) | | | | | | (7,095) | | |
Cash dividends ($0.46 per share)
|
| | | | — | | | | | | — | | | | | | (9,522) | | | | | | — | | | | | | (9,522) | | |
Reclassification of the Income Tax Effects of
the Tax Cuts and Jobs Act from AOCI |
| | | | — | | | | | | — | | | | | | 374 | | | | | | (374) | | | | | | — | | |
Amounts reclassified as cumulative effect of
adoption of new accounting pronouncement |
| | | | — | | | | | | — | | | | | | (121) | | | | | | 121 | | | | | | — | | |
Dividend reinvestment plan shares issued from
reserve (298,699 shares) |
| | | | 249 | | | | | | 8,142 | | | | | | — | | | | | | — | | | | | | 8,391 | | |
Exercise of stock options (87,400 shares)
|
| | | | 73 | | | | | | 1,355 | | | | | | — | | | | | | — | | | | | | 1,428 | | |
Stock-based compensation
|
| | | | — | | | | | | 459 | | | | | | — | | | | | | — | | | | | | 459 | | |
Balance September 30, 2018
|
| | | $ | 17,468 | | | | | $ | 317,626 | | | | | $ | 115,973 | | | | | $ | (9,124) | | | | | $ | 441,943 | | |
Balance January 1, 2017
|
| | | $ | 8,881 | | | | | $ | 21,779 | | | | | $ | 91,439 | | | | | $ | (1,569) | | | | | $ | 120,530 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 13,455 | | | | | | — | | | | | | 13,455 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 377 | | | | | | 377 | | |
Cash dividends ($0.45 per share)
|
| | | | — | | | | | | — | | | | | | (6,287) | | | | | | — | | | | | | (6,287) | | |
Exercise of stock options (143,092 shares)
|
| | | | 120 | | | | | | 1,940 | | | | | | — | | | | | | — | | | | | | 2,060 | | |
Dividend reinvestment plan shares issued from
reserve (149,758 shares) |
| | | | 125 | | | | | | 3,801 | | | | | | — | | | | | | — | | | | | | 3,926 | | |
Issuance of restricted common stock (4,549 shares)
|
| | | | 4 | | | | | | 125 | | | | | | — | | | | | | — | | | | | | 129 | | |
Issuance of common stock
(9,516,097 shares) |
| | | | 7,946 | | | | | | 277,727 | | | | | | — | | | | | | — | | | | | | 285,673 | | |
Stock-based compensation
|
| | | | — | | | | | | 310 | | | | | | — | | | | | | — | | | | | | 310 | | |
Balance September 30, 2017
|
| | | $ | 17,076 | | | | | $ | 305,682 | | | | | $ | 98,607 | | | | | $ | (1,192) | | | | | $ | 420,173 | | |
|
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 26,658 | | | | | $ | 13,455 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,241 | | | | | | 2,011 | | |
Provision for loan losses
|
| | | | 2,102 | | | | | | 3,200 | | |
Provision for off balance sheet losses
|
| | | | 210 | | | | | | 50 | | |
Originations of loans held for sale
|
| | | | (292,655) | | | | | | (319,164) | | |
Proceeds from sales of loans held for sale
|
| | | | 287,933 | | | | | | 328,587 | | |
Amortization of intangibles
|
| | | | 2,517 | | | | | | 1,642 | | |
Amortization on purchase accounting discounts
|
| | | | (2,219) | | | | | | (2,977) | | |
Decrease in valuation of loans held for sale carried at fair value
|
| | | | 121 | | | | | | 19 | | |
Deferred tax expense
|
| | | | (182) | | | | | | 120 | | |
Decrease in valuation allowance on derivatives
|
| | | | 6 | | | | | | 258 | | |
Loss on sale of available-for-sale equity security
|
| | | | 9 | | | | | | — | | |
Amortization of securities discounts and premiums, net
|
| | | | 3,659 | | | | | | 1,984 | | |
Accretion of unfavorable lease liability
|
| | | | (303) | | | | | | — | | |
Stock-based compensation
|
| | | | 459 | | | | | | 310 | | |
Losses on sale of other real estate owned, net
|
| | | | 16 | | | | | | — | | |
Impairment of other real estate owned
|
| | | | 310 | | | | | | — | | |
Income from bank owned life insurance
|
| | | | (972) | | | | | | (869) | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Decrease (increase) in other assets
|
| | | | 6,332 | | | | | | (6,475) | | |
(Decrease) increase in other liabilities
|
| | | | (5,105) | | | | | | 2,645 | | |
Net cash provided by operating activities
|
| | | $ | 30,137 | | | | | $ | 24,796 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Proceeds from maturities, calls, principal repayments and sales of securities
available-for-sale |
| | | | 28,230 | | | | | | 188,716 | | |
Proceeds from sale of available-for-sale equity security
|
| | | | 1,331 | | | | | | — | | |
Purchases of securities available-for-sale
|
| | | | (58,979) | | | | | | (162,623) | | |
Proceeds from sales, maturities and calls of securities held-to-maturity
|
| | | | 49 | | | | | | 4,273 | | |
(Purchase) redemption of restricted stock, net
|
| | | | (4,620) | | | | | | 3,052 | | |
Purchases of premises, equipment and land, net
|
| | | | (460) | | | | | | (1,263) | | |
Increase in loans, net
|
| | | | (127,470) | | | | | | (123,353) | | |
Proceeds from sale of other real estate owned
|
| | | | 1,169 | | | | | | 2,258 | | |
Cash paid in business combination
|
| | | | — | | | | | | (608) | | |
Cash acquired in business combination
|
| | | | — | | | | | | 90,940 | | |
Net cash provided by (used in) investing activities
|
| | | $ | (160,750) | | | | | $ | 1,392 | | |
|
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Increase in demand, interest-bearing demand and savings deposits
|
| | | $ | 85,313 | | | | | $ | 178,531 | | |
Decrease in time deposits
|
| | | | (24,556) | | | | | | (3,266) | | |
Increase in securities sold under agreements to repurchase
|
| | | | (13,480) | | | | | | (2,407) | | |
Increase (decrease) in short-term borrowings
|
| | | | 80,096 | | | | | | (160,000) | | |
Increase in long-term borrowings
|
| | | | 5,000 | | | | | | — | | |
Payment of dividends on common stock
|
| | | | (9,522) | | | | | | (6,287) | | |
Proceeds from issuance of common stock
|
| | | | 9,819 | | | | | | 6,115 | | |
Net cash provided by financing activities
|
| | | $ | 132,670 | | | | | $ | 12,686 | | |
Increase in cash and cash equivalents
|
| | | | 2,057 | | | | | | 38,874 | | |
Cash and cash equivalents at beginning of the period
|
| | | | 122,313 | | | | | | 91,059 | | |
Cash and cash equivalents at end of the period
|
| | | $ | 124,370 | | | | | $ | 129,933 | | |
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Interest paid
|
| | | | 12,775 | | | | | | 6,338 | | |
Income taxes
|
| | | | (4,340) | | | | | | 5,561 | | |
Supplemental Disclosure of Non-Cash Transactions | | | | | | | | | | | | | |
Unrealized gains (losses) on securities available for sale
|
| | | | (9,019) | | | | | | 364 | | |
Change in fair value of interest rate swaps
|
| | | | 87 | | | | | | 18 | | |
Transfer of loans held for investment to other real estate owned
|
| | | | 1,180 | | | | | | — | | |
Transfer of bank owned property to other real estate owned
|
| | | | 315 | | | | | | — | | |
Common stock issued for acquisition
|
| | | | — | | | | | | 285,673 | | |
Transactions related to bank acquisitions | | | | | | | | | | | | | |
Increase in assets and liabilities:
|
| | | | | | | | | | | | |
Loans
|
| | | $ | — | | | | | $ | (815,817) | | |
Securities
|
| | | | — | | | | | | (243,679) | | |
Other Assets
|
| | | | — | | | | | | (258,306) | | |
Noninterest bearing deposits
|
| | | | — | | | | | | 282,752 | | |
Interest bearing deposits
|
| | | | — | | | | | | 773,867 | | |
Borrowings
|
| | | | — | | | | | | 3,824 | | |
Trust preferred debentures
|
| | | | — | | | | | | 55,925 | | |
Other liabilities
|
| | | | — | | | | | | 10,206 | | |
| | |
For the Nine Months Ended
September 30, |
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Expected life of options granted, in years
|
| | | | 4.52 | | | | | | 4.42 | | |
Risk-free interest rate
|
| | | | 2.42% | | | | | | 1.49% | | |
Expected volatility of stock
|
| | | | 27.25% | | | | | | 29.64% | | |
Annual expected dividend yield
|
| | | | 2.26% | | | | | | 3.00% | | |
Fair value of granted options
|
| | | $ | 1,056,185 | | | | | $ | 806,422 | | |
Non-vested options
|
| | | | 390,855 | | | | | | 316,946 | | |
| | |
September 30, 2018
|
| |||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted-Average
Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at beginning of period
|
| | | | 507,492 | | | | | $ | 21.26 | | | | | | 2.83 | | | | | $ | 3,352,772 | | |
Granted
|
| | | | 161,625 | | | | | | 29.33 | | | | | | 4.52 | | | | | | — | | |
Exercised
|
| | | | (87,400) | | | | | | 16.34 | | | | | | 0.66 | | | | | | 1,078,653.4 | | |
Lapsed or canceled
|
| | | | (23,150) | | | | | | 23.97 | | | | | | 2.70 | | | | | | — | | |
Outstanding September 30, 2018
|
| | | | 558,567 | | | | | $ | 24.24 | | | | | | 3.04 | | | | | $ | 2,084,702.4 | | |
Exercisable at September 30, 2018
|
| | | | 167,712 | | | | | $ | 19.32 | | | | | | 1.64 | | | | | $ | 1,328,139.61 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted-Average
Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Outstanding at beginning of period
|
| | | | 481,381 | | | | | $ | 16.52 | | | | | | 2.50 | | | | | $ | 5,412,143 | | |
Granted
|
| | | | 130,600 | | | | | | 27.76 | | | | | | 4.42 | | | | | | — | | |
Exercised
|
| | | | (143,092) | | | | | | 14.40 | | | | | | 0.95 | | | | | | 1,815,112 | | |
Lapsed or canceled
|
| | | | (3,720) | | | | | | 15.69 | | | | | | 1.44 | | | | | | — | | |
Outstanding September 30, 2017
|
| | | | 465,169 | | | | | $ | 20.34 | | | | | | 2.82 | | | | | $ | 3,872,525 | | |
Exercisable at September 30, 2017
|
| | | | 148,223 | | | | | $ | 16.51 | | | | | | 1.51 | | | | | $ | 1,801,644 | | |
|
(In Thousands)
|
| |
September 30, 2018
|
| |||||||||||||||||||||
|
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||
Held-to-maturity | | | | | | ||||||||||||||||||||
U.S. Government agencies
|
| | | $ | 5,000 | | | | | $ | — | | | | | $ | (5) | | | | | $ | 4,995 | | |
Mortgage backed securities
|
| | | | 12,039 | | | | | | 75 | | | | | | (62) | | | | | | 12,052 | | |
Municipals
|
| | | | 11,314 | | | | | | 13 | | | | | | (96) | | | | | | 11,231 | | |
Total
|
| | | $ | 28,353 | | | | | $ | 88 | | | | | $ | (163) | | | | | $ | 28,278 | | |
|
(In Thousands)
|
| |
December 31, 2017
|
| |||||||||||||||||||||
|
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||
Held-to-maturity | | | | | | ||||||||||||||||||||
U.S. Government agencies
|
| | | $ | 5,000 | | | | | $ | 9 | | | | | $ | — | | | | | $ | 5,009 | | |
Mortgage backed securities
|
| | | | 12,551 | | | | | | 105 | | | | | | (95) | | | | | | 12,561 | | |
Municipals
|
| | | | 10,721 | | | | | | 675 | | | | | | (26) | | | | | | 11,370 | | |
Total
|
| | | $ | 28,272 | | | | | $ | 789 | | | | | $ | (121) | | | | | $ | 28,940 | | |
|
(In Thousands)
|
| |
September 30, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
|
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||
Held-to-maturity | | | | | | ||||||||||||||||||||
U.S. Government agencies: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 5,000 | | | | | $ | 4,995 | | | | | $ | 5,000 | | | | | $ | 5,009 | | |
Mortgage backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | 3,697 | | | | | | 3,711 | | | | | | 3,854 | | | | | | 3,862 | | |
Due after five years through ten years
|
| | | | 2,617 | | | | | | 2,586 | | | | | | 2,725 | | | | | | 2,758 | | |
Due after ten years through fifteen years
|
| | | | 5,725 | | | | | | 5,755 | | | | | | 5,972 | | | | | | 5,941 | | |
Municipals: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | 434 | | | | | | 432 | | | | | | 1,985 | | | | | | 2,004 | | |
Due after five years through ten years
|
| | | | 2,855 | | | | | | 2,841 | | | | | | 1,606 | | | | | | 1,639 | | |
Due after ten years through fifteen years
|
| | | | 791 | | | | | | 771 | | | | | | 552 | | | | | | 529 | | |
Due after fifteen years
|
| | | | 7,234 | | | | | | 7,187 | | | | | | 6,578 | | | | | | 7,198 | | |
Total
|
| | | $ | 28,353 | | | | | $ | 28,278 | | | | | $ | 28,272 | | | | | $ | 28,940 | | |
|
(In Thousands)
|
| |
September 30, 2018
|
| |||||||||||||||||||||
|
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||
Available-for-sale Debt Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 4,435 | | | | | $ | — | | | | | $ | (24) | | | | | $ | 4,411 | | |
U.S. Government agencies
|
| | | | 5,071 | | | | | | — | | | | | | (184) | | | | | | 4,887 | | |
Mortgage backed securities
|
| | | | 296,662 | | | | | | — | | | | | | (8,505) | | | | | | 288,157 | | |
Corporate bonds
|
| | | | 4,518 | | | | | | — | | | | | | (25) | | | | | | 4,493 | | |
Asset backed securities
|
| | | | 32,936 | | | | | | 3 | | | | | | (819) | | | | | | 32,120 | | |
Certificates of deposit
|
| | | | 1,976 | | | | | | — | | | | | | (17) | | | | | | 1,959 | | |
Municipals
|
| | | | 90,573 | | | | | | 73 | | | | | | (2,228) | | | | | | 88,418 | | |
Total
|
| | | $ | 436,171 | | | | | $ | 76 | | | | | $ | (11,802) | | | | | $ | 424,445 | | |
|
(In Thousands)
|
| |
December 31, 2017
|
| |||||||||||||||||||||
|
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||
Available-for-sale Debt Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities
|
| | | $ | 50 | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | |
U.S. Government agencies
|
| | | | 5,086 | | | | | | — | | | | | | (21) | | | | | | 5,065 | | |
Mortgage backed securities
|
| | | | 263,004 | | | | | | 66 | | | | | | (2,615) | | | | | | 260,455 | | |
Corporate bonds
|
| | | | 4,486 | | | | | | 5 | | | | | | (9) | | | | | | 4,482 | | |
Asset backed securities
|
| | | | 34,092 | | | | | | 19 | | | | | | (511) | | | | | | 33,600 | | |
Certificates of deposit
|
| | | | 1,976 | | | | | | 5 | | | | | | — | | | | | | 1,981 | | |
Municipals
|
| | | | 100,081 | | | | | | 1,586 | | | | | | (1,233) | | | | | | 100,434 | | |
| | | | | 408,775 | | | | | | 1,681 | | | | | | (4,389) | | | | | | 406,067 | | |
Available-for-sale Equity Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
CRA mutual fund
|
| | | | 1,500 | | | | | | — | | | | | | (121) | | | | | | 1,379 | | |
Total
|
| | | $ | 410,275 | | | | | $ | 1,681 | | | | | $ | (4,510) | | | | | $ | 407,446 | | |
|
| | |
September 30, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
| |
Amortized
Cost |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | — | | | | | $ | — | | | | | $ | 50 | | | | | $ | 50 | | |
Due after one year through five years
|
| | | | 4,435 | | | | | | 4,411 | | | | | | — | | | | | | — | | |
U.S. Government agencies: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | 5,071 | | | | | | 4,887 | | | | | | 5,086 | | | | | | 5,066 | | |
Mortgage backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | 70,200 | | | | | | 68,255 | | | | | | 60,082 | | | | | | 59,911 | | |
Due after five years through ten years
|
| | | | 90,525 | | | | | | 86,707 | | | | | | 90,107 | | | | | | 89,165 | | |
Due after ten years through fifteen years
|
| | | | 5,523 | | | | | | 5,308 | | | | | | 4,424 | | | | | | 4,314 | | |
Due after fifteen years
|
| | | | 130,414 | | | | | | 127,887 | | | | | | 108,391 | | | | | | 107,065 | | |
Corporate bonds: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less
|
| | | | 2,686 | | | | | | 2,672 | | | | | | — | | | | | | — | | |
Due after one year through five years
|
| | | | 1,832 | | | | | | 1,821 | | | | | | 4,486 | | | | | | 4,482 | | |
Asset backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due after one year through five years
|
| | | | 3,055 | | | | | | 3,059 | | | | | | — | | | | | | — | | |
Due after five years through ten years
|
| | | | — | | | | | | — | | | | | | 3,064 | | | | | | 3,079 | | |
Due after ten years through fifteen years
|
| | | | 11,955 | | | | | | 11,672 | | | | | | 11,557 | | | | | | 11,410 | | |
Due after fifteen years
|
| | | | 17,926 | | | | | | 17,389 | | | | | | 19,471 | | | | | | 19,111 | | |
Certificates of deposit: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less
|
| | | | 494 | | | | | | 492 | | | | | | — | | | | | | — | | |
Due after one year through five years
|
| | | | 1,482 | | | | | | 1,467 | | | | | | 1,976 | | | | | | 1,981 | | |
Municipals: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less
|
| | | | 185 | | | | | | 185 | | | | | | 723 | | | | | | 729 | | |
Due after one year through five years
|
| | | | 1,018 | | | | | | 1,033 | | | | | | 7,587 | | | | | | 7,482 | | |
Due after five years through ten years
|
| | | | 11,965 | | | | | | 11,685 | | | | | | 8,784 | | | | | | 8,758 | | |
Due after ten years through fifteen years
|
| | | | 35,336 | | | | | | 34,520 | | | | | | 29,641 | | | | | | 30,146 | | |
Due after fifteen years
|
| | | | 42,069 | | | | | | 40,995 | | | | | | 53,346 | | | | | | 53,318 | | |
Total
|
| | | $ | 436,171 | | | | | $ | 424,445 | | | | | $ | 408,775 | | | | | $ | 406,067 | | |
|
(In Thousands)
September 30, 2018 |
| |
Less than Twelve Months
|
| |
Twelve Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
|
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||||
Held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government agencies
|
| | | $ | 4,995 | | | | | $ | (5) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,995 | | | | | $ | (5) | | |
Mortgage backed securities
|
| | | | 3,956 | | | | | | (62) | | | | | | — | | | | | | — | | | | | | 3,956 | | | | | | (62) | | |
Municipals
|
| | | | 7,286 | | | | | | (76) | | | | | | 515 | | | | | | (20) | | | | | | 7,801 | | | | | | (96) | | |
Total
|
| | | $ | 16,237 | | | | | $ | (143) | | | | | $ | 515 | | | | | $ | (20) | | | | | $ | 16,752 | | | | | $ | (163) | | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities
|
| | | $ | 4,411 | | | | | $ | (24) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,411 | | | | | $ | (24) | | |
U.S. Government agencies
|
| | | | — | | | | | | — | | | | | | 4,887 | | | | | | (184) | | | | | | 4,887 | | | | | | (184) | | |
Mortgage backed securities
|
| | | | 103,398 | | | | | | (1,369) | | | | | | 184,747 | | | | | | (7,136) | | | | | | 288,145 | | | | | | (8,505) | | |
Corporate bonds
|
| | | | 4,292 | | | | | | (24) | | | | | | 100 | | | | | | (1) | | | | | | 4,392 | | | | | | (25) | | |
Asset backed securities
|
| | | | 10,361 | | | | | | (148) | | | | | | 18,700 | | | | | | (671) | | | | | | 29,061 | | | | | | (819) | | |
Certificates of deposit
|
| | | | 1,959 | | | | | | (17) | | | | | | — | | | | | | — | | | | | | 1,959 | | | | | | (17) | | |
Municipals
|
| | | | 53,633 | | | | | | (1,058) | | | | | | 18,486 | | | | | | (1,170) | | | | | | 72,119 | | | | | | (2,228) | | |
Total
|
| | | $ | 178,054 | | | | | $ | (2,640) | | | | | $ | 226,920 | | | | | $ | (9,162) | | | | | $ | 404,974 | | | | | $ | (11,802) | | |
|
(In Thousands)
December 31, 2017 |
| |
Less than Twelve Months
|
| |
Twelve Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
|
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| |
Estimated
Fair Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||||
Held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage backed securities
|
| | | $ | 4,124 | | | | | $ | (95) | | | | | $ | — | | | | | $ | — | | | | | $ | 4,124 | | | | | $ | (95) | | |
Municipals
|
| | | | 1,043 | | | | | | (3) | | | | | | 529 | | | | | | (23) | | | | | | 1,572 | | | | | | (26) | | |
Total
|
| | | $ | 5,167 | | | | | $ | (98) | | | | | $ | 529 | | | | | $ | (23) | | | | | $ | 5,696 | | | | | $ | (121) | | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government agencies
|
| | | $ | 5,066 | | | | | $ | (21) | | | | | $ | — | | | | | $ | — | | | | | $ | 5,066 | | | | | $ | (21) | | |
Mortgage backed securities
|
| | | | 193,844 | | | | | | (1,531) | | | | | | 43,190 | | | | | | (1,084) | | | | | | 237,034 | | | | | | (2,615) | | |
Corporate bonds
|
| | | | 2,630 | | | | | | (9) | | | | | | — | | | | | | — | | | | | | 2,630 | | | | | | (9) | | |
Asset backed securities
|
| | | | 13,299 | | | | | | (200) | | | | | | 8,945 | | | | | | (311) | | | | | | 22,244 | | | | | | (511) | | |
Municipals
|
| | | | 15,096 | | | | | | (693) | | | | | | 15,031 | | | | | | (540) | | | | | | 30,127 | | | | | | (1,233) | | |
CRA mutual fund
|
| | | | — | | | | | | — | | | | | | 1,379 | | | | | | (121) | | | | | | 1,379 | | | | | | (121) | | |
Total
|
| | | $ | 229,935 | | | | | $ | (2,454) | | | | | $ | 68,545 | | | | | $ | (2,056) | | | | | $ | 298,480 | | | | | $ | (4,510) | | |
|
| | |
September 30, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
(In Thousands)
|
| |
Outstanding
Amount |
| |
Percent of
Total Portfolio |
| |
Outstanding
Amount |
| |
Percent of
Total Portfolio |
| ||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 525,047 | | | | | | 25.07% | | | | | $ | 467,082 | | | | | | 23.75% | | |
Commercial real estate – nonowner occupied
|
| | | | 467,495 | | | | | | 22.32 | | | | | | 436,083 | | | | | | 22.18 | | |
Residential real estate
|
| | | | 459,989 | | | | | | 21.96 | | | | | | 489,669 | | | | | | 24.90 | | |
Commercial
|
| | | | 507,269 | | | | | | 24.22 | | | | | | 451,101 | | | | | | 22.94 | | |
Real estate construction
|
| | | | 113,790 | | | | | | 5.43 | | | | | | 97,481 | | | | | | 4.96 | | |
Consumer
|
| | | | 20,680 | | | | | | 1.00 | | | | | | 24,942 | | | | | | 1.27 | | |
Total loans
|
| | | $ | 2,094,270 | | | | | | 100.00% | | | | | $ | 1,966,358 | | | | | | 100.00% | | |
Less allowance for loan losses
|
| | | | 17,349 | | | | | | | | | | | | 15,805 | | | | | | | | |
Net loans
|
| | | $ | 2,076,921 | | | | | | | | | | | $ | 1,950,553 | | | | | | | | |
|
| | |
September 30, 2018
|
| |||||||||
(In Thousands)
|
| |
Three Months
Ended |
| |
Nine Months
Ended |
| ||||||
Accretable yield, beginning of period
|
| | | $ | 1,250 | | | | | $ | 244 | | |
Additions
|
| | | | — | | | | | | — | | |
Accretion
|
| | | | (170) | | | | | | (306) | | |
Reclassification from (to) nonaccretable difference
|
| | | | 9 | | | | | | 748 | | |
Other changes, net
|
| | | | 57 | | | | | | 460 | | |
Accretable yield, end of period
|
| | | $ | 1,146 | | | | | $ | 1,146 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90
Days Or Greater |
| |
Total Past
Due |
| |
Non-
accrual Loans |
| |
Current
Loans |
| |
Total
Loans |
| |||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 1,096 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,096 | | | | | $ | 1,510 | | | | | $ | 522,441 | | | | | $ | 525,047 | | |
Commercial real estate – nonowner occupied
|
| | | | 311 | | | | | | — | | | | | | — | | | | | | 311 | | | | | | — | | | | | | 467,184 | | | | | | 467,495 | | |
Residential real estate
|
| | | | 1,024 | | | | | | — | | | | | | — | | | | | | 1,024 | | | | | | 1,161 | | | | | | 457,804 | | | | | | 459,989 | | |
Commercial
|
| | | | 1,408 | | | | | | — | | | | | | — | | | | | | 1,408 | | | | | | 2,160 | | | | | | 503,701 | | | | | | 507,269 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 614 | | | | | | 113,176 | | | | | | 113,790 | | |
Consumer
|
| | | | 4 | | | | | | 32 | | | | | | 66 | | | | | | 102 | | | | | | 18 | | | | | | 20,560 | | | | | | 20,680 | | |
Total
|
| | | $ | 3,843 | | | | | $ | 32 | | | | | $ | 66 | | | | | $ | 3,941 | | | | | $ | 5,463 | | | | | $ | 2,084,866 | | | | | $ | 2,094,270 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater
than 90 Days |
| |
Total Past
Due |
| |
Non-
accrual Loans |
| |
Current
Loans |
| |
Total Loans
|
| |||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,066 | | | | | $ | 466,016 | | | | | $ | 467,082 | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 436,083 | | | | | | 436,083 | | |
Residential real estate
|
| | | | 655 | | | | | | 140 | | | | | | 213 | | | | | | 1,008 | | | | | | — | | | | | | 488,661 | | | | | | 489,669 | | |
Commercial
|
| | | | 138 | | | | | | 19 | | | | | | — | | | | | | 157 | | | | | | 2,513 | | | | | | 448,431 | | | | | | 451,101 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 96,616 | | | | | | 97,481 | | |
Consumer
|
| | | | 81 | | | | | | 2 | | | | | | — | | | | | | 83 | | | | | | 182 | | | | | | 24,677 | | | | | | 24,942 | | |
Total
|
| | | $ | 874 | | | | | $ | 161 | | | | | $ | 213 | | | | | $ | 1,248 | | | | | $ | 4,626 | | | | | $ | 1,960,484 | | | | | $ | 1,966,358 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90
Days Or Greater |
| |
Total Past
Due |
| |
Non-
accrual Loans |
| |
Current
Loans |
| |
Total Loans
|
| |||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | 349 | | | | | $ | 349 | | | | | $ | — | | | | | $ | 1,089 | | | | | $ | 1,438 | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 934 | | | | | | 934 | | |
Residential real estate
|
| | | | 128 | | | | | | — | | | | | | — | | | | | | 128 | | | | | | — | | | | | | 1,900 | | | | | | 2,028 | | |
Commercial
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | 9 | | | | | | 99 | | | | | | — | | | | | | 108 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 137 | | | | | $ | — | | | | | $ | 349 | | | | | $ | 486 | | | | | $ | 99 | | | | | $ | 3,923 | | | | | $ | 4,508 | | |
|
| | |
September 30, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Non-
performing |
| |
Performing
|
| |
Total Loans
|
| |
Non-
performing |
| |
Performing
|
| |
Total Loans
|
| ||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 1,510 | | | | | $ | 523,537 | | | | | $ | 525,047 | | | | | $ | 1,066 | | | | | $ | 466,016 | | | | | $ | 467,082 | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | 467,495 | | | | | | 467,495 | | | | | | — | | | | | | 436,083 | | | | | | 436,083 | | |
Residential real estate
|
| | | | 1,161 | | | | | | 458,828 | | | | | | 459,989 | | | | | | — | | | | | | 489,669 | | | | | | 489,669 | | |
Commercial
|
| | | | 2,160 | | | | | | 505,109 | | | | | | 507,269 | | | | | | 2,513 | | | | | | 448,588 | | | | | | 451,101 | | |
Real estate construction
|
| | | | 614 | | | | | | 113,176 | | | | | | 113,790 | | | | | | 865 | | | | | | 96,616 | | | | | | 97,481 | | |
Consumer
|
| | | | 18 | | | | | | 20,662 | | | | | | 20,680 | | | | | | 182 | | | | | | 24,760 | | | | | | 24,942 | | |
Total
|
| | | $ | 5,463 | | | | | $ | 2,088,807 | | | | | $ | 2,094,270 | | | | | $ | 4,626 | | | | | $ | 1,961,732 | | | | | $ | 1,966,358 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Non-Owner Occupied |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Real Estate
Construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Pass
|
| | | $ | 523,837 | | | | | $ | 468,660 | | | | | $ | 457,591 | | | | | $ | 503,703 | | | | | $ | 109,493 | | | | | $ | 20,659 | | | | | $ | 2,083,943 | | |
Special Mention
|
| | | | 722 | | | | | | — | | | | | | 636 | | | | | | 1,877 | | | | | | 4,351 | | | | | | — | | | | | | 7,586 | | |
Substandard
|
| | | | 1,510 | | | | | | — | | | | | | 1,911 | | | | | | 2,438 | | | | | | 614 | | | | | | 18 | | | | | | 6,491 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | 134 | | | | | | — | | | | | | — | | | | | | 134 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Unearned income
|
| | | | (1,022) | | | | | | (1,165) | | | | | | (149) | | | | | | (883) | | | | | | (668) | | | | | | 3 | | | | | | (3,884) | | |
Ending Balance
|
| | | $ | 525,047 | | | | | $ | 467,495 | | | | | $ | 459,989 | | | | | $ | 507,269 | | | | | $ | 113,790 | | | | | $ | 20,680 | | | | | $ | 2,094,270 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Non-Owner Occupied |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Real Estate
Construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Pass
|
| | | $ | 465,464 | | | | | $ | 437,087 | | | | | $ | 487,800 | | | | | $ | 448,540 | | | | | $ | 92,522 | | | | | $ | 24,928 | | | | | $ | 1,956,341 | | |
Special Mention
|
| | | | 1,639 | | | | | | — | | | | | | 189 | | | | | | 1,615 | | | | | | 5,349 | | | | | | — | | | | | | 8,792 | | |
Substandard
|
| | | | 758 | | | | | | — | | | | | | 1,835 | | | | | | 1,750 | | | | | | — | | | | | | 10 | | | | | | 4,353 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Unearned income
|
| | | | (779) | | | | | | (1,004) | | | | | | (155) | | | | | | (804) | | | | | | (390) | | | | | | 4 | | | | | | (3,128) | | |
Ending Balance
|
| | | $ | 467,082 | | | | | $ | 436,083 | | | | | $ | 489,669 | | | | | $ | 451,101 | | | | | $ | 97,481 | | | | | $ | 24,942 | | | | | $ | 1,966,358 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||
(In Thousands)
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |||||||||
With no specific related allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 1,510 | | | | | $ | 1,651 | | | | | $ | — | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 1,000 | | | | | | 1,052 | | | | | | — | | |
Commercial
|
| | | | 369 | | | | | | 685 | | | | | | — | | |
Real estate construction
|
| | | | 614 | | | | | | 734 | | | | | | — | | |
Consumer
|
| | | | 16 | | | | | | 17 | | | | | | — | | |
Total with no specific related allowance
|
| | | $ | 3,509 | | | | | $ | 4,139 | | | | | $ | — | | |
With a specific related allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate loans – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate loans – nonowner occupied
|
| | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 161 | | | | | | 163 | | | | | | 5 | | |
Commercial
|
| | | | 1,791 | | | | | | 1,793 | | | | | | 340 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 2 | | | | | | 2 | | | | | | 3 | | |
Total with a specific related allowance
|
| | | $ | 1,954 | | | | | $ | 1,958 | | | | | $ | 348 | | |
Total
|
| | | $ | 5,463 | | | | | $ | 6,097 | | | | | $ | 348 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||
(In Thousands)
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |||||||||
With no specific related allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 1,066 | | | | | $ | 1,092 | | | | | $ | — | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 747 | | | | | | 1,080 | | | | | | — | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 145 | | | | | | 155 | | | | | | — | | |
Total with no specific related allowance
|
| | | $ | 1,958 | | | | | $ | 2,327 | | | | | $ | — | | |
With a specific related allowance recorded: | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1,766 | | | | | | 1,817 | | | | | | 234 | | |
Real estate construction
|
| | | | 865 | | | | | | 952 | | | | | | 186 | | |
Consumer
|
| | | | 37 | | | | | | 38 | | | | | | — | | |
Total with a specific related allowance
|
| | | $ | 2,668 | | | | | $ | 2,807 | | | | | $ | 420 | | |
Total
|
| | | $ | 4,626 | | | | | $ | 5,134 | | | | | $ | 420 | | |
|
| | |
Average Recorded Investment
|
| |||||||||||||||||||||
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
(In Thousands)
|
| |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 1,656 | | | | | $ | 194 | | | | | $ | 1,741 | | | | | $ | 1,075 | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | 1,002 | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 824 | | | | | | 960 | | | | | | 756 | | | | | | — | | |
Commercial
|
| | | | 2,528 | | | | | | 1,339 | | | | | | 3,066 | | | | | | 3,395 | | |
Real estate construction
|
| | | | 751 | | | | | | 3,487 | | | | | | 869 | | | | | | 923 | | |
Consumer
|
| | | | 21 | | | | | | 3 | | | | | | 22 | | | | | | 179 | | |
Total
|
| | | $ | 5,780 | | | | | $ | 6,985 | | | | | $ | 6,454 | | | | | $ | 5,572 | | |
|
| | |
September 30, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Number
of Loans |
| |
Outstanding
Balance |
| |
Recorded
Investment |
| |
Number
of Loans |
| |
Outstanding
Balance |
| |
Recorded
Investment |
| ||||||||||||||||||
Performing: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | | 1 | | | | | $ | 320 | | | | | $ | 320 | | | | | | 1 | | | | | $ | 327 | | | | | $ | 327 | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 1 | | | | | | 85 | | | | | | 85 | | | | | | 1 | | | | | | 208 | | | | | | 166 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 594 | | | | | | 594 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-performing: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate – nonowner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 2 | | | | | | 550 | | | | | | 263 | | | | | | 2 | | | | | | 769 | | | | | | 511 | | |
Real estate construction
|
| | | | 1 | | | | | | 733 | | | | | | 614 | | | | | | 1 | | | | | | 865 | | | | | | 865 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 5 | | | | | $ | 1,688 | | | | | $ | 1,282 | | | | | | 6 | | | | | $ | 2,763 | | | | | $ | 2,463 | | |
|
| | |
As of and for the Three Months Ended September 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Nonowner Occupied |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Real Estate
Construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Balance at June 30, 2018
|
| | | $ | 3,093 | | | | | $ | 3,344 | | | | | $ | 1,695 | | | | | $ | 7,464 | | | | | $ | 856 | | | | | $ | 91 | | | | | $ | 16,543 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | (6) | | | | | | (30) | | | | | | — | | | | | | (7) | | | | | | (43) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | 57 | | | | | | 90 | | | | | | — | | | | | | 2 | | | | | | 149 | | |
Provision
|
| | | | 669 | | | | | | (552) | | | | | | 49 | | | | | | 474 | | | | | | 37 | | | | | | 23 | | | | | | 700 | | |
Balance at September 30, 2018
|
| | | $ | 3,762 | | | | | $ | 2,792 | | | | | $ | 1,795 | | | | | $ | 7,998 | | | | | $ | 893 | | | | | $ | 109 | | | | | $ | 17,349 | | |
|
| | |
As of and for the Nine Months Ended September 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | $ | 4,280 | | | | | $ | 3,104 | | | | | $ | 2,181 | | | | | $ | 5,450 | | | | | $ | 706 | | | | | $ | 84 | | | | | $ | 15,805 | | |
Charge-offs
|
| | | | (58) | | | | | | (677) | | | | | | (6) | | | | | | (31) | | | | | | — | | | | | | (129) | | | | | | (901) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | 85 | | | | | | 254 | | | | | | — | | | | | | 4 | | | | | | 343 | | |
Provision
|
| | | | (460) | | | | | | 365 | | | | | | (465) | | | | | | 2,325 | | | | | | 187 | | | | | | 150 | | | | | | 2,102 | | |
Balance at September 30, 2018
|
| | | $ | 3,762 | | | | | $ | 2,792 | | | | | $ | 1,795 | | | | | $ | 7,998 | | | | | $ | 893 | | | | | $ | 109 | | | | | $ | 17,349 | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | 5 | | | | | $ | 340 | | | | | $ | — | | | | | $ | 3 | | | | | $ | 348 | | |
Collectively evaluated for impairment
|
| | | | 3,762 | | | | | | 2,792 | | | | | | 1,790 | | | | | | 7,658 | | | | | | 893 | | | | | | 106 | | | | | | 17,001 | | |
Total ending allowance balance
|
| | | $ | 3,762 | | | | | $ | 2,792 | | | | | $ | 1,795 | | | | | $ | 7,998 | | | | | $ | 893 | | | | | $ | 109 | | | | | $ | 17,349 | | |
Individually evaluated for impairment
|
| | | $ | 1,510 | | | | | $ | — | | | | | $ | 1,161 | | | | | $ | 2,160 | | | | | $ | 614 | | | | | $ | 18 | | | | | $ | 5,463 | | |
Collectively evaluated for impairment
|
| | | | 522,099 | | | | | | 466,561 | | | | | | 456,800 | | | | | | 505,001 | | | | | | 113,176 | | | | | | 20,662 | | | | | | 2,084,299 | | |
Purchased impaired loans
|
| | | | 1,438 | | | | | | 934 | | | | | | 2,028 | | | | | | 108 | | | | | | — | | | | | | — | | | | | | 4,508 | | |
Total ending loans balance
|
| | | $ | 525,047 | | | | | $ | 467,495 | | | | | $ | 459,989 | | | | | $ | 507,269 | | | | | $ | 113,790 | | | | | $ | 20,680 | | | | | $ | 2,094,270 | | |
|
As of and for the Twelve Months Ended December 31, 2017
|
| ||||||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Nonowner Occupied |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Real Estate
Construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Balance at December 31, 2016
|
| | | $ | 2,943 | | | | | $ | 2,145 | | | | | $ | 2,510 | | | | | $ | 7,053 | | | | | $ | 1,277 | | | | | $ | 80 | | | | | $ | 16,008 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,457) | | | | | | — | | | | | | (27) | | | | | | (7,484) | | |
Recoveries
|
| | | | 17 | | | | | | — | | | | | | 131 | | | | | | 209 | | | | | | — | | | | | | 5 | | | | | | 362 | | |
Provision
|
| | | | 1,320 | | | | | | 959 | | | | | | (460) | | | | | | 5,645 | | | | | | (571) | | | | | | 26 | | | | | | 6,919 | | |
Balance at December 31, 2017
|
| | | $ | 4,280 | | | | | $ | 3,104 | | | | | $ | 2,181 | | | | | $ | 5,450 | | | | | $ | 706 | | | | | $ | 84 | | | | | $ | 15,805 | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 234 | | | | | $ | 186 | | | | | $ | — | | | | | $ | 420 | | |
Collectively evaluated for impairment
|
| | | | 4,280 | | | | | | 3,104 | | | | | | 2,181 | | | | | | 5,216 | | | | | | 520 | | | | | | 84 | | | | | | 15,385 | | |
Total ending allowance balance
|
| | | $ | 4,280 | | | | | $ | 3,104 | | | | | $ | 2,181 | | | | | $ | 5,450 | | | | | $ | 706 | | | | | $ | 84 | | | | | $ | 15,805 | | |
Individually evaluated for impairment
|
| | | $ | 1,066 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,513 | | | | | $ | 865 | | | | | $ | 182 | | | | | $ | 4,626 | | |
Collectively evaluated for impairment
|
| | | | 464,357 | | | | | | 435,109 | | | | | | 487,556 | | | | | | 448,412 | | | | | | 96,616 | | | | | | 24,713 | | | | | | 1,956,763 | | |
Purchased impaired loans
|
| | | | 1,659 | | | | | | 974 | | | | | | 2,113 | | | | | | 176 | | | | | | — | | | | | | 47 | | | | | | 4,969 | | |
Total ending loans balance
|
| | | $ | 467,082 | | | | | $ | 436,083 | | | | | $ | 489,669 | | | | | $ | 451,101 | | | | | $ | 97,481 | | | | | $ | 24,942 | | | | | $ | 1,966,358 | | |
|
As of and for the Three Months Ended September 30, 2017
|
| ||||||||||||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Real Estate Owner Occupied |
| |
Commercial
Real Estate Nonowner Occupied |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Real Estate
Construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Balance at June 30, 2017
|
| | | $ | 3,037 | | | | | $ | 2,691 | | | | | $ | 2,382 | | | | | $ | 5,595 | | | | | $ | 877 | | | | | $ | 89 | | | | | $ | 14,671 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | 107 | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 121 | | |
Provision
|
| | | | 670 | | | | | | 651 | | | | | | (178) | | | | | | (52) | | | | | | (188) | | | | | | (3) | | | | | | 900 | | |
Balance at September 30, 2017
|
| | | $ | 3,707 | | | | | $ | 3,342 | | | | | $ | 2,311 | | | | | $ | 5,557 | | | | | $ | 689 | | | | | $ | 86 | | | | | $ | 15,692 | | |
|
|
As of and for the Nine Months Ended September 30, 2017
|
| | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
|
Balance at December 31, 2016
|
| | | $ | 2,943 | | | | | $ | 2,145 | | | | | $ | 2,510 | | | | | $ | 7,053 | | | | | $ | 1,277 | | | | | $ | 80 | | | | | $ | 16,008 | | | | | | | | | | ||||||||||||||
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | (3,828) | | | | | | — | | | | | | (6) | | | | | | (3,835) | | | | | | | | | | ||||||||||||||
|
Recoveries
|
| | | | 18 | | | | | | — | | | | | | 128 | | | | | | 171 | | | | | | — | | | | | | 2 | | | | | | 319 | | | | | | | | | | ||||||||||||||
|
Provision
|
| | | | 746 | | | | | | 1,197 | | | | | | (326) | | | | | | 2,161 | | | | | | (588) | | | | | | 10 | | | | | | 3,200 | | | | | | | | | | ||||||||||||||
|
Balance at September 30, 2017
|
| | | $ | 3,707 | | | | | $ | 3,342 | | | | | $ | 2,311 | | | | | $ | 5,557 | | | | | $ | 689 | | | | | $ | 86 | | | | | $ | 15,692 | | | | | | | | | | ||||||||||||||
|
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||
|
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 477 | | | | | $ | 223 | | | | | $ | — | | | | | $ | 700 | | | | | | | | | | ||||||||||||||
|
Collectively evaluated for impairment
|
| | | | 3,707 | | | | | | 3,342 | | | | | | 2,311 | | | | | | 5,080 | | | | | | 466 | | | | | | 86 | | | | | | 14,992 | | | | | | | | | | ||||||||||||||
|
Total ending allowance
balance |
| | | $ | 3,707 | | | | | $ | 3,342 | | | | | $ | 2,311 | | | | | $ | 5,557 | | | | | $ | 689 | | | | | $ | 86 | | | | | $ | 15,692 | | | | | | | | | | ||||||||||||||
|
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | 572 | | | | | $ | 5,236 | | | | | $ | 26 | | | | | $ | 3 | | | | | $ | 5,837 | | | | | | | | | | ||||||||||||||
|
Collectively evaluated for impairment
|
| | | | 442,033 | | | | | | 434,261 | | | | | | 509,674 | | | | | | 444,120 | | | | | | 104,167 | | | | | | 25,078 | | | | | | 1,959,333 | | | | | | | | | | ||||||||||||||
|
Purchased impaired loans
|
| | | $ | 1,095 | | | | | $ | 920 | | | | | $ | 2,375 | | | | | $ | 94 | | | | | $ | — | | | | | $ | 6 | | | | | $ | 4,490 | | | | | | | | | | ||||||||||||||
|
Total ending loans balance
|
| | | $ | 443,128 | | | | | $ | 435,181 | | | | | $ | 512,621 | | | | | $ | 449,450 | | | | | $ | 104,193 | | | | | $ | 25,087 | | | | | $ | 1,969,660 | | | | | | | | | | ||||||||||||||
|
| | |
For the Three Months Ended
September 30, |
| |||||||||
(In thousands, except for share and per share data)
|
| |
2018
|
| |
2017
|
| ||||||
Basic earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 9,610 | | | | | $ | 7,002 | | |
Weighted average shares outstanding
|
| | | | 20,847,319 | | | | | | 20,409,696 | | |
Basic earnings per share
|
| | | $ | 0.46 | | | | | $ | 0.34 | | |
Diluted earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 9,610 | | | | | $ | 7,002 | | |
Weighted average shares outstanding
|
| | | | 20,847,319 | | | | | | 20,409,696 | | |
Dilutive effect of stock options
|
| | | | 77,928 | | | | | | 99,179 | | |
Weighted average diluted shares outstanding
|
| | | | 20,925,247 | | | | | | 20,508,875 | | |
Diluted earnings per share
|
| | | $ | 0.46 | | | | | $ | 0.34 | | |
|
| | |
For the Nine Months Ended
September 30, |
| |||||||||
(In thousands, except for share and per share data)
|
| |
2018
|
| |
2017
|
| ||||||
Basic earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 26,658 | | | | | $ | 13,455 | | |
Weighted average shares outstanding
|
| | | | 20,734,621 | | | | | | 17,156,521 | | |
Basic earnings per share
|
| | | $ | 1.28 | | | | | $ | 0.77 | | |
Diluted earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 26,658 | | | | | $ | 13,455 | | |
Weighted average shares outstanding
|
| | | | 20,734,621 | | | | | | 17,156,521 | | |
Dilutive effect of stock options
|
| | | | 86,475 | | | | | | 116,846 | | |
Weighted average diluted shares outstanding
|
| | | | 20,821,096 | | | | | | 17,273,367 | | |
Diluted earnings per share
|
| | | $ | 1.28 | | | | | $ | 0.77 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Banking |
| |
Mortgage
Banking |
| |
Trust &
Wealth Management |
| |
Other
|
| |
Eliminations
|
| |
Consolidated
Totals |
| ||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 28,957 | | | | | $ | 451 | | | | | $ | 4 | | | | | $ | 9 | | | | | $ | (109) | | | | | $ | 29,312 | | |
Gain on sales of loans
|
| | | | — | | | | | | 4,465 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,465 | | |
Other revenues
|
| | | | 2,152 | | | | | | (743) | | | | | | 1,688 | | | | | | 219 | | | | | | (337) | | | | | | 2,979 | | |
Total operating revenues
|
| | | | 31,109 | | | | | | 4,173 | | | | | | 1,692 | | | | | | 228 | | | | | | (446) | | | | | | 36,756 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 5,169 | | | | | | 41 | | | | | | — | | | | | | 146 | | | | | | (109) | | | | | | 5,247 | | |
Salaries and employee benefits
|
| | | | 7,800 | | | | | | 2,284 | | | | | | 979 | | | | | | — | | | | | | 50 | | | | | | 11,113 | | |
Other expenses
|
| | | | 6,684 | | | | | | 819 | | | | | | 552 | | | | | | 885 | | | | | | (387) | | | | | | 8,553 | | |
Total operating expenses
|
| | | | 19,653 | | | | | | 3,144 | | | | | | 1,531 | | | | | | 1,031 | | | | | | (446) | | | | | | 24,913 | | |
Income (loss) before income taxes
|
| | | $ | 11,456 | | | | | $ | 1,029 | | | | | $ | 161 | | | | | $ | (803) | | | | | $ | — | | | | | $ | 11,843 | | |
Total assets
|
| | | $ | 2,978,843 | | | | | $ | 38,763 | | | | | $ | 13,166 | | | | | $ | 26,808 | | | | | $ | (36,257) | | | | | $ | 3,021,323 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Banking |
| |
Mortgage
Banking |
| |
Trust &
Wealth Management |
| |
Other
|
| |
Eliminations
|
| |
Consolidated
Totals |
| ||||||||||||||||||
Revenues: | | | | | | | | ||||||||||||||||||||||||||||||
Interest income
|
| | | $ | 27,429 | | | | | $ | 299 | | | | | $ | 4 | | | | | $ | 5 | | | | | $ | (45) | | | | | $ | 27,692 | | |
Gain on sales of loans
|
| | | | — | | | | | | 5,594 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,594 | | |
Other revenues
|
| | | | 1,977 | | | | | | (740) | | | | | | 1,617 | | | | | | 312 | | | | | | (237) | | | | | | 2,929 | | |
Total operating revenues
|
| | | | 29,406 | | | | | | 5,153 | | | | | | 1,621 | | | | | | 317 | | | | | | (282) | | | | | | 36,215 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 3,072 | | | | | | (25) | | | | | | — | | | | | | 96 | | | | | | (45) | | | | | | 3,098 | | |
Salaries and employee benefits
|
| | | | 7,334 | | | | | | 2,898 | | | | | | 868 | | | | | | — | | | | | | — | | | | | | 11,100 | | |
Other expenses
|
| | | | 8,724 | | | | | | 1,149 | | | | | | 1,850 | | | | | | 1,107 | | | | | | (237) | | | | | | 12,593 | | |
Total operating expenses
|
| | | | 19,130 | | | | | | 4,022 | | | | | | 2,718 | | | | | | 1,203 | | | | | | (282) | | | | | | 26,791 | | |
Income (loss) before income taxes
|
| | | $ | 10,276 | | | | | $ | 1,131 | | | | | $ | (1,097) | | | | | $ | (886) | | | | | $ | — | | | | | $ | 9,424 | | |
Total assets
|
| | | $ | 2,810,037 | | | | | $ | 26,485 | | | | | $ | 41,002 | | | | | $ | 19,756 | | | | | $ | (24,211) | | | | | $ | 2,873,069 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Banking |
| |
Mortgage
Banking |
| |
Trust &
Wealth Management |
| |
Other
|
| |
Eliminations
|
| |
Consolidated
Totals |
| ||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 82,085 | | | | | $ | 1,155 | | | | | $ | 9 | | | | | $ | 21 | | | | | $ | (128) | | | | | $ | 83,142 | | |
Gain on sales of loans
|
| | | | — | | | | | | 11,453 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,453 | | |
Other revenues
|
| | | | 5,291 | | | | | | 899 | | | | | | 6,155 | | | | | | 1,128 | | | | | | (997) | | | | | | 12,476 | | |
Total operating revenues
|
| | | | 87,376 | | | | | | 13,507 | | | | | | 6,164 | | | | | | 1,149 | | | | | | (1,125) | | | | | | 107,071 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 12,593 | | | | | | (72) | | | | | | — | | | | | | 424 | | | | | | (128) | | | | | | 12,817 | | |
Salaries and employee benefits
|
| | | | 24,052 | | | | | | 8,291 | | | | | | 3,002 | | | | | | — | | | | | | 25 | | | | | | 35,370 | | |
Other expenses
|
| | | | 20,261 | | | | | | 2,496 | | | | | | 1,694 | | | | | | 2,669 | | | | | | (1,022) | | | | | | 26,098 | | |
Total operating expenses
|
| | | | 56,906 | | | | | | 10,715 | | | | | | 4,696 | | | | | | 3,093 | | | | | | (1,125) | | | | | | 74,285 | | |
Income (loss) before income taxes
|
| | | $ | 30,470 | | | | | $ | 2,792 | | | | | $ | 1,468 | | | | | $ | (1,944) | | | | | $ | — | | | | | $ | 32,786 | | |
Total assets
|
| | | $ | 2,978,843 | | | | | $ | 38,763 | | | | | $ | 13,166 | | | | | $ | 26,808 | | | | | $ | (36,257) | | | | | $ | 3,021,323 | | |
|
| | |
September 30, 2017
|
| |||||||||||||||||||||||||||||||||
(In Thousands)
|
| |
Commercial
Banking |
| |
Mortgage
Banking |
| |
Trust &
Wealth Management |
| |
Other
|
| |
Eliminations
|
| |
Consolidated
Totals |
| ||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 67,740 | | | | | $ | 846 | | | | | $ | 7 | | | | | $ | 17 | | | | | $ | (225) | | | | | $ | 68,385 | | |
Gain on sales of loans
|
| | | | — | | | | | | 14,985 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,985 | | |
Other revenues
|
| | | | 4,445 | | | | | | (306) | | | | | | 4,195 | | | | | | 975 | | | | | | (883) | | | | | | 8,426 | | |
Total operating revenues
|
| | | | 72,185 | | | | | | 15,525 | | | | | | 4,202 | | | | | | 992 | | | | | | (1,108) | | | | | | 91,796 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 7,796 | | | | | | 18 | | | | | | — | | | | | | 337 | | | | | | (225) | | | | | | 7,926 | | |
Salaries and employee benefits
|
| | | | 19,992 | | | | | | 9,122 | | | | | | 2,686 | | | | | | — | | | | | | — | | | | | | 31,800 | | |
Other expenses
|
| | | | 20,173 | | | | | | 3,246 | | | | | | 2,541 | | | | | | 7,537 | | | | | | (883) | | | | | | 32,614 | | |
Total operating expenses
|
| | | | 47,961 | | | | | | 12,386 | | | | | | 5,227 | | | | | | 7,874 | | | | | | (1,108) | | | | | | 72,340 | | |
Income (loss) before income taxes
|
| | | $ | 24,224 | | | | | $ | 3,139 | | | | | $ | (1,025) | | | | | $ | (6,882) | | | | | $ | — | | | | | $ | 19,456 | | |
Total assets
|
| | | $ | 2,810,037 | | | | | $ | 26,485 | | | | | $ | 41,002 | | | | | $ | 19,756 | | | | | $ | (24,211) | | | | | $ | 2,873,069 | | |
|
| | |
Fair Value Measurement
at September 30, 2018 Using |
| |||||||||||||||||||||
Description
|
| |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Financial Assets – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury
|
| | | $ | 4,411 | | | | | $ | — | | | | | $ | 4,411 | | | | | $ | — | | |
U.S. Government agencies
|
| | | | 4,887 | | | | | | — | | | | | | 4,887 | | | | | | — | | |
Mortgage backed
|
| | | | 288,157 | | | | | | — | | | | | | 288,157 | | | | | | — | | |
Corporate bonds
|
| | | | 4,493 | | | | | | — | | | | | | 4,493 | | | | | | — | | |
Asset backed securities
|
| | | | 32,120 | | | | | | — | | | | | | 27,880 | | | | | | 4,240 | | |
Certificates of deposit
|
| | | | 1,959 | | | | | | — | | | | | | 1,959 | | | | | | — | | |
Municipals
|
| | | | 88,418 | | | | | | — | | | | | | 88,418 | | | | | | — | | |
Total available-for-sale investment securities
|
| | | | 424,445 | | | | | | — | | | | | | 420,205 | | | | | | 4,240 | | |
CRA Mutual fund
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential loans held for sale
|
| | | | 36,600 | | | | | | — | | | | | | 36,600 | | | | | | — | | |
Derivative assets
|
| | | | 618 | | | | | | — | | | | | | — | | | | | | 618 | | |
Total Financial Assets – Recurring
|
| | | $ | 461,663 | | | | | $ | — | | | | | $ | 456,805 | | | | | $ | 4,858 | | |
Financial Liabilities – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | 224 | | | | | $ | — | | | | | $ | — | | | | | $ | 224 | | |
Total Financial Liabilities – Recurring
|
| | | $ | 224 | | | | | $ | — | | | | | $ | — | | | | | $ | 224 | | |
Financial Assets – Non-Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans(1)
|
| | | $ | 1,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,507 | | |
OREO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Financial Assets – Non-Recurring
|
| | | $ | 1,507 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,507 | | |
|
| | |
Fair Value Measurement
at December 31, 2017 Using |
| |||||||||||||||||||||
Description
|
| |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Financial Assets – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury notes
|
| | | $ | 50 | | | | | $ | 50 | | | | | $ | — | | | | | $ | — | | |
U.S. Government agency
|
| | | | 5,065 | | | | | | — | | | | | | 5,065 | | | | | | — | | |
Mortgage backed
|
| | | | 260,455 | | | | | | — | | | | | | 260,455 | | | | | | — | | |
Corporate bonds
|
| | | | 4,482 | | | | | | — | | | | | | 4,482 | | | | | | — | | |
Asset backed securities
|
| | | | 33,600 | | | | | | — | | | | | | 29,321 | | | | | | 4,279 | | |
Certificates of deposit
|
| | | | 1,981 | | | | | | — | | | | | | 1,981 | | | | | | — | | |
Municipals
|
| | | | 100,434 | | | | | | — | | | | | | 100,434 | | | | | | — | | |
CRA Mutual fund
|
| | | | 1,379 | | | | | | 1,379 | | | | | | — | | | | | | — | | |
Total available-for-sale investment securities
|
| | | | 407,446 | | | | | | 1,429 | | | | | | 401,738 | | | | | | 4,279 | | |
Residential loans held for sale
|
| | | | 31,999 | | | | | | — | | | | | | 31,999 | | | | | | — | | |
Derivative assets
|
| | | | 420 | | | | | | — | | | | | | — | | | | | | 420 | | |
Total Financial Assets – Recurring
|
| | | $ | 439,865 | | | | | $ | 1,429 | | | | | $ | 433,737 | | | | | $ | 4,699 | | |
Financial Liabilities – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | 195 | | | | | $ | — | | | | | $ | — | | | | | $ | 195 | | |
Total Financial Liabilities – Recurring
|
| | | $ | 195 | | | | | $ | — | | | | | $ | — | | | | | $ | 195 | | |
Financial Assets – Non-Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans(1)
|
| | | $ | 2,248 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,248 | | |
OREO
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Financial Assets – Non-Recurring
|
| | | $ | 2,248 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,248 | | |
|
| | |
Derivative
Assets |
| |
Derivative
Liabilities |
| |
Securities
Available-for- Sale |
| |
Total
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Balance July 1, 2018
|
| | | $ | 616 | | | | | $ | (476) | | | | | $ | 4,232 | | | | | $ | 4,372 | | |
Realized and unrealized gains (losses) included in earnings
|
| | | | (20) | | | | | | 282 | | | | | | — | | | | | | 262 | | |
Unrealized gains (losses) included in other comprehensive income
|
| | | | 22 | | | | | | (30) | | | | | | 8 | | | | | | — | | |
Purchases, settlements, paydowns, and maturities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Transfer into Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance September 30, 2018
|
| | | $ | 618 | | | | | $ | (224) | | | | | $ | 4,240 | | | | | $ | 4,634 | | |
|
| | |
Derivative
Assets |
| |
Derivative
Liabilities |
| |
Securities
Available-for- Sale |
| |
Total
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Balance July 1, 2017
|
| | | $ | 688 | | | | | $ | (222) | | | | | $ | 4,226 | | | | | $ | 4,692 | | |
Realized and unrealized gains (losses) included in earnings
|
| | | | (207) | | | | | | 9 | | | | | | — | | | | | | (198) | | |
Unrealized gains (losses) included in other comprehensive income
|
| | | | 6 | | | | | | 21 | | | | | | 95 | | | | | | 122 | | |
Purchases, settlements, paydowns, and maturities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Transfer into Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance September 30, 2017
|
| | | $ | 487 | | | | | $ | (192) | | | | | $ | 4,321 | | | | | $ | 4,616 | | |
|
| | |
Derivative
Assets |
| |
Derivative
Liabilities |
| |
Securities
Available-for- Sale |
| |
Total
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Balance January 1, 2018
|
| | | $ | 420 | | | | | $ | (195) | | | | | $ | 4,279 | | | | | $ | 4,504 | | |
Realized and unrealized gains (losses) included in earnings
|
| | | | 43 | | | | | | 36 | | | | | | — | | | | | | 79 | | |
Unrealized gains (losses) included in other comprehensive income
|
| | | | 155 | | | | | | (65) | | | | | | (39) | | | | | | 51 | | |
Purchases, settlements, paydowns, and maturities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Transfer into Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance September 30, 2018
|
| | | $ | 618 | | | | | $ | (224) | | | | | $ | 4,240 | | | | | $ | 4,634 | | |
|
| | |
Derivative
Assets |
| |
Derivative
Liabilities |
| |
Securities
Available-for- Sale |
| |
Total
|
| | | | ||||||||||||||||||
| | |
(In Thousands)
|
| | | | | | | | | | |||||||||||||||||||||
Balance January 1, 2017
|
| | | $ | 993 | | | | | $ | (325) | | | | | $ | 4,500 | | | | | $ | 5,168 | | | | | | ||||||
Realized and unrealized gains (losses) included in earnings
|
| | | | (557) | | | | | | 298 | | | | | | — | | | | | | (259) | | | | | | ||||||
Unrealized gains (losses) included in other comprehensive income
|
| | | | 51 | | | | | | (165) | | | | | | (179) | | | | | | (293) | | | | | | ||||||
Purchases, settlements, paydowns, and maturities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Transfer into Level 3
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | ||||||
Balance September 30, 2017
|
| | | $ | 487 | | | | | $ | (192) | | | | | $ | 4,321 | | | | | $ | 4,616 | | | | | | ||||||
|
| | |
September 30, 2018
|
| ||||||||||||
Description
|
| |
Fair Value
|
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Weighted Average) |
| |||
| | |
(In Thousands)
|
| ||||||||||||
Financial Assets – Recurring | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 4,240 | | | | Discounted cash flows | | | Discount rate | | |
3% – 6% (5.0%)
|
|
Derivative assets
|
| | | | 618 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (83.6%)
|
|
Derivative liabilities
|
| | | | 224 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (83.6%)
|
|
Financial Assets – Non-recurring
|
| | | | | | | | | | | | | | | |
Impaired loans – Real estate secured
|
| | | $ | 156 | | | | Appraisal of collateral(1) | | | Liquidation expenses(2) | | |
0% – 15% (10%)
|
|
Impaired loans – Non-real estate secured
|
| | | $ | 1,451 | | | | Discounted cash flows | | | Discount rate and liquidation expenses(2) | | |
3% – 6% (5.0%)
0% – 10% (10.0%) |
|
OREO
|
| | | $ | — | | | | Appraisal of collateral(1) | | | Discounts to reflect current market conditions and estimated selling costs |
| |
10%
|
|
| | |
December 31, 2017
|
| ||||||||||||
Description
|
| |
Fair Value
|
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Weighted Average) |
| |||
| | |
(In Thousands)
|
| ||||||||||||
Financial Assets – Recurring | | | | | | | | | | | | | | | | |
Asset-backed securities
|
| | | $ | 4,279 | | | | Discounted cash flows | | | Discount rate | | |
3% – 6% (5.0%)
|
|
Derivative assets
|
| | | $ | 420 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (89.0%)
|
|
Derivative liabilities
|
| | | $ | 195 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (89.0%)
|
|
Financial Assets – Non-recurring
|
| | | | | | | | | | | | | | | |
Impaired loans – Real estate secured
|
| | | $ | 2,211 | | | | Appraisal of collateral(1) | | | Liquidation expenses(2) | | |
0% – 15% (10%)
|
|
Impaired loans – Non-real estate secured
|
| | | $ | 37 | | | | Discounted cash flows | | | Discount rate and liquidation expenses(2) | | |
3% – 6% (5.0) 0% – 10%
(5%) |
|
OREO
|
| | | $ | — | | | | Appraisal of collateral(1) | | | Discounts to reflect current market conditions and estimated selling costs |
| |
10%
|
|
| | |
September 30, 2018
|
| ||||||||||||||||||
(In Thousands)
|
| |
Aggregate
Fair Value |
| |
Difference
|
| |
Contractual
Principal |
| | |||||||||||
Residential mortgage loans held for sale
|
| | | $ | 36,600 | | | | | $ | 981 | | | | | $ | 35,619 | | | |
| | |
December 31, 2017
|
| ||||||||||||||||||
(In Thousands)
|
| |
Aggregate
Fair Value |
| |
Difference
|
| |
Contractual
Principal |
| | |||||||||||
Residential mortgage loans held for sale
|
| | | $ | 31,999 | | | | | $ | 1,102 | | | | | $ | 30,897 | | | |
| | |
September 30, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and short-term investments
|
| | | $ | 124,370 | | | | | $ | 124,370 | | | | | $ | 122,313 | | | | | $ | 122,313 | | |
Securities available-for-sale
|
| | | | 424,445 | | | | | | 424,445 | | | | | | 406,067 | | | | | | 406,067 | | |
Marketable equity
|
| | | | — | | | | | | — | | | | | | 1,379 | | | | | | 1,379 | | |
Securities held-to-maturity
|
| | | | 28,353 | | | | | | 28,278 | | | | | | 28,272 | | | | | | 28,940 | | |
Restricted stock
|
| | | | 21,192 | | | | | | 21,192 | | | | | | 16,572 | | | | | | 16,572 | | |
Loans held for sale
|
| | | | 36,600 | | | | | | 36,600 | | | | | | 31,999 | | | | | | 31,999 | | |
Loans, net of allowance
|
| | | | 2,076,921 | | | | | | 2,085,345 | | | | | | 1,950,553 | | | | | | 1,971,970 | | |
Derivatives
|
| | | | 618 | | | | | | 618 | | | | | | 420 | | | | | | 420 | | |
Total financial assets
|
| | | $ | 2,712,499 | | | | | $ | 2,720,848 | | | | | $ | 2,557,575 | | | | | $ | 2,579,660 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,294,864 | | | | | $ | 2,192,590 | | | | | $ | 2,234,148 | | | | | $ | 2,161,134 | | |
Short-term borrowings
|
| | | | 212,561 | | | | | | 211,601 | | | | | | 145,993 | | | | | | 145,396 | | |
Long-term borrowings
|
| | | | 45,000 | | | | | | 44,765 | | | | | | 40,000 | | | | | | 39,764 | | |
Trust preferred debentures
|
| | | | 3,942 | | | | | | 3,941 | | | | | | 3,883 | | | | | | 3,939 | | |
Derivatives
|
| | | | 224 | | | | | | 224 | | | | | | 195 | | | | | | 195 | | |
Total financial liabilities
|
| | | $ | 2,556,591 | | | | | $ | 2,453,121 | | | | | $ | 2,424,219 | | | | | $ | 2,350,428 | | |
|
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended
December 31, 2017 |
| ||||||||||||
(In Thousands)
|
| |
2018
|
| |
2017
|
| ||||||||||||
Balance, beginning of period
|
| | | $ | 953 | | | | | $ | 1,029 | | | | | $ | 1,029 | | |
Provision charged to operating expenses
|
| | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | |
Charge-offs
|
| | | | — | | | | | | (42) | | | | | | (76) | | |
Balance, end of period
|
| | | $ | 953 | | | | | $ | 987 | | | | | $ | 953 | | |
|
| Consideration paid: | | | | | | | |
|
Common shares issued (9,516,097)
|
| | | $ | 285,679 | | |
|
Cash paid to shareholders
|
| | | | 608 | | |
|
Value of consideration
|
| | | | 286,287 | | |
| Fair value of assets acquired: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 90,940 | | |
|
Investment securities
|
| | | | 241,170 | | |
|
Restricted stock
|
| | | | 4,119 | | |
|
Loans
|
| | | | 815,785 | | |
|
Bank premises and equipment
|
| | | | 22,914 | | |
|
OREO
|
| | | | 3,919 | | |
|
Intangibles
|
| | | | 21,436 | | |
|
Bank owned life insurance
|
| | | | 24,080 | | |
|
Other assets
|
| | | | 26,020 | | |
|
Total assets
|
| | | | 1,250,383 | | |
| Fair value of liabilities assumed: | | | | | | | |
|
Deposits
|
| | | | 1,056,691 | | |
|
Short-term borrowings
|
| | | | 26,033 | | |
|
Long-term borrowings
|
| | | | 29,892 | | |
|
Trust preferred debentures
|
| | | | 3,824 | | |
|
Other liabilities
|
| | | | 15,751 | | |
|
Total liabilities
|
| | | | 1,132,191 | | |
|
Net assets acquired
|
| | | | 118,192 | | |
|
Goodwill resulting from merger with Middleburg
|
| | | $ | 167,487 | | |
|
|
Contractual principal and interest at acquisition
|
| | | $ | 7,835 | | |
|
Nonaccretable difference
|
| | | | (3,427) | | |
|
Expected cash flows at acquisition
|
| | | | 4,408 | | |
|
Accretable yield
|
| | | | (186) | | |
|
Fair value of purchased impaired loans
|
| | | $ | 4,222 | | |
|
| | |
For the Three Months Ended
September 30, |
| |
For the Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
| | |
(In Thousands)
|
| |
(In Thousands)
|
| ||||||||||||||||||
Trust
|
| | | $ | 1,166 | | | | | $ | 1,130 | | | | | $ | 4,782 | | | | | $ | 2,287 | | |
Wealth Management
|
| | | | 522 | | | | | | 487 | | | | | | 1,373 | | | | | | 1,908 | | |
Bank owned life insurance
|
| | | | 327 | | | | | | 342 | | | | | | 972 | | | | | | 869 | | |
Miscellaneous loan fees
|
| | | | 143 | | | | | | 315 | | | | | | 539 | | | | | | 704 | | |
Fair value marks on loans held for sale
|
| | | | (250) | | | | | | (177) | | | | | | (93) | | | | | | (265) | | |
Hedging gains (losses)
|
| | | | (328) | | | | | | (223) | | | | | | 208 | | | | | | (777) | | |
ATM transaction fees
|
| | | | 320 | | | | | | 329 | | | | | | 1,006 | | | | | | 623 | | |
Other
|
| | | | 594 | | | | | | 166 | | | | | | 2,233 | | | | | | 1,568 | | |
| | | | $ | 2,494 | | | | | $ | 2,369 | | | | | $ | 11,020 | | | | | $ | 6,917 | | |
|
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Merger related expenses
|
| | | $ | 13 | | | | | $ | 1,012 | | | | | $ | 74 | | | | | $ | 6,747 | | |
Data processing
|
| | | | 784 | | | | | | 77 | | | | | | 2,378 | | | | | | 1,226 | | |
Business and franchise tax
|
| | | | 602 | | | | | | 515 | | | | | | 1,664 | | | | | | 985 | | |
FDIC insurance
|
| | | | 248 | | | | | | 387 | | | | | | 842 | | | | | | 1,248 | | |
Consulting fees
|
| | | | 244 | | | | | | 314 | | | | | | 700 | | | | | | 870 | | |
Advertising and promotional
|
| | | | 280 | | | | | | 211 | | | | | | 808 | | | | | | 548 | | |
Accounting and auditing
|
| | | | 284 | | | | | | 255 | | | | | | 859 | | | | | | 694 | | |
Investor fees
|
| | | | 130 | | | | | | 162 | | | | | | 380 | | | | | | 463 | | |
Telephone
|
| | | | 220 | | | | | | 256 | | | | | | 686 | | | | | | 519 | | |
Regulatory examinations
|
| | | | 139 | | | | | | 100 | | | | | | 414 | | | | | | 282 | | |
Stock option
|
| | | | 175 | | | | | | 107 | | | | | | 459 | | | | | | 310 | | |
Director fees
|
| | | | 226 | | | | | | 192 | | | | | | 571 | | | | | | 496 | | |
Credit report
|
| | | | 102 | | | | | | 106 | | | | | | 336 | | | | | | 292 | | |
Legal fees
|
| | | | 170 | | | | | | 158 | | | | | | 365 | | | | | | 285 | | |
Insurance
|
| | | | 153 | | | | | | 99 | | | | | | 450 | | | | | | 322 | | |
Publication and subscription
|
| | | | 84 | | | | | | 118 | | | | | | 272 | | | | | | 281 | | |
Disaster recovery
|
| | | | 55 | | | | | | 93 | | | | | | 99 | | | | | | 204 | | |
Office supplies-stationary print
|
| | | | 75 | | | | | | 136 | | | | | | 308 | | | | | | 288 | | |
FRB and bank analysis charges
|
| | | | 65 | | | | | | 87 | | | | | | 176 | | | | | | 179 | | |
Dues and memberships
|
| | | | 35 | | | | | | 38 | | | | | | 115 | | | | | | 109 | | |
Management fees
|
| | | | 107 | | | | | | 137 | | | | | | 304 | | | | | | 295 | | |
Travel
|
| | | | 61 | | | | | | 39 | | | | | | 183 | | | | | | 156 | | |
SBA guarantee fee
|
| | | | 31 | | | | | | 36 | | | | | | 104 | | | | | | 104 | | |
Business development and meals
|
| | | | 37 | | | | | | 21 | | | | | | 114 | | | | | | 79 | | |
Amortization of intangibles
|
| | | | 810 | | | | | | 839 | | | | | | 2,517 | | | | | | 1,642 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Courier
|
| | | | 62 | | | | | | 31 | | | | | | 221 | | | | | | 79 | | |
Impairment of other real estate owned
|
| | | | 310 | | | | | | — | | | | | | 310 | | | | | | — | | |
Education and training
|
| | | | 33 | | | | | | 26 | | | | | | 83 | | | | | | 57 | | |
Bank paid closing costs
|
| | | | 6 | | | | | | 8 | | | | | | 56 | | | | | | 55 | | |
Postage
|
| | | | 30 | | | | | | 6 | | | | | | 83 | | | | | | 95 | | |
Goodwill impairment
|
| | | | — | | | | | | 1,491 | | | | | | — | | | | | | 1,491 | | |
Other
|
| | | | 282 | | | | | | 1,617 | | | | | | 2,184 | | | | | | 3,193 | | |
| | | | $ | 5,853 | | | | | $ | 8,674 | | | | | $ | 18,115 | | | | | $ | 23,594 | | |
|
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Positions
(#) |
| |
Notional
Amount (in thousands) |
| |
Asset
(in thousands) |
| |
Liability
(in thousands) |
| |
Receive
Rate |
| |
Pay
Rate |
| |
Life
(Years) |
| |||||||||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 5,155 | | | | | $ | 37 | | | | | $ | — | | | | | | 2.35% | | | | | | 2.59% | | | | | | 2.1 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 10,000 | | | | | $ | 13 | | | | | $ | — | | | | | | 2.22% | | | | | | 1.43% | | | | | | 0.2 | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Positions
(#) |
| |
Notional
Amount (in thousands) |
| |
Asset
(in thousands) |
| |
Liability
(in thousands) |
| |
Receive
Rate |
| |
Pay
Rate |
| |
Life
(Years) |
| |||||||||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 5,155 | | | | | $ | — | | | | | $ | 81 | | | | | | 1.36% | | | | | | 2.59% | | | | | | 2.9 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 10,000 | | | | | $ | 29 | | | | | $ | — | | | | | | 1.49% | | | | | | 1.43% | | | | | | 0.9 | | |
| | |
September 30, 2018
|
| |||||||||||||||||||||||||||||||||
| | |
Positions
(#) |
| |
Notional
Amount (in thousands) |
| |
Asset
(in thousands) |
| |
Liability
(in thousands) |
| |
Receive
Rate |
| |
Pay
Rate |
| |
Life
(Years) |
| |||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 3,042 | | | | | $ | — | | | | | $ | 138 | | | |
1 month
LIBOR plus 200 BP |
| |
3.90%
|
| | | | 9.1 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | | 1,584 | | | | | | — | | | | | | 51 | | | |
1 month
LIBOR plus 180 BP |
| |
4.09%
|
| | | | 6.2 | | |
Pay floating –
receive fixed interest rate swap |
| | | | 1 | | | | | | 3,042 | | | | | | 138 | | | | | | — | | | |
3.90%
|
| |
1 month
LIBOR plus 200 BP |
| | | | 9.1 | | |
Pay floating –
receive fixed interest rate swap |
| | | | 1 | | | | | | 1,584 | | | | | | 51 | | | | | | — | | | |
4.09%
|
| |
1 month
LIBOR plus 180 BP |
| | | | 6.2 | | |
Total derivatives not
designated |
| | | | | | | | | $ | 9,252 | | | | | $ | 189 | | | | | $ | 189 | | | | | | | | | | | | | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Positions
(#) |
| |
Notional
Amount (in thousands) |
| |
Asset
(in thousands) |
| |
Liability
(in thousands) |
| |
Receive
Rate |
| |
Pay
Rate |
| |
Life
(Years) |
| |||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 3,224 | | | | | $ | 96 | | | | | $ | — | | | |
1 month
LIBOR plus 200 BP |
| |
3.90%
|
| | | | 9.8 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | | 1,615 | | | | | | — | | | | | | 22 | | | |
1 month
LIBOR plus 180 BP |
| |
4.09%
|
| | | | 7.0 | | |
Pay floating –
receive fixed interest rate swap |
| | | | 1 | | | | | | 3,224 | | | | | | — | | | | | | 96 | | | |
3.90%
|
| |
1 month
LIBOR plus 200 BP |
| | | | 9.8 | | |
Pay floating –
receive fixed interest rate swap |
| | | | 1 | | | | | | 1,615 | | | | | | 22 | | | | | | — | | | |
4.09%
|
| |
1 month
LIBOR plus 180 BP |
| | | | 7.0 | | |
Total derivatives not
designated |
| | | | | | | | | $ | 9,678 | | | | | $ | 118 | | | | | $ | 118 | | | | | | | | | | | | | | |
|
| | |
September 30, 2018
|
| |
December 31, 2017
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| ||||||||||||||||||
Intangible assets subject to amortization
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core deposit intangible
|
| | | $ | 16,057 | | | | | $ | (4,639) | | | | | $ | 11,418 | | | | | $ | 16,057 | | | | | $ | (2,408) | | | | | $ | 13,649 | | |
Customer lists
|
| | | | 5,214 | | | | | | (561) | | | | | | 4,653 | | | | | | 5,214 | | | | | | (308) | | | | | | 4,906 | | |
Non-Compete agreements
|
| | | | 117 | | | | | | (94) | | | | | | 23 | | | | | | 117 | | | | | | (60) | | | | | | 57 | | |
Total
|
| | | $ | 21,388 | | | | | $ | (5,294) | | | | | $ | 16,094 | | | | | $ | 21,388 | | | | | $ | (2,776) | | | | | $ | 18,612 | | |
|
(Dollars in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
Balance, January 1
|
| | | $ | 166,549 | | | | | $ | 1,501 | | |
Adjustment period refinements – Middleburg merger goodwill
|
| | | | 1,384 | | | | | | 167,131 | | |
Balance, September 30
|
| | | $ | 167,933 | | | | | $ | 168,632 | | |
|
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Noninterest Income | | | | | | | | | | | | | | | | | | | | | | | | | |
In-scope of Topic 606: | | | | | | | | | | | | | | | | | | | | | | | | | |
Trust and asset management
|
| | | $ | 1,165 | | | | | $ | 1,130 | | | | | $ | 4,782 | | | | | $ | 2,287 | | |
Service charges on deposit accounts
|
| | | | 485 | | | | | | 560 | | | | | | 1,456 | | | | | | 1,509 | | |
Fees, exchange, and other service charges
|
| | | | 348 | | | | | | 175 | | | | | | 1,098 | | | | | | 301 | | |
Annuity and insurance
|
| | | | 149 | | | | | | 61 | | | | | | 316 | | | | | | 156 | | |
Other
|
| | | | 378 | | | | | | 426 | | | | | | 1,130 | | | | | | 1,724 | | |
Noninterest income (in-scope of Topic 606)
|
| | | | 2,525 | | | | | | 2,352 | | | | | | 8,782 | | | | | | 5,977 | | |
Noninterest income (out-of scope of Topic 606)
|
| | | | 4,919 | | | | | | 6,171 | | | | | | 15,147 | | | | | | 17,434 | | |
Total Noninterest Income
|
| | | $ | 7,444 | | | | | $ | 8,523 | | | | | $ | 23,929 | | | | | $ | 23,411 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 29,855 | | | | | $ | 9,186 | | |
Interest-bearing deposits in other banks and federal funds sold
|
| | | | 92,458 | | | | | | 81,873 | | |
Total cash and cash equivalents
|
| | | | 122,313 | | | | | | 91,059 | | |
Securities available-for-sale, at fair value
|
| | | | 407,446 | | | | | | 194,090 | | |
Securities held-to-maturity, at amortized cost (fair value of $16,379 and
$9,293) |
| | | | 15,721 | | | | | | 9,200 | | |
Total investment securities
|
| | | | 423,167 | | | | | | 203,290 | | |
Restricted stock
|
| | | | 16,572 | | | | | | 10,092 | | |
Loans held for sale
|
| | | | 31,999 | | | | | | 35,676 | | |
Loans, net of allowance for loan losses 2017 – $15,805; 2016 – $16,008
|
| | | | 1,963,104 | | | | | | 1,033,690 | | |
Premises, equipment and land, net
|
| | | | 27,797 | | | | | | 7,084 | | |
Goodwill and intangibles
|
| | | | 185,161 | | | | | | 1,833 | | |
Accrued interest receivable and other assets
|
| | | | 103,781 | | | | | | 47,984 | | |
Total assets
|
| | | $ | 2,873,894 | | | | | $ | 1,430,708 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Noninterest-bearing deposits
|
| | | $ | 744,960 | | | | | $ | 362,036 | | |
Savings and interest-bearing deposits
|
| | | | 1,120,566 | | | | | | 440,585 | | |
Time deposits
|
| | | | 368,622 | | | | | | 251,706 | | |
Total deposits
|
| | | | 2,234,148 | | | | | | 1,054,327 | | |
Short-term borrowings
|
| | | | 145,993 | | | | | | 186,009 | | |
Long-term borrowings
|
| | | | 40,000 | | | | | | 60,000 | | |
Trust preferred debentures
|
| | | | 3,883 | | | | | | — | | |
Other liabilities and accrued expenses
|
| | | | 28,246 | | | | | | 9,842 | | |
Total liabilities
|
| | | | 2,452,270 | | | | | | 1,310,178 | | |
Shareholders’ Equity | | | | | | | | | | | | | |
Common stock, par value $0.835, authorized 60,000,000 shares, issued and outstanding, 2017 – 20,534,163 and 2016 – 10,636,242
|
| | | | 17,146 | | | | | | 8,881 | | |
Additional paid-in capital
|
| | | | 307,670 | | | | | | 21,779 | | |
Retained earnings
|
| | | | 98,584 | | | | | | 91,439 | | |
Accumulated other comprehensive loss, net
|
| | | | (1,776) | | | | | | (1,569) | | |
Total shareholders’ equity
|
| | | | 421,624 | | | | | | 120,530 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 2,873,894 | | | | | $ | 1,430,708 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Interest and Dividend Income | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 84,572 | | | | | $ | 45,639 | | | | | $ | 40,055 | | |
Interest-bearing deposits and federal funds sold
|
| | | | 1,199 | | | | | | 337 | | | | | | 129 | | |
Securities
|
| | | | 9,709 | | | | | | 4,039 | | | | | | 3,482 | | |
Total interest and dividend income
|
| | | | 95,480 | | | | | | 50,015 | | | | | | 43,666 | | |
Interest Expense | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 9,274 | | | | | | 5,150 | | | | | | 3,648 | | |
Short-term borrowings
|
| | | | 822 | | | | | | 402 | | | | | | 252 | | |
Long-term borrowings
|
| | | | 1,012 | | | | | | 752 | | | | | | 219 | | |
Total interest expense
|
| | | | 11,108 | | | | | | 6,304 | | | | | | 4,119 | | |
Net interest income
|
| | | | 84,372 | | | | | | 43,711 | | | | | | 39,547 | | |
Provision for loan losses
|
| | | | 6,919 | | | | | | 2,120 | | | | | | 150 | | |
Net interest income after provision for loan losses
|
| | | | 77,453 | | | | | | 41,591 | | | | | | 39,397 | | |
Noninterest Income | | | | | | | | | | | | | | | | | | | |
Service fees on deposit accounts
|
| | | | 1,998 | | | | | | 971 | | | | | | 903 | | |
Gain on sale of loans
|
| | | | 20,080 | | | | | | 25,164 | | | | | | 19,633 | | |
Other income
|
| | | | 10,014 | | | | | | 5,668 | | | | | | 5,529 | | |
Total noninterest income
|
| | | | 32,092 | | | | | | 31,803 | | | | | | 26,065 | | |
Noninterest Expense | | | | | | | | | | | | | | | | | | | |
Compensation and employee benefits
|
| | | | 43,915 | | | | | | 31,778 | | | | | | 26,966 | | |
Occupancy
|
| | | | 3,575 | | | | | | 1,685 | | | | | | 1,594 | | |
Furniture and equipment
|
| | | | 3,303 | | | | | | 1,359 | | | | | | 1,446 | | |
Other
|
| | | | 30,275 | | | | | | 12,968 | | | | | | 11,860 | | |
Total noninterest expense
|
| | | | 81,068 | | | | | | 47,790 | | | | | | 41,866 | | |
Income before income taxes
|
| | | | 28,477 | | | | | | 25,604 | | | | | | 23,596 | | |
Provision for income taxes
|
| | | | 11,977 | | | | | | 9,200 | | | | | | 8,177 | | |
Net Income
|
| | | $ | 16,500 | | | | | $ | 16,404 | | | | | $ | 15,419 | | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.92 | | | | | $ | 1.55 | | | | | $ | 1.46 | | |
Diluted
|
| | | $ | 0.92 | | | | | $ | 1.54 | | | | | $ | 1.46 | | |
Average outstanding shares: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 17,988,670 | | | | | | 10,586,394 | | | | | | 10,513,008 | | |
Diluted
|
| | | | 18,076,304 | | | | | | 10,677,561 | | | | | | 10,581,871 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Net income
|
| | | $ | 16,500 | | | | | $ | 16,404 | | | | | $ | 15,419 | | |
Other comprehensive loss: | | | | | | | | | | | | | | | | | | | |
Unrealized gains (losses) on securities | | | | | | | | | | | | | | | | | | | |
Unrealized holding gains (losses) arising during period
|
| | | | (417) | | | | | | (816) | | | | | | (528) | | |
Less: reclassification adjustment for gains included in net income
|
| | | | — | | | | | | (52) | | | | | | (188) | | |
Unrealized gains on interest rate swaps
|
| | | | 64 | | | | | | — | | | | | | — | | |
Tax effect
|
| | | | 146 | | | | | | 304 | | | | | | 255 | | |
Net of tax amount
|
| | | | (207) | | | | | | (564) | | | | | | (461) | | |
Comprehensive income
|
| | | $ | 16,293 | | | | | $ | 15,840 | | | | | $ | 14,958 | | |
|
| | |
Common
Stock |
| |
Additional
Paid in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| |||||||||||||||
Balance, December 31, 2014
|
| | | $ | 8,742 | | | | | $ | 18,538 | | | | | $ | 72,168 | | | | | $ | (544) | | | | | $ | 98,904 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | 15,419 | | | | | | — | | | | | | 15,419 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (461) | | | | | | (461) | | |
Stock options exercised (29,975 shares)
|
| | | | 26 | | | | | | 354 | | | | | | — | | | | | | — | | | | | | 380 | | |
Issuance of restricted common stock (7,500 shares)
|
| | | | 6 | | | | | | 122 | | | | | | — | | | | | | — | | | | | | 128 | | |
Dividend reinvestment plan shares issued from reserve (37,707 shares)
|
| | | | 31 | | | | | | 607 | | | | | | — | | | | | | — | | | | | | 638 | | |
Cash dividends ($0.58 per share)
|
| | | | — | | | | | | — | | | | | | (6,202) | | | | | | — | | | | | | (6,202) | | |
Stock-based compensation expense recognized in earnings
|
| | | | — | | | | | | 332 | | | | | | — | | | | | | — | | | | | | 332 | | |
Balance, December 31, 2015
|
| | | $ | 8,805 | | | | | $ | 19,953 | | | | | $ | 81,385 | | | | | $ | (1,005) | | | | | $ | 109,138 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | 16,404 | | | | | | — | | | | | | 16,404 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (564) | | | | | | (564) | | |
Stock options exercised (43,801 shares)
|
| | | | 36 | | | | | | 496 | | | | | | — | | | | | | — | | | | | | 532 | | |
Issuance of restricted common stock (6,205 shares)
|
| | | | 5 | | | | | | 123 | | | | | | — | | | | | | — | | | | | | 128 | | |
Dividend reinvestment plan shares issued from reserve (41,485 shares)
|
| | | | 35 | | | | | | 872 | | | | | | — | | | | | | — | | | | | | 907 | | |
Cash dividends ($0.60 per share)
|
| | | | — | | | | | | — | | | | | | (6,350) | | | | | | — | | | | | | (6,350) | | |
Stock-based compensation expense recognized in earnings
|
| | | | — | | | | | | 335 | | | | | | — | | | | | | — | | | | | | 335 | | |
Balance, December 31, 2016
|
| | | $ | 8,881 | | | | | $ | 21,779 | | | | | $ | 91,439 | | | | | $ | (1,569) | | | | | $ | 120,530 | | |
Comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | | — | | | | | | — | | | | | | 16,500 | | | | | | — | | | | | | 16,500 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (207) | | | | | | (207) | | |
Stock options exercised (155,769 shares)
|
| | | | 130 | | | | | | 2,144 | | | | | | — | | | | | | — | | | | | | 2,274 | | |
Issuance of common stock for business combination (9,516,097 shares)
|
| | | | 7,946 | | | | | | 277,727 | | | | | | — | | | | | | — | | | | | | 285,673 | | |
Issuance of restricted common stock (4,549 shares)
|
| | | | 4 | | | | | | 125 | | | | | | — | | | | | | — | | | | | | 129 | | |
Dividend reinvestment plan shares issued from reserve (221,506 shares)
|
| | | | 185 | | | | | | 5,453 | | | | | | — | | | | | | — | | | | | | 5,638 | | |
Cash dividends ($0.60 per share)
|
| | | | — | | | | | | — | | | | | | (9,355) | | | | | | — | | | | | | (9,355) | | |
Stock-based compensation expense recognized in earnings
|
| | | | — | | | | | | 442 | | | | | | — | | | | | | — | | | | | | 442 | | |
Balance, December 31, 2017
|
| | | $ | 17,146 | | | | | $ | 307,670 | | | | | $ | 98,584 | | | | | $ | (1,776) | | | | | $ | 421,624 | | |
|
| | |
Years Ended December 31
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Cash Flows from Operating Activities | | | | | |||||||||||||||
Net income
|
| | | $ | 16,500 | | | | | $ | 16,404 | | | | | $ | 15,419 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | |||||||||||||||
Provision for loan losses
|
| | | | 6,919 | | | | | | 2,120 | | | | | | 150 | | |
Amortization of intangibles
|
| | | | 2,720 | | | | | | — | | | | | | — | | |
Accretion of unfavorable lease liability
|
| | | | (303) | | | | | | — | | | | | | — | | |
Purchase accounting discount amortization
|
| | | | 115 | | | | | | — | | | | | | — | | |
Provision for off balance sheet losses
|
| | | | 50 | | | | | | — | | | | | | 109 | | |
Accretion of credit mark
|
| | | | (4,296) | | | | | | — | | | | | | — | | |
Income from bank-owned life insurance
|
| | | | (1,201) | | | | | | (558) | | | | | | (460) | | |
(Gain) loss on sale of securities
|
| | | | 1 | | | | | | (109) | | | | | | 89 | | |
(Gain) loss on sale of other real estate owned
|
| | | | (109) | | | | | | 35 | | | | | | — | | |
Deferred tax (benefit) expense
|
| | | | 8,997 | | | | | | (698) | | | | | | (534) | | |
Stock-based compensation
|
| | | | 442 | | | | | | 335 | | | | | | 332 | | |
Valuation (allowance) release on derivatives
|
| | | | 402 | | | | | | (394) | | | | | | (383) | | |
Net amortization on securities
|
| | | | 2,860 | | | | | | 2,051 | | | | | | 1,077 | | |
Depreciation and amortization fixed assets
|
| | | | 1,462 | | | | | | 515 | | | | | | 507 | | |
Changes in assets and liabilities: | | | | | |||||||||||||||
Decrease (increase) in valuation of loans held for sale carried at fair value
|
| | | | (98) | | | | | | 669 | | | | | | 240 | | |
Originations of loans held for sale
|
| | | | (432,678) | | | | | | (537,076) | | | | | | (484,747) | | |
Proceeds from sales of loans held for sale
|
| | | | 436,453 | | | | | | 544,866 | | | | | | 485,398 | | |
Increase in other assets
|
| | | | (9,223) | | | | | | (2,113) | | | | | | (1,470) | | |
Increase in other liabilities
|
| | | | 3,258 | | | | | | 230 | | | | | | 382 | | |
Net cash provided by operating activities
|
| | | | 32,271 | | | | | | 26,277 | | | | | | 16,109 | | |
Cash Flows from Investing Activities | | | | | |||||||||||||||
Proceeds from maturities, calls and prepayments of securities available-for-sale
|
| | | | 35,555 | | | | | | 15,883 | | | | | | 18,180 | | |
Proceeds from sale of available-for-sale securities
|
| | | | 183,065 | | | | | | 13,200 | | | | | | 31,151 | | |
Purchases of securities available-for-sale
|
| | | | (201,365) | | | | | | (65,734) | | | | | | (86,264) | | |
Proceeds from maturities, calls and prepayments of securities held-to-maturity
|
| | | | 68 | | | | | | 5,000 | | | | | | — | | |
Purchases of Federal Reserve and Federal Home Loan Bank Stock
|
| | | | (32,579) | | | | | | (9,761) | | | | | | (13,843) | | |
Proceeds from redemption of Federal Reserve and Federal Home Loan Bank Stock
|
| | | | 30,218 | | | | | | 6,928 | | | | | | 15,545 | | |
Purchase of bank owned life insurance
|
| | | | — | | | | | | (10,000) | | | | | | — | | |
Net increase in loans
|
| | | | (116,614) | | | | | | (161,895) | | | | | | (110,861) | | |
Proceeds from the settlement of other real estate owned
|
| | | | 4,222 | | | | | | 463 | | | | | | — | | |
Purchases of premises and equipment
|
| | | | (703) | | | | | | (871) | | | | | | (232) | | |
Cash acquired in business combination
|
| | | | 90,940 | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (7,193) | | | | | | (206,787) | | | | | | (146,324) | | |
|
| | |
Years Ended December 31
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Cash Flows from Financing Activities | | | | | |||||||||||||||
Net increase in demand, interest-bearing demand and savings
deposits |
| | | | 211,873 | | | | | | 201,113 | | | | | | 114,860 | | |
Net (decrease) increase in time deposits
|
| | | | (88,678) | | | | | | (60,530) | | | | | | 43,441 | | |
Net increase (decrease) in securities sold under agreement to
repurchase |
| | | | (31,990) | | | | | | 35,880 | | | | | | (4,506) | | |
Net increase (decrease) in other short-term borrowings
|
| | | | (34,059) | | | | | | 59,000 | | | | | | (90,000) | | |
Net (decrease) increase in long-term borrowings
|
| | | | (49,941) | | | | | | 5,000 | | | | | | 55,000 | | |
Proceeds from issuance of common stock
|
| | | | 8,326 | | | | | | 1,567 | | | | | | 1,146 | | |
Dividends paid
|
| | | | (9,355) | | | | | | (6,350) | | | | | | (9,866) | | |
Net cash provided by financing activities
|
| | | | 6,176 | | | | | | 235,680 | | | | | | 110,075 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 31,254 | | | | | | 55,170 | | | | | | (20,140) | | |
Cash and Cash Equivalents | | | | | |||||||||||||||
Beginning
|
| | | | 91,059 | | | | | | 35,889 | | | | | | 56,029 | | |
Ending
|
| | | $ | 122,313 | | | | | $ | 91,059 | | | | | $ | 35,889 | | |
Supplemental Disclosures of Cash Flow Information | | | | | |||||||||||||||
Cash payments for interest
|
| | | $ | 10,957 | | | | | $ | 6,324 | | | | | $ | 4,094 | | |
Cash payments for income taxes
|
| | | $ | 8,174 | | | | | $ | 10,020 | | | | | $ | 8,769 | | |
Supplemental Disclosures of Noncash Investing Activities
|
| | | | |||||||||||||||
Unrealized (loss) gain on securities available for sale
|
| | | $ | (415) | | | | | $ | (868) | | | | | $ | (709) | | |
Transfers of loans held for investment to other real estate owned
|
| | | $ | — | | | | | $ | 129 | | | | | $ | — | | |
Other real estate owned transferred to other assets due to FHA guarantee
|
| | | $ | — | | | | | $ | (129) | | | | | $ | — | | |
Purchased land transferred to other assets held for sale
|
| | | $ | (643) | | | | | $ | — | | | | | $ | — | | |
Transactions Related to Business Combination | | | | | |||||||||||||||
Increase in assets and liabilities: | | | | | |||||||||||||||
Loans
|
| | | | (815,785) | | | | | | — | | | | | | — | | |
Securities
|
| | | | (244,123) | | | | | | — | | | | | | — | | |
Other assets
|
| | | | (358,860) | | | | | | — | | | | | | — | | |
Noninterest-bearing deposits
|
| | | | 282,752 | | | | | | — | | | | | | — | | |
Interest-bearing deposits
|
| | | | 773,867 | | | | | | — | | | | | | — | | |
Trust preferred debentures
|
| | | | 3,824 | | | | | | — | | | | | | — | | |
Borrowings
|
| | | | 55,925 | | | | | | — | | | | | | — | | |
Other liabilities
|
| | | | 16,721 | | | | | | — | | | | | | — | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury notes
|
| | | $ | 50 | | | | | $ | — | | | | | $ | — | | | | | $ | 50 | | |
U.S. Government agencies
|
| | | | 5,086 | | | | | | — | | | | | | (21) | | | | | | 5,065 | | |
Mortgage backed securities
|
| | | | 263,004 | | | | | | 66 | | | | | | (2,615) | | | | | | 260,455 | | |
Corporate bonds
|
| | | | 4,486 | | | | | | 5 | | | | | | (9) | | | | | | 4,482 | | |
Asset Backed Securities
|
| | | | 34,092 | | | | | | 19 | | | | | | (511) | | | | | | 33,600 | | |
Certificates of deposit
|
| | | | 1,976 | | | | | | 5 | | | | | | — | | | | | | 1,981 | | |
Municipals
|
| | | | 100,081 | | | | | | 1,586 | | | | | | (1,233) | | | | | | 100,434 | | |
CRA Mutual fund
|
| | | | 1,500 | | | | | | — | | | | | | (121) | | | | | | 1,379 | | |
| | | | $ | 410,275 | | | | | $ | 1,681 | | | | | $ | (4,510) | | | | | $ | 407,446 | | |
Held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government agencies
|
| | | $ | 5,000 | | | | | $ | 9 | | | | | $ | — | | | | | $ | 5,009 | | |
Municipals
|
| | | | 10,721 | | | | | | 675 | | | | | | (26) | | | | | | 11,370 | | |
| | | | $ | 15,721 | | | | | $ | 684 | | | | | $ | (26) | | | | | $ | 16,379 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized (Losses) |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government agencies
|
| | | $ | 5,106 | | | | | $ | — | | | | | $ | (112) | | | | | $ | 4,994 | | |
Mortgage backed securities
|
| | | | 120,794 | | | | | | 177 | | | | | | (1,164) | | | | | | 119,807 | | |
Corporate bonds
|
| | | | 8,631 | | | | | | 35 | | | | | | — | | | | | | 8,666 | | |
Asset Backed Securities
|
| | | | 13,105 | | | | | | 17 | | | | | | (258) | | | | | | 12,864 | | |
Certificates of deposit
|
| | | | 1,976 | | | | | | 33 | | | | | | — | | | | | | 2,009 | | |
Municipals
|
| | | | 45,392 | | | | | | 172 | | | | | | (1,205) | | | | | | 44,359 | | |
CRA Mutual fund
|
| | | | 1,500 | | | | | | — | | | | | | (109) | | | | | | 1,391 | | |
| | | | $ | 196,504 | | | | | $ | 434 | | | | | $ | (2,848) | | | | | $ | 194,090 | | |
Held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government agencies
|
| | | $ | 5,000 | | | | | $ | 46 | | | | | $ | — | | | | | $ | 5,046 | | |
Municipals
|
| | | | 4,200 | | | | | | 66 | | | | | | (19) | | | | | | 4,247 | | |
| | | | $ | 9,200 | | | | | $ | 112 | | | | | $ | (19) | | | | | $ | 9,293 | | |
|
| | |
December 31, 2017
|
||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
|||||
| | |
(In Thousands)
|
||||||||
Available-for-sale: | | | | | | | | | | | |
US Treasury and Agencies: | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 50 | | | | | $ | 50 |
Due after one through five years
|
| | | | 5,086 | | | | | | 5,066 |
Municipals – nontaxable: | | | | | | | | | | | |
Due in one year or less
|
| | | | 723 | | | | | | 729 |
Due after one through five years
|
| | | | 7,587 | | | | | | 7,482 |
Due after five through ten years
|
| | | | 8,784 | | | | | | 8,758 |
Due after ten through fifteen years
|
| | | | 29,641 | | | | | | 30,146 |
Due after fifteen years
|
| | | | 53,346 | | | | | | 53,318 |
Asset Backed Securities: | | | | | | | | | | | |
Due after five through ten years
|
| | | | 3,064 | | | | | | 3,079 |
Due after ten through fifteen years
|
| | | | 11,557 | | | | | | 11,410 |
Due after fifteen years
|
| | | | 19,471 | | | | | | 19,111 |
| | |
December 31, 2017
|
||||||||
| | |
Amortized
Cost |
| |
Estimated
Fair Value |
|||||
| | |
(In Thousands)
|
||||||||
Certificates of deposit: | | | | | | | | | | | |
Due after one through five years
|
| | | | 1,976 | | | | | | 1,981 |
Corporate bonds: | | | | | | | | | | | |
Due after one through five years
|
| | | | 4,486 | | | | | | 4,482 |
Mortgage backed securities: | | | | | | | | | | | |
Due after one through five years
|
| | | | 60,082 | | | | | | 59,911 |
Due after five through ten years
|
| | | | 90,107 | | | | | | 89,165 |
Due after ten through fifteen years
|
| | | | 4,424 | | | | | | 4,314 |
Due after fifteen years
|
| | | | 108,391 | | | | | | 107,065 |
CRA Mutual fund
|
| | | | 1,500 | | | | | | 1,379 |
| | | | $ | 410,275 | | | | | $ | 407,446 |
Held-to-maturity: | | | | | | | | | | | |
US Treasury and Agencies: | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 5,000 | | | | | $ | 5,009 |
Municipals: | | | | | | | | | | | |
Due after one through five years
|
| | | | 1,985 | | | | | | 2,004 |
Due after five through ten years
|
| | | | 1,606 | | | | | | 1,639 |
Due after ten through fifteen years
|
| | | | 552 | | | | | | 529 |
Due after fifteen years
|
| | | | 6,578 | | | | | | 7,198 |
| | | | $ | 15,721 | | | | | $ | 16,379 |
|
| | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(In Thousands)
|
| |||||||||
Restricted Stock: | | | | | | | | | | | | | |
FRB stock
|
| | | $ | 8,407 | | | | | $ | 999 | | |
FHLB stock
|
| | | | 8,165 | | | | | | 9,093 | | |
| | | | $ | 16,572 | | | | | $ | 10,092 | | |
|
| | |
Securities in a loss
Position for less than 12 Months |
| |
Securities in a loss
Position for 12 Months or Longer |
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2017
|
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
Investment securities available-for-sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage backed securities
|
| | | $ | 193,844 | | | | | $ | 1,531 | | | | | $ | 43,190 | | | | | $ | 1,084 | | | | | $ | 237,034 | | | | | $ | 2,615 | | |
U.S. Government agencies
|
| | | | 5,066 | | | | | | 21 | | | | | | — | | | | | | — | | | | | | 5,066 | | | | | | 21 | | |
Municipals
|
| | | | 15,096 | | | | | | 693 | | | | | | 15,031 | | | | | | 540 | | | | | | 30,127 | | | | | | 1,233 | | |
Corporate bonds
|
| | | | 2,630 | | | | | | 9 | | | | | | — | | | | | | — | | | | | | 2,630 | | | | | | 9 | | |
Asset backed securities
|
| | | | 13,299 | | | | | | 200 | | | | | | 8,945 | | | | | | 311 | | | | | | 22,244 | | | | | | 511 | | |
CRA Mutual fund
|
| | | | — | | | | | | — | | | | | | 1,379 | | | | | | 121 | | | | | | 1,379 | | | | | | 121 | | |
Total
|
| | | $ | 229,935 | | | | | $ | 2,454 | | | | | $ | 68,545 | | | | | $ | 2,056 | | | | | $ | 298,480 | | | | | $ | 4,510 | | |
Investment securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipals
|
| | | $ | 1,043 | | | | | $ | 3 | | | | | $ | 529 | | | | | $ | 23 | | | | | $ | 1,572 | | | | | $ | 26 | | |
Total
|
| | | $ | 1,043 | | | | | $ | 3 | | | | | $ | 529 | | | | | $ | 23 | | | | | $ | 1,572 | | | | | $ | 26 | | |
|
| | |
Securities in a loss
Position for less than 12 Months |
| |
Securities in a loss
Position for 12 Months or Longer |
| |
Total
|
| |||||||||||||||||||||||||||
December 31, 2016
|
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| |
Estimated
Fair Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
Investment securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage backed securities
|
| | | $ | 62,145 | | | | | $ | (541) | | | | | $ | 19,768 | | | | | $ | (623) | | | | | $ | 81,913 | | | | | $ | (1,164) | | |
U.S. Government agencies
|
| | | | 4,994 | | | | | | (112) | | | | | | — | | | | | | — | | | | | | 4,994 | | | | | | (112) | | |
Municipals
|
| | | | 28,147 | | | | | | (1,205) | | | | | | — | | | | | | — | | | | | | 28,147 | | | | | | (1,205) | | |
Asset backed securities
|
| | | | 1,286 | | | | | | (37) | | | | | | 7,077 | | | | | | (221) | | | | | | 8,363 | | | | | | (258) | | |
CRA Mutual fund
|
| | | | — | | | | | | — | | | | | | 1,391 | | | | | | (109) | | | | | | 1,391 | | | | | | (109) | | |
Total
|
| | | $ | 96,572 | | | | | $ | (1,895) | | | | | $ | 28,236 | | | | | $ | (953) | | | | | $ | 124,808 | | | | | $ | (2,848) | | |
Investment securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipals
|
| | | $ | 536 | | | | | $ | (19) | | | | | $ | — | | | | | $ | — | | | | | $ | 536 | | | | | $ | (19) | | |
Total
|
| | | $ | 536 | | | | | $ | (19) | | | | | $ | — | | | | | $ | — | | | | | $ | 536 | | | | | $ | (19) | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
(Dollars In Thousands)
|
| |
2017
|
| |
Percentage of
Total |
| |
2016
|
| |
Percentage of
Total |
| ||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 467,082 | | | | | | 23.60% | | | | | $ | 250,440 | | | | | | 23.87% | | |
Commercial real estate – non-owner occupied
|
| | | | 436,083 | | | | | | 22.04 | | | | | | 184,688 | | | | | | 17.59 | | |
Residential real estate
|
| | | | 489,669 | | | | | | 24.74 | | | | | | 204,413 | | | | | | 19.47 | | |
Commercial
|
| | | | 463,652 | | | | | | 23.43 | | | | | | 311,486 | | | | | | 29.67 | | |
Real estate construction
|
| | | | 97,481 | | | | | | 4.93 | | | | | | 91,822 | | | | | | 8.75 | | |
Consumer
|
| | | | 24,942 | | | | | | 1.26 | | | | | | 6,849 | | | | | | 0.65 | | |
Total loans
|
| | | $ | 1,978,909 | | | | | | 100.00% | | | | | $ | 1,049,698 | | | | | | 100.00% | | |
Less allowance for loan losses
|
| | | | 15,805 | | | | | | | | | | | | 16,008 | | | | | | | | |
Net loans
|
| | | $ | 1,963,104 | | | | | | | | | | | $ | 1,033,690 | | | | | | | | |
|
| | |
Allowance for Loan Losses
|
| |||||||||||||||||||||||||||||||||||||||
Twelve months ended December 31, 2017 |
| |
Commercial
real estate – owner occupied |
| |
Commercial
real estate – non- owner occupied |
| |
Residential
real estate |
| |
Commercial
|
| |
Real estate
construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Beginning Balance
|
| | | $ | 2,943 | | | | | $ | 2,145 | | | | | $ | 2,510 | | | | | $ | 7,053 | | | | | $ | 1,277 | | | | | $ | 80 | | | | | $ | 16,008 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,457) | | | | | | — | | | | | | (27) | | | | | | (7,484) | | |
Recoveries
|
| | | | 17 | | | | | | — | | | | | | 131 | | | | | | 209 | | | | | | — | | | | | | 5 | | | | | | 362 | | |
Provisions
|
| | | | 1,320 | | | | | | 959 | | | | | | (460) | | | | | | 5,645 | | | | | | (571) | | | | | | 26 | | | | | | 6,919 | | |
Ending Balance
|
| | | $ | 4,280 | | | | | $ | 3,104 | | | | | $ | 2,181 | | | | | $ | 5,450 | | | | | $ | 706 | | | | | $ | 84 | | | | | $ | 15,805 | | |
|
Twelve months ended December 31, 2016 |
| |
Commercial
real estate – owner occupied |
| |
Commercial
real estate – non-owner occupied |
| |
Residential
real estate |
| |
Commercial
|
| |
Real estate
construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 3,042 | | | | | $ | 1,862 | | | | | $ | 2,862 | | | | | $ | 4,612 | | | | | $ | 1,056 | | | | | $ | 129 | | | | | $ | 13,563 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | 40 | | | | | | 285 | | | | | | — | | | | | | — | | | | | | 325 | | |
Provisions
|
| | | | (99) | | | | | | 283 | | | | | | (392) | | | | | | 2,156 | | | | | | 221 | | | | | | (49) | | | | | | 2,120 | | |
Ending Balance
|
| | | $ | 2,943 | | | | | $ | 2,145 | | | | | $ | 2,510 | | | | | $ | 7,053 | | | | | $ | 1,277 | | | | | $ | 80 | | | | | $ | 16,008 | | |
|
Twelve months ended December 31, 2015 |
| |
Commercial
real estate – owner occupied |
| |
Commercial
real estate – non-owner occupied |
| |
Residential
real estate |
| |
Commercial
|
| |
Real estate
construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 3,229 | | | | | $ | 1,894 | | | | | $ | 3,308 | | | | | $ | 4,284 | | | | | $ | 596 | | | | | $ | 88 | | | | | $ | 13,399 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (186) | | | | | | — | | | | | | — | | | | | | (186) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | 61 | | | | | | 102 | | | | | | 37 | | | | | | — | | | | | | 200 | | |
Provisions
|
| | | | (187) | | | | | | (32) | | | | | | (507) | | | | | | 412 | | | | | | 423 | | | | | | 41 | | | | | | 150 | | |
Ending Balance
|
| | | $ | 3,042 | | | | | $ | 1,862 | | | | | $ | 2,862 | | | | | $ | 4,612 | | | | | $ | 1,056 | | | | | $ | 129 | | | | | $ | 13,563 | | |
|
(In Thousands)
|
| |
2017
|
| |||
Accretable yield, beginning of period
|
| | | $ | — | | |
Additions
|
| | | | 557 | | |
Accretion
|
| | | | (313) | | |
Reclassification from (to) nonaccretable difference
|
| | | | — | | |
Other changes, net
|
| | | | — | | |
Accretable yield, end of period
|
| | | $ | 244 | | |
|
| | |
Recorded Investment in Loans
|
| |||||||||||||||||||||||||||||||||||||||
December 31, 2017
|
| |
Commercial
real estate – owner occupied |
| |
Commercial
real estate – non-owner occupied |
| |
Residential
real estate |
| |
Commercial
|
| |
Real estate
construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Allowance | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance:
|
| | | $ | 4,280 | | | | | $ | 3,104 | | | | | $ | 2,181 | | | | | $ | 5,450 | | | | | $ | 706 | | | | | $ | 84 | | | | | $ | 15,805 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 234 | | | | | $ | 186 | | | | | $ | — | | | | | $ | 420 | | |
Ending balance: collectively evaluated for impairment
|
| | | $ | 4,280 | | | | | $ | 3,104 | | | | | $ | 2,181 | | | | | $ | 5,216 | | | | | $ | 520 | | | | | $ | 84 | | | | | $ | 15,385 | | |
Ending balance:
loans acquired with deteriorated credit quality |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance:
|
| | | $ | 467,082 | | | | | $ | 436,083 | | | | | $ | 489,669 | | | | | $ | 463,652 | | | | | $ | 97,481 | | | | | $ | 24,942 | | | | | $ | 1,978,909 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 1,393 | | | | | $ | — | | | | | $ | 166 | | | | | $ | 3,107 | | | | | $ | 865 | | | | | $ | 182 | | | | | $ | 5,713 | | |
Ending balance: collectively evaluated for impairment
|
| | | $ | 464,030 | | | | | $ | 435,109 | | | | | $ | 487,390 | | | | | $ | 460,369 | | | | | $ | 96,616 | | | | | $ | 24,713 | | | | | $ | 1,968,227 | | |
Ending balance: loans
acquired with deteriorated credit quality |
| | | $ | 1,659 | | | | | $ | 974 | | | | | $ | 2,113 | | | | | $ | 176 | | | | | $ | — | | | | | $ | 47 | | | | | $ | 4,969 | | |
|
December 31, 2016
|
| |
Commercial
real estate – owner occupied |
| |
Commercial
real estate – non-owner occupied |
| |
Residential
real estate |
| |
Commercial
|
| |
Real estate
construction |
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Allowance | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance:
|
| | | $ | 2,943 | | | | | $ | 2,145 | | | | | $ | 2,510 | | | | | $ | 7,053 | | | | | $ | 1,277 | | | | | $ | 80 | | | | | $ | 16,008 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,805 | | | | | $ | 221 | | | | | $ | — | | | | | $ | 3,026 | | |
Ending balance: collectively evaluated for impairment
|
| | | $ | 2,943 | | | | | $ | 2,145 | | | | | $ | 2,510 | | | | | $ | 4,248 | | | | | $ | 1,056 | | | | | $ | 80 | | | | | $ | 12,982 | | |
Ending balance: loans
acquired with deteriorated credit quality |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance:
|
| | | $ | 250,440 | | | | | $ | 184,688 | | | | | $ | 204,413 | | | | | $ | 311,486 | | | | | $ | 91,822 | | | | | $ | 6,849 | | | | | $ | 1,049,698 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 335 | | | | | $ | — | | | | | $ | 606 | | | | | $ | 6,182 | | | | | $ | 940 | | | | | $ | — | | | | | $ | 8,063 | | |
Ending balance: collectively evaluated for impairment
|
| | | $ | 250,105 | | | | | $ | 184,688 | | | | | $ | 203,807 | | | | | $ | 305,304 | | | | | $ | 90,882 | | | | | $ | 6,849 | | | | | $ | 1,041,635 | | |
Ending balance: loans
acquired with deteriorated credit quality |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||
Credit Risk Profile by Risk Rating
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Unearned
Income |
| |
Total Loans
|
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Commercial real estate – owner
occupied |
| | | $ | 465,464 | | | | | $ | 1,639 | | | | | $ | 758 | | | | | $ | — | | | | | $ | — | | | | | $ | (779) | | | | | $ | 467,082 | | |
Commercial real estate – non-owner occupied
|
| | | | 437,087 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,004) | | | | | | 436,083 | | |
Residential real estate
|
| | | | 487,800 | | | | | | 189 | | | | | | 1,835 | | | | | | — | | | | | | — | | | | | | (155) | | | | | | 489,669 | | |
Commercial
|
| | | | 461,091 | | | | | | 1,615 | | | | | | 1,750 | | | | | | — | | | | | | — | | | | | | (804) | | | | | | 463,652 | | |
Real estate construction
|
| | | | 92,522 | | | | | | 5,349 | | | | | | — | | | | | | — | | | | | | — | | | | | | (390) | | | | | | 97,481 | | |
Consumer
|
| | | | 24,928 | | | | | | — | | | | | | 10 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 24,942 | | |
Total
|
| | | $ | 1,968,892 | | | | | $ | 8,792 | | | | | $ | 4,353 | | | | | $ | — | | | | | $ | — | | | | | $ | (3,128) | | | | | $ | 1,978,909 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||||||||
Credit Risk Profile by Risk Rating
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Unearned
Income |
| |
Total
Loans |
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Commercial real estate – owner
occupied |
| | | $ | 247,001 | | | | | $ | 1,213 | | | | | $ | 2,807 | | | | | $ | — | | | | | $ | — | | | | | $ | (581) | | | | | $ | 250,440 | | |
Commercial real estate – non-owner occupied
|
| | | | 185,020 | | | | | | 300 | | | | | | — | | | | | | — | | | | | | — | | | | | | (632) | | | | | | 184,688 | | |
Residential real estate
|
| | | | 202,762 | | | | | | 932 | | | | | | 878 | | | | | | — | | | | | | — | | | | | | (159) | | | | | | 204,413 | | |
Commercial
|
| | | | 287,978 | | | | | | 4,544 | | | | | | 19,561 | | | | | | — | | | | | | — | | | | | | (597) | | | | | | 311,486 | | |
Real estate construction
|
| | | | 91,296 | | | | | | — | | | | | | 940 | | | | | | — | | | | | | — | | | | | | (414) | | | | | | 91,822 | | |
Consumer
|
| | | | 6,848 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 6,849 | | |
Total
|
| | | $ | 1,020,905 | | | | | $ | 6,989 | | | | | $ | 24,186 | | | | | $ | — | | | | | $ | — | | | | | $ | (2,382) | | | | | $ | 1,049,698 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||
Credit Risk Profile Based on Payment Activity
|
| |
Performing
|
| |
Non-
Performing |
| |
Total Loans
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 466,016 | | | | | $ | 1,066 | | | | | $ | 467,082 | | |
Commercial real estate – non-owner occupied
|
| | | | 436,083 | | | | | | — | | | | | | 436,083 | | |
Residential real estate
|
| | | | 489,669 | | | | | | — | | | | | | 489,669 | | |
Commercial
|
| | | | 461,139 | | | | | | 2,513 | | | | | | 463,652 | | |
Real estate construction
|
| | | | 96,616 | | | | | | 865 | | | | | | 97,481 | | |
Consumer
|
| | | | 24,760 | | | | | | 182 | | | | | | 24,942 | | |
Total
|
| | | $ | 1,974,283 | | | | | $ | 4,626 | | | | | $ | 1,978,909 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||
Credit Risk Profile Based on Payment Activity
|
| |
Performing
|
| |
Non-
Performing |
| |
Total Loans
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 250,440 | | | | | $ | — | | | | | $ | 250,440 | | |
Commercial real estate – non-owner occupied
|
| | | | 184,688 | | | | | | — | | | | | | 184,688 | | |
Residential real estate
|
| | | | 203,982 | | | | | | 431 | | | | | | 204,413 | | |
Commercial
|
| | | | 305,935 | | | | | | 5,551 | | | | | | 311,486 | | |
Real estate construction
|
| | | | 90,882 | | | | | | 940 | | | | | | 91,822 | | |
Consumer
|
| | | | 6,849 | | | | | | — | | | | | | 6,849 | | |
Total
|
| | | $ | 1,042,776 | | | | | $ | 6,922 | | | | | $ | 1,049,698 | | |
|
| | |
Age Analysis of Past Due Loans
December 31, 2017 |
| |||||||||||||||||||||||||||||||||||||||
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater
than 90 Days |
| |
Total Past
Due |
| |
Non-
accrual Loans |
| |
Current
Loans |
| |
Total
Loans |
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,066 | | | | | $ | 466,016 | | | | | $ | 467,082 | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 436,083 | | | | | | 436,083 | | |
Residential real estate
|
| | | | 655 | | | | | | 140 | | | | | | 213 | | | | | | 1,008 | | | | | | — | | | | | | 488,661 | | | | | | 489,669 | | |
Commercial
|
| | | | 138 | | | | | | 19 | | | | | | — | | | | | | 157 | | | | | | 2,513 | | | | | | 460,982 | | | | | | 463,652 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 96,616 | | | | | | 97,481 | | |
Consumer
|
| | | | 81 | | | | | | 2 | | | | | | — | | | | | | 83 | | | | | | 182 | | | | | | 24,677 | | | | | | 24,942 | | |
Total
|
| | | $ | 874 | | | | | $ | 161 | | | | | $ | 213 | | | | | $ | 1,248 | | | | | $ | 4,626 | | | | | $ | 1,973,035 | | | | | $ | 1,978,909 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||||||||
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater
than 90 Days |
| |
Total Past
Due |
| |
Non-
accrual Loans |
| |
Current
Loans |
| |
Total
Loans |
| |||||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 250,440 | | | | | $ | 250,440 | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 184,688 | | | | | | 184,688 | | |
Residential real estate
|
| | | | — | | | | | | 97 | | | | | | — | | | | | | 97 | | | | | | 431 | | | | | | 203,885 | | | | | | 204,413 | | |
Commercial
|
| | | | 438 | | | | | | — | | | | | | — | | | | | | 438 | | | | | | 5,551 | | | | | | 305,497 | | | | | | 311,486 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 940 | | | | | | 90,882 | | | | | | 91,822 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,849 | | | | | | 6,849 | | |
Total
|
| | | $ | 438 | | | | | $ | 97 | | | | | $ | — | | | | | $ | 535 | | | | | $ | 6,922 | | | | | $ | 1,042,241 | | | | | $ | 1,049,698 | | |
|
| | |
Impaired Loans
|
| |||||||||||||||||||||||||||||||||
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Recorded
investment |
| |
Unpaid
principal balance |
| |
Related
allowance |
| |
Recorded
investment |
| |
Unpaid
principal balance |
| |
Related
allowance |
| ||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
With no specific related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 1,066 | | | | | $ | 1,092 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 431 | | | | | | 431 | | | | | | — | | |
Commercial
|
| | | | 747 | | | | | | 1,080 | | | | | | — | | | | | | 2,748 | | | | | | 3,771 | | | | | | — | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 145 | | | | | | 155 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
With a specific related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1,766 | | | | | | 1,817 | | | | | | 234 | | | | | | 2,803 | | | | | | 1,400 | | | | | | 2,805 | | |
Real estate construction
|
| | | | 865 | | | | | | 952 | | | | | | 186 | | | | | | 940 | | | | | | 994 | | | | | | 221 | | |
Consumer
|
| | | | 37 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner occupied
|
| | | $ | 1,066 | | | | | $ | 1,092 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 431 | | | | | | 431 | | | | | | — | | |
Commercial
|
| | | | 2,513 | | | | | | 2,897 | | | | | | 234 | | | | | | 5,551 | | | | | | 5,171 | | | | | | 2,805 | | |
Real estate construction
|
| | | | 865 | | | | | | 952 | | | | | | 186 | | | | | | 940 | | | | | | 994 | | | | | | 221 | | |
Consumer
|
| | | | 182 | | | | | | 193 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 4,626 | | | | | $ | 5,134 | | | | | $ | 420 | | | | | $ | 6,922 | | | | | $ | 6,596 | | | | | $ | 3,026 | | |
|
| | |
Twelve Months Ended
|
| |||||||||||||||
| | |
December 31,
2017 |
| |
December 31,
2016 |
| |
December 31,
2015 |
| |||||||||
| | |
Average
Recorded Investment |
| |
Average
Recorded Investment |
| |
Average
Recorded Investment |
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Commercial real estate – owner occupied
|
| | | $ | 1,075 | | | | | $ | 59 | | | | | $ | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | 2,099 | | | | | | 5,572 | | |
Residential real estate
|
| | | | — | | | | | | 120 | | | | | | 163 | | |
Commercial
|
| | | | 3,395 | | | | | | 4,885 | | | | | | 917 | | |
Real estate construction
|
| | | | 923 | | | | | | 1,009 | | | | | | 1,086 | | |
Consumer
|
| | | | 179 | | | | | | — | | | | | | — | | |
| | | | $ | 5,572 | | | | | $ | 8,172 | | | | | $ | 7,738 | | |
|
| | |
Troubled Debt Restructurings
|
| |||||||||||||||||||||||||||||||||
| | |
December 31, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Number
of loans |
| |
Outstanding
balance |
| |
Recorded
investment |
| |
Number
of loans |
| |
Outstanding
balance |
| |
Recorded
investment |
| ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||
Performing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner
occupied |
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 1 | | | | | | 208 | | | | | | 166 | | | | | | 1 | | | | | | 217 | | | | | | 175 | | |
Commercial
|
| | | | 2 | | | | | | 921 | | | | | | 921 | | | | | | 2 | | | | | | 967 | | | | | | 967 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-Performing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate – owner
occupied |
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | |
Commercial real estate – non-owner occupied
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 2 | | | | | | 956 | | | | | | 956 | | | | | | 2 | | | | | | 2,000 | | | | | | 2,000 | | |
Real estate construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 994 | | | | | | 940 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 5 | | | | | $ | 2,085 | | | | | $ | 2,043 | | | | | | 6 | | | | | $ | 4,178 | | | | | $ | 4,082 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In Thousands)
|
| |||||||||
Land
|
| | | $ | 6,810 | | | | | $ | 1,342 | | |
Premises
|
| | | | 14,556 | | | | | | 5,832 | | |
Leasehold improvements
|
| | | | 6,802 | | | | | | 1,351 | | |
Furniture and equipment
|
| | | | 5,884 | | | | | | 4,661 | | |
Construction in process
|
| | | | 1,159 | | | | | | — | | |
| | | | | 35,211 | | | | | | 13,186 | | |
Less accumulated depreciation
|
| | | | (7,414) | | | | | | (6,102) | | |
| | | | $ | 27,797 | | | | | $ | 7,084 | | |
|
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Amount
|
| |
Percentage of
Total |
| |
Amount
|
| |
Percentage of
Total |
| ||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||
Interest-bearing demand deposits
|
| | | $ | 486,621 | | | | | | 21.78% | | | | | $ | 126,189 | | | | | | 11.97% | | |
Savings and money market
|
| | | | 580,827 | | | | | | 26.00 | | | | | | 270,310 | | | | | | 25.64 | | |
CDARS – time deposits
|
| | | | 21,582 | | | | | | 0.97 | | | | | | 34,290 | | | | | | 3.25 | | |
CDARS/ICS non-maturity deposits
|
| | | | 48,011 | | | | | | 2.15 | | | | | | 40,925 | | | | | | 3.88 | | |
Brokered deposits
|
| | | | 51,028 | | | | | | 2.28 | | | | | | 57,389 | | | | | | 5.44 | | |
Time deposits
|
| | | | 301,119 | | | | | | 13.48 | | | | | | 163,188 | | | | | | 15.48 | | |
Total interest-bearing deposits
|
| | | | 1,489,188 | | | | | | 66.66 | | | | | | 692,291 | | | | | | 65.66 | | |
Noninterest-bearing demand deposits
|
| | | | 744,960 | | | | | | 33.34 | | | | | | 362,036 | | | | | | 34.34 | | |
Total deposits
|
| | | $ | 2,234,148 | | | | | | 100.00% | | | | | $ | 1,054,327 | | | | | | 100.00% | | |
|
Year
|
| |
Amount
|
| |||
| | |
(In Thousands)
|
| |||
2018
|
| | | $ | 181,913 | | |
2019
|
| | | | 136,645 | | |
2020
|
| | | | 24,751 | | |
2021
|
| | | | 9,103 | | |
2022
|
| | | | 6,469 | | |
Later years
|
| | | | 9,741 | | |
| | | | $ | 368,622 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
| | |
(Dollars In Thousands)
|
| |||||||||
Balance outstanding at end of year
|
| | | $ | 135,000 | | | | | $ | 189,000 | | |
Average balance outstanding
|
| | | $ | 124,301 | | | | | $ | 125,047 | | |
Maximum outstanding at any month-end
|
| | | $ | 185,000 | | | | | $ | 189,000 | | |
Average interest rate during the year
|
| | | | 1.15% | | | | | | 0.91% | | |
Average interest rate at end of year
|
| | | | 1.36% | | | | | | 0.91% | | |
Maturity Date
|
| |
Interest Rate
|
| |
Outstanding
Amount |
| ||||||
3/13/2018
|
| | | | 1.47% | | | | | $ | 65,000 | | |
3/27/2018
|
| | | | 1.22% | | | | | | 10,000 | | |
10/2/2018
|
| | | | 1.02% | | | | | | 10,000 | | |
11/26/2018
|
| | | | 1.43% | | | | | | 10,000 | | |
4/4/2019
|
| | | | 1.13% | | | | | | 20,000 | | |
10/2/2019
|
| | | | 1.32% | | | | | | 10,000 | | |
10/2/2020
|
| | | | 1.54% | | | | | | 10,000 | | |
| | | | | | | | | | $ | 135,000 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
| | |
(Dollars In Thousands)
|
| |||||||||
Balance outstanding at end of year
|
| | | $ | 51,052 | | | | | $ | 57,009 | | |
Average balance outstanding
|
| | | $ | 38,191 | | | | | $ | 16,270 | | |
Maximum outstanding at any month-end
|
| | | $ | 62,651 | | | | | $ | 57,009 | | |
Average interest rate during the year
|
| | | | 0.10% | | | | | | 0.10% | | |
Average interest rate at end of year
|
| | | | 0.10% | | | | | | 0.68% | | |
| | |
December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In Thousands)
|
| |||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 3,446 | | | | | $ | 5,760 | | |
Deferred fees
|
| | | | 682 | | | | | | 857 | | |
Allowance for loan losses on mortgage loans sold
|
| | | | 339 | | | | | | 557 | | |
Allowance for off balance sheet losses
|
| | | | 174 | | | | | | 270 | | |
Stock options
|
| | | | 44 | | | | | | 79 | | |
Securities available for sale
|
| | | | 617 | | | | | | 869 | | |
Fair value adjustment for acquired assets/liabilities
|
| | | | 698 | | | | | | — | | |
Acquisition accounting adjustments
|
| | | | 6,008 | | | | | | — | | |
Other
|
| | | | 144 | | | | | | 197 | | |
| | | | $ | 12,152 | | | | | $ | 8,589 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In Thousands)
|
| |||||||||
Deferred tax liability: | | | | | | | | | | | | | |
Depreciation
|
| | | $ | 347 | | | | | $ | 147 | | |
Acquisition accounting adjustments
|
| | | | 6,067 | | | | | | — | | |
Other
|
| | | | 192 | | | | | | 88 | | |
| | | | $ | 6,606 | | | | | $ | 235 | | |
Net deferred tax assets included in other assets
|
| | | $ | 5,546 | | | | | $ | 8,354 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Current tax expense
|
| | | $ | 2,980 | | | | | $ | 9,898 | | | | | $ | 8,711 | | |
Deferred tax (benefit)
|
| | | | 8,997 | | | | | | (698) | | | | | | (534) | | |
| | | | $ | 11,977 | | | | | $ | 9,200 | | | | | $ | 8,177 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Computed “expected” tax expense
|
| | | $ | 9,967 | | | | | $ | 8,961 | | | | | $ | 8,259 | | |
Increase (decrease) in income taxes resulting from: | | | | | | | | | | | | | | | | | | | |
Tax reform
|
| | | | 3,524 | | | | | | — | | | | | | — | | |
State income taxes, net of federal benefit
|
| | | | 127 | | | | | | 117 | | | | | | 92 | | |
Tax exempt income and interest
|
| | | | (1,305) | | | | | | (409) | | | | | | (257) | | |
Merger related expenses, nondeductible
|
| | | | 550 | | | | | | 344 | | | | | | — | | |
Low income housing tax credits
|
| | | | (586) | | | | | | — | | | | | | — | | |
Other
|
| | | | (300) | | | | | | 187 | | | | | | 83 | | |
| | | | $ | 11,977 | | | | | $ | 9,200 | | | | | $ | 8,177 | | |
|
Year
|
| |
Amount
|
| |||
| | |
(In Thousands)
|
| |||
2018
|
| | | $ | 1,693 | | |
2019
|
| | | | 1,775 | | |
2020
|
| | | | 1,780 | | |
2021
|
| | | | 1,740 | | |
2022
|
| | | | 1,708 | | |
Thereafter
|
| | | | 16,499 | | |
| | | | $ | 25,195 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In Thousands)
|
| |||||||||
Balance at beginning of year
|
| | | $ | 1,029 | | | | | $ | 1,029 | | |
Provision charged to operating expense
|
| | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | |
Charge-offs
|
| | | | (76) | | | | | | — | | |
Balance at end of year
|
| | | $ | 953 | | | | | $ | 1,029 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Number of
Options |
| |
Weighted
Average Exercise Price |
| ||||||||||||||||||
Outstanding at beginning of year
|
| | | | 481,381 | | | | | $ | 16.52 | | | | | | 407,832 | | | | | $ | 15.33 | | | | | | 316,423 | | | | | $ | 14.02 | | |
Granted
|
| | | | 185,600 | | | | | | 27.85 | | | | | | 129,550 | | | | | | 18.77 | | | | | | 125,434 | | | | | | 18.03 | | |
Exercised
|
| | | | (155,769) | | | | | | 14.60 | | | | | | (43,801) | | | | | | 12.15 | | | | | | (29,975) | | | | | | 12.62 | | |
Lapsed or canceled
|
| | | | (3,720) | | | | | | 15.69 | | | | | | (12,200) | | | | | | 16.54 | | | | | | (4,050) | | | | | | 16.40 | | |
Outstanding at end of year
|
| | | | 507,492 | | | | | $ | 21.26 | | | | | | 481,381 | | | | | $ | 16.52 | | | | | | 407,832 | | | | | $ | 15.33 | | |
Options exercisable at end of year
|
| | | | 142,859 | | | | | $ | 16.65 | | | | | | 173,781 | | | | | $ | 14.49 | | | | | | 105,889 | | | | | $ | 12.99 | | |
|
| | |
Options Outstanding
|
| |
Options Exercisable
|
| ||||||||||||||||||||||||||||||||||||||||||
Range of
Exercise Price |
| |
Number
Outstanding |
| |
Weighted-
Average Remaining Contractual Life (in yrs) |
| |
Weighted
Average Exercise Price |
| |
Intrinsic
Value |
| |
Number
Exercisable |
| |
Weighted-
Average Remaining Contractual Life (in yrs) |
| |
Weighted
Average Exercise Price |
| |
Intrinsic
Value |
| ||||||||||||||||||||||||
$12.79 – $19.85 | | | | | 311,142 | | | | | | 1.89 | | | | | $ | 17.24 | | | | | $ | 3,297 | | | | | | 139,484 | | | | | | 1.26 | | | | | $ | 16.50 | | | | | $ | 1,582 | | |
$20.34 – $28.17 | | | | | 196,350 | | | | | | 4.32 | | | | | | 27.62 | | | | | | 56 | | | | | | 3,375 | | | | | | 3.45 | | | | | | 22.99 | | | | | | 17 | | |
| | | | | 507,492 | | | | | | 2.83 | | | | | $ | 21.26 | | | | | $ | 3,353 | | | | | | 142,859 | | | | | | 2.91 | | | | | $ | 16.65 | | | | | $ | 1,599 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Expected life of options granted
|
| |
5.00 Years
|
| |
4.12 Years
|
| |
4.09 Years
|
| |||||||||
Risk-free interest rate
|
| | | | 1.49% | | | | | | 1.25% | | | | | | 1.06% | | |
Expected volatility of stock
|
| | | | 29% | | | | | | 30% | | | | | | 30% | | |
Annual expected dividend yield
|
| | | | 3% | | | | | | 3% | | | | | | 3% | | |
Fair value of granted options
|
| | | $ | 1,143,434 | | | | | $ | 473,272 | | | | | $ | 357,456 | | |
Nonvested Options
|
| | | | 364,633 | | | | | | 307,600 | | | | | | 301,943 | | |
| | |
Actual
|
| |
Minimum Capital
Requirement |
| |
Minimum
To Be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | |
(Dollars In Thousands)
|
| |||||||||||||||||||||||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 257,139 | | | | | | 12.25% | | | | | $ | 183,670 | | | | | | 8.750% | | | | | $ | 209,909 | | | | | | 10.00% | | |
Bank
|
| | | $ | 243,301 | | | | | | 11.66% | | | | | $ | 182,517 | | | | | | 8.750% | | | | | $ | 208,591 | | | | | | 10.00% | | |
Tier 1 Capital (to Risk-Weighted Assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 240,535 | | | | | | 11.46% | | | | | $ | 141,689 | | | | | | 6.750% | | | | | $ | 167,927 | | | | | | 8.00% | | |
Bank
|
| | | $ | 225,743 | | | | | | 10.82% | | | | | $ | 140,799 | | | | | | 6.750% | | | | | $ | 166,873 | | | | | | 8.00% | | |
Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 240,535 | | | | | | 8.48% | | | | | $ | 148,986 | | | | | | 5.250% | | | | | $ | 141,892 | | | | | | 5.00% | | |
Bank
|
| | | $ | 225,743 | | | | | | 8.51% | | | | | $ | 139,313 | | | | | | 5.250% | | | | | $ | 132,679 | | | | | | 5.00% | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 240,535 | | | | | | 11.46% | | | | | $ | 83,964 | | | | | | 4.00% | | | | | $ | 136,441 | | | | | | 6.50% | | |
Bank
|
| | | $ | 225,743 | | | | | | 10.82% | | | | | $ | 83,436 | | | | | | 4.00% | | | | | $ | 135,584 | | | | | | 6.50% | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 135,009 | | | | | | 11.51% | | | | | $ | 93,866 | | | | | | 8.63% | | | | | $ | 117,333 | | | | | | 10.00% | | |
Bank
|
| | | $ | 124,149 | | | | | | 10.58% | | | | | $ | 93,866 | | | | | | 8.63% | | | | | $ | 117,332 | | | | | | 10.00% | | |
Tier 1 Capital (to Risk-Weighted Assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 120,317 | | | | | | 10.25% | | | | | $ | 70,400 | | | | | | 6.63% | | | | | $ | 93,866 | | | | | | 8.00% | | |
Bank
|
| | | $ | 109,457 | | | | | | 9.33% | | | | | $ | 70,399 | | | | | | 6.63% | | | | | $ | 93,866 | | | | | | 8.00% | | |
Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 120,317 | | | | | | 8.90% | | | | | $ | 52,800 | | | | | | 5.13% | | | | | $ | 58,667 | | | | | | 5.00% | | |
Bank
|
| | | $ | 109,457 | | | | | | 8.11% | | | | | $ | 60,793 | | | | | | 5.13% | | | | | $ | 67,547 | | | | | | 5.00% | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation
|
| | | $ | 120,317 | | | | | | 10.25% | | | | | $ | 54,068 | | | | | | 4.00% | | | | | $ | 87,861 | | | | | | 6.50% | | |
Bank
|
| | | $ | 109,457 | | | | | | 9.33% | | | | | $ | 46,933 | | | | | | 4.00% | | | | | $ | 76,266 | | | | | | 6.50% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Net
Income |
| |
Shares
|
| |
Per
Share Amount |
| |
Net
Income |
| |
Shares
|
| |
Per
Share Amount |
| |
Net
Income |
| |
Shares
|
| |
Per
Share Amount |
| |||||||||||||||||||||||||||
| | |
(In Thousands, Except for Per Share Data)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Earnings per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 16,500 | | | | | | 17,988,670 | | | | | $ | 0.92 | | | | | $ | 16,404 | | | | | | 10,586,394 | | | | | $ | 1.55 | | | | | $ | 15,419 | | | | | | 10,513,008 | | | | | $ | 1.46 | | |
Effect of dilutive securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock options and warrants
|
| | | | — | | | | | | 87,634 | | | | | | — | | | | | | — | | | | | | 91,167 | | | | | | — | | | | | | — | | | | | | 68,863 | | | | | | — | | |
Diluted earnings per share
|
| | | $ | 16,500 | | | | | | 18,076,304 | | | | | $ | 0.92 | | | | | $ | 16,404 | | | | | | 10,677,561 | | | | | $ | 1.54 | | | | | $ | 15,419 | | | | | | 10,581,871 | | | | | $ | 1.46 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Management fees
|
| | | $ | 369 | | | | | $ | 1,187 | | | | | $ | 1,151 | | |
Amortization of intangibles
|
| | | | 2,671 | | | | | | 49 | | | | | | 8 | | |
Merger related costs
|
| | | | 6,794 | | | | | | 984 | | | | | | — | | |
Business and franchise tax
|
| | | | 1,803 | | | | | | 953 | | | | | | 875 | | |
Data processing
|
| | | | 2,779 | | | | | | 947 | | | | | | 1,029 | | |
FDIC insurance
|
| | | | 1,485 | | | | | | 789 | | | | | | 634 | | |
Investor fees
|
| | | | 613 | | | | | | 759 | | | | | | 570 | | |
Advertising and promotional expense
|
| | | | 790 | | | | | | 735 | | | | | | 754 | | |
Consulting fees
|
| | | | 1,202 | | | | | | 681 | | | | | | 618 | | |
Accounting and auditing service
|
| | | | 956 | | | | | | 613 | | | | | | 612 | | |
Telephone
|
| | | | 703 | | | | | | 385 | | | | | | 346 | | |
Director fees
|
| | | | 703 | | | | | | 352 | | | | | | 395 | | |
Stock option expense
|
| | | | 442 | | | | | | 335 | | | | | | 332 | | |
Business development, meals, and travel
|
| | | | 337 | | | | | | 293 | | | | | | 260 | | |
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Regulatory examinations
|
| | | | 418 | | | | | | 282 | | | | | | 257 | | |
Credit report
|
| | | | 375 | | | | | | 281 | | | | | | 197 | | |
Publication and subscription
|
| | | | 268 | | | | | | 280 | | | | | | 249 | | |
Early payoff
|
| | | | 132 | | | | | | 260 | | | | | | 133 | | |
Insurance
|
| | | | 434 | | | | | | 255 | | | | | | 206 | | |
Disaster recovery
|
| | | | 292 | | | | | | 199 | | | | | | 190 | | |
Stationary and supplies
|
| | | | 405 | | | | | | 197 | | | | | | 294 | | |
Employee education and development
|
| | | | 85 | | | | | | 186 | | | | | | 198 | | |
FRB and Bank analysis charges
|
| | | | 260 | | | | | | 163 | | | | | | 147 | | |
Verification fees
|
| | | | 164 | | | | | | 150 | | | | | | 106 | | |
SBA guarantee fee
|
| | | | 137 | | | | | | 145 | | | | | | 160 | | |
Postage
|
| | | | 105 | | | | | | 97 | | | | | | 93 | | |
Dues and memberships
|
| | | | 152 | | | | | | 95 | | | | | | 108 | | |
Common stock expense
|
| | | | 73 | | | | | | 95 | | | | | | 97 | | |
Legal fees
|
| | | | 400 | | | | | | 79 | | | | | | 363 | | |
Donations
|
| | | | 44 | | | | | | 64 | | | | | | 73 | | |
Courier
|
| | | | 149 | | | | | | 57 | | | | | | 59 | | |
Impairment of goodwill
|
| | | | 1,491 | | | | | | — | | | | | | — | | |
Other
|
| | | | 3,244 | | | | | | 1,021 | | | | | | 1,346 | | |
| | | | $ | 30,275 | | | | | $ | 12,968 | | | | | $ | 11,860 | | |
|
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Trust income
|
| | | $ | 3,449 | | | | | $ | — | | | | | $ | — | | |
Wealth Management income
|
| | | | 2,539 | | | | | | 3,034 | | | | | | 2,671 | | |
Bank owned life insurance income
|
| | | | 1,201 | | | | | | 558 | | | | | | 460 | | |
Miscellaneous loan fees
|
| | | | 719 | | | | | | 599 | | | | | | 461 | | |
Fair value marks on loans held for sale
|
| | | | 1,170 | | | | | | 1,646 | | | | | | 2,614 | | |
Hedging gains (losses), net
|
| | | | (751) | | | | | | (1,329) | | | | | | (1,105) | | |
ATM transaction fees
|
| | | | 727 | | | | | | 225 | | | | | | 221 | | |
Other
|
| | | | 960 | | | | | | 935 | | | | | | 207 | | |
| | | | $ | 10,014 | | | | | $ | 5,668 | | | | | $ | 5,529 | | |
|
| | |
Fair Value Measurement
at December 31, 2017 Using |
| |||||||||||||||||||||
Description
|
| |
Carrying
Value |
| |
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
| |
Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Financial Assets – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury notes
|
| | | $ | 50 | | | | | $ | 50 | | | | | $ | — | | | | | $ | — | | |
US Government agency
|
| | | | 5,065 | | | | | | — | | | | | | 5,065 | | | | | | — | | |
Mortgage backed
|
| | | | 260,455 | | | | | | — | | | | | | 260,455 | | | | | | — | | |
Corporate bonds
|
| | | | 4,482 | | | | | | — | | | | | | 4,482 | | | | | | — | | |
Asset backed securities
|
| | | | 33,600 | | | | | | — | | | | | | 29,321 | | | | | | 4,279 | | |
Certificates of deposit
|
| | | | 1,981 | | | | | | — | | | | | | 1,981 | | | | | | — | | |
Municipals
|
| | | | 100,434 | | | | | | — | | | | | | 100,434 | | | | | | — | | |
CRA Mutual fund
|
| | | | 1,379 | | | | | | — | | | | | | 1,379 | | | | | | — | | |
Total available-for-sale investment securities
|
| | | | 407,446 | | | | | | 50 | | | | | | 403,117 | | | | | | 4,279 | | |
Residential loans held for sale
|
| | | | 31,999 | | | | | | — | | | | | | 31,999 | | | | | | — | | |
Derivative assets
|
| | | | 420 | | | | | | — | | | | | | — | | | | | | 420 | | |
Total Financial Assets – Recurring
|
| | | $ | 439,865 | | | | | $ | 50 | | | | | $ | 435,116 | | | | | $ | 4,699 | | |
Financial Liabilities – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | 195 | | | | | $ | — | | | | | $ | — | | | | | $ | 195 | | |
Total Financial Liabilities – Recurring
|
| | | $ | 195 | | | | | $ | — | | | | | $ | — | | | | | $ | 195 | | |
Financial Assets – Non-Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans(1)
|
| | | $ | 4,626 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,626 | | |
Long-lived asset held for sale
|
| | | | 643 | | | | | | | | | | | | — | | | | | | 643 | | |
Total Financial Assets – Non-Recurring
|
| | | $ | 5,269 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,269 | | |
|
| | |
Fair Value Measurement
at December 31, 2016 Using |
| |||||||||||||||||||||
Description
|
| |
Carrying
Value |
| |
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
| |
Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Financial Assets – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-sale investment securities | | | | | | | | | | | | | | | | | | | | | | | | | |
US Government agency
|
| | | $ | 4,994 | | | | | $ | — | | | | | $ | 4,994 | | | | | $ | — | | |
Mortgage backed
|
| | | | 119,807 | | | | | | — | | | | | | 119,807 | | | | | | — | | |
Corporate bonds
|
| | | | 8,666 | | | | | | — | | | | | | 8,666 | | | | | | — | | |
Asset backed securities
|
| | | | 12,864 | | | | | | — | | | | | | 8,364 | | | | | | 4,500 | | |
Certificates of deposit
|
| | | | 2,009 | | | | | | — | | | | | | 2,009 | | | | | | — | | |
Municipals – nontaxable
|
| | | | 44,359 | | | | | | — | | | | | | 44,359 | | | | | | — | | |
CRA Mutual fund
|
| | | | 1,391 | | | | | | — | | | | | | 1,391 | | | | | | — | | |
Total available-for-sale investment securities
|
| | | | 194,090 | | | | | | — | | | | | | 189,590 | | | | | | 4,500 | | |
Residential loans held for sale
|
| | | | 35,676 | | | | | | — | | | | | | 35,676 | | | | | | — | | |
Derivative assets
|
| | | | 993 | | | | | | — | | | | | | — | | | | | | 993 | | |
Total Financial Assets – Recurring
|
| | | $ | 230,759 | | | | | $ | — | | | | | $ | 225,266 | | | | | $ | 5,493 | | |
Financial Liabilities – Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities
|
| | | $ | 325 | | | | | $ | — | | | | | $ | — | | | | | $ | 325 | | |
Total Financial Liabilities – Recurring
|
| | | $ | 325 | | | | | $ | — | | | | | $ | — | | | | | $ | 325 | | |
Financial Assets – Non-Recurring | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans(1)
|
| | | $ | 6,922 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,922 | | |
Total Financial Assets – Non-Recurring
|
| | | $ | 6,922 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,922 | | |
|
| | |
Net
Derivatives |
| |
Securities
Available- For-Sale |
| |
Total
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Balance January 1, 2017
|
| | | $ | 668 | | | | | $ | 4,500 | | | | | $ | 5,168 | | |
Realized and unrealized losses included in earnings
|
| | | | (486) | | | | | | — | | | | | | (486) | | |
Unrealized gains (losses) included in other comprehensive income
|
| | | | 43 | | | | | | (221) | | | | | | (178) | | |
Purchases, settlements, paydowns, and maturities
|
| | | | — | | | | | | — | | | | | | — | | |
Transfer into Level 3
|
| | | | — | | | | | | — | | | | | | — | | |
Balance December 31, 2017
|
| | | $ | 225 | | | | | $ | 4,279 | | | | | $ | 4,504 | | |
|
| | |
Net
Derivatives |
| |
Securities
Available- For-Sale |
| |
Total
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Balance January 1, 2016
|
| | | $ | 273 | | | | | $ | — | | | | | $ | 273 | | |
Realized and unrealized gains included in earnings
|
| | | | 395 | | | | | | — | | | | | | 395 | | |
Unrealized gains (losses) included in other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | |
Purchases, settlements, paydowns, and maturities
|
| | | | — | | | | | | — | | | | | | — | | |
Transfer into Level 3
|
| | | | — | | | | | | 4,500 | | | | | | 4,500 | | |
Balance December 31, 2016
|
| | | $ | 668 | | | | | $ | 4,500 | | | | | $ | 5,168 | | |
|
2017
|
| |||||||||||||||
Description
|
| |
Fair Value
Estimate |
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range (Weighted
Average) |
| |||
| | |
(In Thousands)
|
| ||||||||||||
Financial Assets – Recurring
|
| | | | | |||||||||||
Asset-backed securities | | | | $ | 4,279 | | | | Valuation service | | | Discounted cash flows | | |
3% – 6% (5.0%)
|
|
Derivative assets | | | | $ | 420 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (89.0%)
|
|
Derivative liabilities | | | | $ | 195 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (89.0%)
|
|
Financial Assets – Non-recurring
|
| | | | | |||||||||||
Impaired loans – Real estate secured
|
| | | $ | 2,736 | | | | Appraisal of collateral(1) |
| | Liquidation expenses(2) | | |
0% – 15% (10%)
|
|
Impaired loans – Non-real
estate secured |
| | | $ | 1,890 | | | | Cash flow basis | | | Liquidation expenses(2) | | |
0% – 10% (5%)
|
|
2016
|
| |||||||||||||||
Description
|
| |
Fair Value
Estimate |
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range (Weighted
Average) |
| |||
| | |
(In Thousands)
|
| ||||||||||||
Financial Assets – Recurring
|
| | | | | | | | | | | | | | | |
Asset-backed securities | | | | $ | 4,500 | | | | Valuation service | | | Discounted cash flows | | |
3% – 6% (5.0%)
|
|
Derivative assets | | | | $ | 993 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (89.0%)
|
|
Derivative liabilities | | | | $ | 325 | | | | Market pricing(3) | | | Estimated pullthrough | | |
75% – 90% (89.0%)
|
|
Financial Assets – Non-recurring
|
| | | | | | | | | | | | | | | |
Impaired loans – Real estate secured
|
| | | $ | 1,371 | | | | Appraisal of collateral(1) |
| | Liquidation expenses(2) | | |
0% – 15% (10%)
|
|
Impaired loans – Non-real
estate secured |
| | | $ | 5,551 | | | | Cash flow basis | | | Liquidation expenses(2) | | |
0% – 10% (5%)
|
|
| | |
December 31, 2017
|
| |||||||||||||||
(In Thousands)
|
| |
Aggregate
Fair Value |
| |
Difference
|
| |
Contractual
Principal |
| |||||||||
Residential mortgage loans held for sale
|
| | | $ | 31,999 | | | | | $ | 1,102 | | | | | $ | 30,897 | | |
| | |
December 31, 2016
|
| |||||||||||||||
(In Thousands)
|
| |
Aggregate
Fair Value |
| |
Difference
|
| |
Contractual
Principal |
| |||||||||
Residential mortgage loans held for sale
|
| | | $ | 35,676 | | | | | $ | 1,004 | | | | | $ | 34,672 | | |
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and short-term investments
|
| | | $ | 122,313 | | | | | $ | 122,313 | | | | | $ | 91,059 | | | | | $ | 91,059 | | |
Securities available-for-sale
|
| | | | 407,446 | | | | | | 407,446 | | | | | | 194,090 | | | | | | 194,090 | | |
Securities held-to-maturity
|
| | | | 15,721 | | | | | | 16,379 | | | | | | 9,200 | | | | | | 9,293 | | |
Restricted stock
|
| | | | 16,572 | | | | | | 16,572 | | | | | | 10,092 | | | | | | 10,092 | | |
Loans, net of allowance
|
| | | | 1,995,103 | | | | | | 2,016,530 | | | | | | 1,069,366 | | | | | | 1,080,820 | | |
Derivatives
|
| | | | 420 | | | | | | 420 | | | | | | 993 | | | | | | 993 | | |
Total financial assets
|
| | | $ | 2,557,575 | | | | | $ | 2,579,660 | | | | | $ | 1,374,800 | | | | | $ | 1,386,347 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,234,148 | | | | | $ | 2,161,134 | | | | | $ | 1,054,327 | | | | | $ | 1,040,402 | | |
Short-term borrowings
|
| | | | 145,993 | | | | | | 145,396 | | | | | | 186,009 | | | | | | 185,910 | | |
Long-term borrowings
|
| | | | 43,883 | | | | | | 43,703 | | | | | | 60,000 | | | | | | 59,954 | | |
Derivatives
|
| | | | 195 | | | | | | 195 | | | | | | 325 | | | | | | 325 | | |
Total financial liabilities
|
| | | $ | 2,424,219 | | | | | $ | 2,350,428 | | | | | $ | 1,300,661 | | | | | $ | 1,286,591 | | |
|
| | |
Commercial
Banking |
| |
Mortgage
Banking |
| |
Wealth
Management |
| |
Other
|
| |
Eliminations
|
| |
Consolidated
Totals |
| ||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 94,577 | | | | | $ | 1,141 | | | | | $ | 7 | | | | | $ | 25 | | | | | $ | (270) | | | | | $ | 95,480 | | |
Gain on sale of loans
|
| | | | 136 | | | | | | 19,944 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,080 | | |
Other revenues
|
| | | | 6,270 | | | | | | (307) | | | | | | 5,988 | | | | | | 1,453 | | | | | | (1,392) | | | | | | 12,012 | | |
Total operating income
|
| | | | 100,983 | | | | | | 20,778 | | | | | | 5,995 | | | | | | 1,478 | | | | | | (1,662) | | | | | | 127,572 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 10,912 | | | | | | (6) | | | | | | — | | | | | | 472 | | | | | | (270) | | | | | | 11,108 | | |
Salaries and employee benefits
|
| | | | 28,108 | | | | | | 11,958 | | | | | | 3,849 | | | | | | — | | | | | | — | | | | | | 43,915 | | |
Other expenses
|
| | | | 28,998 | | | | | | 4,338 | | | | | | 3,460 | | | | | | 8,668 | | | | | | (1,392) | | | | | | 44,072 | | |
Total operating expenses
|
| | | | 68,018 | | | | | | 16,290 | | | | | | 7,309 | | | | | | 9,140 | | | | | | (1,662) | | | | | | 99,095 | | |
Income (loss) before income taxes
|
| | | $ | 32,965 | | | | | $ | 4,488 | | | | | $ | (1,314) | | | | | $ | (7,662) | | | | | $ | — | | | | | $ | 28,477 | | |
Total assets
|
| | | $ | 2,827,041 | | | | | $ | 31,999 | | | | | $ | 10,967 | | | | | $ | 21,727 | | | | | $ | (17,840) | | | | | $ | 2,873,894 | | |
Capital expenditures
|
| | | $ | 1,566 | | | | | $ | — | | | | | $ | 1 | | | | | $ | 27 | | | | | $ | — | | | | | $ | 1,594 | | |
|
| | |
Commercial
Banking |
| |
Mortgage
Banking |
| |
Wealth
Management |
| |
Other
|
| |
Eliminations
|
| |
Consolidated
Totals |
| ||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 49,063 | | | | | $ | 1,767 | | | | | $ | — | | | | | $ | 20 | | | | | $ | (835) | | | | | $ | 50,015 | | |
Gain on sale of loans
|
| | | | — | | | | | | 25,164 | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,164 | | |
Other revenues
|
| | | | 3,893 | | | | | | (424) | | | | | | 3,034 | | | | | | 1,401 | | | | | | (1,265) | | | | | | 6,639 | | |
Total operating income
|
| | | | 52,956 | | | | | | 26,507 | | | | | | 3,034 | | | | | | 1,421 | | | | | | (2,100) | | | | | | 81,818 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 6,324 | | | | | | 548 | | | | | | — | | | | | | 267 | | | | | | (835) | | | | | | 6,304 | | |
Salaries and employee benefits
|
| | | | 16,015 | | | | | | 13,541 | | | | | | 2,222 | | | | | | — | | | | | | — | | | | | | 31,778 | | |
Other expenses
|
| | | | 9,232 | | | | | | 5,354 | | | | | | 1,034 | | | | | | 3,777 | | | | | | (1,265) | | | | | | 18,132 | | |
Total operating expenses
|
| | | | 31,571 | | | | | | 19,443 | | | | | | 3,256 | | | | | | 4,044 | | | | | | (2,100) | | | | | | 56,214 | | |
Income (loss) before income taxes
|
| | | $ | 21,385 | | | | | $ | 7,064 | | | | | $ | (222) | | | | | $ | (2,623) | | | | | $ | — | | | | | $ | 25,604 | | |
Total assets
|
| | | $ | 1,394,061 | | | | | $ | 39,356 | | | | | $ | 2,841 | | | | | $ | 18,037 | | | | | $ | (23,587) | | | | | $ | 1,430,708 | | |
Capital expenditures
|
| | | $ | 826 | | | | | $ | 3 | | | | | $ | 2 | | | | | $ | 40 | | | | | $ | — | | | | | $ | 871 | | |
|
| | |
Commercial
Banking |
| |
Mortgage
Banking |
| |
Wealth
Management |
| |
Other
|
| |
Eliminations
|
| |
Consolidated
Totals |
| ||||||||||||||||||
| | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 42,763 | | | | | $ | 1,650 | | | | | $ | — | | | | | $ | 16 | | | | | $ | (763) | | | | | $ | 43,666 | | |
Gain on sale of loans
|
| | | | — | | | | | | 19,633 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,633 | | |
Other revenues
|
| | | | 3,229 | | | | | | 388 | | | | | | 2,671 | | | | | | 1,391 | | | | | | (1,247) | | | | | | 6,432 | | |
Total operating income
|
| | | | 45,992 | | | | | | 21,671 | | | | | | 2,671 | | | | | | 1,407 | | | | | | (2,010) | | | | | | 69,731 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 4,135 | | | | | | 467 | | | | | | — | | | | | | 280 | | | | | | (763) | | | | | | 4,119 | | |
Salaries and employee benefits
|
| | | | 13,519 | | | | | | 11,470 | | | | | | 1,977 | | | | | | — | | | | | | — | | | | | | 26,966 | | |
Other expenses
|
| | | | 7,732 | | | | | | 5,087 | | | | | | 1,116 | | | | | | 2,362 | | | | | | (1,247) | | | | | | 15,050 | | |
Total operating expenses
|
| | | | 25,386 | | | | | | 17,024 | | | | | | 3,093 | | | | | | 2,642 | | | | | | (2,010) | | | | | | 46,135 | | |
Income (loss) before income taxes
|
| | | $ | 20,606 | | | | | $ | 4,647 | | | | | $ | (422) | | | | | $ | (1,235) | | | | | $ | — | | | | | $ | 23,596 | | |
Total assets
|
| | | $ | 1,133,916 | | | | | $ | 46,077 | | | | | $ | 3,205 | | | | | $ | 16,837 | | | | | $ | (21,487) | | | | | $ | 1,178,548 | | |
Capital expenditures
|
| | | $ | 252 | | | | | $ | 15 | | | | | $ | 24 | | | | | $ | 9 | | | | | $ | — | | | | | $ | 300 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(In Thousands)
|
| |||||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 10,949 | | | | | $ | 11,339 | | |
Investment in subsidiaries
|
| | | | 410,981 | | | | | | 109,825 | | |
Other assets
|
| | | | 1,792 | | | | | | 585 | | |
Total assets
|
| | | $ | 423,722 | | | | | $ | 121,749 | | |
Liabilities | | | | | | | | | | | | | |
Other liabilities
|
| | | $ | 2,098 | | | | | $ | 1,219 | | |
Total liabilities
|
| | | | 2,098 | | | | | | 1,219 | | |
Shareholders’ Equity | | | | | | | | | | | | | |
Common stock
|
| | | | 17,146 | | | | | | 8,881 | | |
Capital surplus
|
| | | | 307,614 | | | | | | 21,779 | | |
Retained earnings
|
| | | | 98,584 | | | | | | 91,439 | | |
Accumulated other comprehensive loss
|
| | | | (1,720) | | | | | | (1,569) | | |
Total shareholders’ equity
|
| | | | 421,624 | | | | | | 120,530 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 423,722 | | | | | $ | 121,749 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Income | | | | | | | | | | | | | | | | | | | |
Dividends from subsidiaries
|
| | | $ | 4,500 | | | | | $ | 8,000 | | | | | $ | 8,625 | | |
Interest
|
| | | | 25 | | | | | | 20 | | | | | | 15 | | |
Other
|
| | | | 222 | | | | | | 134 | | | | | | 113 | | |
| | | | | 4,747 | | | | | | 8,154 | | | | | | 8,753 | | |
Expenses | | | | | | | | | | | | | | | | | | | |
Other expenses
|
| | | | 7,981 | | | | | | 3,079 | | | | | | 1,660 | | |
Total expenses
|
| | | | 7,981 | | | | | | 3,079 | | | | | | 1,660 | | |
Income (loss) before income taxes and undistributed income of subsidiaries
|
| | | | (3,234) | | | | | | 5,075 | | | | | | 7,093 | | |
Income tax benefit
|
| | | | (2,242) | | | | | | (588) | | | | | | (467) | | |
Income (loss) before undistributed income of subsidiaries
|
| | | | (992) | | | | | | 5,663 | | | | | | 7,560 | | |
Undistributed income of subsidiaries
|
| | | | 17,492 | | | | | | 10,741 | | | | | | 7,859 | | |
Net income
|
| | | $ | 16,500 | | | | | $ | 16,404 | | | | | $ | 15,419 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
Net income
|
| | | $ | 16,500 | | | | | $ | 16,404 | | | | | $ | 15,419 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
Unrealized gains (losses) on securities | | | | | | | | | | | | | | | | | | | |
Unrealized holding gains (losses) arising during period
|
| | | | (417) | | | | | | (816) | | | | | | (528) | | |
Less: reclassification adjustment for gains included in net income
|
| | | | — | | | | | | (52) | | | | | | (188) | | |
Unrealized gains on interest rate swaps
|
| | | | 64 | | | | | | — | | | | | | — | | |
Tax effect
|
| | | | 146 | | | | | | 304 | | | | | | 255 | | |
Net of tax amount
|
| | | | (207) | | | | | | (564) | | | | | | (461) | | |
Comprehensive income
|
| | | $ | 16,293 | | | | | $ | 15,840 | | | | | $ | 14,958 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
| | |
(In Thousands)
|
| |||||||||||||||
Cash Flows from Operating Activities | | | | | |||||||||||||||
Net income
|
| | | $ | 16,500 | | | | | $ | 16,404 | | | | | $ | 15,419 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | |||||||||||||||
Undistributed income of subsidiaries
|
| | | | (17,492) | | | | | | (10,741) | | | | | | (7,859) | | |
(Increase) decrease in other assets
|
| | | | (990) | | | | | | 3 | | | | | | 12 | | |
Increase (decrease) in other liabilities
|
| | | | 1,418 | | | | | | 51 | | | | | | (75) | | |
Stock-based compensation
|
| | | | 495 | | | | | | 335 | | | | | | 332 | | |
Net cash provided by (used in) operating activities
|
| | | | (69) | | | | | | 6,052 | | | | | | 7,829 | | |
Cash Flows from Investing Activities | | | | | |||||||||||||||
Payments for investments in and advances to subsidiaries
|
| | | | 146 | | | | | | (127) | | | | | | (592) | | |
Cash acquired in business combination
|
| | | | 3 | | | | | | — | | | | | | — | | |
Cash paid in business combination
|
| | | | (608) | | | | | | — | | | | | | — | | |
Sale or repayment of investments in and advances to subsidiaries
|
| | | | 1,167 | | | | | | 728 | | | | | | 968 | | |
Net cash provided by investing activities
|
| | | | 708 | | | | | | 601 | | | | | | 376 | | |
Cash Flows from Financing Activities | | | | | |||||||||||||||
Net proceeds from issuance of common stock
|
| | | | 8,326 | | | | | | 1,567 | | | | | | 1,145 | | |
Dividends paid
|
| | | | (9,355) | | | | | | (6,350) | | | | | | (9,866) | | |
Net cash provided by (used in) financing activities
|
| | | | (1,029) | | | | | | (4,783) | | | | | | (8,721) | | |
Increase (decrease) in cash and cash equivalents
|
| | | | (390) | | | | | | 1,870 | | | | | | (516) | | |
Cash and Cash Equivalents | | | | | | | | | | | | | | | | | | | |
Beginning
|
| | | | 11,339 | | | | | | 9,469 | | | | | | 9,985 | | |
Ending
|
| | | $ | 10,949 | | | | | $ | 11,339 | | | | | $ | 9,469 | | |
|
(In Thousands)
|
| |
December 31, 2017
|
| |||||||||||||||
|
Cost
|
| |
Accumulated
Amortization |
| |
Net Book
Value |
| |||||||||||
Intangible assets subject to amortization: | | | | | | | | | | | | | | | | | | | |
Core deposit intangible
|
| | | $ | 16,057 | | | | | $ | (2,408) | | | | | $ | 13,649 | | |
Customer lists
|
| | | | 5,214 | | | | | | (308) | | | | | | 4,906 | | |
Non-compete agreements
|
| | | | 117 | | | | | | (60) | | | | | | 57 | | |
Total
|
| | | $ | 21,388 | | | | | $ | (2,776) | | | | | $ | 18,612 | | |
|
(In Thousands)
|
| |
December 31, 2016
|
| |||||||||||||||
|
Cost
|
| |
Accumulated
Amortization |
| |
Net Book
Value |
| |||||||||||
Intangible assets subject to amortization: | | | | | | | | | | | | | | | | | | | |
Customer lists
|
| | | $ | 364 | | | | | $ | (43) | | | | | $ | 321 | | |
Non-compete agreements
|
| | | | 25 | | | | | | (14) | | | | | | 11 | | |
Total
|
| | | $ | 389 | | | | | $ | (57) | | | | | $ | 332 | | |
|
Year
|
| |
Amount
|
| |||
| | |
(In Thousands)
|
| |||
2018
|
| | | $ | 3,341 | | |
2019
|
| | | | 2,949 | | |
2020
|
| | | | 2,581 | | |
2021
|
| | | | 2,224 | | |
2022
|
| | | | 1,868 | | |
Thereafter
|
| | | | 5,649 | | |
| | | | $ | 18,612 | | |
|
(In Thousands)
|
| ||||||
Balance, December 31, 2015
|
| | | $ | 1,501 | | |
Additions
|
| | | | — | | |
Impairments
|
| | | | — | | |
Balance, December 31, 2016
|
| | | $ | 1,501 | | |
Additions – acquisition of Middleburg
|
| | | | 166,539 | | |
Impairments
|
| | | | (1,491) | | |
Balance, December 31, 2017
|
| | | $ | 166,549 | | |
|
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Positions
(#) |
| |
Notional
Amount (in thousands) |
| |
Asset
(in thousands) |
| |
Liability
(in thousands) |
| |
Receive
Rate |
| |
Pay
Rate |
| |
Life
(Years) |
| |||||||||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 5,155 | | | | | $ | — | | | | | $ | 81 | | | | | | 1.36% | | | | | | 2.59% | | | | | | 2.9 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 10,000 | | | | | $ | 29 | | | | | $ | — | | | | | | 1.49% | | | | | | 1.43% | | | | | | 0.9 | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | |
Positions
(#) |
| |
Notional
Amount (in thousands) |
| |
Asset
(in thousands) |
| |
Liability
(in thousands) |
| |
Receive
Rate |
| |
Pay
Rate |
| |
Life
(Years) |
| |||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 3,224 | | | | | $ | 96 | | | | | $ | — | | | |
1 month
LIBOR plus 200 BP |
| |
3.90%
|
| | | | 9.8 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | | 1,615 | | | | | | — | | | | | | 22 | | | |
1 month
LIBOR plus 180 BP |
| |
4.09%
|
| | | | 7.0 | | |
Pay floating –
receive fixed interest rate swap |
| | | | 1 | | | | | | 3,224 | | | | | | — | | | | | | 96 | | | |
3.90%
|
| |
1 month
LIBOR plus 200 BP |
| | | | 9.8 | | |
Pay floating –
receive fixed interest rate swap |
| | | | 1 | | | | | | 1,615 | | | | | | 22 | | | | | | — | | | |
4.09%
|
| |
1 month
LIBOR plus 180 BP |
| | | | 7.0 | | |
Total derivatives not
designated |
| | | | | | | | | $ | 9,886 | | | | | $ | 44 | | | | | $ | 44 | | | | | | |||||||||
|
|
December 31, 2017
|
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Notional
Amount |
| |
Termination
Date |
| |
3-Month
LIBOR Strike Rate |
| |
Premium
Paid |
| |
Unamortized
Premium at December 31, 2015 |
| |
Fair Value
December 31, 2015 |
| |
Cumulative
Cash Flows Received |
| |||||||||||||||
| $10,000 | | |
September 8, 2018
|
| | | | 2.00% | | | | | $ | 70 | | | | | $ | 70 | | | | | $ | 1 | | | | | $ | — | | |
| Consideration paid: | | | | | | | |
|
Common shares issued (9,516,097)
|
| | | $ | 285,679 | | |
|
Cash paid to shareholders
|
| | | | 608 | | |
|
Value of consideration
|
| | | | 286,287 | | |
| Fair value of assets acquired: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 90,940 | | |
|
Investment securities
|
| | | | 244,123 | | |
|
Restricted stock
|
| | | | 4,119 | | |
|
Loans
|
| | | | 815,785 | | |
|
Bank premises and equipment
|
| | | | 21,920 | | |
|
OREO
|
| | | | 3,919 | | |
|
Intangibles
|
| | | | 21,436 | | |
|
Bank owned life insurance
|
| | | | 24,080 | | |
|
Other assets
|
| | | | 26,343 | | |
|
Total assets
|
| | | | 1,252,665 | | |
| Fair value of liabilities assumed: | | | | | | | |
|
Deposits
|
| | | | 1,056,619 | | |
|
Short-term borrowings
|
| | | | 26,033 | | |
|
Long-term borrowings
|
| | | | 29,892 | | |
|
Trust preferred debentures
|
| | | | 3,824 | | |
|
Other liabilities
|
| | | | 16,721 | | |
|
Total liabilities
|
| | | | 1,133,089 | | |
|
Net assets acquired
|
| | | | 119,576 | | |
|
Goodwill resulting from merger with Middleburg
|
| | | $ | 166,103 | | |
|
|
Contractual principal and interest at acquisition
|
| | | $ | 7,835 | | |
|
Nonaccretable difference
|
| | | | (3,427) | | |
|
Expected cash flows at acquisition
|
| | | | 4,408 | | |
|
Accretable yield
|
| | | | (186) | | |
|
Fair value of purchased impaired loans
|
| | | $ | 4,222 | | |
|
(In Thousands Except for Per Share Data)
|
| |
Pro Forma for the
Year Ended December 31, 2017 |
| |
Pro Forma for the
Year Ended December 31, 2016 |
| ||||||
Revenues (net interest income plus noninterest income)
|
| | | $ | 128,049 | | | | | | 125,203 | | |
Net income
|
| | | | 20,814 | | | | | | 20,246 | | |
Net income per diluted share
|
| | | $ | 1.02 | | | | | $ | 1.00 | | |
| | |
Page
|
| |||
| | | | G-119 | | | |
CONSOLIDATED FINANCIAL STATEMENTS | | | | | | | |
| | | | G-121 | | | |
| | | | G-122 | | | |
| | | | G-123 | | | |
| | | | G-124 | | | |
| | | | G-125 | | | |
| | | | G-127 | | |
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 6,989 | | | | | $ | 5,489 | | |
Interest bearing deposits with other banks
|
| | | | 21,555 | | | | | | 33,739 | | |
Total cash and cash equivalents
|
| | | | 28,544 | | | | | | 39,228 | | |
Securities held to maturity, fair value of $10,095 and $4,163, respectively
|
| | | | 10,683 | | | | | | 4,207 | | |
Securities available for sale, at fair value
|
| | | | 301,567 | | | | | | 374,571 | | |
Restricted securities, at cost
|
| | | | 4,542 | | | | | | 6,411 | | |
Loans, net of allowance for loan losses of $11,404 and $11,046, respectively
|
| | | | 848,693 | | | | | | 794,635 | | |
Premises and equipment, net
|
| | | | 19,021 | | | | | | 19,531 | | |
Goodwill and identified intangibles, net
|
| | | | 3,465 | | | | | | 3,636 | | |
Other real estate owned, net of valuation allowance
|
| | | | 5,073 | | | | | | 3,345 | | |
Bank owned life insurance
|
| | | | 23,925 | | | | | | 23,273 | | |
Accrued interest receivable and other assets
|
| | | | 27,130 | | | | | | 26,026 | | |
TOTAL ASSETS
|
| | | $ | 1,272,643 | | | | | $ | 1,294,863 | | |
LIABILITIES | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Non-interest bearing demand deposits
|
| | | $ | 248,567 | | | | | $ | 235,897 | | |
Savings and interest bearing demand deposits
|
| | | | 578,851 | | | | | | 560,328 | | |
Time deposits
|
| | | | 225,640 | | | | | | 244,575 | | |
Total deposits
|
| | | | 1,053,058 | | | | | | 1,040,800 | | |
Securities sold under agreements to repurchase
|
| | | | 34,864 | | | | | | 26,869 | | |
Federal Home Loan Bank borrowings
|
| | | | 39,500 | | | | | | 85,000 | | |
Subordinated notes
|
| | | | 5,155 | | | | | | 5,155 | | |
Accrued interest payable and other liabilities
|
| | | | 13,387 | | | | | | 13,485 | | |
TOTAL LIABILITIES
|
| | | | 1,145,964 | | | | | | 1,171,309 | | |
Commitments and contingencies | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Common stock ($2.50 par value; 20,000,000 shares authorized; 7,205,066 and 7,085,217 issued and outstanding, respectively)
|
| | | | 17,636 | | | | | | 17,330 | | |
Capital surplus
|
| | | | 45,688 | | | | | | 44,155 | | |
Retained earnings
|
| | | | 64,755 | | | | | | 60,392 | | |
Accumulated other comprehensive income (loss), net
|
| | | | (1,400) | | | | | | 1,677 | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | 126,679 | | | | | | 123,554 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 1,272,643 | | | | | $ | 1,294,863 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
INTEREST INCOME | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 33,795 | | | | | $ | 32,479 | | | | | $ | 33,833 | | |
Interest and dividends on securities
|
| | | | | | | | | | | | | | | | | | |
Taxable
|
| | | | 7,406 | | | | | | 7,628 | | | | | | 6,900 | | |
Tax-exempt
|
| | | | 1,700 | | | | | | 1,803 | | | | | | 2,137 | | |
Dividends
|
| | | | 310 | | | | | | 265 | | | | | | 293 | | |
Interest on deposits with other banks and federal funds sold
|
| | | | 164 | | | | | | 106 | | | | | | 162 | | |
Total interest and dividend income
|
| | | | 43,375 | | | | | | 42,281 | | | | | | 43,325 | | |
INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | |
Interest on deposits
|
| | | | 3,535 | | | | | | 3,462 | | | | | | 3,889 | | |
Interest on securities sold under agreements to repurchase
|
| | | | 3 | | | | | | 64 | | | | | | 318 | | |
Interest on FHLB borrowings and other debt
|
| | | | 886 | | | | | | 681 | | | | | | 1,036 | | |
Total interest expense
|
| | | | 4,424 | | | | | | 4,207 | | | | | | 5,243 | | |
NET INTEREST INCOME
|
| | | | 38,951 | | | | | | 38,074 | | | | | | 38,082 | | |
Provision for loan losses
|
| | | | 1,853 | | | | | | 2,293 | | | | | | 1,960 | | |
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
| | | | 37,098 | | | | | | 35,781 | | | | | | 36,122 | | |
NON-INTEREST INCOME | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 1,154 | | | | | | 1,061 | | | | | | 1,163 | | |
Trust services income
|
| | | | 4,643 | | | | | | 4,785 | | | | | | 4,362 | | |
ATM fee income, net
|
| | | | 762 | | | | | | 797 | | | | | | 739 | | |
Gains (losses) on sales of loans held for sale, net
|
| | | | 32 | | | | | | (1) | | | | | | 4,860 | | |
Gains on sales of securities available for sale, net
|
| | | | 1,554 | | | | | | 140 | | | | | | 186 | | |
Commissions on investment sales
|
| | | | 555 | | | | | | 547 | | | | | | 611 | | |
Bank owned life insurance
|
| | | | 652 | | | | | | 656 | | | | | | 662 | | |
Gain on sale of majority interest in consolidated subsidiary
|
| | | | — | | | | | | — | | | | | | 24 | | |
Other operating income
|
| | | | 1,386 | | | | | | 1,636 | | | | | | 1,659 | | |
Total non-interest income
|
| | | | 10,738 | | | | | | 9,621 | | | | | | 14,266 | | |
NON-INTEREST EXPENSE | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 18,757 | | | | | | 18,435 | | | | | | 22,601 | | |
Occupancy and equipment
|
| | | | 4,881 | | | | | | 5,106 | | | | | | 6,177 | | |
Advertising
|
| | | | 200 | | | | | | 288 | | | | | | 365 | | |
Amortization
|
| | | | 1,211 | | | | | | 1,001 | | | | | | 791 | | |
Computer operations
|
| | | | 2,582 | | | | | | 2,337 | | | | | | 1,893 | | |
Other real estate owned, net
|
| | | | 363 | | | | | | 284 | | | | | | 256 | | |
Other taxes
|
| | | | 947 | | | | | | 915 | | | | | | 849 | | |
Federal deposit insurance
|
| | | | 748 | | | | | | 786 | | | | | | 899 | | |
Audits and exams
|
| | | | 589 | | | | | | 585 | | | | | | 630 | | |
Legal and advisory fees
|
| | | | 1,202 | | | | | | 1,029 | | | | | | 1,324 | | |
Merger related expenses
|
| | | | 1,289 | | | | | | — | | | | | | — | | |
Other operating expenses
|
| | | | 4,190 | | | | | | 4,091 | | | | | | 4,776 | | |
Total non-interest expense
|
| | | | 36,959 | | | | | | 34,857 | | | | | | 40,561 | | |
Income before income taxes
|
| | | | 10,877 | | | | | | 10,545 | | | | | | 9,827 | | |
Income tax expense
|
| | | | 2,813 | | | | | | 2,715 | | | | | | 2,341 | | |
NET INCOME
|
| | | | 8,064 | | | | | | 7,830 | | | | | | 7,486 | | |
Net loss attributable to non-controlling interest
|
| | | | — | | | | | | — | | | | | | 98 | | |
Net income attributable to Middleburg Financial Corporation
|
| | | $ | 8,064 | | | | | $ | 7,830 | | | | | $ | 7,584 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.13 | | | | | $ | 1.10 | | | | | $ | 1.07 | | |
Diluted
|
| | | $ | 1.13 | | | | | $ | 1.09 | | | | | $ | 1.06 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Net income
|
| | | $ | 8,064 | | | | | $ | 7,830 | | | | | $ | 7,486 | | |
Other comprehensive income (loss), net of tax: | | | | | | | | | | | | | | | | | | | |
Unrealized holding gains (losses) arising during the period, net of tax of $1,091, $1,037, and ($1,979), respectively
|
| | | | (2,116) | | | | | | (2,015) | | | | | | 3,841 | | |
Reclassification adjustment for gains included in net income, net of tax of $528, $48, and $63, respectively
|
| | | | (1,026) | | | | | | (92) | | | | | | (123) | | |
Unrealized gains (losses) on interest rate swaps, net of tax of ($34), $3, and $82, respectively
|
| | | | 65 | | | | | | (6) | | | | | | (160) | | |
Reclassification adjustment for (gain) loss on interest rate swap ineffectiveness included in net income, net of tax of $0, $2 and ($2), respectively
|
| | | | — | | | | | | (4) | | | | | | 4 | | |
Total other comprehensive income (loss)
|
| | | | (3,077) | | | | | | (2,117) | | | | | | 3,562 | | |
Total comprehensive income
|
| | | | 4,987 | | | | | | 5,713 | | | | | | 11,048 | | |
Comprehensive loss attributable to non-controlling interest
|
| | | | — | | | | | | — | | | | | | 98 | | |
Comprehensive income attributable to Middleburg Financial Corporation
|
| | | $ | 4,987 | | | | | $ | 5,713 | | | | | $ | 11,146 | | |
|
| | |
Common
Stock |
| |
Capital
Surplus |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss), Net |
| |
Non-Controlling
Interest |
| |
Total
|
| ||||||||||||||||||
Balance December 31, 2013
|
| | | $ | 17,403 | | | | | $ | 44,251 | | | | | $ | 50,689 | | | | | $ | 232 | | | | | $ | 2,498 | | | | | $ | 115,073 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 7,584 | | | | | | — | | | | | | (98) | | | | | | 7,486 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,562 | | | | | | — | | | | | | 3,562 | | |
Cash dividends – ($0.34 per share)
|
| | | | — | | | | | | — | | | | | | (2,419) | | | | | | — | | | | | | — | | | | | | (2,419) | | |
Sale of majority interest in consolidated subsidiary
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,400) | | | | | | (2,400) | | |
Restricted stock vesting (15,425 shares)
|
| | | | 39 | | | | | | (39) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of restricted stock (4,732 shares)
|
| | | | (12) | | | | | | (113) | | | | | | — | | | | | | — | | | | | | — | | | | | | (125) | | |
Exercise of stock options (25,501 shares)
|
| | | | 64 | | | | | | 330 | | | | | | — | | | | | | — | | | | | | — | | | | | | 394 | | |
Share-based compensation
|
| | | | — | | | | | | 463 | | | | | | — | | | | | | — | | | | | | — | | | | | | 463 | | |
Balance December 31, 2014
|
| | | $ | 17,494 | | | | | $ | 44,892 | | | | | $ | 55,854 | | | | | $ | 3,794 | | | | | $ | — | | | | | $ | 122,034 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 7,830 | | | | | | — | | | | | | — | | | | | | 7,830 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,117) | | | | | | — | | | | | | (2,117) | | |
Cash dividends – ($0.46 per share)
|
| | | | — | | | | | | — | | | | | | (3,292) | | | | | | — | | | | | | — | | | | | | (3,292) | | |
Restricted stock vesting (16,359 shares)
|
| | | | 41 | | | | | | (41) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of restricted stock (4,576 shares)
|
| | | | (11) | | | | | | (72) | | | | | | — | | | | | | — | | | | | | — | | | | | | (83) | | |
Share-based compensation
|
| | | | — | | | | | | 605 | | | | | | — | | | | | | — | | | | | | — | | | | | | 605 | | |
Repurchase of common stock (77,500 shares)
|
| | | | (194) | | | | | | (1,229) | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,423) | | |
Balance December 31, 2015
|
| | | $ | 17,330 | | | | | $ | 44,155 | | | | | $ | 60,392 | | | | | $ | 1,677 | | | | | $ | — | | | | | $ | 123,554 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 8,064 | | | | | | — | | | | | | — | | | | | | 8,064 | | |
Other comprehensive loss, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,077) | | | | | | — | | | | | | (3,077) | | |
Cash dividends – ($0.52 per share)
|
| | | | — | | | | | | — | | | | | | (3,701) | | | | | | — | | | | | | — | | | | | | (3,701) | | |
Restricted stock vesting (53,908 shares)
|
| | | | 135 | | | | | | (135) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchase of restricted stock (15,351 shares)
|
| | | | (38) | | | | | | (315) | | | | | | — | | | | | | — | | | | | | — | | | | | | (353) | | |
Share-based compensation
|
| | | | — | | | | | | 939 | | | | | | — | | | | | | — | | | | | | — | | | | | | 939 | | |
Exercise of stock options (6,650 shares)
|
| | | | 16 | | | | | | 76 | | | | | | — | | | | | | — | | | | | | — | | | | | | 92 | | |
Exercise of stock warrant (104,101 shares)
|
| | | | 260 | | | | | | 1,390 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,650 | | |
Repurchase of common stock (26,800 shares)
|
| | | | (67) | | | | | | (422) | | | | | | — | | | | | | — | | | | | | — | | | | | | (489) | | |
Balance December 31, 2016
|
| | | $ | 17,636 | | | | | $ | 45,688 | | | | | $ | 64,755 | | | | | $ | (1,400) | | | | | $ | — | | | | | $ | 126,679 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Cash Flows From Operating Activities | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,064 | | | | | $ | 7,830 | | | | | $ | 7,486 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 2,584 | | | | | | 2,352 | | | | | | 2,339 | | |
Provision for loan losses
|
| | | | 1,853 | | | | | | 2,293 | | | | | | 1,960 | | |
Gains on sales of securities available for sale, net
|
| | | | (1,554) | | | | | | (140) | | | | | | (186) | | |
Loss on disposal of assets, net
|
| | | | 115 | | | | | | 67 | | | | | | 59 | | |
Originations of mortgage loans held for sale
|
| | | | (3,346) | | | | | | (1,597) | | | | | | — | | |
Proceeds from sales of mortgage loans held for sale
|
| | | | 3,378 | | | | | | 1,596 | | | | | | 38,035 | | |
(Gains) losses on sales of mortgage loans held for sale, net
|
| | | | (32) | | | | | | 1 | | | | | | (4,860) | | |
Premium amortization on securities, net
|
| | | | 4,956 | | | | | | 4,042 | | | | | | 2,981 | | |
Deferred income tax expense
|
| | | | 746 | | | | | | 109 | | | | | | 1,181 | | |
Gain on sale of majority interest in consolidated subsidiary
|
| | | | — | | | | | | — | | | | | | (24) | | |
Share-based compensation
|
| | | | 925 | | | | | | 605 | | | | | | 426 | | |
(Gains) losses on sales of other real estate owned, net
|
| | | | (66) | | | | | | 100 | | | | | | 14 | | |
Valuation adjustments on other real estate owned
|
| | | | 310 | | | | | | 79 | | | | | | (3) | | |
Valuation adjustments on other assets held for sale
|
| | | | 200 | | | | | | — | | | | | | 200 | | |
Increase in bank owned life insurance cash surrender value
|
| | | | (652) | | | | | | (656) | | | | | | (662) | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Increase in other assets
|
| | | | (1,406) | | | | | | (4,826) | | | | | | (2,604) | | |
Increase (decrease) in other liabilities
|
| | | | (98) | | | | | | 448 | | | | | | 2,447 | | |
Net cash provided by operating activities
|
| | | $ | 15,977 | | | | | $ | 12,303 | | | | | $ | 48,789 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | | | | | | | |
Proceeds from maturity, calls, principal repayments and sales of securities available for sale
|
| | | | 155,485 | | | | | | 106,154 | | | | | | 132,286 | | |
Proceeds from maturity, calls, and principal repayments of held to maturity
|
| | | | 44 | | | | | | 43 | | | | | | — | | |
Purchases of securities held to maturity
|
| | | | (6,520) | | | | | | (2,750) | | | | | | (1,500) | | |
Purchases of securities available for sale
|
| | | | (90,644) | | | | | | (139,556) | | | | | | (149,287) | | |
(Purchases) redemptions of restricted stock, net
|
| | | | 1,869 | | | | | | (1,132) | | | | | | 1,501 | | |
(Purchases) sales of bank premises and equipment, net
|
| | | | (978) | | | | | | (2,137) | | | | | | 321 | | |
Loan originations, net
|
| | | | (26,687) | | | | | | (13,941) | | | | | | (5,748) | | |
Proceeds from sales of loans
|
| | | | 4,412 | | | | | | 1,124 | | | | | | 5,492 | | |
Purchases of loans
|
| | | | (36,321) | | | | | | (42,035) | | | | | | (34,042) | | |
Proceeds from sale of majority interest in consolidated subsidiary, net
|
| | | | — | | | | | | — | | | | | | 3,618 | | |
Proceeds from sale of other real estate owned and repossessed assets
|
| | | | 713 | | | | | | 893 | | | | | | 2,666 | | |
Net cash provided by (used in) investing activities
|
| | | $ | 1,373 | | | | | $ | (93,337) | | | | | $ | (44,693) | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | |
Increase in demand, interest-bearing demand and savings deposits
|
| | | $ | 31,193 | | | | | $ | 56,083 | | | | | $ | 25,686 | | |
Decrease in certificates of deposit
|
| | | | (18,935) | | | | | | (4,363) | | | | | | (19,002) | | |
Increase (decrease) in securities sold under agreements to repurchase
|
| | | | 7,995 | | | | | | (11,682) | | | | | | 4,012 | | |
Increase (decrease) in FHLB borrowings
|
| | | | (45,500) | | | | | | 30,000 | | | | | | (25,000) | | |
Payment of dividends on common stock
|
| | | | (3,701) | | | | | | (3,292) | | | | | | (2,419) | | |
Proceeds from exercise of options and warrant
|
| | | | 1,742 | | | | | | — | | | | | | 394 | | |
Excess tax benefit on share-based compensation
|
| | | | 14 | | | | | | — | | | | | | 37 | | |
Repurchases of common stock
|
| | | | (842) | | | | | | (1,506) | | | | | | (125) | | |
Net cash provided by (used in) provided by financing activities
|
| | | $ | (28,034) | | | | | $ | 65,240 | | | | | $ | (16,417) | | |
Decrease in cash and cash equivalents
|
| | | | (10,684) | | | | | | (15,794) | | | | | | (12,321) | | |
Cash and cash equivalents at beginning of year
|
| | | | 39,228 | | | | | | 55,022 | | | | | | 67,343 | | |
Cash and cash equivalents at end of year
|
| | | $ | 28,544 | | | | | $ | 39,228 | | | | | $ | 55,022 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 4,447 | | | | | $ | 4,200 | | | | | $ | 5,341 | | |
Income taxes
|
| | | $ | 1,525 | | | | | $ | 3,710 | | | | | $ | 800 | | |
Supplemental Disclosure of Non-Cash Transactions | | | | | | | | | | | | | | | | | | | |
Unrealized gains (losses) on securities available for sale
|
| | | $ | (4,761) | | | | | $ | (3,192) | | | | | $ | 5,634 | | |
Change in market value of interest rate swaps
|
| | | $ | 99 | | | | | $ | (15) | | | | | $ | (236) | | |
Transfer of loans to other real estate owned and repossessed assets
|
| | | $ | 2,645 | | | | | $ | 984 | | | | | $ | 4,438 | | |
Transfer of other real estate owned to premises and equipment
|
| | | $ | — | | | | | $ | 697 | | | | | $ | — | | |
| | |
Years
|
| |||
Buildings and improvements
|
| | | | 10 – 40 | | |
Furniture and equipment
|
| | | | 3 – 15 | | |
| | |
December 31, 2016
|
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | $ | 6,433 | | | | | $ | — | | | | | $ | (594) | | | | | $ | 5,839 | | |
Corporate securities
|
| | | | 4,250 | | | | | | 21 | | | | | | (15) | | | | | | 4,256 | | |
Total
|
| | | $ | 10,683 | | | | | $ | 21 | | | | | $ | (609) | | | | | $ | 10,095 | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | $ | 1,457 | | | | | $ | — | | | | | $ | (38) | | | | | $ | 1,419 | | |
Corporate securities
|
| | | | 2,750 | | | | | | 24 | | | | | | (30) | | | | | | 2,744 | | |
Total
|
| | | $ | 4,207 | | | | | $ | 24 | | | | | $ | (68) | | | | | $ | 4,163 | | |
|
| | |
December 31, 2016
|
||||||||
(Dollars in thousands)
|
| |
Amortized Cost
|
| |
Fair Value
|
|||||
Held to Maturity | | | | | | | | | | | |
Due after five years through ten years
|
| | | $ | 4,250 | | | | | $ | 4,256 |
Due after ten years
|
| | | | 6,433 | | | | | | 5,839 |
Total
|
| | | $ | 10,683 | | | | | $ | 10,095 |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 73,546 | | | | | $ | 209 | | | | | $ | (571) | | | | | $ | 73,184 | | |
Obligations of states and political subdivisions
|
| | | | 62,896 | | | | | | 1,019 | | | | | | (542) | | | | | | 63,373 | | |
Mortgage-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency
|
| | | | 98,549 | | | | | | 646 | | | | | | (1,144) | | | | | | 98,051 | | |
Non-agency
|
| | | | 9,991 | | | | | | 16 | | | | | | (74) | | | | | | 9,933 | | |
Other asset backed securities
|
| | | | 41,860 | | | | | | 361 | | | | | | (616) | | | | | | 41,605 | | |
Corporate securities
|
| | | | 16,648 | | | | | | — | | | | | | (1,227) | | | | | | 15,421 | | |
Total
|
| | | $ | 303,490 | | | | | $ | 2,251 | | | | | $ | (4,174) | | | | | $ | 301,567 | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 79,005 | | | | | $ | 315 | | | | | $ | (380) | | | | | $ | 78,940 | | |
Obligations of states and political subdivisions
|
| | | | 74,071 | | | | | | 1,956 | | | | | | (434) | | | | | | 75,593 | | |
Mortgage-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency
|
| | | | 129,360 | | | | | | 3,046 | | | | | | (745) | | | | | | 131,661 | | |
Non-agency
|
| | | | 12,782 | | | | | | 33 | | | | | | (38) | | | | | | 12,777 | | |
Other asset backed securities
|
| | | | 58,958 | | | | | | 426 | | | | | | (603) | | | | | | 58,781 | | |
Corporate securities
|
| | | | 17,557 | | | | | | 22 | | | | | | (760) | | | | | | 16,819 | | |
Total
|
| | | $ | 371,733 | | | | | $ | 5,798 | | | | | $ | (2,960) | | | | | $ | 374,571 | | |
|
| | |
December 31, 2016
|
| |||||||||
(Dollars in thousands)
|
| |
Amortized Cost
|
| |
Fair Value
|
| ||||||
Available for Sale | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 777 | | | | | $ | 777 | | |
Due after one year through five years
|
| | | | 9,020 | | | | | | 9,219 | | |
Due after five years through ten years
|
| | | | 25,004 | | | | | | 24,174 | | |
Due after ten years
|
| | | | 118,289 | | | | | | 117,808 | | |
Mortgage-backed securities
|
| | | | 108,540 | | | | | | 107,984 | | |
Other asset backed securities
|
| | | | 41,860 | | | | | | 41,605 | | |
Total
|
| | | $ | 303,490 | | | | | $ | 301,567 | | |
|
| | |
Less than Twelve Months
|
| |
Twelve Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands) 2016 |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | $ | 5,839 | | | | | $ | (594) | | | | | $ | — | | | | | $ | — | | | | | $ | 5,839 | | | | | $ | (594) | | |
Corporate securities
|
| | | | 1,485 | | | | | | (15) | | | | | | — | | | | | | — | | | | | | 1,485 | | | | | | (15) | | |
Total
|
| | | $ | 7,324 | | | | | $ | (609) | | | | | $ | — | | | | | $ | — | | | | | $ | 7,324 | | | | | $ | (609) | | |
Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 46,700 | | | | | $ | (495) | | | | | $ | 7,174 | | | | | $ | (76) | | | | | $ | 53,874 | | | | | $ | (571) | | |
Obligations of states and political subdivisions
|
| | | | 12,670 | | | | | | (257) | | | | | | 6,968 | | | | | | (285) | | | | | | 19,638 | | | | | | (542) | | |
Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency
|
| | | | 51,018 | | | | | | (634) | | | | | | 13,020 | | | | | | (510) | | | | | | 64,038 | | | | | | (1,144) | | |
Non-agency
|
| | | | 5,379 | | | | | | (68) | | | | | | 1,944 | | | | | | (6) | | | | | | 7,323 | | | | | | (74) | | |
Other asset backed securities
|
| | | | 7,007 | | | | | | (284) | | | | | | 16,388 | | | | | | (332) | | | | | | 23,395 | | | | | | (616) | | |
Corporate securities
|
| | | | 5,912 | | | | | | (241) | | | | | | 9,262 | | | | | | (986) | | | | | | 15,174 | | | | | | (1,227) | | |
Total
|
| | | $ | 128,686 | | | | | $ | (1,979) | | | | | $ | 54,756 | | | | | $ | (2,195) | | | | | $ | 183,442 | | | | | $ | (4,174) | | |
|
| | |
Less than Twelve Months
|
| |
Twelve Months or Greater
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands) 2015 |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions
|
| | | $ | 1,419 | | | | | $ | (38) | | | | | $ | — | | | | | $ | — | | | | | $ | 1,419 | | | | | $ | (38) | | |
Corporate securities
|
| | | | 1,970 | | | | | | (30) | | | | | | — | | | | | | — | | | | | | 1,970 | | | | | | (30) | | |
Total
|
| | | $ | 3,389 | | | | | $ | (68) | | | | | $ | — | | | | | $ | — | | | | | $ | 3,389 | | | | | $ | (68) | | |
Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 46,000 | | | | | $ | (304) | | | | | $ | 4,223 | | | | | $ | (76) | | | | | $ | 50,223 | | | | | $ | (380) | | |
Obligations of states and political subdivisions
|
| | | | 16,559 | | | | | | (324) | | | | | | 1,082 | | | | | | (110) | | | | | | 17,641 | | | | | | (434) | | |
Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency
|
| | | | 27,627 | | | | | | (402) | | | | | | 9,911 | | | | | | (343) | | | | | | 37,538 | | | | | | (745) | | |
Non-agency
|
| | | | 7,842 | | | | | | (37) | | | | | | 671 | | | | | | (1) | | | | | | 8,513 | | | | | | (38) | | |
Other asset backed securities
|
| | | | 25,399 | | | | | | (276) | | | | | | 12,037 | | | | | | (327) | | | | | | 37,436 | | | | | | (603) | | |
Corporate securities
|
| | | | 10,740 | | | | | | (378) | | | | | | 4,866 | | | | | | (382) | | | | | | 15,606 | | | | | | (760) | | |
Total
|
| | | $ | 134,167 | | | | | $ | (1,721) | | | | | $ | 32,790 | | | | | $ | (1,239) | | | | | $ | 166,957 | | | | | $ | (2,960) | | |
|
| | |
2016
|
| |
2015
|
| ||||||||||||||||||
(Dollars in thousands)
|
| |
Outstanding
Balance |
| |
Percent of
Total Portfolio |
| |
Outstanding
Balance |
| |
Percent of
Total Portfolio |
| ||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 35,627 | | | | | | 4.1% | | | | | $ | 39,673 | | | | | | 4.9% | | |
Secured by farmland
|
| | | | 16,768 | | | | | | 2.0 | | | | | | 19,062 | | | | | | 2.4 | | |
Secured by 1-4 family residential
|
| | | | 314,045 | | | | | | 36.5 | | | | | | 280,096 | | | | | | 34.8 | | |
Other real estate loans
|
| | | | 283,613 | | | | | | 33.0 | | | | | | 258,035 | | | | | | 32.0 | | |
Commercial loans
|
| | | | 190,767 | | | | | | 22.2 | | | | | | 190,482 | | | | | | 23.6 | | |
Consumer loans
|
| | | | 19,277 | | | | | | 2.2 | | | | | | 18,333 | | | | | | 2.3 | | |
Total Gross Loans(1)
|
| | | | 860,097 | | | | | | 100.0% | | | | | | 805,681 | | | | | | 100.0% | | |
Less allowance for loan losses
|
| | | | 11,404 | | | | | | | | | | | | 11,046 | | | | | | | | |
Net loans
|
| | | $ | 848,693 | | | | | | | | | | | $ | 794,635 | | | | | | | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days Or
Greater |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
|
| ||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 35,627 | | | | | $ | 35,627 | | |
Secured by farmland
|
| | | | — | | | | | | 199 | | | | | | — | | | | | | 199 | | | | | | 16,569 | | | | | | 16,768 | | |
Secured by 1-4 family residential
|
| | | | — | | | | | | — | | | | | | 514 | | | | | | 514 | | | | | | 313,531 | | | | | | 314,045 | | |
Other real estate loans
|
| | | | 312 | | | | | | — | | | | | | 2,104 | | | | | | 2,416 | | | | | | 281,197 | | | | | | 283,613 | | |
Commercial loans
|
| | | | 146 | | | | | | 10 | | | | | | 2,518 | | | | | | 2,674 | | | | | | 188,093 | | | | | | 190,767 | | |
Consumer loans
|
| | | | 88 | | | | | | 4 | | | | | | 1,871 | | | | | | 1,963 | | | | | | 17,314 | | | | | | 19,277 | | |
Total
|
| | | $ | 546 | | | | | $ | 213 | | | | | $ | 7,007 | | | | | $ | 7,766 | | | | | $ | 852,331 | | | | | $ | 860,097 | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days Or
Greater |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
|
| ||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 69 | | | | | $ | — | | | | | $ | — | | | | | $ | 69 | | | | | $ | 39,604 | | | | | $ | 39,673 | | |
Secured by farmland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,062 | | | | | | 19,062 | | |
Secured by 1-4 family residential
|
| | | | 259 | | | | | | — | | | | | | 1,117 | | | | | | 1,376 | | | | | | 278,720 | | | | | | 280,096 | | |
Other real estate loans
|
| | | | 325 | | | | | | — | | | | | | 248 | | | | | | 573 | | | | | | 257,462 | | | | | | 258,035 | | |
Commercial loans
|
| | | | 1,242 | | | | | | 15 | | | | | | 31 | | | | | | 1,288 | | | | | | 189,194 | | | | | | 190,482 | | |
Consumer loans
|
| | | | 4 | | | | | | 17 | | | | | | — | | | | | | 21 | | | | | | 18,312 | | | | | | 18,333 | | |
Total
|
| | | $ | 1,899 | | | | | $ | 32 | | | | | $ | 1,396 | | | | | $ | 3,327 | | | | | $ | 802,354 | | | | | $ | 805,681 | | |
|
| | |
2016
|
| |
2015
|
| ||||||||||||||||||
(Dollars in thousands)
|
| |
Nonaccrual
|
| |
Past due 90 days or
more and still accruing |
| |
Nonaccrual
|
| |
Past due 90 days or
more and still accruing |
| ||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 29 | | | | | $ | — | | | | | $ | 204 | | | | | $ | — | | |
Secured by 1-4 family residential
|
| | | | 296 | | | | | | 303 | | | | | | 4,460 | | | | | | — | | |
Other real estate loans
|
| | | | 1,976 | | | | | | 128 | | | | | | 1,186 | | | | | | 248 | | |
Commercial loans
|
| | | | 4,187 | | | | | | 350 | | | | | | 1,036 | | | | | | 30 | | |
Consumer loans
|
| | | | 1,871 | | | | | | — | | | | | | 1,898 | | | | | | — | | |
Total
|
| | | $ | 8,359 | | | | | $ | 781 | | | | | $ | 8,784 | | | | | $ | 278 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Real Estate
Construction |
| |
Real Estate
Secured by Farmland |
| |
Real Estate
Secured by 1-4 Family Residential |
| |
Other Real
Estate Loans |
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Pass
|
| | | $ | 30,065 | | | | | $ | 8,796 | | | | | $ | 310,233 | | | | | $ | 274,591 | | | | | $ | 185,030 | | | | | $ | 17,342 | | | | | $ | 826,057 | | |
Special Mention
|
| | | | 5,534 | | | | | | — | | | | | | 932 | | | | | | 2,287 | | | | | | 1,390 | | | | | | 25 | | | | | | 10,168 | | |
Substandard
|
| | | | 28 | | | | | | 7,972 | | | | | | 2,584 | | | | | | 4,759 | | | | | | 2,179 | | | | | | 1,909 | | | | | | 19,431 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | 125 | | | | | | 1,976 | | | | | | 2,168 | | | | | | — | | | | | | 4,269 | | |
Loss
|
| | | | — | | | | | | — | | | | | | 171 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 172 | | |
Ending Balance
|
| | | $ | 35,627 | | | | | $ | 16,768 | | | | | $ | 314,045 | | | | | $ | 283,613 | | | | | $ | 190,767 | | | | | $ | 19,277 | | | | | $ | 860,097 | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Real Estate
Construction |
| |
Real Estate
Secured by Farmland |
| |
Real Estate
Secured by 1-4 Family Residential |
| |
Other Real
Estate Loans |
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Pass
|
| | | $ | 30,114 | | | | | $ | 10,566 | | | | | $ | 271,721 | | | | | $ | 243,768 | | | | | $ | 183,532 | | | | | $ | 16,347 | | | | | $ | 756,048 | | |
Special Mention
|
| | | | 9,024 | | | | | | — | | | | | | 896 | | | | | | 7,254 | | | | | | 3,638 | | | | | | 42 | | | | | | 20,854 | | |
Substandard
|
| | | | 535 | | | | | | 8,496 | | | | | | 6,818 | | | | | | 5,827 | | | | | | 2,301 | | | | | | 1,943 | | | | | | 25,920 | | |
Doubtful
|
| | | | — | | | | | | — | | | | | | 661 | | | | | | 1,186 | | | | | | 1,011 | | | | | | — | | | | | | 2,858 | | |
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | |
Ending Balance
|
| | | $ | 39,673 | | | | | $ | 19,062 | | | | | $ | 280,096 | | | | | $ | 258,035 | | | | | $ | 190,482 | | | | | $ | 18,333 | | | | | $ | 805,681 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 28 | | | | | $ | 28 | | | | | $ | — | | | | | $ | 28 | | | | | $ | — | | |
Secured by farmland
|
| | | | 7,972 | | | | | | 7,972 | | | | | | — | | | | | | 7,951 | | | | | | 239 | | |
Secured by 1-4 family residential
|
| | | | 72 | | | | | | 108 | | | | | | — | | | | | | 72 | | | | | | 2 | | |
Other real estate loans
|
| | | | 1,976 | | | | | | 1,976 | | | | | | — | | | | | | 1,976 | | | | | | — | | |
Commercial loans
|
| | | | 585 | | | | | | 3,585 | | | | | | — | | | | | | 706 | | | | | | 16 | | |
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total with no related allowance
|
| | | $ | 10,633 | | | | | $ | 13,669 | | | | | $ | — | | | | | $ | 10,733 | | | | | $ | 257 | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Secured by farmland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Secured by 1-4 family residential
|
| | | | 1,275 | | | | | | 1,326 | | | | | | 251 | | | | | | 1,239 | | | | | | 49 | | |
Other real estate loans
|
| | | | 2,971 | | | | | | 2,971 | | | | | | 206 | | | | | | 2,975 | | | | | | 151 | | |
Commercial loans
|
| | | | 4,019 | | | | | | 4,019 | | | | | | 2,539 | | | | | | 5,088 | | | | | | — | | |
Consumer loans
|
| | | | 1,871 | | | | | | 1,871 | | | | | | 842 | | | | | | 1,871 | | | | | | — | | |
Total with a related allowance
|
| | | $ | 10,136 | | | | | $ | 10,187 | | | | | $ | 3,838 | | | | | $ | 11,173 | | | | | $ | 200 | | |
Total
|
| | | $ | 20,769 | | | | | $ | 23,856 | | | | | $ | 3,838 | | | | | $ | 21,906 | | | | | $ | 457 | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 100 | | | | | $ | 100 | | | | | $ | — | | | | | $ | 106 | | | | | $ | — | | |
Secured by farmland
|
| | | | 7,903 | | | | | | 7,903 | | | | | | — | | | | | | 7,903 | | | | | | 237 | | |
Secured by 1-4 family residential
|
| | | | 701 | | | | | | 736 | | | | | | — | | | | | | 703 | | | | | | — | | |
Other real estate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial loans
|
| | | | 458 | | | | | | 493 | | | | | | — | | | | | | 490 | | | | | | 17 | | |
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total with no related allowance
|
| | | $ | 9,162 | | | | | $ | 9,232 | | | | | $ | — | | | | | $ | 9,202 | | | | | $ | 254 | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | $ | 103 | | | | | $ | 103 | | | | | $ | 53 | | | | | $ | 109 | | | | | $ | — | | |
Secured by farmland
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Secured by 1-4 family residential
|
| | | | 4,426 | | | | | | 4,478 | | | | | | 1,120 | | | | | | 4,547 | | | | | | 27 | | |
Other real estate loans
|
| | | | 4,196 | | | | | | 4,196 | | | | | | 464 | | | | | | 4,224 | | | | | | 157 | | |
Commercial loans
|
| | | | 1,059 | | | | | | 4,059 | | | | | | 27 | | | | | | 2,315 | | | | | | 100 | | |
Consumer loans
|
| | | | 1,898 | | | | | | 1,898 | | | | | | 1,000 | | | | | | 2,449 | | | | | | — | | |
Total with a related allowance
|
| | | $ | 11,682 | | | | | $ | 14,734 | | | | | $ | 2,664 | | | | | $ | 13,644 | | | | | $ | 284 | | |
Total
|
| | | $ | 20,844 | | | | | $ | 23,966 | | | | | $ | 2,664 | | | | | $ | 22,846 | | | | | $ | 538 | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands) Class of Loan |
| |
Number
of Contracts |
| |
Pre-
Modification Outstanding Recorded Investment |
| |
Post-
Modification Outstanding Recorded Investment |
| |
Number
of Contracts |
| |
Pre-
Modification Outstanding Recorded Investment |
| |
Post-
Modification Outstanding Recorded Investment |
| ||||||||||||||||||
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction
|
| | | | 1 | | | | | $ | 38 | | | | | $ | 38 | | | | | | — | | | | | $ | — | | | | | $ | — | | |
Secured by farmland
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 7,903 | | | | | | 7,903 | | |
Secured by 1-4 family residential
|
| | | | 2 | | | | | | 809 | | | | | | 806 | | | | | | — | | | | | | — | | | | | | — | | |
Other real estate loans
|
| | | | 2 | | | | | | 1,240 | | | | | | 1,240 | | | | | | 4 | | | | | | 4,283 | | | | | | 3,872 | | |
Total real estate loans
|
| | | | 5 | | | | | | 2,087 | | | | | | 2,084 | | | | | | 5 | | | | | | 12,186 | | | | | | 11,775 | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 50 | | | | | | 46 | | |
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 3,000 | | | | | | 3,000 | | |
Total
|
| | | | 5 | | | | | $ | 2,087 | | | | | $ | 2,084 | | | | | | 7 | | | | | $ | 15,236 | | | | | $ | 14,821 | | |
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Real Estate
Construction |
| |
Real Estate
Secured by Farmland |
| |
Real Estate
Secured by 1-4 Family Residential |
| |
Other Real
Estate Loans |
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance December 31, 2015
|
| | | $ | 905 | | | | | $ | 192 | | | | | $ | 3,341 | | | | | $ | 3,761 | | | | | $ | 1,706 | | | | | $ | 1,141 | | | | | $ | 11,046 | | |
Charge-offs
|
| | | | (388) | | | | | | — | | | | | | (1,021) | | | | | | (126) | | | | | | (639) | | | | | | (20) | | | | | | (2,194) | | |
Recoveries
|
| | | | 129 | | | | | | — | | | | | | 395 | | | | | | 32 | | | | | | 85 | | | | | | 58 | | | | | | 699 | | |
Provision
|
| | | | 293 | | | | | | (65) | | | | | | (453) | | | | | | (500) | | | | | | 2,781 | | | | | | (203) | | | | | | 1,853 | | |
Balance December 31, 2016
|
| | | $ | 939 | | | | | $ | 127 | | | | | $ | 2,262 | | | | | $ | 3,167 | | | | | $ | 3,933 | | | | | $ | 976 | | | | | $ | 11,404 | | |
Ending allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | 251 | | | | | $ | 206 | | | | | $ | 2,539 | | | | | $ | 842 | | | | | $ | 3,838 | | |
Collectively evaluated for impairment
|
| | | | 939 | | | | | | 127 | | | | | | 2,011 | | | | | | 2,961 | | | | | | 1,394 | | | | | | 134 | | | | | | 7,566 | | |
Total ending allowance balance
|
| | | $ | 939 | | | | | $ | 127 | | | | | $ | 2,262 | | | | | $ | 3,167 | | | | | $ | 3,933 | | | | | $ | 976 | | | | | $ | 11,404 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 28 | | | | | $ | 7,972 | | | | | $ | 1,347 | | | | | $ | 4,947 | | | | | $ | 4,604 | | | | | $ | 1,871 | | | | | $ | 20,769 | | |
Collectively evaluated for impairment
|
| | | | 35,599 | | | | | | 8,796 | | | | | | 312,698 | | | | | | 278,666 | | | | | | 186,163 | | | | | | 17,406 | | | | | | 839,328 | | |
Total ending loans balance
|
| | | $ | 35,627 | | | | | $ | 16,768 | | | | | $ | 314,045 | | | | | $ | 283,613 | | | | | $ | 190,767 | | | | | $ | 19,277 | | | | | $ | 860,097 | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Real Estate
Construction |
| |
Real Estate
Secured by Farmland |
| |
Real Estate
Secured by 1-4 Family Residential |
| |
Other Real
Estate Loans |
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2014
|
| | | $ | 550 | | | | | $ | 179 | | | | | $ | 3,966 | | | | | $ | 3,916 | | | | | $ | 2,354 | | | | | $ | 821 | | | | | $ | 11,786 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | (344) | | | | | | (9) | | | | | | (3,281) | | | | | | (57) | | | | | | (3,691) | | |
Recoveries
|
| | | | 246 | | | | | | — | | | | | | 359 | | | | | | 28 | | | | | | 14 | | | | | | 11 | | | | | | 658 | | |
Provision
|
| | | | 109 | | | | | | 13 | | | | | | (640) | | | | | | (174) | | | | | | 2,619 | | | | | | 366 | | | | | | 2,293 | | |
Balance at December 31, 2015
|
| | | $ | 905 | | | | | $ | 192 | | | | | $ | 3,341 | | | | | $ | 3,761 | | | | | $ | 1,706 | | | | | $ | 1,141 | | | | | $ | 11,046 | | |
Ending allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 53 | | | | | $ | — | | | | | $ | 1,120 | | | | | $ | 464 | | | | | $ | 27 | | | | | $ | 1,000 | | | | | $ | 2,664 | | |
Collectively evaluated for impairment
|
| | | | 852 | | | | | | 192 | | | | | | 2,221 | | | | | | 3,297 | | | | | | 1,679 | | | | | | 141 | | | | | | 8,382 | | |
Total ending allowance balance
|
| | | $ | 905 | | | | | $ | 192 | | | | | $ | 3,341 | | | | | $ | 3,761 | | | | | $ | 1,706 | | | | | $ | 1,141 | | | | | $ | 11,046 | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Real Estate
Construction |
| |
Real Estate
Secured by Farmland |
| |
Real Estate
Secured by 1-4 Family Residential |
| |
Other Real
Estate Loans |
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 203 | | | | | $ | 7,903 | | | | | $ | 5,127 | | | | | $ | 4,196 | | | | | $ | 1,517 | | | | | $ | 1,898 | | | | | $ | 20,844 | | |
Collectively evaluated for impairment
|
| | | | 39,470 | | | | | | 11,159 | | | | | | 274,969 | | | | | | 253,839 | | | | | | 188,965 | | | | | | 16,435 | | | | | | 784,837 | | |
Total ending loans balance
|
| | | $ | 39,673 | | | | | $ | 19,062 | | | | | $ | 280,096 | | | | | $ | 258,035 | | | | | $ | 190,482 | | | | | $ | 18,333 | | | | | $ | 805,681 | | |
|
| | |
December 31, 2014
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Real Estate
Construction |
| |
Real Estate
Secured by Farmland |
| |
Real Estate
Secured by 1-4 Family Residential |
| |
Other Real
Estate Loans |
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, 2013
|
| | | $ | 847 | | | | | $ | 166 | | | | | $ | 6,734 | | | | | $ | 3,506 | | | | | $ | 1,890 | | | | | $ | 177 | | | | | $ | 13,320 | | |
Adjustment for the sale of majority interest
in consolidated subsidiary |
| | | | — | | | | | | — | | | | | | (95) | | | | | | — | | | | | | — | | | | | | — | | | | | | (95) | | |
Charge-offs
|
| | | | (1,186) | | | | | | — | | | | | | (1,380) | | | | | | (747) | | | | | | (959) | | | | | | (36) | | | | | | (4,308) | | |
Recoveries
|
| | | | 258 | | | | | | — | | | | | | 342 | | | | | | 110 | | | | | | 104 | | | | | | 95 | | | | | | 909 | | |
Provision
|
| | | | 631 | | | | | | 13 | | | | | | (1,635) | | | | | | 1,047 | | | | | | 1,319 | | | | | | 585 | | | | | | 1,960 | | |
Balance at December 31, 2014
|
| | | $ | 550 | | | | | $ | 179 | | | | | $ | 3,966 | | | | | $ | 3,916 | | | | | $ | 2,354 | | | | | $ | 821 | | | | | $ | 11,786 | | |
Ending allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 66 | | | | | $ | — | | | | | $ | 1,370 | | | | | $ | 294 | | | | | $ | 292 | | | | | $ | 647 | | | | | $ | 2,669 | | |
Collectively evaluated for impairment
|
| | | | 484 | | | | | | 179 | | | | | | 2,596 | | | | | | 3,622 | | | | | | 2,062 | | | | | | 174 | | | | | | 9,117 | | |
Total ending allowance balance
|
| | | $ | 550 | | | | | $ | 179 | | | | | $ | 3,966 | | | | | $ | 3,916 | | | | | $ | 2,354 | | | | | $ | 821 | | | | | $ | 11,786 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 246 | | | | | $ | 7,903 | | | | | $ | 5,613 | | | | | $ | 4,531 | | | | | $ | 846 | | | | | $ | 3,019 | | | | | $ | 22,158 | | |
Collectively evaluated for impairment
|
| | | | 32,804 | | | | | | 11,805 | | | | | | 259,603 | | | | | | 250,705 | | | | | | 162,423 | | | | | | 15,348 | | | | | | 732,688 | | |
Total ending loans balance
|
| | | $ | 33,050 | | | | | $ | 19,708 | | | | | $ | 265,216 | | | | | $ | 255,236 | | | | | $ | 163,269 | | | | | $ | 18,367 | | | | | $ | 754,846 | | |
|
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| ||||||
Land
|
| | | $ | 2,068 | | | | | $ | 2,068 | | |
Facilities
|
| | | | 22,873 | | | | | | 22,849 | | |
Furniture, fixtures, and equipment
|
| | | | 11,729 | | | | | | 11,676 | | |
Construction in process and deposits on equipment and land
|
| | | | 1,842 | | | | | | 1,455 | | |
| | | | | 38,512 | | | | | | 38,048 | | |
Less accumulated depreciation
|
| | | | (19,491) | | | | | | (18,517) | | |
Total
|
| | | $ | 19,021 | | | | | $ | 19,531 | | |
|
(Dollars in thousands)
|
| |
December 31, 2016
|
| |||
2017
|
| | | $ | 1,666 | | |
2018
|
| | | | 1,617 | | |
2019
|
| | | | 1,624 | | |
2020
|
| | | | 1,444 | | |
2021
|
| | | | 1,408 | | |
Thereafter
|
| | | | 13,388 | | |
| | | | $ | 21,147 | | |
|
(Dollars in thousands)
|
| |
December 31, 2016
|
| |||
2017
|
| | | $ | 151,293 | | |
2018
|
| | | | 38,370 | | |
2019
|
| | | | 25,494 | | |
2020
|
| | | | 7,115 | | |
2021
|
| | | | 3,368 | | |
| | | | $ | 225,640 | | |
|
(Dollars in thousands)
|
| |
December 31, 2016
|
| |||
Due in 2017
|
| | | $ | 29,500 | | |
Due in 2018
|
| | | | 10,000 | | |
Total
|
| | | $ | 39,500 | | |
|
(Dollars in thousands)
|
| |
Securities sold
under agreements to repurchase |
| |||
At December 31: | | | | | | | |
2016
|
| | | $ | 34,864 | | |
2015
|
| | | | 26,869 | | |
Weighted-average interest rate at year-end: | | | | | | | |
2016
|
| | | | 0.01% | | |
2015
|
| | | | 0.01 | | |
Maximum amount outstanding at any month’s end: | | | | | | | |
2016
|
| | | $ | 35,660 | | |
2015
|
| | | | 34,253 | | |
Average amount outstanding during the year: | | | | | | | |
2016
|
| | | $ | 31,076 | | |
2015
|
| | | | 30,095 | | |
Weighted-average interest rate during the year: | | | | | | | |
2016
|
| | | | 0.01% | | |
2015
|
| | | | 0.21 | | |
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Shares
|
| |
Weighted-
Average Grant Date Fair Value |
| |
Aggregate
Value |
| |
Shares
|
| |
Weighted-
Average Grant Date Fair Value |
| |
Aggregate
Value |
| |
Shares
|
| |
Weighted-
Average Grant Date Fair Value |
| |
Aggregate
Value |
| |||||||||||||||||||||||||||
Non-vested at the beginning of the year
|
| | | | 153,399 | | | | | $ | 17.17 | | | | | | | | | | | | 134,108 | | | | | $ | 16.66 | | | | | | | | | | | | 119,250 | | | | | $ | 16.39 | | | | | | | | |
Granted
|
| | | | 53,500 | | | | | | 20.76 | | | | | | | | | | | | 36,150 | | | | | | 18.50 | | | | | | | | | | | | 41,533 | | | | | | 17.65 | | | | | | | | |
Vested
|
| | | | (53,908) | | | | | | 16.88 | | | | | | | | | | | | (16,359) | | | | | | 15.91 | | | | | | | | | | | | (15,425) | | | | | | 15.59 | | | | | | | | |
Forfeited or expired
|
| | | | (2,250) | | | | | | 19.91 | | | | | | | | | | | | (500) | | | | | | 18.07 | | | | | | | | | | | | (11,250) | | | | | | 16.05 | | | | | | | | |
Non-vested at end of the year
|
| | | | 150,741 | | | | | $ | 18.50 | | | | | $ | 5,238 | | | | | | 153,399 | | | | | $ | 17.17 | | | | | $ | 2,835 | | | | | | 134,108 | | | | | $ | 16.66 | | | | | $ | 2,415 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Weighted-
Average Exercise Price |
| |
Shares
|
| |
Weighted-
Average Exercise Price |
| |
Shares
|
| |
Weighted-
Average Exercise Price |
| ||||||||||||||||||
Outstanding at beginning of year
|
| | | | 30,012 | | | | | $ | 14.00 | | | | | | 30,012 | | | | | $ | 14.00 | | | | | | 58,513 | | | | | $ | 15.30 | | |
Granted
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Exercised
|
| | | | (6,650) | | | | | | 14.00 | | | | | | — | | | | | | — | | | | | | (25,501) | | | | | | 14.00 | | |
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,000) | | | | | | 39.40 | | |
Outstanding at end of year
|
| | | | 23,362 | | | | | $ | 14.00 | | | | | | 30,012 | | | | | $ | 14.00 | | | | | | 30,012 | | | | | $ | 14.00 | | |
Options exercisable at year end
|
| | | | 23,362 | | | | | $ | 14.00 | | | | | | 30,012 | | | | | $ | 14.00 | | | | | | 30,012 | | | | | $ | 14.00 | | |
Range of Exercise Prices
|
| |
Options
Outstanding |
| |
Weighted-Average
Remaining Contractual Life (years) |
| |
Options
Exercisable |
| |||||||||
$14.00
|
| | | | 18,362 | | | | | | 2.22 | | | | | | 18,362 | | |
$14.00
|
| | | | 5,000 | | | | | | 2.85 | | | | | | 5,000 | | |
$14.00
|
| | | | 23,362 | | | | | | 2.36 | | | | | | 23,362 | | |
|
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 3,877 | | | | | $ | 3,756 | | |
Deferred compensation
|
| | | | 687 | | | | | | 647 | | |
Interest rate swap
|
| | | | 67 | | | | | | 99 | | |
Other real estate owned
|
| | | | 288 | | | | | | 257 | | |
Securities available for sale
|
| | | | 654 | | | | | | — | | |
Property and equipment
|
| | | | — | | | | | | 49 | | |
Other
|
| | | | 1,427 | | | | | | 2,028 | | |
Total deferred tax assets
|
| | | $ | 7,000 | | | | | $ | 6,836 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred loan costs, net
|
| | | $ | 526 | | | | | $ | 317 | | |
Securities available for sale
|
| | | | — | | | | | | 965 | | |
Property and equipment
|
| | | | 79 | | | | | | — | | |
Total deferred tax liabilities
|
| | | $ | 605 | | | | | $ | 1,282 | | |
Net deferred tax assets
|
| | | $ | 6,395 | | | | | $ | 5,554 | | |
|
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Current tax expense
|
| | | $ | 2,067 | | | | | $ | 2,606 | | | | | $ | 1,160 | | |
Deferred tax expense
|
| | | | 746 | | | | | | 109 | | | | | | 1,181 | | |
Total income tax expense
|
| | | $ | 2,813 | | | | | $ | 2,715 | | | | | $ | 2,341 | | |
|
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Computed “expected” tax expense
|
| | | $ | 3,698 | | | | | $ | 3,585 | | | | | $ | 3,374 | | |
Increase (decrease) in income taxes resulting from: | | | | | | | | | | | | | | | | | | | |
Tax-exempt income
|
| | | | (796) | | | | | | (829) | | | | | | (959) | | |
Low income housing tax credits
|
| | | | (408) | | | | | | (120) | | | | | | (211) | | |
Merger related expenses
|
| | | | 267 | | | | | | — | | | | | | — | | |
Other, net
|
| | | | 52 | | | | | | 79 | | | | | | 137 | | |
| | | | $ | 2,813 | | | | | $ | 2,715 | | | | | $ | 2,341 | | |
|
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| ||||||
Balance, January 1
|
| | | $ | 1,369 | | | | | $ | 3,804 | | |
Decrease due to status changes
|
| | | | — | | | | | | (2,375) | | |
Principal additions
|
| | | | 352 | | | | | | 439 | | |
Principal payments
|
| | | | (130) | | | | | | (499) | | |
Balance, December 31
|
| | | $ | 1,591 | | | | | $ | 1,369 | | |
|
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Per Share
Amount |
| |
Shares
|
| |
Per Share
Amount |
| |
Shares
|
| |
Per Share
Amount |
| ||||||||||||||||||
Earnings per share, basic
|
| | | | 7,107,403 | | | | | $ | 1.13 | | | | | | 7,147,390 | | | | | $ | 1.10 | | | | | | 7,106,171 | | | | | $ | 1.07 | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock options
|
| | | | 11,461 | | | | | | | | | | | | 6,805 | | | | | | | | | | | | 6,939 | | | | | | | | |
Warrant (See note 23)
|
| | | | 32,026 | | | | | | | | | | | | 13,192 | | | | | | | | | | | | 13,491 | | | | | | | | |
Earnings per share, diluted
|
| | | | 7,150,890 | | | | | $ | 1.13 | | | | | | 7,167,387 | | | | | $ | 1.09 | | | | | | 7,126,601 | | | | | $ | 1.06 | | |
|
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| ||||||
Financial instruments whose contract amounts represent credit risk: | | | | | | | | | | | | | |
Commitments to extend credit
|
| | | $ | 132,669 | | | | | $ | 153,806 | | |
Standby letters of credit
|
| | | | 4,998 | | | | | | 3,718 | | |
| | |
December 31, 2016
|
| |||||||||||||||||||||
(Dollars in thousands) Description |
| |
Total
|
| |
Level I
|
| |
Level II
|
| |
Level III
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 73,184 | | | | | $ | — | | | | | $ | 73,184 | | | | | $ | — | | |
Obligations of states and political subdivisions
|
| | | | 63,373 | | | | | | — | | | | | | 63,373 | | | | | | — | | |
Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency
|
| | | | 98,051 | | | | | | — | | | | | | 98,051 | | | | | | — | | |
Non-agency
|
| | | | 9,933 | | | | | | — | | | | | | 9,933 | | | | | | — | | |
Other asset backed securities
|
| | | | 41,605 | | | | | | — | | | | | | 41,605 | | | | | | — | | |
Corporate securities
|
| | | | 15,421 | | | | | | — | | | | | | 15,421 | | | | | | — | | |
Interest rate swaps
|
| | | | 44 | | | | | | — | | | | | | 44 | | | | | | — | | |
Interest rate cap
|
| | | | 9 | | | | | | — | | | | | | 9 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 242 | | | | | | — | | | | | | 242 | | | | | | — | | |
| | |
December 31, 2015
|
| |||||||||||||||||||||
(Dollars in thousands) Description |
| |
Total
|
| |
Level I
|
| |
Level II
|
| |
Level III
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government agencies
|
| | | $ | 78,940 | | | | | $ | — | | | | | $ | 78,940 | | | | | $ | — | | |
Obligations of states and political subdivisions
|
| | | | 75,593 | | | | | | — | | | | | | 75,593 | | | | | | — | | |
Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency
|
| | | | 131,661 | | | | | | — | | | | | | 131,661 | | | | | | — | | |
Non-agency
|
| | | | 12,777 | | | | | | — | | | | | | 12,777 | | | | | | — | | |
Other asset backed securities
|
| | | | 58,781 | | | | | | — | | | | | | 58,781 | | | | | | — | | |
Corporate securities
|
| | | | 16,819 | | | | | | — | | | | | | 16,819 | | | | | | — | | |
Interest rate swaps
|
| | | | 73 | | | | | | — | | | | | | 73 | | | | | | — | | |
Interest rate cap
|
| | | | 39 | | | | | | — | | | | | | 39 | | | | | | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 370 | | | | | | — | | | | | | 370 | | | | | | — | | |
| | |
December 31, 2016
|
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total
|
| |
Level I
|
| |
Level II
|
| |
Level III
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 6,298 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,298 | | |
Other real estate owned
|
| | | $ | 5,073 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,073 | | |
Repossessed assets
|
| | | $ | 843 | | | | | $ | — | | | | | $ | — | | | | | $ | 843 | | |
| | |
December 31, 2015
|
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total
|
| |
Level I
|
| |
Level II
|
| |
Level III
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 9,018 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,018 | | |
Other real estate owned
|
| | | $ | 3,345 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,345 | | |
Repossessed assets
|
| | | $ | 1,043 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,043 | | |
2016
|
| |
Fair Value
(in thousands) |
| |
Valuation
Technique |
| |
Unobservable
Inputs |
| |
Range
(Weighted Average) |
| |||
Impaired loans
|
| | | $ | 1,134 | | | | Appraisals | | | Discount to reflect current market conditions and estimated selling costs |
| |
0% – 100% (14%)
|
|
Impaired loans
|
| | | $ | 5,164 | | | | Present value of cash flows |
| | Discount rate | | |
6% – 8% (6%)
|
|
Other real estate owned
|
| | | $ | 5,073 | | | | Appraisals | | | Discount to reflect current market conditions and estimated selling costs |
| |
10%
|
|
Repossessed assets
|
| | | $ | 843 | | | | Market analysis | | | Discount to reflect current market conditions and estimated selling costs |
| |
70%
|
|
2015
|
| |
Fair Value
(in thousands) |
| |
Valuation
Technique |
| |
Unobservable
Inputs |
| |
Range
(Weighted Average) |
| |||
Impaired loans
|
| | | $ | 5,434 | | | | Appraisals | | | Discount to reflect current market conditions and estimated selling costs |
| |
0% – 100% (17%)
|
|
Impaired loans
|
| | | $ | 3,584 | | | | Present value of cash flows |
| | Discount rate | | |
6% – 8% (7%)
|
|
Other real estate owned
|
| | | $ | 3,345 | | | | Appraisals | | | Discount to reflect current market conditions and estimated selling costs |
| |
10%
|
|
Repossessed assets
|
| | | $ | 1,043 | | | | Market analysis | | | Historical sales activity |
| |
50%
|
|
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Fair value measurements using:
|
| |||||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Total Fair Value
|
| |
Level I
|
| |
Level II
|
| |
Level III
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 28,544 | | | | | $ | 28,544 | | | | | $ | 28,544 | | | | | $ | — | | | | | $ | — | | |
Securities held to maturity
|
| | | | 10,683 | | | | | | 10,095 | | | | | | — | | | | | | 10,095 | | | | | | — | | |
Securities available for sale
|
| | | | 301,567 | | | | | | 301,567 | | | | | | — | | | | | | 301,567 | | | | | | — | | |
Loans, net
|
| | | | 848,693 | | | | | | 852,280 | | | | | | — | | | | | | — | | | | | | 852,280 | | |
Bank owned life insurance
|
| | | | 23,925 | | | | | | 23,925 | | | | | | — | | | | | | 23,925 | | | | | | — | | |
Accrued interest receivable
|
| | | | 5,093 | | | | | | 5,093 | | | | | | — | | | | | | 5,093 | | | | | | — | | |
Interest rate swaps
|
| | | | 44 | | | | | | 44 | | | | | | — | | | | | | 44 | | | | | | — | | |
Interest rate cap
|
| | | | 9 | | | | | | 9 | | | | | | — | | | | | | 9 | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 1,053,058 | | | | | $ | 1,051,245 | | | | | $ | — | | | | | $ | 1,051,245 | | | | | $ | — | | |
Securities sold under agreements to repurchase
|
| | | | 34,864 | | | | | | 34,864 | | | | | | — | | | | | | 34,864 | | | | | | — | | |
FHLB borrowings
|
| | | | 39,500 | | | | | | 39,530 | | | | | | — | | | | | | 39,530 | | | | | | — | | |
Subordinated notes
|
| | | | 5,155 | | | | | | 5,159 | | | | | | — | | | | | | 5,159 | | | | | | — | | |
Accrued interest payable
|
| | | | 387 | | | | | | 387 | | | | | | — | | | | | | 387 | | | | | | — | | |
Interest rate swaps
|
| | | | 242 | | | | | | 242 | | | | | | — | | | | | | 242 | | | | | | — | | |
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Fair value measurements using:
|
| |||||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Total Fair Value
|
| |
Level I
|
| |
Level II
|
| |
Level III
|
| |||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 39,228 | | | | | $ | 39,228 | | | | | $ | 39,228 | | | | | $ | — | | | | | $ | — | | |
Securities held to maturity
|
| | | | 4,207 | | | | | | 4,163 | | | | | | — | | | | | | 4,163 | | | | | | — | | |
Securities available for sale
|
| | | | 374,571 | | | | | | 374,571 | | | | | | — | | | | | | 374,571 | | | | | | — | | |
Loans, net
|
| | | | 794,635 | | | | | | 802,535 | | | | | | — | | | | | | — | | | | | | 802,535 | | |
Bank owned life insurance
|
| | | | 23,273 | | | | | | 23,273 | | | | | | — | | | | | | 23,273 | | | | | | — | | |
Accrued interest receivable
|
| | | | 5,204 | | | | | | 5,204 | | | | | | — | | | | | | 5,204 | | | | | | — | | |
Interest rate swaps
|
| | | | 73 | | | | | | 73 | | | | | | — | | | | | | 73 | | | | | | — | | |
Interest rate cap
|
| | | | 39 | | | | | | 39 | | | | | | — | | | | | | 39 | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 1,040,800 | | | | | $ | 1,040,016 | | | | | $ | — | | | | | $ | 1,040,016 | | | | | $ | — | | |
Securities sold under agreements to repurchase
|
| | | | 26,869 | | | | | | 26,869 | | | | | | — | | | | | | 26,869 | | | | | | — | | |
FHLB borrowings
|
| | | | 85,000 | | | | | | 85,033 | | | | | | — | | | | | | 85,033 | | | | | | — | | |
Subordinated notes
|
| | | | 5,155 | | | | | | 5,157 | | | | | | — | | | | | | 5,157 | | | | | | — | | |
Accrued interest payable
|
| | | | 410 | | | | | | 410 | | | | | | — | | | | | | 410 | | | | | | — | | |
Interest rate swaps
|
| | | | 370 | | | | | | 370 | | | | | | — | | | | | | 370 | | | | | | — | | |
| | |
Actual
|
| |
Minimum Capital
Requirement |
| |
Minimum To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 139,419 | | | | | | 17.9% | | | | | $ | 62,436 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 131,725 | | | | | | 17.0% | | | | | | 61,994 | | | | | | 8.0% | | | | | $ | 77,492 | | | | | | 10.0% | | |
Tier 1 Capital (to Risk-Weighted Assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 129,642 | | | | | | 16.6% | | | | | $ | 46,827 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 122,016 | | | | | | 15.8% | | | | | | 46,495 | | | | | | 6.0% | | | | | $ | 61,994 | | | | | | 8.0% | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 124,642 | | | | | | 16.0% | | | | | $ | 35,121 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 122,016 | | | | | | 15.8% | | | | | | 34,872 | | | | | | 4.5% | | | | | $ | 50,370 | | | | | | 6.5% | | |
Tier 1 Capital (to Average Assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 129,642 | | | | | | 10.0% | | | | | $ | 52,142 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 122,016 | | | | | | 9.4% | | | | | | 51,909 | | | | | | 4.0% | | | | | $ | 64,886 | | | | | | 5.0% | | |
As of December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 132,481 | | | | | | 17.5% | | | | | $ | 60,495 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 127,418 | | | | | | 17.0% | | | | | | 60,055 | | | | | | 8.0% | | | | | $ | 75,068 | | | | | | 10.0% | | |
Tier 1 Capital (to Risk-Weighted Assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 123,008 | | | | | | 16.3% | | | | | $ | 45,371 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 118,013 | | | | | | 15.7% | | | | | | 45,041 | | | | | | 6.0% | | | | | $ | 60,055 | | | | | | 8.0% | | |
Common Equity Tier 1 Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 118,008 | | | | | | 15.6% | | | | | $ | 34,028 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 118,013 | | | | | | 15.7% | | | | | | 33,781 | | | | | | 4.5% | | | | | $ | 48,794 | | | | | | 6.5% | | |
Tier 1 Capital (to Average Assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated
|
| | | $ | 123,008 | | | | | | 9.6% | | | | | $ | 51,301 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Middleburg Bank
|
| | | | 118,013 | | | | | | 9.2% | | | | | | 51,067 | | | | | | 4.0% | | | | | $ | 63,834 | | | | | | 5.0% | | |
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||
(Dollars in thousands)
|
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| ||||||||||||
Identifiable intangibles
|
| | | $ | 3,734 | | | | | $ | 3,690 | | | | | $ | 3,734 | | | | | $ | 3,519 | | |
Unamortizable goodwill
|
| | | | 3,421 | | | | | | — | | | | | | 3,421 | | | | | | — | | |
(Dollars in thousands)
|
| | | | | | |
2017
|
| | | $ | 44 | | |
| | | | $ | 44 | | |
|
| | |
December 31,
|
| |||||||||
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash on deposit with subsidiary bank
|
| | | $ | 2,154 | | | | | $ | 1,403 | | |
Investment in subsidiaries
|
| | | | 126,694 | | | | | | 125,900 | | |
Other assets
|
| | | | 3,199 | | | | | | 1,686 | | |
TOTAL ASSETS
|
| | | $ | 132,047 | | | | | $ | 128,989 | | |
LIABILITIES | | | | | | | | | | | | | |
Subordinated notes
|
| | | $ | 5,155 | | | | | $ | 5,155 | | |
Other liabilities
|
| | | | 213 | | | | | | 280 | | |
TOTAL LIABILITIES
|
| | | | 5,368 | | | | | | 5,435 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Common stock
|
| | | | 17,636 | | | | | | 17,330 | | |
Capital surplus
|
| | | | 45,688 | | | | | | 44,155 | | |
Retained earnings
|
| | | | 64,755 | | | | | | 60,392 | | |
Accumulated other comprehensive income (loss), net
|
| | | | (1,400) | | | | | | 1,677 | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | | 126,679 | | | | | | 123,554 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
| | | $ | 132,047 | | | | | $ | 128,989 | | |
|
| | |
Year End December 31,
|
| |||||||||||||||
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
INCOME: | | | | | | | | | | | | | | | | | | | |
Dividends from subsidiaries
|
| | | $ | 6,870 | | | | | $ | 5,383 | | | | | $ | 3,440 | | |
Interest and dividends from investments
|
| | | | — | | | | | | — | | | | | | 15 | | |
Other income
|
| | | | 2 | | | | | | 17 | | | | | | — | | |
Total income
|
| | | | 6,872 | | | | | | 5,400 | | | | | | 3,455 | | |
EXPENSES: | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 1,240 | | | | | | 919 | | | | | | 746 | | |
Legal and advisory fees
|
| | | | 1,506 | | | | | | 164 | | | | | | 91 | | |
Directors fees
|
| | | | 352 | | | | | | 274 | | | | | | 280 | | |
Interest expense
|
| | | | 280 | | | | | | 279 | | | | | | 279 | | |
Other
|
| | | | 426 | | | | | | 416 | | | | | | 366 | | |
Total expenses
|
| | | | 3,804 | | | | | | 2,052 | | | | | | 1,762 | | |
Income before allocated tax benefits and undistributed income of subsidiaries
|
| | | | 3,068 | | | | | | 3,348 | | | | | | 1,693 | | |
Income tax benefit
|
| | | | (1,081) | | | | | | (715) | | | | | | (753) | | |
Income before equity in undistributed income of subsidiaries
|
| | | | 4,149 | | | | | | 4,063 | | | | | | 2,446 | | |
Equity in undistributed income of subsidiaries
|
| | | | 3,915 | | | | | | 3,767 | | | | | | 5,138 | | |
Net income
|
| | | $ | 8,064 | | | | | $ | 7,830 | | | | | $ | 7,584 | | |
|
| | |
December 31,
|
| |||||||||||||||
(Dollars in thousands)
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,064 | | | | | $ | 7,830 | | | | | $ | 7,584 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | | | | | | | |
Equity in undistributed earnings of subsidiaries
|
| | | | (3,915) | | | | | | (3,767) | | | | | | (5,138) | | |
Share-based compensation
|
| | | | 925 | | | | | | 605 | | | | | | 426 | | |
(Increase) decrease in other assets
|
| | | | (1,469) | | | | | | 957 | | | | | | (1,099) | | |
(Decrease) increase in other liabilities
|
| | | | (67) | | | | | | 13 | | | | | | 213 | | |
Net cash provided by operating activities
|
| | | | 3,538 | | | | | | 5,638 | | | | | | 1,986 | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | | | | | | | |
Proceeds from sales, calls and maturities of available for sale securities
|
| | | | — | | | | | | — | | | | | | 44 | | |
Net cash provided by investing activities
|
| | | | — | | | | | | — | | | | | | 44 | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | | | | | | | |
Net proceeds from issuance of common stock
|
| | | | 1,742 | | | | | | — | | | | | | 394 | | |
Cash dividends paid on common stock
|
| | | | (3,701) | | | | | | (3,292) | | | | | | (2,419) | | |
Repurchases of stock
|
| | | | (828) | | | | | | (1,506) | | | | | | (88) | | |
Net cash used in financing activities
|
| | | | (2,787) | | | | | | (4,798) | | | | | | (2,113) | | |
Increase (decrease) in cash and cash equivalents
|
| | | | 751 | | | | | | 840 | | | | | | (83) | | |
Cash and Cash Equivalents at beginning of year
|
| | | | 1,403 | | | | | | 563 | | | | | | 646 | | |
Cash and Cash Equivalents at end of year
|
| | | $ | 2,154 | | | | | $ | 1,403 | | | | | $ | 563 | | |
|
| | |
2016
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial &
Retail Banking |
| |
Wealth
Management |
| |
Mortgage
Banking |
| |
Intercompany
Eliminations |
| |
Consolidated
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 43,365 | | | | | $ | 10 | | | | | $ | — | | | | | $ | — | | | | | $ | 43,375 | | |
Trust services income
|
| | | | — | | | | | | 4,806 | | | | | | — | | | | | | (163) | | | | | | 4,643 | | |
Other income
|
| | | | 6,204 | | | | | | — | | | | | | — | | | | | | (109) | | | | | | 6,095 | | |
Total operating income
|
| | | | 49,569 | | | | | | 4,816 | | | | | | — | | | | | | (272) | | | | | | 54,113 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 4,424 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,424 | | |
Salaries and employee benefits
|
| | | | 16,473 | | | | | | 2,284 | | | | | | — | | | | | | — | | | | | | 18,757 | | |
Provision for loan losses
|
| | | | 1,853 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,853 | | |
Other expense
|
| | | | 17,556 | | | | | | 918 | | | | | | — | | | | | | (272) | | | | | | 18,202 | | |
Total operating expenses
|
| | | | 40,306 | | | | | | 3,202 | | | | | | — | | | | | | (272) | | | | | | 43,236 | | |
Income before income taxes
|
| | | | 9,263 | | | | | | 1,614 | | | | | | — | | | | | | — | | | | | | 10,877 | | |
Income tax expense
|
| | | | 2,203 | | | | | | 610 | | | | | | — | | | | | | — | | | | | | 2,813 | | |
Net income
|
| | | $ | 7,060 | | | | | $ | 1,004 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,064 | | |
Total assets
|
| | | $ | 1,270,222 | | | | | $ | 6,693 | | | | | $ | — | | | | | $ | (4,272) | | | | | $ | 1,272,643 | | |
Capital expenditures
|
| | | $ | 978 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 978 | | |
Goodwill and other intangibles
|
| | | $ | — | | | | | $ | 3,465 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,465 | | |
| | |
2015
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial &
Retail Banking |
| |
Wealth
Management |
| |
Mortgage
Banking |
| |
Intercompany
Eliminations |
| |
Consolidated
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 42,270 | | | | | $ | 11 | | | | | $ | — | | | | | $ | — | | | | | $ | 42,281 | | |
Trust services income
|
| | | | — | | | | | | 4,951 | | | | | | — | | | | | | (166) | | | | | | 4,785 | | |
Other income
|
| | | | 5,605 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,605 | | |
Total operating income
|
| | | | 47,875 | | | | | | 4,962 | | | | | | — | | | | | | (166) | | | | | | 52,671 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 4,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,207 | | |
Salaries and employee benefits
|
| | | | 16,130 | | | | | | 2,305 | | | | | | — | | | | | | — | | | | | | 18,435 | | |
Provision for loan losses
|
| | | | 2,293 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,293 | | |
Other expense
|
| | | | 16,237 | | | | | | 1,120 | | | | | | — | | | | | | (166) | | | | | | 17,191 | | |
Total operating expenses
|
| | | | 38,867 | | | | | | 3,425 | | | | | | — | | | | | | (166) | | | | | | 42,126 | | |
Income before income taxes
|
| | | | 9,008 | | | | | | 1,537 | | | | | | — | | | | | | — | | | | | | 10,545 | | |
Income tax expense
|
| | | | 2,131 | | | | | | 584 | | | | | | — | | | | | | — | | | | | | 2,715 | | |
Net income
|
| | | $ | 6,877 | | | | | $ | 953 | | | | | $ | — | | | | | $ | — | | | | | $ | 7,830 | | |
Total assets
|
| | | $ | 1,291,708 | | | | | $ | 6,700 | | | | | $ | — | | | | | $ | (3,545) | | | | | $ | 1,294,863 | | |
Capital expenditures
|
| | | $ | 2,137 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,137 | | |
Goodwill and other intangibles
|
| | | $ | — | | | | | $ | 3,636 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,636 | | |
| | |
2014
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial &
Retail Banking |
| |
Wealth
Management |
| |
Mortgage
Banking |
| |
Intercompany
Eliminations |
| |
Consolidated
|
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 43,149 | | | | | $ | 14 | | | | | $ | 450 | | | | | $ | (288) | | | | | $ | 43,325 | | |
Trust services income
|
| | | | — | | | | | | 4,516 | | | | | | — | | | | | | (154) | | | | | | 4,362 | | |
Other income
|
| | | | 5,349 | | | | | | — | | | | | | 5,121 | | | | | | (46) | | | | | | 10,424 | | |
Total operating income
|
| | | | 48,498 | | | | | | 4,530 | | | | | | 5,571 | | | | | | (488) | | | | | | 58,111 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 5,227 | | | | | | — | | | | | | 304 | | | | | | (288) | | | | | | 5,243 | | |
Salaries and employee benefits
|
| | | | 16,567 | | | | | | 2,262 | | | | | | 3,772 | | | | | | — | | | | | | 22,601 | | |
Provision for loan losses
|
| | | | 1,926 | | | | | | — | | | | | | 34 | | | | | | — | | | | | | 1,960 | | |
Other expense
|
| | | | 15,818 | | | | | | 1,140 | | | | | | 1,722 | | | | | | (200) | | | | | | 18,480 | | |
Total operating expenses
|
| | | | 39,538 | | | | | | 3,402 | | | | | | 5,832 | | | | | | (488) | | | | | | 48,284 | | |
Income before income taxes and non-controlling interest
|
| | | | 8,960 | | | | | | 1,128 | | | | | | (261) | | | | | | — | | | | | | 9,827 | | |
Income tax expense
|
| | | | 1,894 | | | | | | 447 | | | | | | — | | | | | | — | | | | | | 2,341 | | |
Net income
|
| | | | 7,066 | | | | | | 681 | | | | | | (261) | | | | | | — | | | | | | 7,486 | | |
Non-controlling interest in consolidated subsidiary
|
| | | | — | | | | | | — | | | | | | 98 | | | | | | — | | | | | | 98 | | |
Net income attributable to Middleburg Financial Corporation
|
| | | $ | 7,066 | | | | | $ | 681 | | | | | $ | (163) | | | | | $ | — | | | | | $ | 7,584 | | |
Total assets
|
| | | $ | 1,218,452 | | | | | $ | 7,152 | | | | | $ | — | | | | | $ | (2,747) | | | | | $ | 1,222,857 | | |
Capital expenditures
|
| | | $ | 911 | | | | | $ | 6 | | | | | $ | 3 | | | | | $ | — | | | | | $ | 920 | | |
Goodwill and other intangibles
|
| | | $ | — | | | | | $ | 3,807 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,807 | | |
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Positions
(#) |
| |
Notional
Amount |
| |
Asset
|
| |
Liability
|
| |
Receive
Rate |
| |
Pay Rate
|
| |
Life
(Years) |
| |||||||||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 5,155 | | | | | $ | — | | | | | $ | 160 | | | | | | 0.87% | | | | | | 2.59% | | | | | | 3.8 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 10,000 | | | | | $ | — | | | | | $ | 38 | | | | | | 0.60% | | | | | | 1.43% | | | | | | 2.0 | | |
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Positions
(#) |
| |
Notional
Amount |
| |
Asset
|
| |
Liability
|
| |
Receive
Rate |
| |
Pay Rate
|
| |
Life
(Years) |
| |||||||||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 5,155 | | | | | $ | — | | | | | $ | 226 | | | | | | 0.32% | | | | | | 2.59% | | | | | | 4.8 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 10,000 | | | | | $ | — | | | | | $ | 71 | | | | | | 0.23% | | | | | | 1.43% | | | | | | 3.0 | | |
| | |
December 31, 2016
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Positions
(#) |
| |
Notional
Amount |
| |
Asset
|
| |
Liability
|
| |
Receive
Rate |
| |
Pay Rate
|
| |
Life
(Years) |
| |||||||||||||||
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | $ | 3,508 | | | | | $ | 15 | | | | | $ | — | | | |
1 month
LIBOR plus 200 BP |
| |
3.90%
|
| | | | 10.9 | | |
Pay fixed – receive floating interest rate swap
|
| | | | 1 | | | | | | 1,663 | | | | | | — | | | | | | 29 | | | |
1 month
LIBOR plus 180 BP |
| |
4.09%
|
| | | | 7.9 | | |
Pay floating – receive fixed interest rate swap
|
| | | | 1 | | | | | | 3,508 | | | | | | — | | | | | | 15 | | | |
3.90%
|
| |
1 month
LIBOR plus 200 BP |
| | | | 10.9 | | |
Pay floating – receive fixed interest rate swap
|
| | | | 1 | | | | | | 1,663 | | | | | | 29 | | | | | | — | | | |
4.09%
|
| |
1 month
LIBOR plus 180 BP |
| | | | 7.9 | | |
Total derivatives not designated
|
| | | | | | | | | $ | 10,342 | | | | | $ | 44 | | | | | $ | 44 | | | | | | | | | | | | | | |
|
| | |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Positions
(#) |
| |
Notional
Amount (in thousands) |
| |
Asset
|
| |
Liability
|
| |
Receive
Rate |
| |
Pay Rate
|
| |
Life
(Years) |
| |||||||||||||||
Pay fixed – receive floating
interest rate swap |
| | | | 1 | | | | | $ | 3,760 | | | | | $ | — | | | | | $ | 21 | | | |
1 month
LIBOR plus 200 BP |
| |
3.90%
|
| | | | 11.9 | | |
Pay fixed – receive floating
interest rate swap |
| | | | 1 | | | | | | 1,706 | | | | | | — | | | | | | 52 | | | |
1 month
LIBOR plus 180 BP |
| |
4.09%
|
| | | | 8.9 | | |
Pay floating – receive fixed
interest rate swap |
| | | | 1 | | | | | | 3,760 | | | | | | 21 | | | | | | — | | | |
3.90%
|
| |
1 month
LIBOR plus 200 BP |
| | | | 11.9 | | |
Pay floating – receive fixed
interest rate swap |
| | | | 1 | | | | | | 1,706 | | | | | | 52 | | | | | | — | | | |
4.09%
|
| |
1 month
LIBOR plus 180 BP |
| | | | 8.9 | | |
Total derivatives not designated
|
| | | | | | | | | $ | 10,932 | | | | | $ | 73 | | | | | $ | 73 | | | | | | | | | | | | | | |
|
|
December 31, 2016
|
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Notional
Amount |
| |
Termination
Date |
| |
3-Month
LIBOR Strike Rate |
| |
Premium
Paid |
| |
Unamortized
Premium at December 31, 2016 |
| |
Fair Value
December 31, 2016 |
| |
Cumulative
Cash Flows Received |
| |||||||||||||||
|
$10,000
|
| |
September 8,
2018 |
| | | | 2.00% | | | | | $ | 70 | | | | | $ | 70 | | | | | $ | 9 | | | | | $ | — | | |
|
December 31, 2015
|
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Notional
Amount |
| |
Termination
Date |
| |
3-Month
LIBOR Strike Rate |
| |
Premium
Paid |
| |
Unamortized
Premium at December 31, 2015 |
| |
Fair Value
December 31, 2015 |
| |
Cumulative
Cash Flows Received |
| |||||||||||||||
|
$10,000
|
| |
September 8,
2018 |
| | | | 2.00% | | | | | $ | 70 | | | | | $ | 70 | | | | | $ | 39 | | | | | $ | — | | |
(Dollars in thousands)
|
| |
Unrealized Gains
(Losses) on Securities |
| |
Cash Flow
Hedges |
| |
Accumulated Other
Comprehensive Income (Loss), Net |
| |||||||||
Balance December 31, 2013
|
| | | $ | 261 | | | | | $ | (29) | | | | | $ | 232 | | |
Unrealized holding gains (net of tax, $1,979)
|
| | | | 3,841 | | | | | | — | | | | | | 3,841 | | |
Reclassification adjustment (net of tax, $63)
|
| | | | (123) | | | | | | — | | | | | | (123) | | |
Unrealized gains on interest rate swaps (net of tax, $82)
|
| | | | — | | | | | | (160) | | | | | | (160) | | |
Reclassification adjustment (net of tax, $2)
|
| | | | — | | | | | | 4 | | | | | | 4 | | |
Balance December 31, 2014
|
| | | | 3,979 | | | | | | (185) | | | | | | 3,794 | | |
Unrealized holding losses (net of tax, $1,037)
|
| | | | (2,015) | | | | | | — | | | | | | (2,015) | | |
Reclassification adjustment (net of tax, $48)
|
| | | | (92) | | | | | | — | | | | | | (92) | | |
Unrealized gains on interest rate swaps (net of tax, $3)
|
| | | | — | | | | | | (6) | | | | | | (6) | | |
Reclassification adjustment (net of tax, $2)
|
| | | | — | | | | | | (4) | | | | | | (4) | | |
Balance December 31, 2015
|
| | | | 1,872 | | | | | | (195) | | | | | | 1,677 | | |
Unrealized holding losses (net of tax, $1,091)
|
| | | | (2,116) | | | | | | — | | | | | | (2,116) | | |
Reclassification adjustment (net of tax, $528)
|
| | | | (1,026) | | | | | | — | | | | | | (1,026) | | |
Unrealized losses on interest rate swaps (net of tax, ($34))
|
| | | | — | | | | | | 65 | | | | | | 65 | | |
Balance December 31, 2016
|
| | | $ | (1,270) | | | | | $ | (130) | | | | | $ | (1,400) | | |
|
Details about Accumulated Other Comprehensive Income (Loss)
(Dollars in thousands) |
| |
Amount Reclassified from
Accumulated Other Comprehensive Income (Loss) |
| |
Affected Line Item in the
Consolidated Statements of Income |
| |||||||||||||||
|
2016
|
| |
2015
|
| |
2014
|
| ||||||||||||||
Securities available for sale(1): | | | | | | | | | | | | | | | | | | | | | | |
Net securities gains reclassified into earnings
|
| | | $ | (1,554) | | | | | $ | (140) | | | | | $ | (186) | | | | Gains on sales of securities available for sale, net |
|
Related income tax expense
|
| | | | 528 | | | | | | 48 | | | | | | 63 | | | | Income tax expense | |
Derivatives(2): | | | | | | | | | | | | | | | | | | | | | | |
(Gain) loss on interest rate swap ineffectiveness
|
| | | | — | | | | | | (6) | | | | | | 6 | | | | Other operating expense | |
Related income tax benefit
|
| | | | — | | | | | | 2 | | | | | | (2) | | | | Income tax expense | |
Net effect on accumulated other comprehensive income (loss) for the period
|
| | | | (1,026) | | | | | | (96) | | | | | | (119) | | | |
Net of tax
|
|
Total reclassifications for the period
|
| | | $ | (1,026) | | | | | $ | (96) | | | | | $ | (119) | | | | Net of tax | |
|
(Dollars in thousands)
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||
Balance at the beginning of year, net
|
| | | $ | 3,345 | | | | | $ | 4,051 | | |
Transfers from loans, net
|
| | | | 2,645 | | | | | | 287 | | |
Purchased loans
|
| | | | 40 | | | | | | — | | |
Sales proceeds
|
| | | | (713) | | | | | | (814) | | |
Gain (loss) on disposition
|
| | | | 66 | | | | | | (100) | | |
Less valuation adjustments
|
| | | | (310) | | | | | | (79) | | |
Balance at the end of year, net
|
| | | $ | 5,073 | | | | | $ | 3,345 | | |
|
(Dollars in thousands)
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||
Real estate loans: | | | | | | | | | | | | | |
Construction
|
| | | $ | 946 | | | | | $ | 853 | | |
Secured by 1-4 family residential
|
| | | | 3,767 | | | | | | 1,958 | | |
Other real estate loans
|
| | | | 360 | | | | | | 534 | | |
Total real estate loans
|
| | | $ | 5,073 | | | | | $ | 3,345 | | |
|