| |
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
☐
|
|
| | (Do not check if a smaller reporting company) | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| | |||||
| | | | | 1 | | | | |||
| | | | | 25 | | | | |||
| | | | | 35 | | | | |||
| | | | | 35 | | | | |||
| | | | | 35 | | | | |||
| | | | | 35 | | | | |||
|
Part II
|
| |||||||||
| | | | | 36 | | | | |||
| | | | | 39 | | | | |||
| | | | | 41 | | | | |||
| | | | | 62 | | | | |||
| | | | | 62 | | | | |||
| | | | | 62 | | | | |||
| | | | | 62 | | | | |||
| | | | | 63 | | | | |||
|
Part III
|
| |||||||||
| | | | | 64 | | | | |||
| | | | | 64 | | | | |||
| | | | | 64 | | | | |||
| | | | | 64 | | | | |||
| | | | | 64 | | | | |||
|
Part IV
|
| |||||||||
| | | | | 65 | | | | |||
| | | | | 66 | | | | |||
|
Type of Loan
|
| |
Number of
Loans |
| |
Balance
|
| ||||||
| | | | | | | | | |
(In thousands)
|
| |||
|
Residential 1 – 4 non-owner occupied
|
| | | | 175 | | | | | $ | 37,377 | | |
|
Mixed use
|
| | | | 70 | | | | | | 57,867 | | |
|
Office
|
| | | | 82 | | | | | | 40,089 | | |
|
Retail
|
| | | | 62 | | | | | | 28,158 | | |
|
Industrial/manufacturing/warehouse
|
| | | | 108 | | | | | | 61,343 | | |
|
Gas stations
|
| | | | 26 | | | | | | 14,446 | | |
|
Restaurant/quick service
|
| | | | 40 | | | | | | 22,525 | | |
|
Other commercial real estate
|
| | | | 84 | | | | | | 79,400 | | |
|
Total
|
| | | | 647 | | | | | $ | 341,205 | | |
| | |||||||||||||
|
Year Ended December 31, 2017:
|
| |
High
|
| |
Low
|
| ||||||
|
Fourth Quarter
|
| | | $ | 26.45 | | | | | $ | 22.40 | | |
|
Third Quarter
|
| | | | 23.15 | | | | | | 20.10 | | |
|
Second Quarter
|
| | | | 24.05 | | | | | | 19.70 | | |
|
First Quarter
|
| | | | 21.55 | | | | | | 17.20 | | |
|
Year Ended December 31, 2016:
|
| |
High
|
| |
Low
|
| ||||||
|
Fourth Quarter
|
| | | $ | 19.15 | | | | | $ | 15.47 | | |
|
Third Quarter
|
| | | | 16.35 | | | | | | 14.73 | | |
|
Second Quarter
|
| | | | 15.89 | | | | | | 13.40 | | |
|
First Quarter
|
| | | | 13.99 | | | | | | 12.76 | | |
| | | |
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 |
| | | | 396,443 | | | | | $ | 17.59 | | | | | | 49,997 | | |
|
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, 2017 – October 31, 2017
|
| | | | — | | | | | $ | — | | | | | | — | | | | | | 600,555 | | |
|
November 1, 2017 – November 30, 2017
|
| | | | 4,363 | | | | | $ | 23.50 | | | | | | 4,363 | | | | | | 596,192 | | |
|
December 1, 2017 – December 31, 2017
|
| | | | — | | | | | $ | — | | | | | | — | | | | | | 596,192 | | |
|
Total
|
| | | | 4,363 | | | | | $ | 23.50 | | | | | | 4,363 | | | | | | | | |
| | |||||||||||||||||||||||||
| | | |
Period Ending
|
| |||||||||||||||||||||
|
Index
|
| |
07/16/15
|
| |
12/31/15
|
| |
12/31/16
|
| |
12/31/17
|
| ||||||||||||
|
Provident Bancorp, Inc. (MHC)
|
| | | | 100.00 | | | | | | 101.09 | | | | | | 139.30 | | | | | | 205.84 | | |
|
Russell 2000 Index
|
| | | | 100.00 | | | | | | 89.87 | | | | | | 109.02 | | | | | | 124.98 | | |
|
NASDAQ Composite Index
|
| | | | 100.00 | | | | | | 97.54 | | | | | | 106.19 | | | | | | 137.66 | | |
|
SNL U.S. Thrift Index
|
| | | | 100.00 | | | | | | 101.38 | | | | | | 124.19 | | | | | | 123.28 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 902,265 | | | | | $ | 795,543 | | | | | $ | 743,397 | | | | | $ | 658,606 | | | | | $ | 624,659 | | |
|
Cash and cash equivalents
|
| | | | 47,689 | | | | | | 10,705 | | | | | | 20,464 | | | | | | 9,558 | | | | | | 15,356 | | |
|
Securities available-for-sale
|
| | | | 61,429 | | | | | | 117,867 | | | | | | 80,984 | | | | | | 76,032 | | | | | | 87,647 | | |
|
Securities held-to-maturity
|
| | | | — | | | | | | — | | | | | | 44,623 | | | | | | 45,559 | | | | | | 46,729 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,854 | | | | | | 2,787 | | | | | | 3,310 | | | | | | 3,642 | | | | | | 5,318 | | |
|
Loans receivable, net(1)
|
| | | | 742,138 | | | | | | 624,425 | | | | | | 554,929 | | | | | | 494,183 | | | | | | 439,712 | | |
|
Bank-owned life insurance
|
| | | | 25,540 | | | | | | 19,395 | | | | | | 18,793 | | | | | | 12,144 | | | | | | 11,764 | | |
|
Deferred tax asset, net
|
| | | | 4,920 | | | | | | 4,913 | | | | | | 5,056 | | | | | | 3,632 | | | | | | 3,754 | | |
|
Deposits
|
| | | | 750,057 | | | | | | 627,982 | | | | | | 577,235 | | | | | | 536,684 | | | | | | 508,554 | | |
|
Advances from Federal Home Loan Bank
|
| | | | 26,841 | | | | | | 49,858 | | | | | | 57,423 | | | | | | 39,237 | | | | | | 40,988 | | |
|
Series A preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,145 | | | | | | 17,145 | | |
|
Total shareholders’ equity(2)
|
| | | | 115,777 | | | | | | 109,149 | | | | | | 101,406 | | | | | | 75,791 | | | | | | 69,827 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 35,782 | | | | | $ | 28,894 | | | | | $ | 25,452 | | | | | $ | 23,266 | | | | | $ | 21,638 | | |
|
Interest expense
|
| | | | 3,726 | | | | | | 2,785 | | | | | | 2,174 | | | | | | 2,291 | | | | | | 2,625 | | |
|
Net interest and dividend income
|
| | | | 32,056 | | | | | | 26,109 | | | | | | 23,278 | | | | | | 20,975 | | | | | | 19,013 | | |
|
Provision for loan losses
|
| | | | 2,929 | | | | | | 703 | | | | | | 805 | | | | | | 1,452 | | | | | | 1,175 | | |
|
Net interest and dividend income after provision for loan losses
|
| | | | 29,127 | | | | | | 25,406 | | | | | | 22,473 | | | | | | 19,523 | | | | | | 17,838 | | |
|
Gains on sales of securities, net
|
| | | | 5,912 | | | | | | 690 | | | | | | 317 | | | | | | 428 | | | | | | 2,253 | | |
|
Other noninterest income
|
| | | | 4,043 | | | | | | 3,745 | | | | | | 3,489 | | | | | | 3,485 | | | | | | 2,890 | | |
|
Noninterest expense(3)
|
| | | | 23,749 | | | | | | 20,477 | | | | | | 21,093 | | | | | | 17,421 | | | | | | 17,362 | | |
|
Income before income taxes
|
| | | | 15,333 | | | | | | 9,364 | | | | | | 5,186 | | | | | | 6,015 | | | | | | 5,619 | | |
|
Tax Act expense
|
| | | | 2,050 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Income tax expense
|
| | | | 5,368 | | | | | | 3,025 | | | | | | 1,363 | | | | | | 1,453 | | | | | | 1,607 | | |
|
Net income
|
| | | $ | 7,915 | | | | | $ | 6,339 | | | | | $ | 3,823 | | | | | $ | 4,562 | | | | | $ | 4,012 | | |
| | |||||||||||||||||||||||||||||||
| | | |
At or For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 0.91% | | | | | | 0.84% | | | | | | 0.56% | | | | | | 0.71% | | | | | | 0.66% | | |
|
Return on average equity
|
| | | | 6.84% | | | | | | 5.98% | | | | | | 4.07% | | | | | | 6.24% | | | | | | 5.84% | | |
|
Interest rate spread(1)
|
| | | | 3.71% | | | | | | 3.46% | | | | | | 3.41% | | | | | | 3.32% | | | | | | 3.16% | | |
|
Net interest margin(2)
|
| | | | 3.90% | | | | | | 3.65% | | | | | | 3.58% | | | | | | 3.46% | | | | | | 3.31% | | |
|
Efficiency ratio(3)
|
| | | | 78.67% | | | | | | 70.21% | | | | | | 79.75% | | | | | | 72.49% | | | | | | 88.36% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 142.10% | | | | | | 147.58% | | | | | | 148.35% | | | | | | 137.39% | | | | | | 133.59% | | |
|
Average equity to average assets
|
| | | | 13.32% | | | | | | 14.06% | | | | | | 13.71% | | | | | | 11.43% | | | | | | 11.35% | | |
|
Average common equity to average assets
|
| | | | 13.32% | | | | | | 14.06% | | | | | | 11.29% | | | | | | 8.75% | | | | | | 8.18% | | |
| Regulatory Capital Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk weighted assets (bank only)
|
| | | | 14.96% | | | | | | 15.88% | | | | | | 17.06% | | | | | | 15.37% | | | | | | 16.61% | | |
|
Tier 1 capital to risk weighted assets (bank only)
|
| | | | 13.71% | | | | | | 14.41% | | | | | | 15.64% | | | | | | 13.87% | | | | | | 15.16% | | |
|
Tier 1 capital to average assets (bank only)
|
| | | | 11.80% | | | | | | 12.59% | | | | | | 13.42% | | | | | | 11.30% | | | | | | 11.08% | | |
|
Common equity tier 1 capital (bank only)
|
| | | | 13.71% | | | | | | 14.41% | | | | | | 15.64% | | | | | | N/A | | | | | | N/A | | |
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for loan losses as a percentage of total loans(4)
|
| | | | 1.30% | | | | | | 1.36% | | | | | | 1.40% | | | | | | 1.44% | | | | | | 1.36% | | |
|
Allowance for loan losses as a percentage of non-performing
loans |
| | | | 108.02% | | | | | | 542.98% | | | | | | 346.10% | | | | | | 142.15% | | | | | | 183.15% | | |
|
Net charge-offs to average outstanding loans during the year
|
| | | | 0.25% | | | | | | 0.00% | | | | | | 0.02% | | | | | | 0.06% | | | | | | 0.03% | | |
|
Non-performing loans as a percentage of total loans(4)
|
| | | | 1.20% | | | | | | 0.25% | | | | | | 0.41% | | | | | | 1.01% | | | | | | 0.74% | | |
|
Non-performing loans as a percentage of total assets
|
| | | | 1.00% | | | | | | 0.20% | | | | | | 0.31% | | | | | | 0.77% | | | | | | 0.53% | | |
|
Total non-performing assets as a percentage of total assets
|
| | | | 1.00% | | | | | | 0.20% | | | | | | 0.31% | | | | | | 0.77% | | | | | | 0.53% | | |
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 8 | | | | | | 8 | | | | | | 7 | | | | | | 7 | | | | | | 7 | | |
|
Number of full-time equivalent employees
|
| | | | 126 | | | | | | 121 | | | | | | 108 | | | | | | 111 | | | | | | 109 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential(1)
|
| | | $ | 67,724 | | | | | | 9.00% | | | | | $ | 76,850 | | | | | | 12.13% | | | | | $ | 92,392 | | | | | | 16.40% | | | | | $ | 104,568 | | | | | | 20.84% | | | | | $ | 111,244 | | | | | | 24.93% | | |
|
Commercial(2)
|
| | | | 371,510 | | | | | | 49.35 | | | | | | 336,102 | | | | | | 53.07 | | | | | | 285,356 | | | | | | 50.67 | | | | | | 249,691 | | | | | | 49.76 | | | | | | 223,642 | | | | | | 50.12 | | |
|
Construction and land development
|
| | | | 55,828 | | | | | | 7.42 | | | | | | 48,161 | | | | | | 7.60 | | | | | | 71,535 | | | | | | 12.70 | | | | | | 47,079 | | | | | | 9.38 | | | | | | 20,588 | | | | | | 4.61 | | |
|
Commercial
|
| | | | 240,223 | | | | | | 31.91 | | | | | | 166,157 | | | | | | 26.23 | | | | | | 112,073 | | | | | | 19.90 | | | | | | 97,589 | | | | | | 19.45 | | | | | | 87,405 | | | | | | 19.59 | | |
|
Consumer
|
| | | | 17,455 | | | | | | 2.32 | | | | | | 6,172 | | | | | | 0.97 | | | | | | 1,855 | | | | | | 0.33 | | | | | | 2,863 | | | | | | 0.57 | | | | | | 3,329 | | | | | | 0.75 | | |
|
Total loans
|
| | | | 752,740 | | | | | | 100.00% | | | | | | 633,442 | | | | | | 100.00% | | | | | | 563,211 | | | | | | 100.00% | | | | | | 501,790 | | | | | | 100.00% | | | | | | 446,208 | | | | | | 100.00% | | |
|
Deferred loan fees, net
|
| | | | (845) | | | | | | | | | | | | (427) | | | | | | | | | | | | (377) | | | | | | | | | | | | (383) | | | | | | | | | | | | (419) | | | | | | | | |
|
Allowance for loan losses
|
| | | | (9,757) | | | | | | | | | | | | (8,590) | | | | | | | | | | | | (7,905) | | | | | | | | | | | | (7,224) | | | | | | | | | | | | (6,077) | | | | | | | | |
|
Loans, net
|
| | | $ | 742,138 | | | | | | | | | | | $ | 624,425 | | | | | | | | | | | $ | 554,929 | | | | | | | | | | | $ | 494,183 | | | | | | | | | | | $ | 439,712 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Construction
and Land Development |
| |
Commercial
|
| |
Consumer
|
| |
Total
Loans |
| ||||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 76 | | | | | $ | 27,729 | | | | | $ | 16,399 | | | | | $ | 45,457 | | | | | $ | 341 | | | | | $ | 90,002 | | |
|
More than one year to five years
|
| | | | 3,665 | | | | | | 24,615 | | | | | | 5,989 | | | | | | 77,284 | | | | | | 17,114 | | | | | | 128,667 | | |
|
More than five years through ten years
|
| | | | 12,394 | | | | | | 31,287 | | | | | | 3,263 | | | | | | 88,570 | | | | | | — | | | | | | 135,514 | | |
|
More than ten years
|
| | | | 51,589 | | | | | | 287,879 | | | | | | 30,177 | | | | | | 28,912 | | | | | | — | | | | | | 398,557 | | |
|
Total
|
| | | $ | 67,724 | | | | | $ | 371,510 | | | | | $ | 55,828 | | | | | $ | 240,223 | | | | | $ | 17,455 | | | | | $ | 752,740 | | |
| | |||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Fixed
Rates |
| |
Floating or
Adjustable Rates |
| |
Total
|
| |||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 43,522 | | | | | $ | 24,126 | | | | | $ | 67,648 | | |
|
Commercial
|
| | | | 4,647 | | | | | | 339,134 | | | | | | 343,781 | | |
|
Construction and land development
|
| | | | — | | | | | | 39,429 | | | | | | 39,429 | | |
|
Commercial
|
| | | | 71,079 | | | | | | 123,687 | | | | | | 194,766 | | |
|
Consumer
|
| | | | 17,114 | | | | | | — | | | | | | 17,114 | | |
|
Total loans
|
| | | $ | 136,362 | | | | | $ | 526,376 | | | | | $ | 662,738 | | |
| | |||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(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
|
| | | $ | 699 | | | | | $ | 178 | | | | | $ | 81 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 130 | | | | | $ | 173 | | | | | $ | 365 | | |
|
Commercial
|
| | | | — | | | | | | 3,669 | | | | | | — | | | | | | — | | | | | | — | | | | | | 346 | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 63 | | | | | | 45 | | | | | | 60 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | |
|
Total
|
| | | $ | 774 | | | | | $ | 3,892 | | | | | $ | 141 | | | | | $ | 29 | | | | | $ | — | | | | | $ | 346 | | | | | $ | 131 | | | | | $ | 174 | | | | | $ | 365 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| | | | |||||||||||||||||||||||||||||||||||||||
| | | |
2014
|
| |
2013
|
| | | | ||||||||||||||||||||||||||||||||||||
|
(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
|
| | | $ | — | | | | | $ | 404 | | | | | $ | 423 | | | | | $ | 427 | | | | | $ | 345 | | | | | $ | 937 | | | | | | | | | | | |
|
Commercial
|
| | | | 110 | | | | | | 132 | | | | | | 363 | | | | | | 366 | | | | | | 141 | | | | | | 464 | | | | | | | | | | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | — | | | | | | — | | | | | | | | | | | |
|
Commercial
|
| | | | 149 | | | | | | 108 | | | | | | 350 | | | | | | 238 | | | | | | 24 | | | | | | 31 | | | | | | | | | | | |
|
Consumer
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | — | | | | | | | | | | | |
|
Total
|
| | | $ | 268 | | | | | $ | 644 | | | | | $ | 1,136 | | | | | $ | 1,085 | | | | | $ | 510 | | | | | $ | 1,432 | | | | | | | | | | | |
| | ||||||||||||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 364 | | | | | $ | 303 | | | | | $ | 1,031 | | | | | $ | 1,564 | | | | | $ | 1,608 | | |
|
Commercial
|
| | | | 7,102 | | | | | | 346 | | | | | | 106 | | | | | | 3,002 | | | | | | 1,049 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 185 | | |
|
Commercial
|
| | | | 1,505 | | | | | | 933 | | | | | | 1,147 | | | | | | 516 | | | | | | 474 | | |
|
Consumer
|
| | | | 62 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
|
Total non-accrual loans
|
| | | | 9,033 | | | | | | 1,582 | | | | | | 2,284 | | | | | | 5,082 | | | | | | 3,318 | | |
|
Accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total non-performing assets
|
| | | | 9,033 | | | | | | 1,582 | | | | | | 2,284 | | | | | | 5,082 | | | | | | 3,318 | | |
|
Total loans(1)
|
| | | $ | 751,895 | | | | | $ | 633,015 | | | | | $ | 562,834 | | | | | $ | 501,407 | | | | | $ | 445,789 | | |
|
Total assets
|
| | | $ | 902,265 | | | | | $ | 795,543 | | | | | $ | 743,397 | | | | | $ | 658,606 | | | | | $ | 624,659 | | |
|
Total non-performing loans to total loans(1)
|
| | | | 1.20% | | | | | | 0.25% | | | | | | 0.41% | | | | | | 1.01% | | | | | | 0.74% | | |
|
Total non-performing assets to total assets
|
| | | | 1.00% | | | | | | 0.20% | | | | | | 0.31% | | | | | | 0.77% | | | | | | 0.53% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| |
Non-
Accruing |
| |
Accruing
|
| ||||||||||||||||||||||||||||||
|
Troubled Debt Restructurings:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | — | | | | | $ | 404 | | | | | $ | — | | | | | $ | 422 | | | | | $ | — | | | | | $ | 436 | | | | | $ | — | | | | | $ | 221 | | | | | $ | 185 | | | | | $ | 227 | | |
|
Commercial
|
| | | | — | | | | | | 1,521 | | | | | | 346 | | | | | | 1,610 | | | | | | 106 | | | | | | 3,167 | | | | | | 1,490 | | | | | | 1,385 | | | | | | 729 | | | | | | 1,438 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial
|
| | | | 67 | | | | | | 1,698 | | | | | | 919 | | | | | | 727 | | | | | | 1,147 | | | | | | 565 | | | | | | 202 | | | | | | 196 | | | | | | 266 | | | | | | 139 | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 67 | | | | | $ | 3,623 | | | | | $ | 1,265 | | | | | $ | 2,759 | | | | | $ | 1,253 | | | | | $ | 4,168 | | | | | $ | 1,692 | | | | | $ | 1,802 | | | | | $ | 1,180 | | | | | $ | 1,804 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
|
Allowance at beginning of year
|
| | | $ | 8,590 | | | | | $ | 7,905 | | | | | $ | 7,224 | | | | | $ | 6,077 | | | | | $ | 5,013 | | |
|
Provision for loan losses
|
| | | | 2,929 | | | | | | 703 | | | | | | 805 | | | | | | 1,452 | | | | | | 1,175 | | |
| Charge offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | 50 | | |
|
Commercial
|
| | | | 1,522 | | | | | | — | | | | | | — | | | | | | 243 | | | | | | 148 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial
|
| | | | 107 | | | | | | — | | | | | | 96 | | | | | | — | | | | | | 19 | | |
|
Consumer
|
| | | | 190 | | | | | | 44 | | | | | | 65 | | | | | | 91 | | | | | | 85 | | |
|
Total charge-offs
|
| | | | 1,819 | | | | | | 44 | | | | | | 161 | | | | | | 364 | | | | | | 302 | | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | — | | | | | | 12 | | | | | | 6 | | | | | | 24 | | | | | | 37 | | |
|
Commercial
|
| | | | 45 | | | | | | — | | | | | | — | | | | | | 24 | | | | | | 55 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial
|
| | | | — | | | | | | 1 | | | | | | 20 | | | | | | 5 | | | | | | 5 | | |
|
Consumer
|
| | | | 12 | | | | | | 13 | | | | | | 11 | | | | | | 6 | | | | | | 1 | | |
|
Total recoveries
|
| | | | 57 | | | | | | 26 | | | | | | 37 | | | | | | 59 | | | | | | 98 | | |
|
Net charge-offs
|
| | | | 1,762 | | | | | | 18 | | | | | | 124 | | | | | | 305 | | | | | | 204 | | |
|
Allowance at end of year
|
| | | $ | 9,757 | | | | | $ | 8,590 | | | | | $ | 7,905 | | | | | $ | 7,224 | | | | | $ | 5,984 | | |
|
Non-performing loans at end of year
|
| | | $ | 9,033 | | | | | $ | 1,582 | | | | | $ | 2,284 | | | | | $ | 5,082 | | | | | $ | 3,318 | | |
|
Total loans outstanding at end of year(1)
|
| | | $ | 751,895 | | | | | $ | 633,015 | | | | | $ | 562,834 | | | | | $ | 501,407 | | | | | $ | 445,789 | | |
|
Average loans outstanding during the year(1)
|
| | | $ | 698,859 | | | | | $ | 583,156 | | | | | $ | 516,405 | | | | | $ | 471,650 | | | | | $ | 419,084 | | |
|
Allowance to non-performing loans
|
| | | | 108.02% | | | | | | 542.98% | | | | | | 346.10% | | | | | | 142.15% | | | | | | 180.35% | | |
|
Allowance to total loans outstanding at end of the year
|
| | | | 1.30% | | | | | | 1.36% | | | | | | 1.40% | | | | | | 1.44% | | | | | | 1.34% | | |
|
Net charge-offs to average loans outstanding during the year
|
| | | | 0.25% | | | | | | 0.00% | | | | | | 0.02% | | | | | | 0.06% | | | | | | 0.05% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
|
(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
|
| | | $ | 300 | | | | | | 9.00% | | | | | $ | 328 | | | | | | 12.13% | | | | | $ | 412 | | | | | | 16.40% | | |
|
Commercial
|
| | | | 4,483 | | | | | | 49.35 | | | | | | 4,503 | | | | | | 53.07 | | | | | | 3,827 | | | | | | 50.67 | | |
|
Construction and land development
|
| | | | 965 | | | | | | 7.42 | | | | | | 882 | | | | | | 7.60 | | | | | | 1,236 | | | | | | 12.70 | | |
|
Commercial
|
| | | | 3,280 | | | | | | 31.91 | | | | | | 2,513 | | | | | | 26.23 | | | | | | 2,138 | | | | | | 19.90 | | |
|
Consumer
|
| | | | 649 | | | | | | 2.32 | | | | | | 279 | | | | | | 0.97 | | | | | | 119 | | | | | | 0.33 | | |
|
Total allocated allowance for loan losses
|
| | | | 9,677 | | | | | | 100.00% | | | | | | 8,505 | | | | | | 100.00% | | | | | | 7,732 | | | | | | 100.00% | | |
|
Unallocated
|
| | | | 80 | | | | | | | | | | | | 85 | | | | | | | | | | | | 173 | | | | | | | | |
|
Total
|
| | | $ | 9,757 | | | | | | | | | | | $ | 8,590 | | | | | | | | | | | $ | 7,905 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| | | |||||||||||||||||||||||||
| | | |
2014
|
| |
2013
|
| | | ||||||||||||||||||||||
|
(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
|
| | | $ | 560 | | | | | | 20.84% | | | | | $ | 725 | | | | | | 24.93% | | | | | | | | |
|
Commercial
|
| | | | 3,500 | | | | | | 49.76 | | | | | | 3,207 | | | | | | 50.12 | | | | | | | | |
|
Construction and land development
|
| | | | 872 | | | | | | 9.38 | | | | | | 363 | | | | | | 4.61 | | | | | | | | |
|
Commercial
|
| | | | 1,751 | | | | | | 19.45 | | | | | | 1,331 | | | | | | 19.59 | | | | | | | | |
|
Consumer
|
| | | | 184 | | | | | | 0.57 | | | | | | 206 | | | | | | 0.75 | | | | | | | | |
|
Total allocated allowance for loan losses
|
| | | | 6,867 | | | | | | 100.00% | | | | | | 5,832 | | | | | | 100.00% | | | | | | | | |
|
Unallocated
|
| | | | 357 | | | | | | | | | | | | 245 | | | | | | | | | | | | | | |
|
Total
|
| | | $ | 7,224 | | | | | | | | | | | $ | 6,077 | | | | | | | | | | | | | | |
| | |||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and federal agency
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,996 | | | | | $ | 2,033 | | |
|
State and municipal
|
| | | | 20,726 | | | | | | 21,454 | | | | | | 49,367 | | | | | | 50,580 | | | | | | 3,373 | | | | | | 3,682 | | |
|
Corporate debt
|
| | | | — | | | | | | — | | | | | | 1,000 | | | | | | 1,031 | | | | | | 1,000 | | | | | | 1,071 | | |
|
Asset-backed securities
|
| | | | 7,524 | | | | | | 7,517 | | | | | | 8,747 | | | | | | 8,678 | | | | | | 9,656 | | | | | | 9,624 | | |
|
Government mortgage-backed securities
|
| | | | 32,421 | | | | | | 32,458 | | | | | | 41,818 | | | | | | 41,914 | | | | | | 52,515 | | | | | | 52,812 | | |
|
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 1,368 | | | | | | 968 | | | | | | 1,368 | | | | | | 1,116 | | |
|
Marketable equity securities
|
| | | | — | | | | | | — | | | | | | 11,363 | | | | | | 14,696 | | | | | | 8,341 | | | | | | 10,646 | | |
|
Total
|
| | | $ | 60,671 | | | | | $ | 61,429 | | | | | $ | 113,663 | | | | | $ | 117,867 | | | | | $ | 78,249 | | | | | $ | 80,984 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
|
(In thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
| Securities held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 44,623 | | | | | $ | 46,474 | | |
|
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 44,623 | | | | | $ | 46,474 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
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% | | | | | $ | 2,420 | | | | | | 3.79% | | | | | $ | 18,211 | | | | | | 3.31% | | | | | $ | 20,726 | | | | | $ | 21,454 | | | | | | 3.37% | | |
|
Asset-backed securities
|
| | | | — | | | | | | —% | | | | | | 332 | | | | | | 1.93% | | | | | | 1,027 | | | | | | 1.98% | | | | | | 6,165 | | | | | | 2.74% | | | | | | 7,524 | | | | | | 7,517 | | | | | | 2.60% | | |
|
Government mortgage-backed securities
|
| | | | 30 | | | | | | 0.80% | | | | | | 2,351 | | | | | | 1.51% | | | | | | 3,429 | | | | | | 2.64% | | | | | | 26,611 | | | | | | 2.44% | | | | | | 32,421 | | | | | | 32,458 | | | | | | 2.39% | | |
|
Total
|
| | | $ | 30 | | | | | | 0.80% | | | | | $ | 2,778 | | | | | | 1.65% | | | | | $ | 6,876 | | | | | | 2.95% | | | | | $ | 50,987 | | | | | | 2.78% | | | | | $ | 60,671 | | | | | $ | 61,429 | | | | | | 2.75% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
|
(Dollars in thousands)
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Noninterest bearing
|
| | | $ | 186,222 | | | | | | 24.83% | | | | | $ | 158,075 | | | | | | 25.17% | | | | | $ | 153,093 | | | | | | 26.52% | | |
|
Negotiable order of withdrawal (NOW)
|
| | | | 123,292 | | | | | | 16.44% | | | | | | 122,698 | | | | | | 19.54% | | | | | | 85,369 | | | | | | 14.79% | | |
|
Savings accounts
|
| | | | 112,610 | | | | | | 15.01% | | | | | | 111,016 | | | | | | 17.68% | | | | | | 106,208 | | | | | | 18.40% | | |
|
Money market deposit accounts
|
| | | | 225,735 | | | | | | 30.10% | | | | | | 145,321 | | | | | | 23.14% | | | | | | 108,377 | | | | | | 18.78% | | |
|
Certificates of deposit
|
| | | | 102,198 | | | | | | 13.62% | | | | | | 90,872 | | | | | | 14.47% | | | | | | 124,188 | | | | | | 21.51% | | |
|
Total
|
| | | $ | 750,057 | | | | | | 100.00% | | | | | $ | 627,982 | | | | | | 100.00% | | | | | $ | 577,235 | | | | | | 100.00% | | |
| | |||||||||||||||||||||||||||||||||||||
|
Maturity Period
|
| |
At
December 31, 2017 |
| |||
|
(In thousands)
|
| | |||||
|
Three months or less
|
| | | $ | 3,427 | | |
|
Over three through six months
|
| | | | 4,757 | | |
|
Over six through twelve months
|
| | | | 5,960 | | |
|
Over twelve months
|
| | | | 6,748 | | |
|
Total
|
| | | $ | 20,892 | | |
| | |||||||
| | | |
At or For the Year Ended December 31,
|
| |||||||||||||||
|
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||
|
Balance outstanding at end of year
|
| | | $ | 26,841 | | | | | $ | 49,858 | | | | | $ | 57,423 | | |
|
Weighted average interest rate at end of year
|
| | | | 1.52% | | | | | | 1.36% | | | | | | 1.07% | | |
|
Maximum amount of borrowings outstanding at any month end during the year
|
| | | $ | 79,725 | | | | | $ | 50,025 | | | | | $ | 57,637 | | |
|
Average balance outstanding during the year
|
| | | $ | 51,610 | | | | | $ | 36,672 | | | | | $ | 31,246 | | |
|
Weighted average interest rate during the year
|
| | | | 1.52% | | | | | | 1.70% | | | | | | 1.74% | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
(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
|
| | | $ | 698,859 | | | | | $ | 32,510 | | | | | | 4.65% | | | | | $ | 583,156 | | | | | $ | 25,549 | | | | | | 4.38% | | | | | $ | 516,405 | | | | | $ | 22,124 | | | | | | 4.28% | | |
|
Interest-earning deposits
|
| | | | 8,285 | | | | | | 100 | | | | | | 1.21% | | | | | | 7,992 | | | | | | 33 | | | | | | 0.41% | | | | | | 14,526 | | | | | | 38 | | | | | | 0.26% | | |
|
Investment securities
|
| | | | 111,732 | | | | | | 3,049 | | | | | | 2.73% | | | | | | 120,897 | | | | | | 3,222 | | | | | | 2.67% | | | | | | 116,618 | | | | | | 3,215 | | | | | | 2.76% | | |
|
Federal Home Loan Bank stock
|
| | | | 2,874 | | | | | | 123 | | | | | | 4.28% | | | | | | 2,599 | | | | | | 90 | | | | | | 3.46% | | | | | | 3,260 | | | | | | 75 | | | | | | 2.30% | | |
|
Total interest-earning assets
|
| | | | 821,750 | | | | | | 35,782 | | | | | | 4.35% | | | | | | 714,644 | | | | | | 28,894 | | | | | | 4.04% | | | | | | 650,809 | | | | | | 25,452 | | | | | | 3.91% | | |
|
Non-interest earning assets
|
| | | | 46,576 | | | | | | | | | | | | | | | | | | 39,845 | | | | | | | | | | | | | | | | | | 34,552 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 868,326 | | | | | | | | | | | | | | | | | $ | 754,489 | | | | | | | | | | | | | | | | | $ | 685,361 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | $ | 116,147 | | | | | | 209 | | | | | | 0.18% | | | | | $ | 110,528 | | | | | | 190 | | | | | | 0.17% | | | | | $ | 95,203 | | | | | | 140 | | | | | | 0.15% | | |
|
Money market accounts
|
| | | | 176,216 | | | | | | 875 | | | | | | 0.50% | | | | | | 115,857 | | | | | | 334 | | | | | | 0.29% | | | | | | 111,412 | | | | | | 296 | | | | | | 0.27% | | |
|
Now accounts
|
| | | | 114,292 | | | | | | 660 | | | | | | 0.58% | | | | | | 112,003 | | | | | | 661 | | | | | | 0.59% | | | | | | 80,164 | | | | | | 127 | | | | | | 0.16% | | |
|
Certificates of deposit
|
| | | | 120,033 | | | | | | 1,200 | | | | | | 1.00% | | | | | | 109,175 | | | | | | 978 | | | | | | 0.90% | | | | | | 120,668 | | | | | | 1,067 | | | | | | 0.88% | | |
|
Total interest-bearing deposits
|
| | | | 526,688 | | | | | | 2,944 | | | | | | 0.56% | | | | | | 447,563 | | | | | | 2,163 | | | | | | 0.48% | | | | | | 407,447 | | | | | | 1,630 | | | | | | 0.40% | | |
|
Federal Home Loan Bank advances
|
| | | | 51,610 | | | | | | 782 | | | | | | 1.52% | | | | | | 36,672 | | | | | | 622 | | | | | | 1.70% | | | | | | 31,246 | | | | | | 544 | | | | | | 1.74% | | |
|
Total interest-bearing liabilities
|
| | | | 578,298 | | | | | | 3,726 | | | | | | 0.64% | | | | | | 484,235 | | | | | | 2,785 | | | | | | 0.58% | | | | | | 438,693 | | | | | | 2,174 | | | | | | 0.50% | | |
| Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest-bearing deposits
|
| | | | 166,055 | | | | | | | | | | | | | | | | | | 156,379 | | | | | | | | | | | | | | | | | | 141,853 | | | | | | | | | | | | | | |
|
Other noninterest-bearing liabilities
|
| | | | 8,332 | | | | | | | | | | | | | | | | | | 7,813 | | | | | | | | | | | | | | | | | | 10,824 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 752,685 | | | | | | | | | | | | | | | | | | 648,427 | | | | | | | | | | | | | | | | | | 591,370 | | | | | | | | | | | | | | |
|
Total equity
|
| | | | 115,641 | | | | | | | | | | | | | | | | | | 106,062 | | | | | | | | | | | | | | | | | | 93,991 | | | | | | | | | | | | | | |
|
Total liabilities and equity
|
| | | $ | 868,326 | | | | | | | | | | | | | | | | | $ | 754,489 | | | | | | | | | | | | | | | | | $ | 685,361 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 32,056 | | | | | | | | | | | | | | | | | $ | 26,109 | | | | | | | | | | | | | | | | | $ | 23,278 | | | | | | | | |
|
Interest rate spread(1)
|
| | | | | | | | | | | | | | | | 3.71% | | | | | | | | | | | | | | | | | | 3.46% | | | | | | | | | | | | | | | | | | 3.41% | | |
|
Net interest-earning assets(2)
|
| | | $ | 243,452 | | | | | | | | | | | | | | | | | $ | 230,409 | | | | | | | | | | | | | | | | | $ | 212,116 | | | | | | | | | | | | | | |
|
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 3.90% | | | | | | | | | | | | | | | | | | 3.65% | | | | | | | | | | | | | | | | | | 3.58% | | |
|
Average interest-earning assets to interest-bearing liabilities
|
| | | | 142.10% | | | | | | | | | | | | | | | | | | 147.58% | | | | | | | | | | | | | | | | | | 148.35% | | | | | | | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year Ended December 31,
2017 vs. 2016 |
| |
Year Ended December 31,
2016 vs. 2015 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease) Due to
|
| |
Total
Increase (Decrease) |
| |
Increase (Decrease) Due to
|
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | | |
Rate
|
| |
Volume
|
| |
Rate
|
| |
Volume
|
| ||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans
|
| | | $ | 1,653 | | | | | $ | 5,308 | | | | | $ | 6,961 | | | | | $ | 510 | | | | | $ | 2,915 | | | | | $ | 3,425 | | |
|
Interest-earning deposits
|
| | | | 66 | | | | | | 1 | | | | | | 67 | | | | | | 16 | | | | | | (21) | | | | | | (5) | | |
|
Investment securities
|
| | | | 76 | | | | | | (249) | | | | | | (173) | | | | | | (109) | | | | | | 116 | | | | | | 7 | | |
|
Federal Home Loan Bank stock
|
| | | | 23 | | | | | | 10 | | | | | | 33 | | | | | | 32 | | | | | | (17) | | | | | | 15 | | |
|
Total interest-earning assets
|
| | | | 1,817 | | | | | | 5,071 | | | | | | 6,888 | | | | | | 449 | | | | | | 2,993 | | | | | | 3,442 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | 9 | | | | | | 10 | | | | | | 19 | | | | | | 26 | | | | | | 24 | | | | | | 50 | | |
|
Money market accounts
|
| | | | 314 | | | | | | 227 | | | | | | 541 | | | | | | 26 | | | | | | 12 | | | | | | 38 | | |
|
Now accounts
|
| | | | (14) | | | | | | 13 | | | | | | (1) | | | | | | 466 | | | | | | 68 | | | | | | 534 | | |
|
Certificates of deposit
|
| | | | 120 | | | | | | 102 | | | | | | 222 | | | | | | 14 | | | | | | (103) | | | | | | (89) | | |
|
Total interest-bearing deposits
|
| | | | 429 | | | | | | 352 | | | | | | 781 | | | | | | 532 | | | | | | 1 | | | | | | 533 | | |
|
Federal Home Loan Bank advances
|
| | | | (72) | | | | | | 232 | | | | | | 160 | | | | | | (14) | | | | | | 92 | | | | | | 78 | | |
|
Total interest-bearing liabilities
|
| | | | 357 | | | | | | 584 | | | | | | 941 | | | | | | 518 | | | | | | 93 | | | | | | 611 | | |
|
Change in net interest and dividend income
|
| | | $ | 1,460 | | | | | $ | 4,487 | | | | | $ | 5,947 | | | | | $ | (69) | | | | | $ | 2,900 | | | | | $ | 2,831 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
|
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
|
Customer service fees on deposit accounts
|
| | | $ | 1,406 | | | | | $ | 1,274 | | | | | $ | 132 | | | | | | 10.4% | | |
|
Service charges and fees – other
|
| | | | 1,905 | | | | | | 1,777 | | | | | | 128 | | | | | | 7.2% | | |
|
Gain on sales, calls and donated securities, net
|
| | | | 5,912 | | | | | | 690 | | | | | | 5,222 | | | | | | 756.8% | | |
|
Bank owned life insurance income
|
| | | | 645 | | | | | | 602 | | | | | | 43 | | | | | | 7.1% | | |
|
Other income
|
| | | | 87 | | | | | | 92 | | | | | | (5) | | | | | | (5.4)% | | |
|
Total noninterest income
|
| | | $ | 9,955 | | | | | $ | 4,435 | | | | | $ | 5,520 | | | | | | 124.5% | | |
| | |||||||||||||||||||||||||
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
|
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
|
Salaries and employee benefits
|
| | | $ | 15,344 | | | | | $ | 12,857 | | | | | $ | 2,487 | | | | | | 19.34% | | |
|
Occupancy expense
|
| | | | 1,839 | | | | | | 1,548 | | | | | | 291 | | | | | | 18.80% | | |
|
Equipment expense
|
| | | | 587 | | | | | | 631 | | | | | | (44) | | | | | | (6.97)% | | |
|
FDIC assessment
|
| | | | 309 | | | | | | 323 | | | | | | (14) | | | | | | (4.33)% | | |
|
Data processing
|
| | | | 741 | | | | | | 662 | | | | | | 79 | | | | | | 11.93% | | |
|
Marketing expense
|
| | | | 300 | | | | | | 249 | | | | | | 51 | | | | | | 20.48% | | |
|
Professional fees
|
| | | | 936 | | | | | | 1,088 | | | | | | (152) | | | | | | (13.97)% | | |
|
Directors’ fees
|
| | | | 607 | | | | | | 351 | | | | | | 256 | | | | | | 100.00% | | |
|
Other
|
| | | | 3,086 | | | | | | 2,768 | | | | | | 318 | | | | | | 11.49% | | |
|
Total noninterest expense
|
| | | $ | 23,749 | | | | | $ | 20,477 | | | | | $ | 3,272 | | | | | | 15.98% | | |
| | |||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||||||||||||||
| 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
|
| | | $ | 37,384 | | | | | | 1.04% | | | | | $ | 30,866 | | | | | | 0.71% | | |
|
0
|
| | | | 37,001 | | | | | | — | | | | | | 30,650 | | | | | | — | | |
|
-100
|
| | | | 35,752 | | | | | | (3.37)% | | | | | | 30,190 | | | | | | (1.50)% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||||||||||||||
| Changes in Interest Rates (Basis Points) |
| |
Economic
Value of Equity |
| |
Change
|
| |
Economic
Value of Equity |
| |
Change
|
| ||||||||||||
|
(Dollars in thousands)
|
| | | | | ||||||||||||||||||||
|
400
|
| | | $ | 133,578 | | | | | | 3.40% | | | | | $ | 120,313 | | | | | | 0.90% | | |
|
300
|
| | | | 133,308 | | | | | | 3.20% | | | | | | 120,763 | | | | | | 1.30% | | |
|
200
|
| | | | 132,555 | | | | | | 2.60% | | | | | | 120,793 | | | | | | 1.30% | | |
|
100
|
| | | | 131,933 | | | | | | 2.20% | | | | | | 120,931 | | | | | | 1.40% | | |
|
0
|
| | | | 129,138 | | | | | | — | | | | | | 119,252 | | | | | | — | | |
|
-100
|
| | | | 115,278 | | | | | | (10.70)% | | | | | | 108,715 | | | | | | (8.80)% | | |
| | | | | | | | | |
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
|
| | | $ | 26,841 | | | | | $ | 12,000 | | | | | $ | 11,341 | | | | | $ | — | | | | | $ | 3,500 | | |
|
Operating lease obligations
|
| | | | 3,190 | | | | | | 302 | | | | | | 538 | | | | | | 504 | | | | | | 1,846 | | |
|
Total
|
| | | $ | 30,031 | | | | | $ | 12,302 | | | | | $ | 11,879 | | | | | $ | 504 | | | | | $ | 5,346 | | |
| | |||||||||||||||||||||||||||||||
| | Date: March 15, 2018 | | |
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 15, 2018
|
|
| |
/s/ Carol L. Houle
Carol L. Houle
|
| | Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) | | |
March 15, 2018
|
|
| |
/s/ John K. Bosen
John K. Bosen
|
| | Chairman of the Board | | |
March 15, 2018
|
|
| |
/s/ Frank G. Cousins, Jr.
Frank G. Cousins, Jr.
|
| | Director | | |
March 15, 2018
|
|
| |
/s/ James A. DeLeo
James A. DeLeo
|
| | Director | | |
March 15, 2018
|
|
| |
/s/ Lisa B. DeStefano
Lisa B. DeStefano
|
| | Director | | |
March 15, 2018
|
|
| |
/s/ Jay E. Gould
Jay E. Gould
|
| | Director | | |
March 15, 2018
|
|
| |
/s/ Laurie H. Knapp
Laurie H. Knapp
|
| | Director | | |
March 15, 2018
|
|
| |
/s/ Richard L. Peeke
Richard L. Peeke
|
| | Director | | |
March 15, 2018
|
|
| |
/s/ Arthur W. Sullivan
Arthur W. Sullivan
|
| | Director | | |
March 15, 2018
|
|
| |
/s/ Charles F. Withee
Charles F. Withee
|
| | Director | | |
March 15, 2018
|
|
| | | | | | F-1 | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-8 | | | |
| | | | | | F-8 | | | |
| | | | | | F-16 | | | |
| | | | | | F-18 | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | | |
| | | | | | F-24 | | | |
| | | | | | F-25 | | | |
| | | | | | F-27 | | | |
| | | | | | F-29 | | | |
| | | | | | F-29 | | | |
| | | | | | F-30 | | | |
| | | | | | F-31 | | | |
| | | | | | F-31 | | | |
| | | | | | F-32 | | | |
| | | | | | F-34 | | | |
| | | | | | F-35 | | | |
| | | | | | F-36 | | | |
| | | | | | F-37 | | |
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 10,326 | | | | | $ | 7,939 | | |
|
Interest-bearing demand deposits with other banks
|
| | | | 37,363 | | | | | | 2,637 | | |
|
Money market mutual funds
|
| | | | — | | | | | | 129 | | |
|
Cash and cash equivalents
|
| | | | 47,689 | | | | | | 10,705 | | |
|
Investments in available-for-sale securities (at fair value)
|
| | | | 61,429 | | | | | | 117,867 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,854 | | | | | | 2,787 | | |
|
Loans, net
|
| | | | 742,138 | | | | | | 624,425 | | |
|
Assets held-for-sale
|
| | | | 3,286 | | | | | | — | | |
|
Bank owned life insurance
|
| | | | 25,540 | | | | | | 19,395 | | |
|
Premises and equipment, net
|
| | | | 10,981 | | | | | | 11,587 | | |
|
Accrued interest receivable
|
| | | | 2,345 | | | | | | 2,320 | | |
|
Deferred tax asset, net
|
| | | | 4,920 | | | | | | 4,913 | | |
|
Other assets
|
| | | | 2,083 | | | | | | 1,544 | | |
|
Total assets
|
| | | $ | 902,265 | | | | | $ | 795,543 | | |
| Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
| Liabilities | | | | | | | | | | | | | |
|
Deposits:
|
| | | | | | | | | | | | |
|
Noninterest-bearing
|
| | | $ | 186,222 | | | | | $ | 158,075 | | |
|
Interest-bearing
|
| | | | 563,835 | | | | | | 469,907 | | |
|
Total deposits
|
| | | | 750,057 | | | | | | 627,982 | | |
|
Federal Home Loan Bank advances
|
| | | | 26,841 | | | | | | 49,858 | | |
|
Other liabilities
|
| | | | 9,590 | | | | | | 8,554 | | |
|
Total liabilities
|
| | | | 786,488 | | | | | | 686,394 | | |
| Shareholders’ equity | | | | | | | | | | | | | |
|
Preferred stock; authorized 50,000 shares: no shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Common stock, no par value: 30,000,000 shares authorized; 9,657,319 shares issued, 9,628,496 shares outstanding at December 31, 2017 and 9,652,448 issued and outstanding at December 31, 2016
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 44,592 | | | | | | 43,393 | | |
|
Retained earnings
|
| | | | 74,047 | | | | | | 66,229 | | |
|
Accumulated other comprehensive income
|
| | | | 589 | | | | | | 2,622 | | |
|
Unearned compensation – ESOP
|
| | | | (2,857) | | | | | | (3,095) | | |
|
Treasury stock: 28,823 shares at December 31, 2017
|
| | | | (594) | | | | | | — | | |
|
Total shareholders’ equity
|
| | | | 115,777 | | | | | | 109,149 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 902,265 | | | | | $ | 795,543 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
|||||
| Interest and dividend income: | | | | | | | | | | | |
|
Interest and fees on loans
|
| | | $ | 32,510 | | | | | $ | 25,549 |
|
Interest and dividends on securities
|
| | | | 3,172 | | | | | | 3,312 |
|
Interest on interest-bearing deposits
|
| | | | 100 | | | | | | 33 |
|
Total interest and dividend income
|
| | | | 35,782 | | | | | | 28,894 |
| Interest expense: | | | | | | | | | | | |
|
Interest on deposits
|
| | | | 2,944 | | | | | | 2,163 |
|
Interest on Federal Home Loan Bank advances
|
| | | | 782 | | | | | | 622 |
|
Total interest expense
|
| | | | 3,726 | | | | | | 2,785 |
|
Net interest and dividend income
|
| | | | 32,056 | | | | | | 26,109 |
|
Provision for loan losses
|
| | | | 2,929 | | | | | | 703 |
|
Net interest and dividend income after provision for loan losses
|
| | | | 29,127 | | | | | | 25,406 |
| Noninterest income: | | | | | | | | | | | |
|
Customer service fees on deposit accounts
|
| | | | 1,406 | | | | | | 1,274 |
|
Service charges and fees – other
|
| | | | 1,905 | | | | | | 1,777 |
|
Gain on sales of securities, net
|
| | | | 5,912 | | | | | | 690 |
|
Bank owned life insurance
|
| | | | 645 | | | | | | 602 |
|
Other income
|
| | | | 87 | | | | | | 92 |
|
Total noninterest income
|
| | | | 9,955 | | | | | | 4,435 |
| Noninterest expense: | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 15,344 | | | | | | 12,857 |
|
Occupancy expense
|
| | | | 1,839 | | | | | | 1,548 |
|
Equipment expense
|
| | | | 587 | | | | | | 631 |
|
FDIC assessment
|
| | | | 309 | | | | | | 323 |
|
Data processing
|
| | | | 741 | | | | | | 662 |
|
Marketing expense
|
| | | | 300 | | | | | | 249 |
|
Professional fees
|
| | | | 936 | | | | | | 1,088 |
|
Directors’ fees
|
| | | | 607 | | | | | | 351 |
|
Other
|
| | | | 3,086 | | | | | | 2,768 |
|
Total noninterest expense
|
| | | | 23,749 | | | | | | 20,477 |
|
Income before income tax expense
|
| | | | 15,333 | | | | | | 9,364 |
|
Income tax expense
|
| | | | 7,418 | | | | | | 3,025 |
|
Net income
|
| | | $ | 7,915 | | | | | $ | 6,339 |
| Income per share: | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.86 | | | | | $ | 0.69 |
|
Diluted
|
| | | $ | 0.86 | | | | | $ | 0.69 |
| Weighted Average Shares: | | | | | | | | | | | |
|
Basic
|
| | | | 9,199,274 | | | | | | 9,176,384 |
|
Diluted
|
| | | | 9,199,887 | | | | | | 9,176,384 |
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
Net income
|
| | | $ | 7,915 | | | | | $ | 6,339 | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized holding gains (losses)
|
| | | | 2,466 | | | | | | (80) | | |
|
Reclassification adjustment for realized gains in net income
|
| | | | (5,912) | | | | | | (690) | | |
|
Unrealized loss
|
| | | | (3,446) | | | | | | (770) | | |
|
Income tax effect
|
| | | | 1,413 | | | | | | 281 | | |
|
Net of tax amount
|
| | | | (2,033) | | | | | | (489) | | |
|
Unrealized holding gains on securities transferred from held-to-maturity to available-for-sale
|
| | | | — | | | | | | 2,239 | | |
|
Income tax effect
|
| | | | — | | | | | | (818) | | |
|
Net of tax amount
|
| | | | — | | | | | | 1,421 | | |
|
Other comprehensive (loss) income
|
| | | | (2,033) | | | | | | 932 | | |
|
Total comprehensive income
|
| | | $ | 5,882 | | | | | $ | 7,271 | | |
| | |||||||||||||
|
(In thousands, except share data)
|
| |
Shares of
Common Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Unearned
Compensation ESOP |
| |
Treasury
Stock |
| |
Total
|
| |||||||||||||||||||||
|
Balance, December 31, 2015
|
| | | | 9,498,722 | | | | | $ | 43,159 | | | | | $ | 59,890 | | | | | $ | 1,690 | | | | | $ | (3,333) | | | | | $ | — | | | | | $ | 101,406 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 6,339 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,339 | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 932 | | | | | | — | | | | | | — | | | | | | 932 | | |
|
Stock-based compensation
expense |
| | | | — | | | | | | 113 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 113 | | |
|
Restricted stock award grants
|
| | | | 153,726 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
ESOP shares earned
|
| | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 238 | | | | | | — | | | | | | 359 | | |
|
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 retained earnings to AOCI
|
| | | | — | | | | | | — | | | | | | (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 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 7,915 | | | | | $ | 6,339 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Amortization of securities premiums, net of accretion
|
| | | | 740 | | | | | | 849 | | |
|
ESOP expense
|
| | | | 511 | | | | | | 359 | | |
|
Gain on sale of securities, net
|
| | | | (5,912) | | | | | | (690) | | |
|
Change in deferred loan fees, net
|
| | | | 418 | | | | | | 50 | | |
|
Provision for loan losses
|
| | | | 2,929 | | | | | | 703 | | |
|
Depreciation and amortization
|
| | | | 811 | | | | | | 832 | | |
|
Loss on disposal of premise and equipment
|
| | | | 2 | | | | | | 60 | | |
|
Increase in accrued interest receivable
|
| | | | (25) | | | | | | (69) | | |
|
Deferred tax expense (benefit)
|
| | | | 1,309 | | | | | | (394) | | |
|
Share-based compensation expense
|
| | | | 926 | | | | | | 113 | | |
|
Increase in cash surrender value of life insurance
|
| | | | (645) | | | | | | (602) | | |
|
Increase in other assets
|
| | | | (539) | | | | | | (163) | | |
|
Increase in other liabilities
|
| | | | 1,036 | | | | | | 1,221 | | |
|
Net cash provided by operating activities
|
| | | | 9,476 | | | | | | 8,608 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of available-for-sale securities
|
| | | | (13,121) | | | | | | (9,835) | | |
|
Proceeds from sales of available-for-sale securities
|
| | | | 57,259 | | | | | | 3,286 | | |
|
Proceeds from pay downs, maturities and calls of available-for-sale securities
|
| | | | 14,026 | | | | | | 15,379 | | |
|
Proceeds from pay downs, maturities and calls of held-to-maturity securities
|
| | | | — | | | | | | 220 | | |
|
Redemption of Federal Home Loan Bank Stock
|
| | | | 933 | | | | | | 523 | | |
|
Loan originations and purchases, net of paydowns
|
| | | | (121,060) | | | | | | (70,249) | | |
|
Additions to premises and equipment
|
| | | | (3,426) | | | | | | (873) | | |
|
Additions to assets held-for-sale
|
| | | | (67) | | | | | | — | | |
|
Purchase of bank owned life insurance
|
| | | | (5,500) | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | (70,956) | | | | | | (61,549) | | |
| | |||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Net increase in demand deposits, NOW and savings accounts
|
| | | | 110,748 | | | | | | 84,063 | | |
|
Net increase (decrease) in time deposits
|
| | | | 11,327 | | | | | | (33,316) | | |
|
Proceeds from advances from the Federal Home Loan Bank
|
| | | | 7,000 | | | | | | 5,388 | | |
|
Net change in Federal Home Loan Bank short-term advances
|
| | | | (30,017) | | | | | | (12,953) | | |
|
Purchase of treasury stock
|
| | | | (594) | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 98,464 | | | | | | 43,182 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 36,984 | | | | | | (9,759) | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 10,705 | | | | | | 20,464 | | |
|
Cash and cash equivalents at end of year
|
| | | $ | 47,689 | | | | | $ | 10,705 | | |
| Supplemental disclosures: | | | | | | | | | | | | | |
|
Interest paid
|
| | | $ | 3,725 | | | | | $ | 2,777 | | |
|
Income taxes paid
|
| | | | 6,594 | | | | | | 3,078 | | |
|
Transfer from premises and equipment to assets held-for-sale
|
| | | | 3,219 | | | | | | — | | |
|
Held-to-maturity securities transferred to available-for-sale
|
| | | | — | | | | | | 44,240 | | |
|
(In thousands)
|
| |
Amortized
Cost Basis |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| 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 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 49,367 | | | | | $ | 1,281 | | | | | $ | 68 | | | | | $ | 50,580 | | |
|
Corporate debt
|
| | | | 1,000 | | | | | | 31 | | | | | | — | | | | | | 1,031 | | |
|
Asset-backed securities
|
| | | | 8,747 | | | | | | — | | | | | | 69 | | | | | | 8,678 | | |
|
Government mortgage-backed securities
|
| | | | 41,818 | | | | | | 435 | | | | | | 339 | | | | | | 41,914 | | |
|
Trust preferred securities
|
| | | | 1,368 | | | | | | — | | | | | | 400 | | | | | | 968 | | |
|
Marketable equity securities
|
| | | | 11,492 | | | | | | 3,551 | | | | | | 218 | | | | | | 14,825 | | |
| | | | | | 113,792 | | | | | | 5,298 | | | | | | 1,094 | | | | | | 117,996 | | |
|
Money market mutual funds included in cash and cash equivalents
|
| | | | (129) | | | | | | — | | | | | | — | | | | | | (129) | | |
|
Total available-for-sale securities
|
| | | $ | 113,663 | | | | | $ | 5,298 | | | | | $ | 1,094 | | | | | $ | 117,867 | | |
| | |||||||||||||||||||||||||
| | | |
Available-for-Sale
|
| |||||||||
|
(In thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
|
Due within one year
|
| | | $ | — | | | | | $ | — | | |
|
Due after one year through five years
|
| | | | 95 | | | | | | 95 | | |
|
Due after five years through ten years
|
| | | | 2,420 | | | | | | 2,502 | | |
|
Due after ten years
|
| | | | 18,211 | | | | | | 18,857 | | |
|
Government mortgage-backed securities
|
| | | | 32,421 | | | | | | 32,458 | | |
|
Asset-backed securities
|
| | | | 7,524 | | | | | | 7,517 | | |
| | | | | $ | 60,671 | | | | | $ | 61,429 | | |
| | |||||||||||||
| | | |
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, 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 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Temporarily impaired securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 6,413 | | | | | $ | 63 | | | | | $ | 160 | | | | | $ | 5 | | | | | $ | 6,573 | | | | | $ | 68 | | |
|
Asset-backed securities
|
| | | | 8,104 | | | | | | 60 | | | | | | 574 | | | | | | 9 | | | | | | 8,678 | | | | | | 69 | | |
|
Government mortgage-backed securities
|
| | | | 20,868 | | | | | | 247 | | | | | | 2,770 | | | | | | 92 | | | | | | 23,638 | | | | | | 339 | | |
|
Trust preferred securities
|
| | | | 26 | | | | | | 18 | | | | | | 942 | | | | | | 382 | | | | | | 968 | | | | | | 400 | | |
|
Marketable equity securities
|
| | | | 1,942 | | | | | | 104 | | | | | | 768 | | | | | | 114 | | | | | | 2,710 | | | | | | 218 | | |
|
Total temporarily impaired securities
|
| | | $ | 37,353 | | | | | $ | 492 | | | | | $ | 5,214 | | | | | $ | 602 | | | | | $ | 42,567 | | | | | $ | 1,094 | | |
| | |||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| | |||||
| Trust preferred securities: | | | |||||
|
Balance, December 31, 2015
|
| | | $ | 688 | | |
|
Additions for the credit component on debt securities in which an other-than-temporary impairment was previously recognized
|
| | | | — | | |
|
Balance, December 31, 2016
|
| | | | 688 | | |
|
Reductions for securities sold during the period
|
| | | | (688) | | |
|
Balance, December 31, 2017
|
| | | $ | — | | |
| | |||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
Commercial real estate
|
| | | $ | 371,510 | | | | | $ | 336,102 | | |
|
Commercial
|
| | | | 240,223 | | | | | | 166,157 | | |
|
Residential real estate
|
| | | | 67,724 | | | | | | 76,850 | | |
|
Construction and land development
|
| | | | 55,828 | | | | | | 48,161 | | |
|
Consumer
|
| | | | 17,455 | | | | | | 6,172 | | |
| | | | | | 752,740 | | | | | | 633,442 | | |
|
Allowance for loan losses
|
| | | | (9,757) | | | | | | (8,590) | | |
|
Deferred loan fees, net
|
| | | | (845) | | | | | | (427) | | |
|
Net loans
|
| | | $ | 742,138 | | | | | $ | 624,425 | | |
| | |||||||||||||
|
(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)
|
| |
Commercial
Real Estate |
| |
Commercial
|
| |
Residential
Real Estate |
| |
Construction
and Land Development |
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 3,827 | | | | | $ | 2,138 | | | | | $ | 412 | | | | | $ | 1,236 | | | | | $ | 119 | | | | | $ | 173 | | | | | $ | 7,905 | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (44) | | | | | | — | | | | | | (44) | | |
|
Recoveries
|
| | | | — | | | | | | 1 | | | | | | 12 | | | | | | — | | | | | | 13 | | | | | | — | | | | | | 26 | | |
|
Provision (credit)
|
| | | | 676 | | | | | | 374 | | | | | | (96) | | | | | | (354) | | | | | | 191 | | | | | | (88) | | | | | | 703 | | |
|
Ending balance
|
| | | $ | 4,503 | | | | | $ | 2,513 | | | | | $ | 328 | | | | | $ | 882 | | | | | $ | 279 | | | | | $ | 85 | | | | | $ | 8,590 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | 46 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 46 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment
|
| | | | 4,503 | | | | | | 2,467 | | | | | | 328 | | | | | | 882 | | | | | | 279 | | | | | | 85 | | | | | | 8,544 | | |
|
Total allowance for loan losses ending balance
|
| | | $ | 4,503 | | | | | $ | 2,513 | | | | | $ | 328 | | | | | $ | 882 | | | | | $ | 279 | | | | | $ | 85 | | | | | $ | 8,590 | | |
| Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 1,956 | | | | | $ | 1,660 | | | | | $ | 422 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,038 | | |
| Ending balance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collectively evaluated for impairment
|
| | | | 334,146 | | | | | | 164,497 | | | | | | 76,428 | | | | | | 48,161 | | | | | | 6,172 | | | | | | — | | | | | | 629,404 | | |
|
Total loans ending balance
|
| | | $ | 336,102 | | | | | $ | 166,157 | | | | | $ | 76,850 | | | | | $ | 48,161 | | | | | $ | 6,172 | | | | | $ | — | | | | | $ | 633,442 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
|
(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, 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 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | 346 | | | | | $ | 346 | | | | | $ | 335,756 | | | | | $ | 336,102 | | | | | $ | — | | | | | $ | 346 | | |
|
Commercial
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | 29 | | | | | | 166,128 | | | | | | 166,157 | | | | | | — | | | | | | 933 | | |
|
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,850 | | | | | | 76,850 | | | | | | — | | | | | | 303 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,161 | | | | | | 48,161 | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,172 | | | | | | 6,172 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 29 | | | | | $ | — | | | | | $ | 346 | | | | | $ | 375 | | | | | $ | 633,067 | | | | | $ | 633,442 | | | | | $ | — | | | | | $ | 1,582 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |||||||||||||||
| 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 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 1,956 | | | | | $ | 1,956 | | | | | $ | — | | | | | $ | 2,744 | | | | | $ | 188 | | |
|
Commercial
|
| | | | 799 | | | | | | 799 | | | | | | — | | | | | | 794 | | | | | | 42 | | |
|
Residential real estate
|
| | | | 422 | | | | | | 422 | | | | | | — | | | | | | 429 | | | | | | 20 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired with no related allowance
|
| | | $ | 3,177 | | | | | $ | 3,177 | | | | | $ | — | | | | | $ | 3,967 | | | | | $ | 250 | | |
| With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Commercial
|
| | | | 861 | | | | | | 861 | | | | | | 46 | | | | | | 886 | | | | | | — | | |
|
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired with an allowance recorded
|
| | | $ | 861 | | | | | $ | 861 | | | | | $ | 46 | | | | | $ | 886 | | | | | $ | — | | |
| Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate
|
| | | $ | 1,956 | | | | | $ | 1,956 | | | | | $ | — | | | | | $ | 2,744 | | | | | $ | 188 | | |
|
Commercial
|
| | | | 1,660 | | | | | | 1,660 | | | | | | 46 | | | | | | 1,680 | | | | | | 42 | | |
|
Residential real estate
|
| | | | 422 | | | | | | 422 | | | | | | — | | | | | | 429 | | | | | | 20 | | |
|
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total impaired loans
|
| | | $ | 4,038 | | | | | $ | 4,038 | | | | | $ | 46 | | | | | $ | 4,853 | | | | | $ | 250 | | |
| | |||||||||||||||||||||||||||||||
|
(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 | | |
| Year-Ended December 31, 2016 | | | | | | | | | | | | | | | | | | | |
|
Troubled debt restructurings:
|
| | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 1 | | | | | $ | 58 | | | | | $ | 58 | | |
| | | | | | 1 | | | | | $ | 58 | | | | | $ | 58 | | |
| | |||||||||||||||||||
|
(In thousands)
|
| |
Commercial
Real Estate |
| |
Commercial
|
| |
Residential
Real Estate |
| |
Construction
and Land Development |
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| 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 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 319,712 | | | | | $ | 157,306 | | | | | $ | — | | | | | $ | 48,161 | | | | | $ | — | | | | | $ | 525,179 | | |
|
Special mention
|
| | | | 4,471 | | | | | | 1,668 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,139 | | |
|
Substandard
|
| | | | 11,919 | | | | | | 7,183 | | | | | | 729 | | | | | | — | | | | | | — | | | | | | 19,831 | | |
|
Not formally rated
|
| | | | — | | | | | | — | | | | | | 76,121 | | | | | | — | | | | | | 6,172 | | | | | | 82,293 | | |
|
Total
|
| | | $ | 336,102 | | | | | $ | 166,157 | | | | | $ | 76,850 | | | | | $ | 48,161 | | | | | $ | 6,172 | | | | | $ | 633,442 | | |
| | |||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
Land
|
| | | $ | 2,424 | | | | | $ | 2,424 | | |
|
Buildings and leasehold improvements
|
| | | | 9,241 | | | | | | 9,241 | | |
|
Furniture and equipment
|
| | | | 4,649 | | | | | | 4,499 | | |
|
Leasehold improvements
|
| | | | 4,241 | | | | | | 4,234 | | |
| | | | | | 20,555 | | | | | | 20,398 | | |
|
Accumulated depreciation and amortization
|
| | | | (9,574) | | | | | | (8,811) | | |
|
Premises and equipment, net
|
| | | $ | 10,981 | | | | | $ | 11,587 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
NOW and demand
|
| | | $ | 309,514 | | | | | $ | 280,773 | | |
|
Regular savings
|
| | | | 112,610 | | | | | | 111,016 | | |
|
Money market deposits
|
| | | | 225,735 | | | | | | 145,321 | | |
|
Total non-certificate accounts
|
| | | | 647,859 | | | | | | 537,110 | | |
|
Certificate accounts of $250,000 or more
|
| | | | 5,061 | | | | | | 3,437 | | |
|
Certificate accounts less than $250,000
|
| | | | 97,137 | | | | | | 87,435 | | |
|
Total certificate accounts
|
| | | | 102,198 | | | | | | 90,872 | | |
|
Total deposits
|
| | | $ | 750,057 | | | | | $ | 627,982 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
2017
|
| | | $ | — | | | | | $ | 69,775 | | |
|
2018
|
| | | | 81,791 | | | | | | 17,230 | | |
|
2019
|
| | | | 16,105 | | | | | | 1,414 | | |
|
2020
|
| | | | 3,052 | | | | | | 1,663 | | |
|
2021
|
| | | | 410 | | | | | | 790 | | |
|
2022
|
| | | | 840 | | | | | | — | | |
|
Total
|
| | | $ | 102,198 | | | | | $ | 90,872 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
2017
|
| | | $ | — | | | | | $ | 35,000 | | |
|
2018
|
| | | | 12,000 | | | | | | 5,000 | | |
|
2019
|
| | | | 4,936 | | | | | | — | | |
|
2020
|
| | | | 6,405 | | | | | | 6,358 | | |
|
2021
|
| | | | — | | | | | | — | | |
|
2022
|
| | | | — | | | | | | — | | |
|
Thereafter
|
| | | | 3,500 | | | | | | 3,500 | | |
|
Total
|
| | | $ | 26,841 | | | | | $ | 49,858 | | |
| | |||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
| Current tax expense (benefit): | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 5,044 | | | | | $ | 2,780 | | |
|
State
|
| | | | 1,079 | | | | | | 653 | | |
|
Net operating loss carryforward
|
| | | | (14) | | | | | | (14) | | |
| | | | | | 6,109 | | | | | | 3,419 | | |
| Deferred tax expense (benefit): | | | | | | | | | | | | | |
|
Federal
|
| | | | 1,523 | | | | | | (302) | | |
|
State
|
| | | | (214) | | | | | | (92) | | |
| | | | | | 1,309 | | | | | | (394) | | |
|
Income tax expense
|
| | | $ | 7,418 | | | | | $ | 3,025 | | |
| | |||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
| | | | | ||||||||||
|
Federal income tax at statutory rate
|
| | | | 34.0% | | | | | | 34.0% | | |
| Increase (decrease) in tax resulting from: | | | | | | | | | | | | | |
|
State tax, net of federal tax benefit
|
| | | | 4.6 | | | | | | 4.6 | | |
|
Tax exempt income and dividends received deduction
|
| | | | (3.3) | | | | | | (4.8) | | |
|
Change in enacted federal tax rate
|
| | | | 13.4 | | | | | | — | | |
|
Gain on donated securities
|
| | | | 0.0 | | | | | | (0.1) | | |
|
Other
|
| | | | (0.3) | | | | | | (1.4) | | |
|
Effective tax rate
|
| | | | 48.4% | | | | | | 32.3% | | |
| | |||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for loan losses
|
| | | $ | 2,743 | | | | | $ | 3,431 | | |
|
Depreciation
|
| | | | 41 | | | | | | — | | |
|
Net operating loss carryforward
|
| | | | 25 | | | | | | 54 | | |
|
Employee benefit plans and share-based compensation plans
|
| | | | 1,979 | | | | | | 2,406 | | |
|
Deferred loan fees, net
|
| | | | 238 | | | | | | 174 | | |
|
Reserve for unfunded commitments
|
| | | | 39 | | | | | | 54 | | |
|
Other
|
| | | | 140 | | | | | | 56 | | |
|
Writedown of securities
|
| | | | — | | | | | | 235 | | |
|
Charitable contribution carryover
|
| | | | — | | | | | | 297 | | |
|
Gross deferred tax assets
|
| | | | 5,205 | | | | | | 6,707 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | — | | | | | | (145) | | |
|
Prepaid expenses
|
| | | | (64) | | | | | | — | | |
|
FHLB restructure fees
|
| | | | (52) | | | | | | (67) | | |
|
Net unrealized holding gain on securities
|
| | | | (169) | | | | | | (1,582) | | |
|
Gross deferred tax liabilities
|
| | | | (285) | | | | | | (1,794) | | |
|
Net deferred tax asset
|
| | | $ | 4,920 | | | | | $ | 4,913 | | |
| | |||||||||||||
| | | |
December 31,
2017 |
| |
December 31,
2016 |
| ||||||
|
Allocated
|
| | | | 47,620 | | | | | | 23,810 | | |
|
Committed to be allocated
|
| | | | 23,810 | | | | | | 23,810 | | |
|
Unallocated
|
| | | | 285,722 | | | | | | 309,532 | | |
|
Total
|
| | | | 357,152 | | | | | | 357,152 | | |
| | |||||||||||||
| | | |
2017
|
| |
2016
|
| ||||||
|
Vesting period (years)
|
| | | | 5 | | | | | | 5 | | |
|
Expiration date (years)
|
| | | | 10 | | | | | | 10 | | |
|
Expected volatility
|
| | | | 21.53% | | | | | | 20.80% | | |
|
Expected life (years)
|
| | | | 7.5 | | | | | | 7.5 | | |
|
Expected dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Risk free interest rate
|
| | | | 2.25% | | | | | | 2.12% | | |
|
Fair value per option
|
| | | $ | 7.05 | | | | | $ | 5.03 | | |
| | | |
Stock Option
Awards |
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
|
Outstanding at January 1, 2017
|
| | | | 384,268 | | | | | $ | 17.40 | | | | | | | | | | | | | | |
|
Granted
|
| | | | 12,175 | | | | | | 23.50 | | | | | | | | | | | | | | |
|
Outstanding at December 31, 2017
|
| | | | 396,443 | | | | | $ | 17.61 | | | | | | 8.92 | | | | | $ | 3,514,000 | | |
|
Outstanding and expected to vest at December 31, 2017
|
| | | | 396,443 | | | | | $ | 17.59 | | | | | | 8.92 | | | | | $ | 3,514,000 | | |
|
Vested and Exercisable at December 31, 2017
|
| | | | 76,854 | | | | | $ | 17.40 | | | | | | 8.88 | | | | | $ | 696,000 | | |
|
Unrecognized compensation cost
|
| | | $ | 1,582,000 | | | | | | | | | | | | | | | | | | | | |
|
Weighted average remaining recognition period (years)
|
| | | | 3.92 | | | | | | | | | | | | | | | | | | | | |
| | | |
Number of
Shares |
| |
Weighted Average
Grant Price |
| ||||||
|
Unvested restricted stock awards at January 1, 2017
|
| | | | 153,726 | | | | | $ | 17.40 | | |
|
Granted
|
| | | | 4,871 | | | | | | 23.50 | | |
|
Vested
|
| | | | (30,745) | | | | | | 17.40 | | |
|
Unvested restricted stock awards at December 31, 2017
|
| | | | 127,852 | | | | | $ | 17.59 | | |
|
Unrecognized compensation cost
|
| | | $ | 2,186,000 | | | | | | | | |
|
Weighted average remaining recognition period (years)
|
| | | | 3.92 | | | | | | | | |
|
(Dollars in thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
Net income attributable to common shareholders
|
| | | $ | 7,915 | | | | | $ | 6,339 | | |
|
Average number of common shares outstanding
|
| | | | 9,652,448 | | | | | | 9,498,722 | | |
| Less: | | | | | | | | | | | | | |
|
average unallocated ESOP shares
|
| | | | (298,680) | | | | | | (322,338) | | |
|
average unvested restricted stock
|
| | | | (136,986) | | | | | | — | | |
|
average treasury stock acquired
|
| | | | (17,508) | | | | | | — | | |
|
Average number of common shares outstanding to calculate basic earnings per common share
|
| | | | 9,199,274 | | | | | | 9,176,384 | | |
|
Effect of dilutive unvested restricted stock and stock option awards
|
| | | | 613 | | | | | | — | | |
|
Average number of common shares outstanding to calculate diluted earnings per common share
|
| | | | 9,199,887 | | | | | | 9,176,384 | | |
|
Earnings per common share:
|
| | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.86 | | | | | $ | 0.69 | | |
|
Diluted
|
| | | $ | 0.86 | | | | | $ | 0.69 | | |
| | | |
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, 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 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital (to Risk Weighted Assets)
|
| | | $ | 107,731 | | | | | | 15.88% | | | | | $ | 54,272 | | | | | | ≥ | | | | | | 8.0% | | | | | $ | 67,840 | | | | | | ≥ | | | | | | 10.0% | | |
|
Tier 1 Capital (to Risk Weighted Assets)
|
| | | | 97,750 | | | | | | 14.41 | | | | | | 40,704 | | | | | | ≥ | | | | | | 6.0 | | | | | | 54,272 | | | | | | ≥ | | | | | | 8.0 | | |
|
Common Equity Tier 1 Capital (to Risk Weighted Assets)
|
| | | | 97,750 | | | | | | 14.41 | | | | | | 30,528 | | | | | | ≥ | | | | | | 4.5 | | | | | | 44,096 | | | | | | ≥ | | | | | | 6.5 | | |
|
Tier 1 Capital (to Average Assets)
|
| | | | 97,750 | | | | | | 12.59 | | | | | | 31,058 | | | | | | ≥ | | | | | | 4.0 | | | | | | 38,822 | | | | | | ≥ | | | | | | 5.0 | | |
|
(In thousands)
|
| | |||||
|
2018
|
| | | $ | 302 | | |
|
2019
|
| | | | 293 | | |
|
2020
|
| | | | 245 | | |
|
2021
|
| | | | 252 | | |
|
2022
|
| | | | 252 | | |
|
Years thereafter
|
| | | | 1,846 | | |
|
Total minimum lease payments
|
| | | $ | 3,190 | | |
| | |||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
Commitments to originate loans
|
| | | $ | 18,641 | | | | | $ | 25,363 | | |
|
Letters of credit
|
| | | | 2,004 | | | | | | 5,164 | | |
|
Unadvanced portions of loans
|
| | | | 166,314 | | | | | | 202,032 | | |
| | | | | $ | 186,959 | | | | | $ | 232,559 | | |
| | |||||||||||||
| | | |
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, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | | 21,454 | | | | | | — | | | | | | 21,454 | | | | | | — | | |
|
Asset-backed securities
|
| | | | 7,517 | | | | | | — | | | | | | 7,517 | | | | | | — | | |
|
Mortgage-backed securities
|
| | | | 32,458 | | | | | | — | | | | | | 32,458 | | | | | | — | | |
|
Totals
|
| | | $ | 61,429 | | | | | $ | — | | | | | $ | 61,429 | | | | | $ | — | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State and municipal
|
| | | $ | 50,580 | | | | | $ | — | | | | | $ | 50,580 | | | | | $ | — | | |
|
Corporate debt
|
| | | | 1,031 | | | | | | — | | | | | | 1,031 | | | | | | — | | |
|
Asset-backed securities
|
| | | | 8,678 | | | | | | — | | | | | | 8,678 | | | | | | — | | |
|
Government mortgage-backed securities
|
| | | | 41,914 | | | | | | — | | | | | | 41,914 | | | | | | — | | |
|
Trust preferred securities
|
| | | | 968 | | | | | | — | | | | | | — | | | | | | 968 | | |
|
Marketable equity securities
|
| | | | 14,696 | | | | | | 14,696 | | | | | | — | | | | | | — | | |
|
Totals
|
| | | $ | 117,867 | | | | | $ | 14,696 | | | | | $ | 102,203 | | | | | $ | 968 | | |
| | |||||||||||||||||||||||||
|
(In thousands)
|
| |
Available for
Sale Securities |
| |||
|
Balance beginning January 1, 2016
|
| | | $ | 1,116 | | |
|
Total gains or (losses) (realized/unrealized)
|
| | | | | | |
|
Included in earnings
|
| | | | — | | |
|
Included in other comprehensive income
|
| | | | (148) | | |
|
Paydowns
|
| | | | — | | |
|
Ending balance, December 31, 2016
|
| | | $ | 968 | | |
|
Balance beginning January 1, 2017
|
| | | $ | 968 | | |
|
Total gains or (losses) (realized/unrealized)
|
| | | | (180) | | |
|
Included in earnings
|
| | | | — | | |
|
Included in other comprehensive income
|
| | | | — | | |
|
Paydowns/sales
|
| | | | (788) | | |
|
Ending balance, December 31, 2017
|
| | | $ | — | | |
| | |||||||
| | | |
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, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 3,670 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,670 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 815 | | | | | $ | — | | | | | $ | — | | | | | $ | 815 | | |
|
(In thousands)
|
| |
Fair Value
|
| |
Valuation Technique
|
| |
Unobservable Input
|
| |
Range
(Weighted Average) |
| ||||||
| December 31, 2017 | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 3,670 | | | |
Real estate appraisals
|
| |
Discount for dated appraisals
|
| | | | 6 – 10% | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 815 | | | |
Business valuation
|
| |
Comparable company valuations
|
| | | | — | | |
| | | |
Carrying
Amount |
| |
Fair Value
|
| ||||||||||||||||||||||||
|
(In thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||
| 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 | | |
|
Federal Home Loan Bank advances
|
| | | | 26,841 | | | | | | — | | | | | | 26,655 | | | | | | — | | | | | | 26,655 | | |
| December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,705 | | | | | $ | 10,705 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,705 | | |
|
Available-for-sale securities
|
| | | | 117,867 | | | | | | 14,696 | | | | | | 102,203 | | | | | | 968 | | | | | | 117,867 | | |
|
Federal Home Loan Bank of Boston stock
|
| | | | 2,787 | | | | | | 2,787 | | | | | | — | | | | | | — | | | | | | 2,787 | | |
|
Loans, net
|
| | | | 624,425 | | | | | | — | | | | | | — | | | | | | 632,278 | | | | | | 632,278 | | |
|
Accrued interest receivable
|
| | | | 2,320 | | | | | | — | | | | | | 2,320 | | | | | | — | | | | | | 2,320 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 627,982 | | | | | | — | | | | | | — | | | | | | 628,060 | | | | | | 628,060 | | |
|
Federal Home Loan Bank advances
|
| | | | 49,858 | | | | | | — | | | | | | 49,901 | | | | | | — | | | | | | 49,901 | | |
|
Provident Bancorp, Inc. — Parent Only Balance Sheet
|
| | | ||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 5,224 | | | | | $ | 5,659 | | |
|
Investment in common stock of The Provident Bank
|
| | | | 107,629 | | | | | | 100,426 | | |
|
Other assets
|
| | | | 2,946 | | | | | | 3,138 | | |
|
Total assets
|
| | | $ | 115,799 | | | | | $ | 109,223 | | |
| Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | $ | 22 | | | | | $ | 73 | | |
|
Shareholders’ equity
|
| | | | 115,777 | | | | | | 109,150 | | |
|
Total liabilities and shareholders’ equity
|
| | | $ | 115,799 | | | | | $ | 109,223 | | |
| | |||||||||||||
|
Provident Bancorp, Inc. — Parent Only Income Statement
|
| | | ||||||||||
| | | |
Years Ended
December 31, |
| |||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
|
Total income
|
| | | $ | 120 | | | | | $ | 4,549 | | |
|
Operating expenses
|
| | | | 88 | | | | | | 95 | | |
|
Income before income taxes and equity in undistributed net income of The Provident Bank
|
| | | | 32 | | | | | | 4,454 | | |
|
Applicable income tax provision
|
| | | | 13 | | | | | | 8 | | |
|
Income before equity in income of subsidiaries
|
| | | | 19 | | | | | | 4,446 | | |
|
Equity in undistributed net income of The Provident Bank
|
| | | | 7,896 | | | | | | 1,893 | | |
|
Net income
|
| | | $ | 7,915 | | | | | $ | 6,339 | | |
| | |||||||||||||
|
Provident Bancorp, Inc. — Parent Only Statement of Cash Flows
|
| | | ||||||||||
| | | |
Twelve Months Ended
December 31, |
| |||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 7,915 | | | | | $ | 6,339 | | |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed earnings of subsidiaries
|
| | | | (7,896) | | | | | | (1,893) | | |
|
Decrease in other assets
|
| | | | 191 | | | | | | 200 | | |
|
(Decrease) increase in other liabilities
|
| | | | (51) | | | | | | 52 | | |
|
Net cash provided by operating activities
|
| | | | 159 | | | | | | 4,698 | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Purchase of treasury stock
|
| | | | (594) | | | | | | — | | |
|
Net cash used in financing activities
|
| | | | (594) | | | | | | — | | |
|
Net (decrease) increase in cash and cash equivalents
|
| | | | (435) | | | | | | 4,698 | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 5,659 | | | | | | 961 | | |
|
Cash and cash equivalents at end of year
|
| | | $ | 5,224 | | | | | $ | 5,659 | | |
| | |||||||||||||
| | | |
First Quarter
|
| |
Second Quarter
|
| |
Third Quarter
|
| |
Fourth Quarter
|
| ||||||||||||||||||||||||||||||||||||
|
(In thousands)
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||||||||||||||
|
Interest and dividend income
|
| | | $ | 8,112 | | | | | $ | 6,980 | | | | | $ | 8,816 | | | | | $ | 7,026 | | | | | $ | 9,239 | | | | | $ | 7,426 | | | | | $ | 9,615 | | | | | $ | 7,462 | | |
|
Interest expense
|
| | | | 781 | | | | | | 697 | | | | | | 879 | | | | | | 681 | | | | | | 1,005 | | | | | | 713 | | | | | | 1,062 | | | | | | 694 | | |
|
Net interest and dividend income
|
| | | | 7,331 | | | | | | 6,283 | | | | | | 7,937 | | | | | | 6,345 | | | | | | 8,234 | | | | | | 6,713 | | | | | | 8,553 | | | | | | 6,768 | | |
|
Provision for loan losses
|
| | | | 563 | | | | | | 111 | | | | | | 892 | | | | | | 210 | | | | | | 1,012 | | | | | | 163 | | | | | | 462 | | | | | | 219 | | |
|
Gain on sale of securities, net
|
| | | | 482 | | | | | | 20 | | | | | | 58 | | | | | | 17 | | | | | | 1,851 | | | | | | 438 | | | | | | 3,521 | | | | | | 215 | | |
|
Other income
|
| | | | 1,020 | | | | | | 915 | | | | | | 1,012 | | | | | | 950 | | | | | | 1,046 | | | | | | 925 | | | | | | 966 | | | | | | 955 | | |
|
Total noninterest income
|
| | | | 1,502 | | | | | | 935 | | | | | | 1,070 | | | | | | 967 | | | | | | 2,897 | | | | | | 1,363 | | | | | | 4,487 | | | | | | 1,170 | | |
|
Total noninterest expense
|
| | | | 5,621 | | | | | | 4,924 | | | | | | 5,875 | | | | | | 5,080 | | | | | | 5,914 | | | | | | 5,212 | | | | | | 6,339 | | | | | | 5,261 | | |
|
Income tax expense
|
| | | | 847 | | | | | | 696 | | | | | | 639 | | | | | | 659 | | | | | | 1,434 | | | | | | 940 | | | | | | 4,498 | | | | | | 730 | | |
|
Net income
|
| | | $ | 1,802 | | | | | $ | 1,487 | | | | | $ | 1,601 | | | | | $ | 1,363 | | | | | $ | 2,771 | | | | | $ | 1,761 | | | | | $ | 1,741 | | | | | $ | 1,728 | | |
| Income (loss) per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.20 | | | | | $ | 0.16 | | | | | $ | 0.17 | | | | | $ | 0.15 | | | | | $ | 0.30 | | | | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.19 | | |
|
Diluted
|
| | | $ | 0.20 | | | | | $ | 0.16 | | | | | $ | 0.17 | | | | | $ | 0.15 | | | | | $ | 0.30 | | | | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.19 | | |
| Weighted Average Shares: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 9,192,568 | | | | | | 9,167,364 | | | | | | 9,193,836 | | | | | | 9,173,317 | | | | | | 9,201,634 | | | | | | 9,179,269 | | | | | | 9,208,854 | | | | | | 9,185,285 | | |
|
Diluted
|
| | | | 9,192,568 | | | | | | 9,167,364 | | | | | | 9,198,286 | | | | | | 9,173,317 | | | | | | 9,213,056 | | | | | | 9,179,269 | | | | | | 9,257,702 | | | | | | 9,185,285 | | |