| |
Massachusetts
|
| |
45-3231576
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
I.R.S. Employer
Identification No.) |
|
| |
5 Market Street, Amesbury, Massachusetts
|
| |
01913
|
|
| |
(Address of principal executive offices)
|
| |
(Zip Code)
|
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☒
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
|
Part II
|
| ||||||
| | | | | 27 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
|
Part III
|
| ||||||
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
|
Part IV
|
| ||||||
| | | | | 56 | | | |
| | | | | 57 | | | |
|
Type of Loan
|
| |
Number of
Loans |
| |
Balance
|
| ||||||
| | | | | | | | | |
(In thousands)
|
| |||
|
Residential one-to-four family
|
| | | | 172 | | | | | $ | 37,369 | | |
|
Mixed use
|
| | | | 69 | | | | | | 42,350 | | |
|
Office
|
| | | | 82 | | | | | | 44,542 | | |
|
Retail
|
| | | | 60 | | | | | | 30,245 | | |
|
Industrial/manufacturing/warehouse
|
| | | | 106 | | | | | | 57,280 | | |
|
Gas stations
|
| | | | 29 | | | | | | 14,753 | | |
|
Restaurant/quick service
|
| | | | 36 | | | | | | 18,274 | | |
|
Hotel/motel/inn
|
| | | | 20 | | | | | | 28,093 | | |
|
Self-storage facility
|
| | | | 12 | | | | | | 18,540 | | |
|
Other commercial real estate
|
| | | | 74 | | | | | | 41,437 | | |
|
Total
|
| | | | 660 | | | | | $ | 332,883 | | |
| | |||||||||||||
| | | |
Number of Securities to Be
Issued Upon Exercise of Outstanding Options, Warrants and Rights |
| |
Weighted-average
Exercise Price of Outstanding Options, Warrants and Rights(1) |
| |
Number of Securities
Remaining Available for Future Issuance Under Share-based Compensation Plans (excluding securities reflected in first column) |
| |||||||||
|
Equity compensation plans approved by
security holders |
| | | | 396,438 | | | | | $ | 17.89 | | | | | | 47,566 | | |
|
Period
|
| |
Total
Number of Shares Purchased |
| |
Average Price
Paid per Share |
| |
Total Number of
Shares Purchased as Part of Publicly Announced Plans or Programs |
| |
Maximum Number of
Shares that May Yet Be Purchased Under the Plans or Programs |
| ||||||||||||
|
October 1, 2018 – October 31, 2018
|
| | | | — | | | | | $ | — | | | | | | — | | | | | | 596,192 | | |
|
November 1, 2018 – November 30, 2018
|
| | | | 8,649 | | | | | $ | 24.82 | | | | | | 8,649 | | | | | | 587,543 | | |
|
December 1, 2018 – December 31, 2018
|
| | | | — | | | | | $ | — | | | | | | — | | | | | | 587,543 | | |
|
Total
|
| | | | 8,649 | | | | | $ | 24.82 | | | | | | 8,649 | | | | | | | | |
| | |||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 974,079 | | | | | $ | 902,265 | | | | | $ | 795,543 | | | | | $ | 743,397 | | | | | $ | 658,606 | | |
|
Cash and cash equivalents
|
| | | | 28,613 | | | | | | 47,689 | | | | | | 10,705 | | | | | | 20,464 | | | | | | 9,558 | | |
|
Securities available-for-sale
|
| | | | 51,403 | | | | | | 61,429 | | | | | | 117,867 | | | | | | 80,984 | | | | | | 76,032 | | |
|
Securities held-to-maturity
|
| | | | — | | | | | | — | | | | | | — | | | | | | 44,623 | | | | | | 45,559 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 2,650 | | | | | | 1,854 | | | | | | 2,787 | | | | | | 3,310 | | | | | | 3,642 | | |
|
Loans receivable, net(1)
|
| | | | 835,528 | | | | | | 742,138 | | | | | | 624,425 | | | | | | 554,929 | | | | | | 494,183 | | |
|
Bank-owned life insurance
|
| | | | 26,226 | | | | | | 25,540 | | | | | | 19,395 | | | | | | 18,793 | | | | | | 12,144 | | |
|
Deferred tax asset, net
|
| | | | 6,437 | | | | | | 4,920 | | | | | | 4,913 | | | | | | 5,056 | | | | | | 3,632 | | |
|
Deposits
|
| | | | 768,096 | | | | | | 750,057 | | | | | | 627,982 | | | | | | 577,235 | | | | | | 536,684 | | |
|
Borrowings
|
| | | | 68,022 | | | | | | 26,841 | | | | | | 49,858 | | | | | | 57,423 | | | | | | 39,237 | | |
|
Series A preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,145 | | |
|
Total shareholders’ equity(2)
|
| | | | 125,584 | | | | | | 115,777 | | | | | | 109,149 | | | | | | 101,406 | | | | | | 75,791 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 42,340 | | | | | $ | 35,782 | | | | | $ | 28,894 | | | | | $ | 25,452 | | | | | $ | 23,266 | | |
|
Interest expense
|
| | | | 5,213 | | | | | | 3,726 | | | | | | 2,785 | | | | | | 2,174 | | | | | | 2,291 | | |
|
Net interest and dividend income
|
| | | | 37,127 | | | | | | 32,056 | | | | | | 26,109 | | | | | | 23,278 | | | | | | 20,975 | | |
|
Provision for loan losses
|
| | | | 3,329 | | | | | | 2,929 | | | | | | 703 | | | | | | 805 | | | | | | 1,452 | | |
|
Net interest and dividend income after provision for loan losses
|
| | | | 33,798 | | | | | | 29,127 | | | | | | 25,406 | | | | | | 22,473 | | | | | | 19,523 | | |
|
Gains on sales of securities, net
|
| | | | — | | | | | | 5,912 | | | | | | 690 | | | | | | 317 | | | | | | 428 | | |
|
Other noninterest income
|
| | | | 4,178 | | | | | | 4,043 | | | | | | 3,745 | | | | | | 3,489 | | | | | | 3,485 | | |
|
Noninterest expense(3)
|
| | | | 25,414 | | | | | | 23,749 | | | | | | 20,477 | | | | | | 21,093 | | | | | | 17,421 | | |
|
Income before income taxes
|
| | | | 12,562 | | | | | | 15,333 | | | | | | 9,364 | | | | | | 5,186 | | | | | | 6,015 | | |
|
Income tax expense(4)
|
| | | | 3,237 | | | | | | 7,418 | | | | | | 3,025 | | | | | | 1,363 | | | | | | 1,453 | | |
|
Net income
|
| | | $ | 9,325 | | | | | $ | 7,915 | | | | | $ | 6,339 | | | | | $ | 3,823 | | | | | $ | 4,562 | | |
| Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.01 | | | | | $ | 0.86 | | | | | $ | 0.69 | | | | | | N/A | | | | | | N/A | | |
|
Diluted
|
| | | $ | 1.00 | | | | | $ | 0.86 | | | | | $ | 0.69 | | | | | | N/A | | | | | | N/A | | |
| | | |
At or For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 1.03% | | | | | | 0.91% | | | | | | 0.84% | | | | | | 0.56% | | | | | | 0.71% | | |
|
Return on average equity
|
| | | | 7.75% | | | | | | 6.84% | | | | | | 5.98% | | | | | | 4.07% | | | | | | 6.24% | | |
|
Interest rate spread(1)
|
| | | | 4.05% | | | | | | 3.71% | | | | | | 3.46% | | | | | | 3.41% | | | | | | 3.32% | | |
|
Net interest margin(2)
|
| | | | 4.33% | | | | | | 3.90% | | | | | | 3.65% | | | | | | 3.58% | | | | | | 3.46% | | |
|
Efficiency ratio(3)
|
| | | | 61.53% | | | | | | 65.79% | | | | | | 68.59% | | | | | | 78.80% | | | | | | 71.22% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 146.01% | | | | | | 142.10% | | | | | | 147.58% | | | | | | 148.35% | | | | | | 137.39% | | |
|
Average equity to average assets
|
| | | | 13.26% | | | | | | 13.32% | | | | | | 14.06% | | | | | | 13.71% | | | | | | 11.43% | | |
|
Average common equity to average assets
|
| | | | 13.26% | | | | | | 13.32% | | | | | | 14.06% | | | | | | 11.29% | | | | | | 8.75% | | |
| Regulatory Capital Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk weighted assets (bank only)
|
| | | | 14.55% | | | | | | 14.96% | | | | | | 15.88% | | | | | | 17.06% | | | | | | 15.37% | | |
|
Tier 1 capital to risk weighted assets (bank only)
|
| | | | 13.30% | | | | | | 13.71% | | | | | | 14.41% | | | | | | 15.64% | | | | | | 13.87% | | |
|
Tier 1 capital to average assets (bank only)
|
| | | | 12.69% | | | | | | 11.80% | | | | | | 12.59% | | | | | | 13.42% | | | | | | 11.30% | | |
|
Common equity tier 1 capital (bank only)
|
| | | | 13.30% | | | | | | 13.71% | | | | | | 14.41% | | | | | | 15.64% | | | | | | N/A | | |
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for loan losses as a percentage of total loans(4)
|
| | | | 1.38% | | | | | | 1.30% | | | | | | 1.36% | | | | | | 1.40% | | | | | | 1.44% | | |
|
Allowance for loan losses as a percentage of non-performing loans
|
| | | | 186.55% | | | | | | 108.02% | | | | | | 542.98% | | | | | | 346.10% | | | | | | 142.15% | | |
|
Net charge-offs to average outstanding loans during
the year |
| | | | 0.18% | | | | | | 0.25% | | | | | | 0.00% | | | | | | 0.02% | | | | | | 0.06% | | |
|
Non-performing loans as a percentage of total loans(4)
|
| | | | 0.74% | | | | | | 1.20% | | | | | | 0.25% | | | | | | 0.41% | | | | | | 1.01% | | |
|
Non-performing loans as a percentage of total
assets |
| | | | 0.64% | | | | | | 1.00% | | | | | | 0.20% | | | | | | 0.31% | | | | | | 0.77% | | |
|
Total non-performing assets as a percentage of total assets
|
| | | | 0.81% | | | | | | 1.00% | | | | | | 0.20% | | | | | | 0.31% | | | | | | 0.77% | | |
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 8 | | | | | | 8 | | | | | | 7 | | | | | | 7 | | | | | | 7 | | |
|
Number of full-time equivalent employees
|
| | | | 123 | | | | | | 126 | | | | | | 121 | | | | | | 108 | | | | | | 111 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential(1)
|
| | | $ | 57,361 | | | | | | 6.76% | | | | | $ | 67,724 | | | | | | 9.00% | | | | | $ | 76,850 | | | | | | 12.13% | | | | | $ | 92,392 | | | | | | 16.40% | | | | | $ | 104,568 | | | | | | 20.84% | | |
|
Commercial(2)
|
| | | | 364,867 | | | | | | 43.00 | | | | | | 371,510 | | | | | | 49.35 | | | | | | 336,102 | | | | | | 53.07 | | | | | | 285,356 | | | | | | 50.67 | | | | | | 249,691 | | | | | | 49.76 | | |
|
Construction and land development
|
| | | | 44,606 | | | | | | 5.26 | | | | | | 55,828 | | | | | | 7.42 | | | | | | 48,161 | | | | | | 7.60 | | | | | | 71,535 | | | | | | 12.70 | | | | | | 47,079 | | | | | | 9.38 | | |
| Commercial | | | | | 361,782 | | | | | | 42.64 | | | | | | 240,223 | | | | | | 31.91 | | | | | | 166,157 | | | | | | 26.23 | | | | | | 112,073 | | | | | | 19.90 | | | | | | 97,589 | | | | | | 19.45 | | |
| Consumer | | | | | 19,815 | | | | | | 2.34 | | | | | | 17,455 | | | | | | 2.32 | | | | | | 6,172 | | | | | | 0.97 | | | | | | 1,855 | | | | | | 0.33 | | | | | | 2,863 | | | | | | 0.57 | | |
|
Total loans
|
| | | | 848,431 | | | | | | 100.00% | | | | | | 752,740 | | | | | | 100.00% | | | | | | 633,442 | | | | | | 100.00% | | | | | | 563,211 | | | | | | 100.00% | | | | | | 501,790 | | | | | | 100.00% | | |
|
Deferred loan fees, net
|
| | | | (1,223) | | | | | | | | | | | | (845) | | | | | | | | | | | | (427) | | | | | | | | | | | | (377) | | | | | | | | | | | | (383) | | | | | | | | |
|
Allowance for loan losses
|
| | | | (11,680) | | | | | | | | | | | | (9,757) | | | | | | | | | | | | (8,590) | | | | | | | | | | | | (7,905) | | | | | | | | | | | | (7,224) | | | | | | | | |
|
Loans, net
|
| | | $ | 835,528 | | | | | | | | | | | $ | 742,138 | | | | | | | | | | | $ | 624,425 | | | | | | | | | | | $ | 554,929 | | | | | | | | | | | $ | 494,183 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Construction and
Land Development |
| |
Commercial
|
| |
Consumer
|
| |
Total
Loans |
| ||||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 139 | | | | | $ | 16,187 | | | | | $ | 19,244 | | | | | $ | 49,533 | | | | | $ | 937 | | | | | $ | 86,040 | | |
|
More than one year to five years
|
| | | | 3,547 | | | | | | 13,948 | | | | | | 1,110 | | | | | | 95,095 | | | | | | 18,878 | | | | | | 132,578 | | |
|
More than five years through ten years
|
| | | | 12,109 | | | | | | 49,063 | | | | | | 549 | | | | | | 175,823 | | | | | | — | | | | | | 237,544 | | |
|
More than ten years
|
| | | | 41,566 | | | | | | 285,669 | | | | | | 23,703 | | | | | | 41,331 | | | | | | — | | | | | | 392,269 | | |
|
Total
|
| | | $ | 57,361 | | | | | $ | 364,867 | | | | | $ | 44,606 | | | | | $ | 361,782 | | | | | $ | 19,815 | | | | | $ | 848,431 | | |
| | |||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Fixed
Rates |
| |
Floating or
Adjustable Rates |
| |
Total
|
| |||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 36,067 | | | | | $ | 21,155 | | | | | $ | 57,222 | | |
|
Commercial
|
| | | | 4,301 | | | | | | 344,379 | | | | | | 348,680 | | |
|
Construction and land development
|
| | | | — | | | | | | 25,362 | | | | | | 25,362 | | |
| Commercial | | | | | 119,521 | | | | | | 192,728 | | | | | | 312,249 | | |
| Consumer | | | | | 18,878 | | | | | | — | | | | | | 18,878 | | |
|
Total loans
|
| | | $ | 178,767 | | | | | $ | 583,624 | | | | | $ | 762,391 | | |
| | |||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or more Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or more Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or more Past Due |
| |||||||||||||||||||||||||||
| Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 321 | | | | | $ | 223 | | | | | $ | 30 | | | | | $ | 699 | | | | | $ | 178 | | | | | $ | 81 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Commercial
|
| | | | 742 | | | | | | — | | | | | | 519 | | | | | | — | | | | | | 3,669 | | | | | | — | | | | | | — | | | | | | — | | | | | | 346 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial | | | | | 40 | | | | | | — | | | | | | 3,167 | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | — | | |
| Consumer | | | | | 62 | | | | | | 46 | | | | | | 59 | | | | | | 63 | | | | | | 45 | | | | | | 60 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 1,165 | | | | | $ | 269 | | | | | $ | 3,775 | | | | | $ | 774 | | | | | $ | 3,892 | | | | | $ | 141 | | | | | $ | 29 | | | | | $ | — | | | | | $ | 346 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2015
|
| |
2014
|
| ||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or more Past Due |
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
or more Past Due |
| ||||||||||||||||||
| Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 130 | | | | | $ | 173 | | | | | $ | 365 | | | | | $ | — | | | | | $ | 404 | | | | | $ | 423 | | |
|
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 110 | | | | | | 132 | | | | | | 363 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial | | | | | — | | | | | | — | | | | | | — | | | | | | 149 | | | | | | 108 | | | | | | 350 | | |
| Consumer | | | | | 1 | | | | | | 1 | | | | | | — | | | | | | 9 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 131 | | | | | $ | 174 | | | | | $ | 365 | | | | | $ | 268 | | | | | $ | 644 | | | | | $ | 1,136 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 850 | | | | | $ | 364 | | | | | $ | 303 | | | | | $ | 1,031 | | | | | $ | 1,564 | | |
|
Commercial
|
| | | | 519 | | | | | | 7,102 | | | | | | 346 | | | | | | 106 | | | | | | 3,002 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial | | | | | 4,830 | | | | | | 1,505 | | | | | | 933 | | | | | | 1,147 | | | | | | 516 | | |
|
Consumer
|
| | | | 62 | | | | | | 62 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total non-accrual loans
|
| | | | 6,261 | | | | | | 9,033 | | | | | | 1,582 | | | | | | 2,284 | | | | | | 5,082 | | |
|
Accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Other real estate owned
|
| | | | 1,676 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total non-performing assets
|
| | | $ | 7,937 | | | | | $ | 9,033 | | | | | $ | 1,582 | | | | | $ | 2,284 | | | | | $ | 5,082 | | |
|
Total loans(1)
|
| | | $ | 847,208 | | | | | $ | 751,895 | | | | | $ | 633,015 | | | | | $ | 562,834 | | | | | $ | 501,407 | | |
|
Total assets
|
| | | $ | 974,079 | | | | | $ | 902,265 | | | | | $ | 795,543 | | | | | $ | 743,397 | | | | | $ | 658,606 | | |
|
Total non-performing loans to total loans(1)
|
| | | | 0.74% | | | | | | 1.20% | | | | | | 0.25% | | | | | | 0.41% | | | | | | 1.01% | | |
|
Total non-performing assets to total assets
|
| | | | 0.81% | | | | | | 1.00% | | | | | | 0.20% | | | | | | 0.31% | | | | | | 0.77% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| ||||||||||||||||||||||||||||||
|
Troubled Debt Restructurings:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | — | | | | | $ | 388 | | | | | $ | — | | | | | $ | 404 | | | | | $ | — | | | | | $ | 422 | | | | | $ | — | | | | | $ | 436 | | | | | $ | — | | | | | $ | 221 | | |
|
Commercial
|
| | | | — | | | | | | 1,334 | | | | | | — | | | | | | 1,521 | | | | | | 346 | | | | | | 1,610 | | | | | | 106 | | | | | | 3,167 | | | | | | 1,490 | | | | | | 1,385 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial
|
| | | | 1,089 | | | | | | 462 | | | | | | 67 | | | | | | 1,698 | | | | | | 919 | | | | | | 727 | | | | | | 1,147 | | | | | | 565 | | | | | | 202 | | | | | | 196 | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 1,089 | | | | | $ | 2,184 | | | | | $ | 67 | | | | | $ | 3,623 | | | | | $ | 1,265 | | | | | $ | 2,759 | | | | | $ | 1,253 | | | | | $ | 4,168 | | | | | $ | 1,692 | | | | | $ | 1,802 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
|
Allowance at beginning of year
|
| | | $ | 9,757 | | | | | $ | 8,590 | | | | | $ | 7,905 | | | | | $ | 7,224 | | | | | $ | 6,077 | | |
|
Provision for loan losses
|
| | | | 3,329 | | | | | | 2,929 | | | | | | 703 | | | | | | 805 | | | | | | 1,452 | | |
| Charge offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30 | | |
|
Commercial
|
| | | | 670 | | | | | | 1,522 | | | | | | — | | | | | | — | | | | | | 243 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial
|
| | | | 190 | | | | | | 107 | | | | | | — | | | | | | 96 | | | | | | — | | |
|
Consumer
|
| | | | 699 | | | | | | 190 | | | | | | 44 | | | | | | 65 | | | | | | 91 | | |
|
Total charge-offs
|
| | | | 1,559 | | | | | | 1,819 | | | | | | 44 | | | | | | 161 | | | | | | 364 | | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | 2 | | | | | | — | | | | | | 12 | | | | | | 6 | | | | | | 24 | | |
|
Commercial
|
| | | | — | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 24 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial
|
| | | | 87 | | | | | | — | | | | | | 1 | | | | | | 20 | | | | | | 5 | | |
|
Consumer
|
| | | | 64 | | | | | | 12 | | | | | | 13 | | | | | | 11 | | | | | | 6 | | |
|
Total recoveries
|
| | | | 153 | | | | | | 57 | | | | | | 26 | | | | | | 37 | | | | | | 59 | | |
|
Net charge-offs
|
| | | | 1,406 | | | | | | 1,762 | | | | | | 18 | | | | | | 124 | | | | | | 305 | | |
|
Allowance at end of year
|
| | | $ | 11,680 | | | | | $ | 9,757 | | | | | $ | 8,590 | | | | | $ | 7,905 | | | | | $ | 7,224 | | |
|
Non-performing loans at end of year
|
| | | $ | 6,261 | | | | | $ | 9,033 | | | | | $ | 1,582 | | | | | $ | 2,284 | | | | | $ | 5,082 | | |
|
Total loans outstanding at end of year(1)
|
| | | $ | 847,208 | | | | | $ | 751,895 | | | | | $ | 633,015 | | | | | $ | 562,834 | | | | | $ | 501,407 | | |
|
Average loans outstanding during the year(1)
|
| | | $ | 783,570 | | | | | $ | 698,859 | | | | | $ | 583,156 | | | | | $ | 516,405 | | | | | $ | 471,650 | | |
|
Allowance to non-performing loans
|
| | | | 186.55% | | | | | | 108.02% | | | | | | 542.98% | | | | | | 346.10% | | | | | | 142.15% | | |
|
Allowance to total loans outstanding at end of the year
|
| | | | 1.38% | | | | | | 1.30% | | | | | | 1.36% | | | | | | 1.40% | | | | | | 1.44% | | |
|
Net chargeoffs to average loans outstanding during the year
|
| | | | 0.18% | | | | | | 0.25% | | | | | | 0.00% | | | | | | 0.02% | | | | | | 0.06% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Allowance
for Loan Losses |
| |
% of Loans
in Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
% of Loans
in Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
% of Loans
in Category to Total Loans |
| ||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 251 | | | | | | 6.76% | | | | | $ | 300 | | | | | | 9.00% | | | | | $ | 328 | | | | | | 12.13% | | |
|
Commercial
|
| | | | 4,152 | | | | | | 43.00 | | | | | | 4,483 | | | | | | 49.35 | | | | | | 4,503 | | | | | | 53.07 | | |
|
Construction and land development
|
| | | | 738 | | | | | | 5.26 | | | | | | 965 | | | | | | 7.42 | | | | | | 882 | | | | | | 7.60 | | |
|
Commercial
|
| | | | 5,742 | | | | | | 42.64 | | | | | | 3,280 | | | | | | 31.91 | | | | | | 2,513 | | | | | | 26.23 | | |
|
Consumer
|
| | | | 710 | | | | | | 2.34 | | | | | | 649 | | | | | | 2.32 | | | | | | 279 | | | | | | 0.97 | | |
|
Total allocated allowance for loan losses
|
| | | | 11,593 | | | | | | 100.00% | | | | | | 9,677 | | | | | | 100.00% | | | | | | 8,505 | | | | | | 100.00% | | |
|
Unallocated
|
| | | | 87 | | | | | | | | | | | | 80 | | | | | | | | | | | | 85 | | | | | | | | |
|
Total
|
| | | $ | 11,680 | | | | | | | | | | | $ | 9,757 | | | | | | | | | | | $ | 8,590 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2015
|
| |
2014
|
| ||||||||||||||||||
|
(Dollars in thousands)
|
| |
Allowance
for Loan Losses |
| |
% of Loans
in Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
% of Loans
in Category to Total Loans |
| ||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 412 | | | | | | 16.40% | | | | | $ | 560 | | | | | | 20.84% | | |
|
Commercial
|
| | | | 3,827 | | | | | | 50.67 | | | | | | 3,500 | | | | | | 49.76 | | |
|
Construction and land development
|
| | | | 1,236 | | | | | | 12.70 | | | | | | 872 | | | | | | 9.38 | | |
|
Commercial
|
| | | | 2,138 | | | | | | 19.90 | | | | | | 1,751 | | | | | | 19.45 | | |
|
Consumer
|
| | | | 119 | | | | | | 0.33 | | | | | | 184 | | | | | | 0.57 | | |
|
Total allocated allowance for loan losses
|
| | | | 7,732 | | | | | | 100.00% | | | | | | 6,867 | | | | | | 100.00% | | |
|
Unallocated
|
| | | | 173 | | | | | | | | | | | | 357 | | | | | | | | |
|
Total
|
| | | $ | 7,905 | | | | | | | | | | | $ | 7,224 | | | | | | | | |
| | |||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 20,118 | | | | | $ | 20,255 | | | | | $ | 20,726 | | | | | $ | 21,454 | | | | | $ | 49,367 | | | | | $ | 50,580 | | |
|
Asset-backed securities
|
| | | | 6,512 | | | | | | 6,371 | | | | | | 7,524 | | | | | | 7,517 | | | | | | 8,747 | | | | | | 8,678 | | |
|
Government mortgage-backed securities
|
| | | | 25,135 | | | | | | 24,777 | | | | | | 32,421 | | | | | | 32,458 | | | | | | 41,818 | | | | | | 41,914 | | |
|
Corporate debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | 1,031 | | |
|
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,368 | | | | | | 968 | | |
|
Marketable equity securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,363 | | | | | | 14,696 | | |
|
Total
|
| | | $ | 51,765 | | | | | $ | 51,403 | | | | | $ | 60,671 | | | | | $ | 61,429 | | | | | $ | 113,663 | | | | | $ | 117,867 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
One Year or Less
|
| |
More than
One Year to Five Years |
| |
More than
Five Years to Ten Years |
| |
More than
Ten Years |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |||||||||||||||||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 95 | | | | | | 4.05% | | | | | $ | 604 | | | | | | 3.81% | | | | | $ | 2,120 | | | | | | 3.87% | | | | | $ | 17,299 | | | | | | 3.25% | | | | | $ | 20,118 | | | | | $ | 20,255 | | | | | | 3.34% | | |
|
Asset-backed securities
|
| | | | — | | | | | | —% | | | | | | 1,051 | | | | | | 1.99% | | | | | | — | | | | | | —% | | | | | | 5,461 | | | | | | 2.74% | | | | | | 6,512 | | | | | | 6,371 | | | | | | 2.62% | | |
|
Government mortgage-backed securities
|
| | | | — | | | | | | —% | | | | | | 1,355 | | | | | | 1.47% | | | | | | 4,277 | | | | | | 2.54% | | | | | | 19,503 | | | | | | 2.74% | | | | | | 25,135 | | | | | | 24,777 | | | | | | 2.64% | | |
|
Total
|
| | | $ | 95 | | | | | | 4.05% | | | | | $ | 3,010 | | | | | | 2.12% | | | | | $ | 6,397 | | | | | | 2.98% | | | | | $ | 42,263 | | | | | | 2.95% | | | | | $ | 51,765 | | | | | $ | 51,403 | | | | | | 2.91% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Noninterest bearing
|
| | | $ | 195,293 | | | | | | 25.43% | | | | | $ | 186,222 | | | | | | 24.83% | | | | | $ | 158,075 | | | | | | 25.17% | | |
|
Negotiable order of withdrawal (NOW)
|
| | | | 136,771 | | | | | | 17.81% | | | | | | 123,292 | | | | | | 16.44% | | | | | | 122,698 | | | | | | 19.54% | | |
|
Savings accounts
|
| | | | 109,322 | | | | | | 14.23% | | | | | | 112,610 | | | | | | 15.01% | | | | | | 111,016 | | | | | | 17.68% | | |
|
Money market deposit accounts
|
| | | | 229,314 | | | | | | 29.85% | | | | | | 225,735 | | | | | | 30.10% | | | | | | 145,321 | | | | | | 23.14% | | |
|
Certificates of deposit
|
| | | | 97,396 | | | | | | 12.68% | | | | | | 102,198 | | | | | | 13.62% | | | | | | 90,872 | | | | | | 14.47% | | |
|
Total
|
| | | $ | 768,096 | | | | | | 100.00% | | | | | $ | 750,057 | | | | | | 100.00% | | | | | $ | 627,982 | | | | | | 100.00% | | |
| | |||||||||||||||||||||||||||||||||||||
|
Maturity Period
|
| |
At
December 31, 2018 |
| |||
|
(In thousands)
|
| | |||||
|
Three months or less
|
| | | $ | 2,005 | | |
|
Over three through six months
|
| | | | 3,650 | | |
|
Over six through twelve months
|
| | | | 3,338 | | |
|
Over twelve months
|
| | | | 15,083 | | |
|
Total
|
| | | $ | 24,076 | | |
| | |||||||
| | | |
At or For the Year Ended December 31,
|
| |||||||||||||||
|
(Dollars in thousands)
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||
|
Balance outstanding at end of year
|
| | | $ | 68,022 | | | | | $ | 26,841 | | | | | $ | 49,858 | | |
|
Weighted average interest rate at end of year
|
| | | | 2.58% | | | | | | 1.52% | | | | | | 1.36% | | |
|
Maximum amount of borrowings outstanding at any month end during the year
|
| | | $ | 68,125 | | | | | $ | 79,725 | | | | | $ | 50,025 | | |
|
Average balance outstanding during the year
|
| | | $ | 30,987 | | | | | $ | 51,610 | | | | | $ | 36,672 | | |
|
Weighted average interest rate during the year
|
| | | | 2.40% | | | | | | 1.52% | | | | | | 1.70% | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Average
Balance |
| |
Interest
Earned/ Paid |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Earned/ Paid |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest
Earned/ Paid |
| |
Yield/
Rate |
| |||||||||||||||||||||||||||
| Assets: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans
|
| | | $ | 783,570 | | | | | $ | 40,358 | | | | | | 5.15% | | | | | $ | 698,859 | | | | | $ | 32,510 | | | | | | 4.65% | | | | | $ | 583,156 | | | | | $ | 25,549 | | | | | | 4.38% | | |
|
Short-term investments
|
| | | | 15,846 | | | | | | 313 | | | | | | 1.98% | | | | | | 8,285 | | | | | | 100 | | | | | | 1.21% | | | | | | 7,992 | | | | | | 33 | | | | | | 0.41% | | |
|
Investment securities
|
| | | | 55,686 | | | | | | 1,560 | | | | | | 2.80% | | | | | | 111,732 | | | | | | 3,049 | | | | | | 2.73% | | | | | | 120,897 | | | | | | 3,222 | | | | | | 2.67% | | |
|
Federal Home Loan Bank stock
|
| | | | 1,925 | | | | | | 109 | | | | | | 5.66% | | | | | | 2,874 | | | | | | 123 | | | | | | 4.28% | | | | | | 2,599 | | | | | | 90 | | | | | | 3.46% | | |
|
Total interest-earning assets
|
| | | | 857,027 | | | | | | 42,340 | | | | | | 4.94% | | | | | | 821,750 | | | | | | 35,782 | | | | | | 4.35% | | | | | | 714,644 | | | | | | 28,894 | | | | | | 4.04% | | |
|
Non-interest earning assets
|
| | | | 50,411 | | | | | | | | | | | | | | | | | | 46,576 | | | | | | | | | | | | | | | | | | 39,845 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 907,438 | | | | | | | | | | | | | | | | | $ | 868,326 | | | | | | | | | | | | | | | | | $ | 754,489 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | $ | 116,126 | | | | | | 281 | | | | | | 0.24% | | | | | $ | 116,147 | | | | | | 209 | | | | | | 0.18% | | | | | $ | 110,528 | | | | | | 190 | | | | | | 0.17% | | |
|
Money market accounts
|
| | | | 227,057 | | | | | | 2,224 | | | | | | 0.98% | | | | | | 176,216 | | | | | | 875 | | | | | | 0.50% | | | | | | 115,857 | | | | | | 334 | | | | | | 0.29% | | |
|
Now accounts
|
| | | | 116,816 | | | | | | 602 | | | | | | 0.52% | | | | | | 114,292 | | | | | | 660 | | | | | | 0.58% | | | | | | 112,003 | | | | | | 661 | | | | | | 0.59% | | |
|
Certificates of deposit
|
| | | | 95,987 | | | | | | 1,361 | | | | | | 1.42% | | | | | | 120,033 | | | | | | 1,200 | | | | | | 1.00% | | | | | | 109,175 | | | | | | 978 | | | | | | 0.90% | | |
|
Total interest-bearing deposits
|
| | | | 555,986 | | | | | | 4,468 | | | | | | 0.80% | | | | | | 526,688 | | | | | | 2,944 | | | | | | 0.56% | | | | | | 447,563 | | | | | | 2,163 | | | | | | 0.48% | | |
|
Borrowings
|
| | | | 30,987 | | | | | | 745 | | | | | | 2.40% | | | | | | 51,610 | | | | | | 782 | | | | | | 1.52% | | | | | | 36,672 | | | | | | 622 | | | | | | 1.70% | | |
|
Total interest-bearing liabilities
|
| | | | 586,973 | | | | | | 5,213 | | | | | | 0.89% | | | | | | 578,298 | | | | | | 3,726 | | | | | | 0.64% | | | | | | 484,235 | | | | | | 2,785 | | | | | | 0.58% | | |
| Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest-bearing deposits
|
| | | | 189,369 | | | | | | | | | | | | | | | | | | 166,055 | | | | | | | | | | | | | | | | | | 156,379 | | | | | | | | | | | | | | |
|
Other noninterest-bearing liabilities
|
| | | | 10,759 | | | | | | | | | | | | | | | | | | 8,332 | | | | | | | | | | | | | | | | | | 7,813 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 787,101 | | | | | | | | | | | | | | | | | | 752,685 | | | | | | | | | | | | | | | | | | 648,427 | | | | | | | | | | | | | | |
|
Total equity
|
| | | | 120,337 | | | | | | | | | | | | | | | | | | 115,641 | | | | | | | | | | | | | | | | | | 106,062 | | | | | | | | | | | | | | |
|
Total liabilities and equity
|
| | | $ | 907,438 | | | | | | | | | | | | | | | | | $ | 868,326 | | | | | | | | | | | | | | | | | $ | 754,489 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 37,127 | | | | | | | | | | | | | | | | | $ | 32,056 | | | | | | | | | | | | | | | | | $ | 26,109 | | | | | | | | |
|
Interest rate spread(1)
|
| | | | | | | | | | | | | | | | 4.05% | | | | | | | | | | | | | | | | | | 3.71% | | | | | | | | | | | | | | | | | | 3.46% | | |
|
Net interest-earning assets(2)
|
| | | $ | 270,054 | | | | | | | | | | | | | | | | | $ | 243,452 | | | | | | | | | | | | | | | | | $ | 230,409 | | | | | | | | | | | | | | |
|
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 4.33% | | | | | | | | | | | | | | | | | | 3.90% | | | | | | | | | | | | | | | | | | 3.65% | | |
|
Average interest-earning assets to interest-bearing
liabilities |
| | | | 146.01% | | | | | | | | | | | | | | | | | | 142.10% | | | | | | | | | | | | | | | | | | 147.58% | | | | | | | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year Ended December 31,
2018 vs. 2017 |
| |
Year Ended December 31,
2017 vs. 2016 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease) Due to
|
| |
Total
Increase (Decrease) |
| |
Increase (Decrease) Due to
|
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | | |
Rate
|
| |
Volume
|
| |
Rate
|
| |
Volume
|
| ||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans
|
| | | $ | 3,683 | | | | | $ | 4,165 | | | | | $ | 7,848 | | | | | $ | 1,653 | | | | | $ | 5,308 | | | | | $ | 6,961 | | |
|
Short-term investments
|
| | | | 88 | | | | | | 125 | | | | | | 213 | | | | | | 66 | | | | | | 1 | | | | | | 67 | | |
|
Investment securities
|
| | | | 79 | | | | | | (1,568) | | | | | | (1,489) | | | | | | 76 | | | | | | (249) | | | | | | (173) | | |
|
Federal Home Loan Bank stock
|
| | | | 33 | | | | | | (47) | | | | | | (14) | | | | | | 23 | | | | | | 10 | | | | | | 33 | | |
|
Total interest-earning assets
|
| | | | 3,883 | | | | | | 2,675 | | | | | | 6,558 | | | | | | 1,817 | | | | | | 5,071 | | | | | | 6,888 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | 72 | | | | | | — | | | | | | 72 | | | | | | 9 | | | | | | 10 | | | | | | 19 | | |
|
Money market accounts
|
| | | | 1,040 | | | | | | 309 | | | | | | 1,349 | | | | | | 314 | | | | | | 227 | | | | | | 541 | | |
|
Now accounts
|
| | | | (72) | | | | | | 14 | | | | | | (58) | | | | | | (14) | | | | | | 13 | | | | | | (1) | | |
|
Certificates of deposit
|
| | | | 434 | | | | | | (273) | | | | | | 161 | | | | | | 120 | | | | | | 102 | | | | | | 222 | | |
|
Total interest-bearing deposits
|
| | | | 1,474 | | | | | | 50 | | | | | | 1,524 | | | | | | 429 | | | | | | 352 | | | | | | 781 | | |
|
Borrowings
|
| | | | 350 | | | | | | (387) | | | | | | (37) | | | | | | (72) | | | | | | 232 | | | | | | 160 | | |
|
Total interest-bearing liabilities
|
| | | | 1,824 | | | | | | (337) | | | | | | 1,487 | | | | | | 357 | | | | | | 584 | | | | | | 941 | | |
|
Change in net interest and dividend income
|
| | | $ | 2,059 | | | | | $ | 3,012 | | | | | $ | 5,071 | | | | | $ | 1,460 | | | | | $ | 4,487 | | | | | $ | 5,947 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
|
(Dollars in thousands)
|
| |
2018
|
| |
2017
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
|
Customer service fees on deposit accounts
|
| | | $ | 1,435 | | | | | $ | 1,392 | | | | | $ | 43 | | | | | | 3.1% | | |
|
Service charges and fees – other
|
| | | | 1,993 | | | | | | 1,919 | | | | | | 74 | | | | | | 3.9% | | |
|
Gain on sales, calls and donated securities, net
|
| | | | — | | | | | | 5,912 | | | | | | (5,912) | | | | | | (100.0)% | | |
|
Bank owned life insurance income
|
| | | | 686 | | | | | | 645 | | | | | | 41 | | | | | | 6.4% | | |
|
Other income
|
| | | | 64 | | | | | | 87 | | | | | | (23) | | | | | | (26.4)% | | |
|
Total noninterest income
|
| | | $ | 4,178 | | | | | $ | 9,955 | | | | | $ | (5,777) | | | | | | (58.0)% | | |
| | |||||||||||||||||||||||||
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
|
(Dollars in thousands)
|
| |
2018
|
| |
2017
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
|
Salaries and employee benefits
|
| | | $ | 16,801 | | | | | $ | 15,365 | | | | | $ | 1,436 | | | | | | 9.3% | | |
|
Occupancy expense
|
| | | | 1,733 | | | | | | 1,839 | | | | | | (106) | | | | | | (5.8)% | | |
|
Equipment expense
|
| | | | 471 | | | | | | 587 | | | | | | (116) | | | | | | (19.8)% | | |
|
FDIC assessment
|
| | | | 301 | | | | | | 309 | | | | | | (8) | | | | | | (2.6)% | | |
|
Data processing
|
| | | | 810 | | | | | | 741 | | | | | | 69 | | | | | | 9.3% | | |
|
Marketing expense
|
| | | | 245 | | | | | | 300 | | | | | | (55) | | | | | | (18.3)% | | |
|
Professional fees
|
| | | | 1,223 | | | | | | 936 | | | | | | 287 | | | | | | 30.7% | | |
|
Directors’ fees
|
| | | | 620 | | | | | | 607 | | | | | | 13 | | | | | | 2.1% | | |
|
Other
|
| | | | 3,210 | | | | | | 3,065 | | | | | | 145 | | | | | | 4.7% | | |
|
Total noninterest expense
|
| | | $ | 25,414 | | | | | $ | 23,749 | | | | | $ | 1,665 | | | | | | 7.0% | | |
| | |||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
| Changes in Interest Rates (Basis Points) |
| |
Estimated
Net Interest Income Over Next 12 Months |
| |
Change
|
| |
Estimated
12-Months Net Interest Income |
| |
Change
|
| ||||||||||||
|
(Dollars in thousands)
|
| | | | | ||||||||||||||||||||
|
200
|
| | | $ | 42,086 | | | | | | (1.50)% | | | | | $ | 37,384 | | | | | | 1.04% | | |
|
0
|
| | | | 42,726 | | | | | | — | | | | | | 37,001 | | | | | | — | | |
|
-100
|
| | | | N/A | | | | | | N/A | | | | | | 35,752 | | | | | | (3.37)% | | |
|
-200
|
| | | | 42,160 | | | | | | (1.32)% | | | | | | N/A | | | | | | N/A | | |
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
| Changes in Interest Rates (Basis Points) |
| |
Economic
Value of Equity |
| |
Change
|
| |
Economic
Value of Equity |
| |
Change
|
| ||||||||||||
|
(Dollars in thousands)
|
| | | | | ||||||||||||||||||||
|
400
|
| | | $ | 147,448 | | | | | | (3.70)% | | | | | $ | 133,578 | | | | | | 3.40% | | |
|
300
|
| | | | 150,100 | | | | | | (1.90)% | | | | | | 133,308 | | | | | | 3.20% | | |
|
200
|
| | | | 152,408 | | | | | | (0.40)% | | | | | | 132,555 | | | | | | 2.60% | | |
|
100
|
| | | | 153,932 | | | | | | 0.60% | | | | | | 131,933 | | | | | | 2.20% | | |
|
0
|
| | | | 153,061 | | | | | | — | | | | | | 129,138 | | | | | | — | | |
|
-100
|
| | | | 147,489 | | | | | | (3.60)% | | | | | | 115,278 | | | | | | (10.70)% | | |
|
-200
|
| | | | 134,586 | | | | | | (12.10)% | | | | | | N/A | | | | | | N/A | | |
| | | | | | | | | |
Payments Due by period
|
| |||||||||||||||||||||
|
Contractual Obligations
|
| |
Total
|
| |
One Year
or Less |
| |
More Than
One Year to Three Years |
| |
More than
Three Years to Five Years |
| |
More Than
Five Years |
| |||||||||||||||
|
(In thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-term debt obligations
|
| | | $ | 68,022 | | | | | $ | 43,071 | | | | | $ | 16,451 | | | | | $ | 8,500 | | | | | $ | — | | |
|
Operating lease obligations
|
| | | | 3,193 | | | | | | 285 | | | | | | 496 | | | | | | 504 | | | | | | 1,908 | | |
|
Total
|
| | | $ | 71,215 | | | | | $ | 43,356 | | | | | $ | 16,947 | | | | | $ | 9,004 | | | | | $ | 1,908 | | |
| | |||||||||||||||||||||||||||||||
| | Date: March 14, 2019 | | |
By:
/s/ David P. Mansfield
David P. Mansfield
President and Chief Executive Officer |
|
| |
Signatures
|
| |
Title
|
| |
Date
|
|
| |
/s/ David P. Mansfield
David P. Mansfield
|
| | President and Chief Executive Officer (Principal Executive Officer) |
| |
March 14, 2019
|
|
| |
/s/ Carol L. Houle
Carol L. Houle
|
| | Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | | |
March 14, 2019
|
|
| |
/s/ Frank G. Cousins, Jr.
Frank G. Cousins, Jr.
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ James A. DeLeo
James A. DeLeo
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ Lisa B. DeStefano
Lisa B. DeStefano
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ Jay E. Gould
Jay E. Gould
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ Laurie H. Knapp
Laurie H. Knapp
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ Richard L. Peeke
Richard L. Peeke
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ Joseph B. Reilly
Joseph B. Reilly
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ Arthur W. Sullivan
Arthur W. Sullivan
|
| | Director | | |
March 14, 2019
|
|
| |
/s/ Charles F. Withee
Charles F. Withee
|
| | Director | | |
March 14, 2019
|
|
| | | | | | F-1 | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-8 | | | |
| | | | | | F-8 | | | |
| | | | | | F-15 | | | |
| | | | | | F-17 | | | |
| | | | | | F-22 | | | |
| | | | | | F-23 | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | | |
| | | | | | F-26 | | | |
| | | | | | F-28 | | | |
| | | | | | F-28 | | | |
| | | | | | F-30 | | | |
| | | | | | F-30 | | | |
| | | | | | F-31 | | | |
| | | | | | F-31 | | | |
| | | | | | F-34 | | | |
| | | | | | F-34 | | | |
| | | | | | F-35 | | | |
| | | | | | F-36 | | |
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 10,941 | | | | | $ | 10,326 | | |
|
Short-term investments
|
| | | | 17,672 | | | | | | 37,363 | | |
|
Cash and cash equivalents
|
| | | | 28,613 | | | | | | 47,689 | | |
|
Investments in available-for-sale securities (at fair value)
|
| | | | 51,403 | | | | | | 61,429 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 2,650 | | | | | | 1,854 | | |
|
Loans, net
|
| | | | 835,528 | | | | | | 742,138 | | |
|
Assets held-for-sale
|
| | | | — | | | | | | 3,286 | | |
|
Bank owned life insurance
|
| | | | 26,226 | | | | | | 25,540 | | |
|
Premises and equipment, net
|
| | | | 16,086 | | | | | | 10,981 | | |
|
Other real estate owned
|
| | | | 1,676 | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 2,638 | | | | | | 2,345 | | |
|
Deferred tax asset, net
|
| | | | 6,437 | | | | | | 4,920 | | |
|
Other assets
|
| | | | 2,822 | | | | | | 2,083 | | |
|
Total assets
|
| | | $ | 974,079 | | | | | $ | 902,265 | | |
| Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | |
|
Deposits:
|
| | | | | | | | | | | | |
|
Noninterest-bearing
|
| | | $ | 195,293 | | | | | $ | 186,222 | | |
|
Interest-bearing
|
| | | | 572,803 | | | | | | 563,835 | | |
|
Total deposits
|
| | | | 768,096 | | | | | | 750,057 | | |
|
Borrowings
|
| | | | 68,022 | | | | | | 26,841 | | |
|
Other liabilities
|
| | | | 12,377 | | | | | | 9,590 | | |
|
Total liabilities
|
| | | | 848,495 | | | | | | 786,488 | | |
| Shareholders’ equity | | | | | | | | | | | | | |
|
Preferred stock; authorized 50,000 shares: no shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Common stock, no par value: 30,000,000 shares authorized; 9,662,181 shares issued, 9,625,719 shares outstanding at December 31, 2018 and 9,657,319 shares issued, 9,628,496 shares oustanding at December 31, 2017
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 45,895 | | | | | | 44,592 | | |
|
Retained earnings
|
| | | | 83,351 | | | | | | 74,047 | | |
|
Accumulated other comprehensive (loss) income
|
| | | | (255) | | | | | | 589 | | |
|
Unearned compensation – ESOP
|
| | | | (2,619) | | | | | | (2,857) | | |
|
Treasury stock: 36,462 and 28,823 shares at December 31, 2018 and 2017, respectively
|
| | | | (788) | | | | | | (594) | | |
|
Total shareholders’ equity
|
| | | | 125,584 | | | | | | 115,777 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 974,079 | | | | | $ | 902,265 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
|||||
| Interest and dividend income: | | | | | | | | | | | |
|
Interest and fees on loans
|
| | | $ | 40,358 | | | | | $ | 32,510 |
|
Interest and dividends on securities
|
| | | | 1,669 | | | | | | 3,172 |
|
Interest on short-term investments
|
| | | | 313 | | | | | | 100 |
|
Total interest and dividend income
|
| | | | 42,340 | | | | | | 35,782 |
| Interest expense: | | | | | | | | | | | |
|
Interest on deposits
|
| | | | 4,468 | | | | | | 2,944 |
|
Interest on borrowings
|
| | | | 745 | | | | | | 782 |
|
Total interest expense
|
| | | | 5,213 | | | | | | 3,726 |
|
Net interest and dividend income
|
| | | | 37,127 | | | | | | 32,056 |
|
Provision for loan losses
|
| | | | 3,329 | | | | | | 2,929 |
|
Net interest and dividend income after provision for loan losses
|
| | | | 33,798 | | | | | | 29,127 |
| Noninterest income: | | | | | | | | | | | |
|
Customer service fees on deposit accounts
|
| | | | 1,435 | | | | | | 1,392 |
|
Service charges and fees – other
|
| | | | 1,993 | | | | | | 1,919 |
|
Gain on sales of securities, net
|
| | | | — | | | | | | 5,912 |
|
Bank owned life insurance
|
| | | | 686 | | | | | | 645 |
|
Other income
|
| | | | 64 | | | | | | 87 |
|
Total noninterest income
|
| | | | 4,178 | | | | | | 9,955 |
| Noninterest expense: | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 16,801 | | | | | | 15,365 |
|
Occupancy expense
|
| | | | 1,733 | | | | | | 1,839 |
|
Equipment expense
|
| | | | 471 | | | | | | 587 |
|
FDIC assessment
|
| | | | 301 | | | | | | 309 |
|
Data processing
|
| | | | 810 | | | | | | 741 |
|
Marketing expense
|
| | | | 245 | | | | | | 300 |
|
Professional fees
|
| | | | 1,223 | | | | | | 936 |
|
Directors’ fees
|
| | | | 620 | | | | | | 607 |
|
Other
|
| | | | 3,210 | | | | | | 3,065 |
|
Total noninterest expense
|
| | | | 25,414 | | | | | | 23,749 |
|
Income before income tax expense
|
| | | | 12,562 | | | | | | 15,333 |
|
Income tax expense
|
| | | | 3,237 | | | | | | 7,418 |
|
Net income
|
| | | $ | 9,325 | | | | | $ | 7,915 |
| Earnings per share: | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.01 | | | | | $ | 0.86 |
|
Diluted
|
| | | $ | 1.00 | | | | | $ | 0.86 |
| Weighted Average Shares: | | | | | | | | | | | |
|
Basic
|
| | | | 9,240,086 | | | | | | 9,199,274 |
|
Diluted
|
| | | | 9,306,316 | | | | | | 9,199,887 |
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
Net income
|
| | | $ | 9,325 | | | | | $ | 7,915 | | |
| Other comprehensive loss: | | | | | | | | | | | | | |
|
Unrealized holding (losses) gains
|
| | | | (1,120) | | | | | | 2,466 | | |
|
Reclassification adjustment for realized gains in net income
|
| | | | — | | | | | | (5,912) | | |
|
Unrealized losses
|
| | | | (1,120) | | | | | | (3,446) | | |
|
Income tax effect
|
| | | | 276 | | | | | | 1,413 | | |
|
Other comprehensive loss, net of tax
|
| | | | (844) | | | | | | (2,033) | | |
|
Total comprehensive income
|
| | | $ | 8,481 | | | | | $ | 5,882 | | |
| | |||||||||||||
|
(In thousands, except share data)
|
| |
Shares of
Common Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Unearned
Compensation ESOP |
| |
Treasury
Stock |
| |
Total
|
| |||||||||||||||||||||
|
Balance, December 31, 2016
|
| | | | 9,652,448 | | | | | $ | 43,393 | | | | | $ | 66,229 | | | | | $ | 2,622 | | | | | $ | (3,095) | | | | | $ | — | | | | | $ | 109,149 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 7,915 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,915 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,130) | | | | | | — | | | | | | — | | | | | | (2,130) | | |
|
Reclassification from AOCI to retained earnings
|
| | | | | | | | | | | | | | | | (97) | | | | | | 97 | | | | | | | | | | | | | | | | | | — | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | 926 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 926 | | |
|
Restricted stock award grants
|
| | | | 4,871 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Treasury stock acquired
|
| | | | (28,823) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (594) | | | | | | (594) | | |
|
ESOP shares earned
|
| | | | — | | | | | | 273 | | | | | | — | | | | | | — | | | | | | 238 | | | | | | — | | | | | | 511 | | |
|
Balance, December 31, 2017
|
| | | | 9,628,496 | | | | | | 44,592 | | | | | | 74,047 | | | | | | 589 | | | | | | (2,857) | | | | | | (594) | | | | | | 115,777 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 9,325 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,325 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (844) | | | | | | — | | | | | | — | | | | | | (844) | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | 928 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 928 | | |
|
Restricted stock award grants
|
| | | | 4,862 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Exercise of stock options, net
|
| | | | 1,010 | | | | | | — | | | | | | (21) | | | | | | — | | | | | | — | | | | | | 21 | | | | | | — | | |
|
Treasury stock acquired
|
| | | | (8,649) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (215) | | | | | | (215) | | |
|
ESOP shares earned
|
| | | | — | | | | | | 375 | | | | | | — | | | | | | — | | | | | | 238 | | | | | | — | | | | | | 613 | | |
|
Balance, December 31, 2018
|
| | | | 9,625,719 | | | | | $ | 45,895 | | | | | $ | 83,351 | | | | | $ | (255) | | | | | $ | (2,619) | | | | | $ | (788) | | | | | $ | 125,584 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 9,325 | | | | | $ | 7,915 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Amortization of securities premiums, net of accretion
|
| | | | 274 | | | | | | 740 | | |
|
ESOP expense
|
| | | | 613 | | | | | | 511 | | |
|
Gain on sale of securities, net
|
| | | | — | | | | | | (5,912) | | |
|
Change in deferred loan fees, net
|
| | | | 378 | | | | | | 418 | | |
|
Provision for loan losses
|
| | | | 3,329 | | | | | | 2,929 | | |
|
Depreciation and amortization
|
| | | | 721 | | | | | | 811 | | |
|
Loss on disposal of premises and equipment
|
| | | | 6 | | | | | | 2 | | |
|
Increase in accrued interest receivable
|
| | | | (293) | | | | | | (25) | | |
|
Deferred tax (benefit) expense
|
| | | | (1,241) | | | | | | 1,309 | | |
|
Share-based compensation expense
|
| | | | 928 | | | | | | 926 | | |
|
Increase in cash surrender value of life insurance
|
| | | | (686) | | | | | | (645) | | |
|
Decrease (increase) in other assets
|
| | | | 613 | | | | | | (539) | | |
|
Increase in other liabilities
|
| | | | 2,787 | | | | | | 1,036 | | |
|
Net cash provided by operating activities
|
| | | | 16,754 | | | | | | 9,476 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of available-for-sale securities
|
| | | | — | | | | | | (13,121) | | |
|
Proceeds from sales of available-for-sale securities
|
| | | | — | | | | | | 57,259 | | |
|
Proceeds from pay downs, maturities and calls of available-for-sale securities
|
| | | | 8,632 | | | | | | 14,026 | | |
|
(Purchase) redemption of Federal Home Loan Bank Stock
|
| | | | (796) | | | | | | 933 | | |
|
Loan originations and purchases, net of paydowns
|
| | | | (100,073) | | | | | | (121,060) | | |
|
Additions to premises and equipment
|
| | | | (2,399) | | | | | | (3,426) | | |
|
Additions to assets held-for-sale
|
| | | | (147) | | | | | | (67) | | |
|
Additions to other real estate owned
|
| | | | (52) | | | | | | — | | |
|
Purchase of bank owned life insurance
|
| | | | — | | | | | | (5,500) | | |
|
Net cash used in investing activities
|
| | | | (94,835) | | | | | | (70,956) | | |
| | |||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Net increase in demand deposits, NOW and savings accounts
|
| | | | 22,841 | | | | | | 110,748 | | |
|
Net (decrease) increase in time deposits
|
| | | | (4,802) | | | | | | 11,327 | | |
|
Proceeds from advances from the Federal Home Loan Bank
|
| | | | 10,000 | | | | | | 7,000 | | |
|
Net change in short-term borrowings
|
| | | | 31,181 | | | | | | (30,017) | | |
|
Purchase of treasury stock
|
| | | | (215) | | | | | | (594) | | |
|
Net cash provided by financing activities
|
| | | | 59,005 | | | | | | 98,464 | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | | (19,076) | | | | | | 36,984 | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 47,689 | | | | | | 10,705 | | |
|
Cash and cash equivalents at end of year
|
| | | $ | 28,613 | | | | | $ | 47,689 | | |
| Supplemental disclosures: | | | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 5,326 | | | | | $ | 3,725 | | |
|
Income taxes paid
|
| | | | 3,638 | | | | | | 6,667 | | |
|
Loan transferred to other real estate owned
|
| | | | 1,624 | | | | | | — | | |
|
Loan transferred to other assets
|
| | | | 1,352 | | | | | | — | | |
|
Transfer from assets held-for-sale to premises and equipment
|
| | | | 3,433 | | | | | | — | | |
|
Transfer from premises and equipment to assets held-for-sale
|
| | | | — | | | | | | 3,219 | | |
|
(In thousands)
|
| |
Amortized
Cost Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 20,118 | | | | | $ | 272 | | | | | $ | 135 | | | | | $ | 20,255 | | |
|
Asset-backed securities
|
| | | | 6,512 | | | | | | — | | | | | | 141 | | | | | | 6,371 | | |
|
Government mortgage-backed securities
|
| | | | 25,135 | | | | | | 138 | | | | | | 496 | | | | | | 24,777 | | |
|
Total available-for-sale securities
|
| | | $ | 51,765 | | | | | $ | 410 | | | | | $ | 772 | | | | | $ | 51,403 | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 20,726 | | | | | $ | 745 | | | | | $ | 17 | | | | | $ | 21,454 | | |
|
Asset-backed securities
|
| | | | 7,524 | | | | | | 30 | | | | | | 37 | | | | | | 7,517 | | |
|
Government mortgage-backed securities
|
| | | | 32,421 | | | | | | 317 | | | | | | 280 | | | | | | 32,458 | | |
|
Total available-for-sale securities
|
| | | $ | 60,671 | | | | | $ | 1,092 | | | | | $ | 334 | | | | | $ | 61,429 | | |
| | |||||||||||||||||||||||||
| | | |
Available-for-Sale
|
| |||||||||
|
(In thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
|
Due within one year
|
| | | $ | 95 | | | | | $ | 95 | | |
|
Due after one year through five years
|
| | | | 604 | | | | | | 608 | | |
|
Due after five years through ten years
|
| | | | 2,120 | | | | | | 2,169 | | |
|
Due after ten years
|
| | | | 17,299 | | | | | | 17,383 | | |
|
Government mortgage-backed securities
|
| | | | 25,135 | | | | | | 24,777 | | |
|
Asset-backed securities
|
| | | | 6,512 | | | | | | 6,371 | | |
| | | | | $ | 51,765 | | | | | $ | 51,403 | | |
| | |||||||||||||
| | | |
Less than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Temporarily impaired securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 6,137 | | | | | $ | 115 | | | | | $ | 597 | | | | | $ | 20 | | | | | $ | 6,734 | | | | | $ | 135 | | |
|
Asset-backed securities
|
| | | | 3,833 | | | | | | 98 | | | | | | 2,538 | | | | | | 43 | | | | | | 6,371 | | | | | | 141 | | |
|
Government mortgage-backed securities
|
| | | | 2,864 | | | | | | 32 | | | | | | 14,152 | | | | | | 464 | | | | | | 17,016 | | | | | | 496 | | |
|
Total temporarily impaired securities
|
| | | $ | 12,834 | | | | | $ | 245 | | | | | $ | 17,287 | | | | | $ | 527 | | | | | $ | 30,121 | | | | | $ | 772 | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Temporarily impaired securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | — | | | | | $ | — | | | | | $ | 611 | | | | | $ | 17 | | | | | $ | 611 | | | | | $ | 17 | | |
|
Asset-backed securities
|
| | | | 1,745 | | | | | | 13 | | | | | | 1,335 | | | | | | 24 | | | | | | 3,080 | | | | | | 37 | | |
|
Government mortgage-backed securities
|
| | | | 5,231 | | | | | | 20 | | | | | | 13,584 | | | | | | 260 | | | | | | 18,815 | | | | | | 280 | | |
|
Total temporarily impaired securities
|
| | | $ | 6,976 | | | | | $ | 33 | | | | | $ | 15,530 | | | | | $ | 301 | | | | | $ | 22,506 | | | | | $ | 334 | | |
| | |||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
Commercial real estate
|
| | | $ | 364,867 | | | | | $ | 371,510 | | |
|
Commercial
|
| | | | 361,782 | | | | | | 240,223 | | |
|
Residential real estate
|
| | | | 57,361 | | | | | | 67,724 | | |
|
Construction and land development
|
| | | | 44,606 | | | | | | 55,828 | | |
|
Consumer
|
| | | | 19,815 | | | | | | 17,455 | | |
| | | | | | 848,431 | | | | | | 752,740 | | |
|
Allowance for loan losses
|
| | | | (11,680) | | | | | | (9,757) | | |
|
Deferred loan fees, net
|
| | | | (1,223) | | | | | | (845) | | |
|
Net loans
|
| | | $ | 835,528 | | | | | $ | 742,138 | | |
| | |||||||||||||
|
(In thousands)
|
| |
Commercial
Real Estate |
| |
Commercial
|
| |
Residential
Real Estate |
| |
Construction
and Land Development |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 4,483 | | | | | $ | 3,280 | | | | | $ | 300 | | | | | $ | 965 | | | | | $ | 649 | | | | | $ | 80 | | | | | $ | 9,757 | | |
|
Charge-offs
|
| | | | (670) | | | | | | (190) | | | | | | — | | | | | | — | | | | | | (699) | | | | | | — | | | | | | (1,559) | | |
|
Recoveries
|
| | | | — | | | | | | 87 | | | | | | 2 | | | | | | — | | | | | | 64 | | | | | | — | | | | | | 153 | | |
|
Provision (credit)
|
| | | | 339 | | | | | | 2,565 | | | | | | (51) | | | | | | (227) | | | | | | 696 | | | | | | 7 | | | | | | 3,329 | | |
|
Ending balance
|
| | | $ | 4,152 | | | | | $ | 5,742 | | | | | $ | 251 | | | | | $ | 738 | | | | | $ | 710 | | | | | $ | 87 | | | | | $ | 11,680 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 62 | | | | | $ | 1,039 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,101 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment
|
| | | | 4,090 | | | | | | 4,703 | | | | | | 251 | | | | | | 738 | | | | | | 710 | | | | | | 87 | | | | | | 10,579 | | |
|
Total allowance for loan losses ending balance
|
| | | $ | 4,152 | | | | | $ | 5,742 | | | | | $ | 251 | | | | | $ | 738 | | | | | $ | 710 | | | | | $ | 87 | | | | | $ | 11,680 | | |
| Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 1,853 | | | | | $ | 5,291 | | | | | $ | 388 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 7,532 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment
|
| | | | 363,014 | | | | | | 356,491 | | | | | | 56,973 | | | | | | 44,606 | | | | | | 19,815 | | | | | | | | | | | | 840,899 | | |
|
Total loans ending balance
|
| | | $ | 364,867 | | | | | $ | 361,782 | | | | | $ | 57,361 | | | | | $ | 44,606 | | | | | $ | 19,815 | | | | | | | | | | | $ | 848,431 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Commercial
Real Estate |
| |
Commercial
|
| |
Residential
Real Estate |
| |
Construction
and Land Development |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 4,503 | | | | | $ | 2,513 | | | | | $ | 328 | | | | | $ | 882 | | | | | $ | 279 | | | | | $ | 85 | | | | | $ | 8,590 | | |
|
Charge-offs
|
| | | | (1,522) | | | | | | (107) | | | | | | — | | | | | | — | | | | | | (190) | | | | | | — | | | | | | (1,819) | | |
|
Recoveries
|
| | | | — | | | | | | 45 | | | | | | — | | | | | | — | | | | | | 12 | | | | | | — | | | | | | 57 | | |
|
Provision (credit)
|
| | | | 1,502 | | | | | | 829 | | | | | | (28) | | | | | | 83 | | | | | | 548 | | | | | | (5) | | | | | | 2,929 | | |
|
Ending balance
|
| | | $ | 4,483 | | | | | $ | 3,280 | | | | | $ | 300 | | | | | $ | 965 | | | | | $ | 649 | | | | | $ | 80 | | | | | $ | 9,757 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment
|
| | | | 4,483 | | | | | | 3,280 | | | | | | 300 | | | | | | 965 | | | | | | 649 | | | | | | 80 | | | | | | 9,757 | | |
|
Total allowance for loan losses ending balance
|
| | | $ | 4,483 | | | | | $ | 3,280 | | | | | $ | 300 | | | | | $ | 965 | | | | | $ | 649 | | | | | $ | 80 | | | | | $ | 9,757 | | |
| Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 8,623 | | | | | $ | 3,202 | | | | | $ | 404 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 12,229 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment
|
| | | | 362,887 | | | | | | 237,021 | | | | | | 67,320 | | | | | | 55,828 | | | | | | 17,455 | | | | | | | | | | | | 740,511 | | |
|
Total loans ending balance
|
| | | $ | 371,510 | | | | | $ | 240,223 | | | | | $ | 67,724 | | | | | $ | 55,828 | | | | | $ | 17,455 | | | | | | | | | | | $ | 752,740 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| | |||||
|
Balance beginning January 1, 2017
|
| | | $ | 7,739 | | |
|
Effect of changes in composition of related parties
|
| | | | (85) | | |
|
Advances
|
| | | | 18,809 | | |
|
Principal payments
|
| | | | (4,190) | | |
|
Ending balance, December 31, 2017
|
| | | $ | 22,273 | | |
|
Balance beginning January 1, 2018
|
| | | $ | 22,273 | | |
|
Effect of changes in composition of related parties
|
| | | | (339) | | |
|
Advances
|
| | | | 11 | | |
|
Principal payments
|
| | | | (9,988) | | |
|
Ending balance, December 31, 2018
|
| | | $ | 11,957 | | |
| | |||||||
|
(In thousands)
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90 Days
or More Past Due |
| |
Total
Past Due |
| |
Total
Current |
| |
Total
Loans |
| |
90 Days
or More Past Due and Accruing |
| |
Nonaccrual
Loans |
| ||||||||||||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 742 | | | | | $ | — | | | | | $ | 519 | | | | | $ | 1,261 | | | | | $ | 363,606 | | | | | $ | 364,867 | | | | | $ | — | | | | | $ | 519 | | |
|
Commercial
|
| | | | 40 | | | | | | — | | | | | | 3,167 | | | | | | 3,207 | | | | | | 358,575 | | | | | | 361,782 | | | | | | — | | | | | | 4,830 | | |
|
Residential real estate
|
| | | | 321 | | | | | | 223 | | | | | | 30 | | | | | | 574 | | | | | | 56,787 | | | | | | 57,361 | | | | | | — | | | | | | 850 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 44,606 | | | | | | 44,606 | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 62 | | | | | | 46 | | | | | | 59 | | | | | | 167 | | | | | | 19,648 | | | | | | 19,815 | | | | | | — | | | | | | 62 | | |
|
Total
|
| | | $ | 1,165 | | | | | $ | 269 | | | | | $ | 3,775 | | | | | $ | 5,209 | | | | | $ | 843,222 | | | | | $ | 848,431 | | | | | $ | — | | | | | $ | 6,261 | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | — | | | | | $ | 3,669 | | | | | $ | — | | | | | $ | 3,669 | | | | | $ | 367,841 | | | | | $ | 371,510 | | | | | $ | — | | | | | $ | 7,102 | | |
|
Commercial
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | 12 | | | | | | 240,211 | | | | | | 240,223 | | | | | | — | | | | | | 1,505 | | |
|
Residential real estate
|
| | | | 699 | | | | | | 178 | | | | | | 81 | | | | | | 958 | | | | | | 66,766 | | | | | | 67,724 | | | | | | — | | | | | | 364 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,828 | | | | | | 55,828 | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 63 | | | | | | 45 | | | | | | 60 | | | | | | 168 | | | | | | 17,287 | | | | | | 17,455 | | | | | | — | | | | | | 62 | | |
|
Total
|
| | | $ | 774 | | | | | $ | 3,892 | | | | | $ | 141 | | | | | $ | 4,807 | | | | | $ | 747,933 | | | | | $ | 752,740 | | | | | $ | — | | | | | $ | 9,033 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 1,334 | | | | | $ | 1,334 | | | | | $ | — | | | | | $ | 5,614 | | | | | $ | 69 | | |
|
Commercial
|
| | | | 4,050 | | | | | | 4,110 | | | | | | — | | | | | | 4,894 | | | | | | 38 | | |
|
Residential real estate
|
| | | | 388 | | | | | | 388 | | | | | | — | | | | | | 396 | | | | | | 20 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired with no related allowance
|
| | | $ | 5,772 | | | | | $ | 5,832 | | | | | $ | — | | | | | $ | 10,904 | | | | | $ | 127 | | |
| With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 519 | | | | | $ | 519 | | | | | $ | 62 | | | | | $ | 519 | | | | | $ | — | | |
|
Commercial
|
| | | | 1,241 | | | | | | 1,267 | | | | | | 1,039 | | | | | | 1,695 | | | | | | 52 | | |
|
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired with an allowance recorded
|
| | | $ | 1,760 | | | | | $ | 1,786 | | | | | $ | 1,101 | | | | | $ | 2,214 | | | | | $ | 52 | | |
| Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 1,853 | | | | | $ | 1,853 | | | | | $ | 62 | | | | | $ | 6,133 | | | | | $ | 69 | | |
|
Commercial
|
| | | | 5,291 | | | | | | 5,377 | | | | | | 1,039 | | | | | | 6,589 | | | | | | 90 | | |
|
Residential real estate
|
| | | | 388 | | | | | | 388 | | | | | | — | | | | | | 396 | | | | | | 20 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired loans
|
| | | $ | 7,532 | | | | | $ | 7,618 | | | | | $ | 1,101 | | | | | $ | 13,118 | | | | | $ | 179 | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 8,623 | | | | | $ | 10,139 | | | | | $ | — | | | | | $ | 4,562 | | | | | $ | 70 | | |
|
Commercial
|
| | | | 3,202 | | | | | | 3,202 | | | | | | — | | | | | | 2,054 | | | | | | 123 | | |
|
Residential real estate
|
| | | | 404 | | | | | | 404 | | | | | | — | | | | | | 412 | | | | | | 20 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired with no related allowance
|
| | | $ | 12,229 | | | | | $ | 13,745 | | | | | $ | — | | | | | $ | 7,028 | | | | | $ | 213 | | |
| With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired with an allowance recorded
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 8,623 | | | | | $ | 10,139 | | | | | $ | — | | | | | $ | 4,562 | | | | | $ | 70 | | |
|
Commercial
|
| | | | 3,202 | | | | | | 3,202 | | | | | | — | | | | | | 2,054 | | | | | | 123 | | |
|
Residential real estate
|
| | | | 404 | | | | | | 404 | | | | | | — | | | | | | 412 | | | | | | 20 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired loans
|
| | | $ | 12,229 | | | | | $ | 13,745 | | | | | $ | — | | | | | $ | 7,028 | | | | | $ | 213 | | |
| | |||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Number of
Contracts |
| |
Pre-Modification
Outstanding Recorded Investment |
| |
Post-Modification
Outstanding Recorded Investment |
| |||||||||
| Year-Ended December 31, 2017 | | | | | | | | | | | | | | | | | | | |
| Troubled debt restructurings: | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 1 | | | | | $ | 249 | | | | | $ | 249 | | |
| | | | | | 1 | | | | | $ | 249 | | | | | $ | 249 | | |
| | |||||||||||||||||||
|
(In thousands)
|
| |
Commercial
Real Estate |
| |
Commercial
|
| |
Residential
Real Estate |
| |
Construction
and Land Development |
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 356,415 | | | | | $ | 339,079 | | | | | $ | — | | | | | $ | 44,606 | | | | | $ | — | | | | | $ | 740,100 | | |
|
Special mention
|
| | | | 6,531 | | | | | | 11,339 | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,870 | | |
|
Substandard
|
| | | | 1,921 | | | | | | 10,447 | | | | | | 571 | | | | | | — | | | | | | — | | | | | | 12,939 | | |
|
Doubtful
|
| | | | — | | | | | | 917 | | | | | | — | | | | | | — | | | | | | — | | | | | | 917 | | |
|
Not formally rated
|
| | | | — | | | | | | — | | | | | | 56,790 | | | | | | — | | | | | | 19,815 | | | | | | 76,605 | | |
|
Total
|
| | | $ | 364,867 | | | | | $ | 361,782 | | | | | $ | 57,361 | | | | | $ | 44,606 | | | | | $ | 19,815 | | | | | $ | 848,431 | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 355,623 | | | | | $ | 224,190 | | | | | $ | — | | | | | $ | 55,828 | | | | | $ | — | | | | | $ | 635,641 | | |
|
Special mention
|
| | | | 6,852 | | | | | | 9,155 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,007 | | |
|
Substandard
|
| | | | 9,035 | | | | | | 6,878 | | | | | | 679 | | | | | | — | | | | | | — | | | | | | 16,592 | | |
|
Not formally rated
|
| | | | — | | | | | | — | | | | | | 67,045 | | | | | | — | | | | | | 17,455 | | | | | | 84,500 | | |
|
Total
|
| | | $ | 371,510 | | | | | $ | 240,223 | | | | | $ | 67,724 | | | | | $ | 55,828 | | | | | $ | 17,455 | | | | | $ | 752,740 | | |
| | |||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
Land
|
| | | $ | 2,424 | | | | | $ | 2,424 | | |
|
Buildings and leasehold improvements
|
| | | | 9,241 | | | | | | 9,241 | | |
|
Furniture and equipment
|
| | | | 4,520 | | | | | | 4,649 | | |
|
Leasehold improvements
|
| | | | 4,234 | | | | | | 4,241 | | |
|
Construction in progress
|
| | | | 5,748 | | | | | | — | | |
| | | | | | 26,167 | | | | | | 20,555 | | |
|
Accumulated depreciation and amortization
|
| | | | (10,081) | | | | | | (9,574) | | |
|
Premises and equipment, net
|
| | | $ | 16,086 | | | | | $ | 10,981 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
NOW and demand
|
| | | $ | 332,064 | | | | | $ | 309,514 | | |
|
Regular savings
|
| | | | 109,322 | | | | | | 112,610 | | |
|
Money market deposits
|
| | | | 229,314 | | | | | | 225,735 | | |
|
Total non-certificate accounts
|
| | | | 670,700 | | | | | | 647,859 | | |
|
Certificate accounts of $250,000 or more
|
| | | | 14,164 | | | | | | 5,061 | | |
|
Certificate accounts less than $250,000
|
| | | | 83,232 | | | | | | 97,137 | | |
|
Total certificate accounts
|
| | | | 97,396 | | | | | | 102,198 | | |
|
Total deposits
|
| | | $ | 768,096 | | | | | $ | 750,057 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
2018
|
| | | $ | — | | | | | $ | 81,791 | | |
|
2019
|
| | | | 55,061 | | | | | | 16,105 | | |
|
2020
|
| | | | 32,089 | | | | | | 3,052 | | |
|
2021
|
| | | | 8,938 | | | | | | 410 | | |
|
2022
|
| | | | 794 | | | | | | 840 | | |
|
2023
|
| | | | 514 | | | | | | — | | |
|
Total
|
| | | $ | 97,396 | | | | | $ | 102,198 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
2018
|
| | | $ | — | | | | | $ | 12,000 | | |
|
2019
|
| | | | 43,071 | | | | | | 4,936 | | |
|
2020
|
| | | | 11,451 | | | | | | 6,405 | | |
|
2021
|
| | | | 5,000 | | | | | | — | | |
|
2023
|
| | | | 8,500 | | | | | | — | | |
|
Thereafter
|
| | | | — | | | | | | 3,500 | | |
|
Total
|
| | | $ | 68,022 | | | | | $ | 26,841 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Current tax expense (benefit): | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 3,214 | | | | | $ | 5,044 | | |
|
State
|
| | | | 1,278 | | | | | | 1,079 | | |
|
Net operating loss carryforward
|
| | | | (14) | | | | | | (14) | | |
| | | | | | 4,478 | | | | | | 6,109 | | |
| Deferred tax expense (benefit): | | | | | | | | | | | | | |
|
Federal
|
| | | | (926) | | | | | | 1,523 | | |
|
State
|
| | | | (315) | | | | | | (214) | | |
| | | | | | (1,241) | | | | | | 1,309 | | |
|
Income tax expense
|
| | | $ | 3,237 | | | | | $ | 7,418 | | |
| | |||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Federal income tax at statutory rate
|
| | | | 21.0% | | | | | | 34.0% | | |
| Increase (decrease) in tax resulting from: | | | | | | | | | | | | | |
|
State tax, net of federal tax benefit
|
| | | | 5.7 | | | | | | 4.6 | | |
|
Tax exempt income and dividends received deduction
|
| | | | (1.0) | | | | | | (3.3) | | |
|
Change in enacted federal tax rate
|
| | | | — | | | | | | 13.4 | | |
|
Other
|
| | | | 0.1 | | | | | | (0.3) | | |
|
Effective tax rate
|
| | | | 25.8% | | | | | | 48.4% | | |
| | |||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for loan losses
|
| | | $ | 3,251 | | | | | $ | 2,743 | | |
|
Depreciation
|
| | | | 160 | | | | | | 41 | | |
|
Net operating loss carryforward
|
| | | | 16 | | | | | | 25 | | |
|
Employee benefit plans and share-based compensation plans
|
| | | | 2,498 | | | | | | 1,979 | | |
|
Deferred loan fees, net
|
| | | | 339 | | | | | | 238 | | |
|
Reserve for unfunded commitments
|
| | | | 31 | | | | | | 39 | | |
|
Net unrealized loss on securities
|
| | | | 107 | | | | | | — | | |
|
Other
|
| | | | 109 | | | | | | 140 | | |
|
Gross deferred tax assets
|
| | | | 6,511 | | | | | | 5,205 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Prepaid expenses
|
| | | | (45) | | | | | | (64) | | |
|
FHLB restructure fees
|
| | | | (29) | | | | | | (52) | | |
|
Net unrealized holding gain on securities
|
| | | | — | | | | | | (169) | | |
|
Gross deferred tax liabilities
|
| | | | (74) | | | | | | (285) | | |
|
Net deferred tax asset
|
| | | $ | 6,437 | | | | | $ | 4,920 | | |
| | |||||||||||||
| | | |
December 31,
2018 |
| |
December 31,
2017 |
| ||||||
|
Allocated
|
| | | | 71,430 | | | | | | 47,620 | | |
|
Committed to be allocated
|
| | | | 23,810 | | | | | | 23,810 | | |
|
Unallocated
|
| | | | 261,912 | | | | | | 285,722 | | |
|
Total
|
| | | | 357,152 | | | | | | 357,152 | | |
| | |||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||
|
Vesting period (years)
|
| | | | 5 | | | | | | 5 | | |
|
Expiration date (years)
|
| | | | 10 | | | | | | 10 | | |
|
Expected volatility
|
| | | | 21.23% | | | | | | 21.53% | | |
|
Expected life (years)
|
| | | | 7.5 | | | | | | 7.5 | | |
|
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Risk free interest rate
|
| | | | 2.97% | | | | | | 2.25% | | |
|
Fair value per option
|
| | | $ | 8.71 | | | | | $ | 7.05 | | |
| | | |
Stock Option
Awards |
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
|
Outstanding at January 1, 2018
|
| | | | 396,443 | | | | | $ | 17.61 | | | | | | | | | | | | | | |
|
Granted
|
| | | | 12,170 | | | | | | 27.20 | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | (9,740) | | | | | | 17.40 | | | | | | | | | | | | | | |
|
Exercised
|
| | | | (2,435) | | | | | | 17.40 | | | | | | | | | | | | | | |
|
Outstanding at December 31, 2018
|
| | | | 396,438 | | | | | $ | 17.89 | | | | | | 8.00 | | | | | $ | 1,503,000 | | |
|
Outstanding and expected to vest at December 31, 2018
|
| | | | 396,438 | | | | | $ | 17.89 | | | | | | 8.00 | | | | | $ | 1,503,000 | | |
|
Vested and Exercisable at December 31, 2018
|
| | | | 151,272 | | | | | $ | 17.50 | | | | | | 7.90 | | | | | $ | 632,000 | | |
|
Unrecognized compensation cost
|
| | | $ | 1,233,000 | | | | | | | | | | | | | | | | | | | | |
|
Weighted average remaining recognition period (years)
|
| | | | 3.01 | | | | | | | | | | | | | | | | | | | | |
| | |||||||||||||||||||||||||
| | | |
Number of
Shares |
| |
Weighted Average
Grant Price |
| ||||||
|
Unvested restricted stock awards at January 1, 2018
|
| | | | 127,852 | | | | | $ | 17.59 | | |
|
Granted
|
| | | | 4,862 | | | | | | 27.20 | | |
|
Forfeited
|
| | | | (3,896) | | | | | | 17.40 | | |
|
Vested
|
| | | | (30,745) | | | | | | 17.59 | | |
|
Unvested restricted stock awards at Decemer 31, 2018
|
| | | | 98,073 | | | | | $ | 18.13 | | |
|
Unrecognized compensation cost
|
| | | $ | 1,724,000 | | | | | | | | |
|
Weighted average remaining recognition period (years)
|
| | | | 3.01 | | | | | | | | |
| | |||||||||||||
|
(Dollars in thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
Net income attributable to common shareholders
|
| | | $ | 9,325 | | | | | $ | 7,915 | | |
|
Average number of common shares outstanding
|
| | | | 9,659,357 | | | | | | 9,652,448 | | |
| Less: | | | | | | | | | | | | | |
|
average unallocated ESOP shares
|
| | | | (283,337) | | | | | | (298,680) | | |
|
average unvested restricted stock
|
| | | | (106,033) | | | | | | (136,986) | | |
|
average treasury stock acquired
|
| | | | (29,901) | | | | | | (17,508) | | |
|
Average number of common shares outstanding to calculate basic earnings per common share
|
| | | | 9,240,086 | | | | | | 9,199,274 | | |
|
Effect of dilutive unvested restricted stock and stock option awards
|
| | | | 66,230 | | | | | | 613 | | |
|
Average number of common shares outstanding to calculate diluted earnings per common share
|
| | | | 9,306,316 | | | | | | 9,199,887 | | |
|
Earnings per common share:
|
| | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.01 | | | | | $ | 0.86 | | |
|
Diluted
|
| | | $ | 1.00 | | | | | $ | 0.86 | | |
| | | |
Actual Capital
|
| |
For Capital
Adequacy Purposes |
| |
To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| | | | | | | |
Ratio
|
| |
Amount
|
| | | | | | | |
Ratio
|
| ||||||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Total Capital (to Risk Weighted Assets)
|
| | | $ | 128,939 | | | | | | 14.55% | | | | | $ | 70,891 | | | | | | ≥ | | | | | | 8.0% | | | | | $ | 88,614 | | | | | | ≥ | | | | | | 10.0% | | |
|
Tier 1 Capital (to Risk Weighted Assets)
|
| | | | 117,855 | | | | | | 13.30 | | | | | | 53,168 | | | | | | ≥ | | | | | | 6.0 | | | | | | 70,891 | | | | | | ≥ | | | | | | 8.0 | | |
|
Common Equity Tier 1 Capital (to Risk Weighted Assets)
|
| | | | 117,855 | | | | | | 13.30 | | | | | | 39,876 | | | | | | ≥ | | | | | | 4.5 | | | | | | 57,599 | | | | | | ≥ | | | | | | 6.5 | | |
|
Tier 1 Capital (to Average Assets)
|
| | | | 117,855 | | | | | | 12.69 | | | | | | 37,157 | | | | | | ≥ | | | | | | 4.0 | | | | | | 46,446 | | | | | | ≥ | | | | | | 5.0 | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Total Capital (to Risk Weighted Assets)
|
| | | $ | 116,869 | | | | | | 14.96% | | | | | $ | 62,514 | | | | | | ≥ | | | | | | 8.0% | | | | | $ | 78,142 | | | | | | ≥ | | | | | | 10.0% | | |
|
Tier 1 Capital (to Risk Weighted Assets)
|
| | | | 107,112 | | | | | | 13.71 | | | | | | 46,885 | | | | | | ≥ | | | | | | 6.0 | | | | | | 62,514 | | | | | | ≥ | | | | | | 8.0 | | |
|
Common Equity Tier 1 Capital (to Risk Weighted Assets)
|
| | | | 107,112 | | | | | | 13.71 | | | | | | 35,164 | | | | | | ≥ | | | | | | 4.5 | | | | | | 50,792 | | | | | | ≥ | | | | | | 6.5 | | |
|
Tier 1 Capital (to Average Assets)
|
| | | | 107,112 | | | | | | 11.80 | | | | | | 36,299 | | | | | | ≥ | | | | | | 4.0 | | | | | | 45,374 | | | | | | ≥ | | | | | | 5.0 | | |
|
(In thousands)
|
| | |||||
|
2019
|
| | | $ | 285 | | |
|
2020
|
| | | | 244 | | |
|
2021
|
| | | | 252 | | |
|
2022
|
| | | | 252 | | |
|
2023
|
| | | | 252 | | |
|
Years thereafter
|
| | | | 1,908 | | |
|
Total minimum lease payments
|
| | | $ | 3,193 | | |
| | |||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
Commitments to originate loans
|
| | | $ | 42,625 | | | | | $ | 18,641 | | |
|
Letters of credit
|
| | | | 1,546 | | | | | | 2,004 | | |
|
Unadvanced portions of loans
|
| | | | 196,104 | | | | | | 166,314 | | |
| | | | | $ | 240,275 | | | | | $ | 186,959 | | |
| | |||||||||||||
| | | |
Fair Value Measurements at Reporting Date Using
|
| |||||||||||||||||||||
|
(In thousands)
|
| |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| ||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 20,255 | | | | | $ | — | | | | | $ | 20,255 | | | | | $ | — | | |
|
Asset-backed securities
|
| | | | 6,371 | | | | | | — | | | | | | 6,371 | | | | | | — | | |
|
Mortgage-backed securities
|
| | | | 24,777 | | | | | | — | | | | | | 24,777 | | | | | | — | | |
|
Totals
|
| | | $ | 51,403 | | | | | $ | — | | | | | $ | 51,403 | | | | | $ | — | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 21,454 | | | | | $ | — | | | | | $ | 21,454 | | | | | $ | — | | |
|
Asset-backed securities
|
| | | | 7,517 | | | | | | — | | | | | | 7,517 | | | | | | — | | |
|
Government mortgage-backed securities
|
| | | | 32,458 | | | | | | — | | | | | | 32,458 | | | | | | — | | |
|
Totals
|
| | | $ | 61,429 | | | | | $ | — | | | | | $ | 61,429 | | | | | $ | — | | |
| | |||||||||||||||||||||||||
| | | |
Fair Value Measurements at Reporting Date Using:
|
| |||||||||||||||||||||
|
(In thousands)
|
| |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| ||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 659 | | | | | $ | — | | | | | $ | — | | | | | $ | 659 | | |
|
Other real estate owned
|
| | | | 1,676 | | | | | | — | | | | | | 1,676 | | | | | | — | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 3,670 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,670 | | |
|
(In thousands)
|
| |
Fair Value
|
| |
Valuation Technique
|
| |
Unobservable Input
|
| |||
| December 31, 2018 | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 659 | | | |
Real estate appraisals
and business valuation |
| |
Discount for dated appraisals
and comparable company evaluations |
|
| December 31, 2017 | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 3,670 | | | |
Real estate appraisals
|
| |
Discount for dated appraisals
|
|
| | | |
Carrying
Amount |
| |
Fair Value
|
| ||||||||||||||||||||||||
|
(In thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 28,613 | | | | | $ | 28,613 | | | | | $ | — | | | | | $ | — | | | | | $ | 28,613 | | |
|
Available-for-sale securities
|
| | | | 51,403 | | | | | | — | | | | | | 51,403 | | | | | | — | | | | | | 51,403 | | |
|
Federal Home Loan Bank of Boston stock
|
| | | | 2,650 | | | | | | 2,650 | | | | | | — | | | | | | — | | | | | | 2,650 | | |
|
Loans, net
|
| | | | 835,528 | | | | | | — | | | | | | — | | | | | | 827,090 | | | | | | 827,090 | | |
|
Accrued interest receivable
|
| | | | 2,638 | | | | | | — | | | | | | 2,638 | | | | | | — | | | | | | 2,638 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 768,096 | | | | | | — | | | | | | — | | | | | | 768,010 | | | | | | 768,010 | | |
|
Borrowings
|
| | | | 68,022 | | | | | | — | | | | | | 67,846 | | | | | | — | | | | | | 67,846 | | |
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 47,689 | | | | | $ | 47,689 | | | | | $ | — | | | | | $ | — | | | | | $ | 47,689 | | |
|
Available-for-sale securities
|
| | | | 61,429 | | | | | | — | | | | | | 61,429 | | | | | | — | | | | | | 61,429 | | |
|
Federal Home Loan Bank of Boston stock
|
| | | | 1,854 | | | | | | 1,854 | | | | | | — | | | | | | — | | | | | | 1,854 | | |
|
Loans, net
|
| | | | 742,138 | | | | | | — | | | | | | — | | | | | | 745,637 | | | | | | 745,637 | | |
|
Accrued interest receivable
|
| | | | 2,345 | | | | | | — | | | | | | 2,345 | | | | | | — | | | | | | 2,345 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 750,057 | | | | | | — | | | | | | — | | | | | | 749,898 | | | | | | 749,898 | | |
|
Borrowings
|
| | | | 26,841 | | | | | | — | | | | | | 26,655 | | | | | | — | | | | | | 26,655 | | |
|
Provident Bancorp, Inc. — Parent Only Balance Sheet
|
| | | ||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 5,249 | | | | | $ | 5,224 | | |
|
Investment in common stock of The Provident Bank
|
| | | | 117,615 | | | | | | 107,629 | | |
|
Other assets
|
| | | | 2,755 | | | | | | 2,946 | | |
|
Total assets
|
| | | $ | 125,619 | | | | | $ | 115,799 | | |
| Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | $ | 35 | | | | | $ | 22 | | |
|
Shareholders’ equity
|
| | | | 125,584 | | | | | | 115,777 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 125,619 | | | | | $ | 115,799 | | |
| | |||||||||||||
|
Provident Bancorp, Inc. — Parent Only Income Statement
|
| | | ||||||||||
| | | |
Years Ended
December 31, |
| |||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
|
Total income
|
| | | $ | 140 | | | | | $ | 120 | | |
|
Operating expenses
|
| | | | 90 | | | | | | 88 | | |
|
Income before income taxes and equity in undistributed net income of The Provident Bank
|
| | | | 50 | | | | | | 32 | | |
|
Applicable income tax provision
|
| | | | 14 | | | | | | 13 | | |
|
Income before equity in income of subsidiaries
|
| | | | 36 | | | | | | 19 | | |
|
Equity in undistributed net income of The Provident Bank
|
| | | | 9,289 | | | | | | 7,896 | | |
|
Net income
|
| | | $ | 9,325 | | | | | $ | 7,915 | | |
| | |||||||||||||
|
Provident Bancorp, Inc. — Parent Only Statement of Cash Flows
|
| | | ||||||||||
| | | |
Twelve Months Ended
December 31, |
| |||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 9,325 | | | | | $ | 7,915 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed earnings of subsidiaries
|
| | | | (9,289) | | | | | | (7,896) | | |
|
Decrease in other assets
|
| | | | 191 | | | | | | 191 | | |
|
Increase (decrease) in other liabilities
|
| | | | 13 | | | | | | (51) | | |
|
Net cash provided by operating activities
|
| | | | 240 | | | | | | 159 | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Purchase of treasury stock
|
| | | | (215) | | | | | | (594) | | |
|
Net cash used in financing activities
|
| | | | (215) | | | | | | (594) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 25 | | | | | | (435) | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 5,224 | | | | | | 5,659 | | |
|
Cash and cash equivalents at end of year
|
| | | $ | 5,249 | | | | | $ | 5,224 | | |
| | |||||||||||||
| | | |
First Quarter
|
| |
Second Quarter
|
| |
Third Quarter
|
| |
Fourth Quarter
|
| ||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||||||||||||||
|
Interest and dividend income
|
| | | $ | 9,753 | | | | | $ | 8,112 | | | | | $ | 10,377 | | | | | $ | 8,816 | | | | | $ | 10,833 | | | | | $ | 9,239 | | | | | $ | 11,377 | | | | | $ | 9,615 | | |
|
Interest expense
|
| | | | 1,034 | | | | | | 781 | | | | | | 1,213 | | | | | | 879 | | | | | | 1,429 | | | | | | 1,005 | | | | | | 1,537 | | | | | | 1,062 | | |
|
Net interest and dividend income
|
| | | | 8,719 | | | | | | 7,331 | | | | | | 9,164 | | | | | | 7,937 | | | | | | 9,404 | | | | | | 8,234 | | | | | | 9,840 | | | | | | 8,553 | | |
|
Provision for loan losses
|
| | | | 656 | | | | | | 563 | | | | | | 638 | | | | | | 892 | | | | | | 1,421 | | | | | | 1,012 | | | | | | 614 | | | | | | 462 | | |
|
Gain on sale of securities, net
|
| | | | — | | | | | | 482 | | | | | | — | | | | | | 58 | | | | | | — | | | | | | 1,851 | | | | | | — | | | | | | 3,521 | | |
|
Other income
|
| | | | 1,013 | | | | | | 1,020 | | | | | | 1,118 | | | | | | 1,012 | | | | | | 1,059 | | | | | | 1,046 | | | | | | 988 | | | | | | 966 | | |
|
Total noninterest income
|
| | | | 1,013 | | | | | | 1,502 | | | | | | 1,118 | | | | | | 1,070 | | | | | | 1,059 | | | | | | 2,897 | | | | | | 988 | | | | | | 4,487 | | |
|
Total noninterest expense
|
| | | | 6,376 | | | | | | 5,621 | | | | | | 6,411 | | | | | | 5,875 | | | | | | 6,223 | | | | | | 5,914 | | | | | | 6,404 | | | | | | 6,339 | | |
|
Income tax expense
|
| | | | 678 | | | | | | 847 | | | | | | 843 | | | | | | 639 | | | | | | 741 | | | | | | 1,434 | | | | | | 975 | | | | | | 4,498 | | |
|
Net income
|
| | | $ | 2,022 | | | | | $ | 1,802 | | | | | $ | 2,390 | | | | | $ | 1,601 | | | | | $ | 2,078 | | | | | $ | 2,771 | | | | | $ | 2,835 | | | | | $ | 1,741 | | |
| Income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.22 | | | | | $ | 0.16 | | | | | $ | 0.26 | | | | | $ | 0.15 | | | | | $ | 0.22 | | | | | $ | 0.19 | | | | | $ | 0.31 | | | | | $ | 0.19 | | |
|
Diluted
|
| | | $ | 0.22 | | | | | $ | 0.16 | | | | | $ | 0.26 | | | | | $ | 0.15 | | | | | $ | 0.22 | | | | | $ | 0.19 | | | | | $ | 0.30 | | | | | $ | 0.19 | | |
| Weighted Average Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 9,219,865 | | | | | | 9,192,568 | | | | | | 9,233,745 | | | | | | 9,193,836 | | | | | | 9,247,367 | | | | | | 9,201,634 | | | | | | 9,258,858 | | | | | | 9,208,854 | | |
|
Diluted
|
| | | | 9,225,003 | | | | | | 9,192,568 | | | | | | 9,302,425 | | | | | | 9,198,286 | | | | | | 9,355,410 | | | | | | 9,213,056 | | | | | | 9,339,431 | | | | | | 9,257,702 | | |