Maine | 01-0404322 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Main Street | Damariscotta | Maine | 04543 | ||||||||
(Address of principal executive offices) | (Zip code) |
Note 10 - Financial Derivative Instruments | |||||
Item 4 - Controls and Procedures | |||||
Dollars in thousands,
|
As of and for the nine months ended September 30, | As of and for the quarter ended September 30, | ||||||||||||||||||||||||
except for per share amounts
|
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Summary of Operations | ||||||||||||||||||||||||||
Interest Income | $ | 57,986 | $ | 58,994 | $ | 18,506 | $ | 19,904 | ||||||||||||||||||
Interest Expense | 13,832 | 19,919 | 3,761 | 6,678 | ||||||||||||||||||||||
Net Interest Income | 44,154 | 39,075 | 14,745 | 13,226 | ||||||||||||||||||||||
Provision for Loan Losses | 4,550 | 875 | 1,800 | 250 | ||||||||||||||||||||||
Non-Interest Income | 13,627 | 10,281 | 4,805 | 3,532 | ||||||||||||||||||||||
Non-Interest Expense | 29,236 | 26,168 | 9,276 | 9,040 | ||||||||||||||||||||||
Net Income | 20,159 | 18,839 | 7,095 | 6,288 | ||||||||||||||||||||||
Per Common Share Data | ||||||||||||||||||||||||||
Basic Earnings per Share | $ | 1.86 | $ | 1.74 | $ | 0.65 | $ | 0.58 | ||||||||||||||||||
Diluted Earnings per Share | 1.84 | 1.73 | 0.65 | 0.58 | ||||||||||||||||||||||
Cash Dividends Declared | 0.92 | 0.89 | 0.31 | 0.30 | ||||||||||||||||||||||
Book Value per Common Share | 20.05 | 19.13 | 20.05 | 19.13 | ||||||||||||||||||||||
Tangible Book Value per Common Share2
|
17.32 | 16.39 | 17.32 | 16.39 | ||||||||||||||||||||||
Market Value | 21.07 | 27.49 | 21.07 | 27.49 | ||||||||||||||||||||||
Financial Ratios | ||||||||||||||||||||||||||
Return on Average Equity1
|
12.32 | % | 12.49 | % | 12.80 | % | 11.99 | % | ||||||||||||||||||
Return on Average Tangible Common Equity1,2
|
14.27 | % | 14.67 | % | 14.81 | % | 14.01 | % | ||||||||||||||||||
Return on Average Assets1
|
1.22 | % | 1.26 | % | 1.24 | % | 1.24 | % | ||||||||||||||||||
Average Equity to Average Assets | 9.89 | % | 10.11 | % | 9.65 | % | 10.33 | % | ||||||||||||||||||
Average Tangible Equity to Average Assets2
|
8.54 | % | 8.61 | % | 8.34 | % | 8.84 | % | ||||||||||||||||||
Net Interest Margin Tax-Equivalent1,2
|
2.93 | % | 2.90 | % | 2.82 | % | 2.88 | % | ||||||||||||||||||
Dividend Payout Ratio | 49.46 | % | 51.15 | % | 47.69 | % | 51.72 | % | ||||||||||||||||||
Allowance for Loan Losses/Total Loans | 1.07 | % | 0.93 | % | 1.07 | % | 0.93 | % | ||||||||||||||||||
Non-Performing Loans to Total Loans | 0.63 | % | 1.33 | % | 0.63 | % | 1.33 | % | ||||||||||||||||||
Non-Performing Assets to Total Assets | 0.43 | % | 0.84 | % | 0.43 | % | 0.84 | % | ||||||||||||||||||
Efficiency Ratio2
|
50.00 | % | 51.12 | % | 45.97 | % | 52.08 | % | ||||||||||||||||||
At Period End | ||||||||||||||||||||||||||
Total Assets | $ | 2,296,626 | $ | 2,033,227 | $ | 2,296,626 | $ | 2,033,227 | ||||||||||||||||||
Total Loans | 1,436,646 | 1,263,459 | 1,436,646 | 1,263,459 | ||||||||||||||||||||||
Total Investment Securities | 682,647 | 634,566 | 682,647 | 634,566 | ||||||||||||||||||||||
Total Deposits | 1,763,059 | 1,623,290 | 1,763,059 | 1,623,290 | ||||||||||||||||||||||
Total Shareholders' Equity | 219,440 | 208,489 | 219,440 | 208,489 |
September 30,
2020 |
December 31, 2019 |
September 30,
2019 |
|||||||||||||||
Assets | |||||||||||||||||
Cash and cash equivalents | $ | 22,742,000 | $ | 14,433,000 | $ | 21,418,000 | |||||||||||
Interest bearing deposits in other banks | 48,111,000 | 11,310,000 | 16,714,000 | ||||||||||||||
Securities available for sale | 340,140,000 | 360,520,000 | 326,798,000 | ||||||||||||||
Securities to be held to maturity (fair value of $342,062,000 at September 30, 2020, $287,045,000 at December 31, 2019 and $306,647,000 at September 30, 2019)
|
331,962,000 | 281,606,000 | 298,786,000 | ||||||||||||||
Restricted equity securities, at cost | 10,545,000 | 8,982,000 | 8,982,000 | ||||||||||||||
Loans held for sale | 6,387,000 | 154,000 | 852,000 | ||||||||||||||
Loans | 1,436,646,000 | 1,297,075,000 | 1,263,459,000 | ||||||||||||||
Less allowance for loan losses | 15,371,000 | 11,639,000 | 11,765,000 | ||||||||||||||
Net loans | 1,421,275,000 | 1,285,436,000 | 1,251,694,000 | ||||||||||||||
Accrued interest receivable | 10,249,000 | 7,167,000 | 7,636,000 | ||||||||||||||
Premises and equipment, net | 27,110,000 | 21,305,000 | 21,232,000 | ||||||||||||||
Other real estate owned | 777,000 | 279,000 | 279,000 | ||||||||||||||
Goodwill | 29,805,000 | 29,805,000 | 29,805,000 | ||||||||||||||
Other assets | 47,523,000 | 47,799,000 | 49,031,000 | ||||||||||||||
Total assets | $ | 2,296,626,000 | $ | 2,068,796,000 | $ | 2,033,227,000 | |||||||||||
Liabilities | |||||||||||||||||
Demand deposits | $ | 248,444,000 | $ | 169,777,000 | $ | 171,623,000 | |||||||||||
NOW deposits | 492,223,000 | 393,569,000 | 400,514,000 | ||||||||||||||
Money market deposits | 156,948,000 | 161,000,000 | 148,689,000 | ||||||||||||||
Savings deposits | 275,513,000 | 236,141,000 | 240,691,000 | ||||||||||||||
Certificates of deposit | 589,931,000 | 689,979,000 | 661,773,000 | ||||||||||||||
Total deposits | 1,763,059,000 | 1,650,466,000 | 1,623,290,000 | ||||||||||||||
Borrowed funds – short term | 228,687,000 | 174,850,000 | 171,310,000 | ||||||||||||||
Borrowed funds – long term | 55,100,000 | 10,105,000 | 10,107,000 | ||||||||||||||
Other liabilities | 30,340,000 | 20,867,000 | 20,031,000 | ||||||||||||||
Total liabilities | 2,077,186,000 | 1,856,288,000 | 1,824,738,000 | ||||||||||||||
Shareholders' equity | |||||||||||||||||
Common stock, one cent par value per share
|
109,000 | 109,000 | 109,000 | ||||||||||||||
Additional paid-in capital | 64,943,000 | 63,964,000 | 63,602,000 | ||||||||||||||
Retained earnings | 154,783,000 | 144,839,000 | 141,509,000 | ||||||||||||||
Accumulated other comprehensive income (loss) | |||||||||||||||||
Net unrealized gain on securities available for sale | 5,520,000 | 3,657,000 | 3,686,000 | ||||||||||||||
Net unrealized loss on securities transferred from available for sale to held to maturity | (139,000) | (182,000) | (189,000) | ||||||||||||||
Net unrealized gain (loss) on cash flow hedging derivative instruments | (5,800,000) | 97,000 | (265,000) | ||||||||||||||
Net unrealized gain on postretirement costs | 24,000 | 24,000 | 37,000 | ||||||||||||||
Total shareholders' equity | 219,440,000 | 212,508,000 | 208,489,000 | ||||||||||||||
Total liabilities & shareholders' equity | $ | 2,296,626,000 | $ | 2,068,796,000 | $ | 2,033,227,000 | |||||||||||
Common Stock | |||||||||||||||||
Number of shares authorized | 18,000,000 | 18,000,000 | 18,000,000 | ||||||||||||||
Number of shares issued and outstanding | 10,942,959 | 10,899,210 | 10,896,331 | ||||||||||||||
Book value per common share | $ | 20.05 | $ | 19.50 | $ | 19.13 | |||||||||||
Tangible book value per common share | $ | 17.32 | $ | 16.75 | $ | 16.39 |
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||
Interest income | ||||||||||||||
Interest and fees on loans (includes tax-exempt income of $899,000 YTD September 30, 2020 and $1,001,000 YTD September 30, 2019)
|
$ | 44,124,000 | $ | 44,450,000 | $ | 14,109,000 | $ | 14,993,000 | ||||||
Interest on deposits with other banks | 87,000 | 145,000 | 8,000 | 48,000 | ||||||||||
Interest and dividends on investments (includes tax-exempt income of $5,649,000 YTD September 30, 2020 and $5,480,000 YTD September 30, 2019)
|
13,775,000 | 14,399,000 | 4,389,000 | 4,863,000 | ||||||||||
Total interest income | 57,986,000 | 58,994,000 | 18,506,000 | 19,904,000 | ||||||||||
Interest expense | ||||||||||||||
Interest on deposits | 11,613,000 | 17,739,000 | 2,866,000 | 5,983,000 | ||||||||||
Interest on borrowed funds | 2,219,000 | 2,180,000 | 895,000 | 695,000 | ||||||||||
Total interest expense | 13,832,000 | 19,919,000 | 3,761,000 | 6,678,000 | ||||||||||
Net interest income | 44,154,000 | 39,075,000 | 14,745,000 | 13,226,000 | ||||||||||
Provision for loan losses | 4,550,000 | 875,000 | 1,800,000 | 250,000 | ||||||||||
Net interest income after provision for loan losses | 39,604,000 | 38,200,000 | 12,945,000 | 12,976,000 | ||||||||||
Non-interest income | ||||||||||||||
Investment management and fiduciary income | 2,712,000 | 2,459,000 | 909,000 | 822,000 | ||||||||||
Service charges on deposit accounts | 1,257,000 | 1,747,000 | 375,000 | 577,000 | ||||||||||
Net securities gains | 1,179,000 | 15,000 | — | 15,000 | ||||||||||
Mortgage origination and servicing income, net of amortization | 3,802,000 | 1,227,000 | 1,914,000 | 576,000 | ||||||||||
Other operating income | 4,677,000 | 4,833,000 | 1,607,000 | 1,542,000 | ||||||||||
Total non-interest income | 13,627,000 | 10,281,000 | 4,805,000 | 3,532,000 | ||||||||||
Non-interest expense | ||||||||||||||
Salaries and employee benefits | 14,719,000 | 13,698,000 | 5,032,000 | 4,865,000 | ||||||||||
Occupancy expense | 2,117,000 | 1,931,000 | 709,000 | 644,000 | ||||||||||
Furniture and equipment expense | 3,438,000 | 2,969,000 | 1,184,000 | 969,000 | ||||||||||
FDIC insurance premiums | 548,000 | 439,000 | 189,000 | — | ||||||||||
Amortization of identified intangibles | 32,000 | 32,000 | 10,000 | 10,000 | ||||||||||
Other operating expense | 8,382,000 | 7,099,000 | 2,152,000 | 2,552,000 | ||||||||||
Total non-interest expense | 29,236,000 | 26,168,000 | 9,276,000 | 9,040,000 | ||||||||||
Income before income taxes | 23,995,000 | 22,313,000 | 8,474,000 | 7,468,000 | ||||||||||
Income tax expense | 3,836,000 | 3,474,000 | 1,379,000 | 1,180,000 | ||||||||||
NET INCOME | $ | 20,159,000 | $ | 18,839,000 | $ | 7,095,000 | $ | 6,288,000 | ||||||
Basic earnings per common share | $ | 1.86 | $ | 1.74 | $ | 0.65 | $ | 0.58 | ||||||
Diluted earnings per common share | $ | 1.84 | $ | 1.73 | $ | 0.65 | $ | 0.58 | ||||||
Other comprehensive income (loss) net of tax | ||||||||||||||
Net unrealized gain (loss) on securities available for sale | $ | 1,863,000 | $ | 8,737,000 | $ | (1,580,000) | $ | 936,000 | ||||||
Net unrealized gain on securities transferred from available for sale to held to maturity, net of amortization | 43,000 | 8,000 | 7,000 | 1,000 | ||||||||||
Net unrealized gain (loss) on cash flow hedging derivative instruments | (5,897,000) | (1,703,000) | 387,000 | (340,000) | ||||||||||
Other comprehensive gain (loss) | (3,991,000) | 7,042,000 | (1,186,000) | 597,000 | ||||||||||
Comprehensive income | $ | 16,168,000 | $ | 25,881,000 | $ | 5,909,000 | $ | 6,885,000 |
Common stock and
additional paid-in capital |
Retained
earnings |
Accumulated
other comprehensive income (loss) |
Total
shareholders' equity |
||||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 | 10,862,651 | $ | 62,855,000 | $ | 132,460,000 | $ | (3,773,000) | $ | 191,542,000 | ||||||||||||||||||||||||||
Net income | — | — | 18,839,000 | — | 18,839,000 | ||||||||||||||||||||||||||||||
Net unrealized gain on securities available for sale, net of tax | — | — | — | 8,737,000 | 8,737,000 | ||||||||||||||||||||||||||||||
Net unrealized loss on cash flow hedging derivative instruments, net of tax | — | — | — | (1,703,000) | (1,703,000) | ||||||||||||||||||||||||||||||
Net unrealized gain on securities transferred from available for sale to held to maturity, net of tax | — | — | — | 8,000 | 8,000 | ||||||||||||||||||||||||||||||
Comprehensive income | — | — | 18,839,000 | 7,042,000 | 25,881,000 | ||||||||||||||||||||||||||||||
Cash dividends declared ($0.89 per share)
|
— | — | (9,694,000) | — | (9,694,000) | ||||||||||||||||||||||||||||||
Equity compensation expense | — | 368,000 | — | — | 368,000 | ||||||||||||||||||||||||||||||
Payment to repurchase common stock | (4,179) | — | (96,000) | (96,000) | |||||||||||||||||||||||||||||||
Issuance of restricted stock | 19,087 | — | — | — | — | ||||||||||||||||||||||||||||||
Proceeds from sale of common stock | 18,772 | 488,000 | — | — | 488,000 | ||||||||||||||||||||||||||||||
Balance at September 30, 2019 | 10,896,331 | $ | 63,711,000 | $ | 141,509,000 | $ | 3,269,000 | $ | 208,489,000 | ||||||||||||||||||||||||||
Balance at December 31, 2019 | 10,899,210 | $ | 64,073,000 | $ | 144,839,000 | $ | 3,596,000 | $ | 212,508,000 | ||||||||||||||||||||||||||
Net income | — | — | 20,159,000 | — | 20,159,000 | ||||||||||||||||||||||||||||||
Net unrealized gain on securities available for sale, net of tax | — | — | — | 1,863,000 | 1,863,000 | ||||||||||||||||||||||||||||||
Net unrealized loss on cash flow hedging derivative instruments, net of tax | — | — | (5,897,000) | (5,897,000) | |||||||||||||||||||||||||||||||
Net unrealized gain on securities transferred from available for sale to held to maturity, net of tax | — | — | 43,000 | 43,000 | |||||||||||||||||||||||||||||||
Comprehensive income (loss) | — | — | 20,159,000 | (3,991,000) | 16,168,000 | ||||||||||||||||||||||||||||||
Cash dividends declared ($0.92 per share)
|
— | — | (10,058,000) | — | (10,058,000) | ||||||||||||||||||||||||||||||
Equity compensation expense | — | 482,000 | — | — | 482,000 | ||||||||||||||||||||||||||||||
Payment to repurchase common stock | (5,447) | — | (157,000) | — | (157,000) | ||||||||||||||||||||||||||||||
Issuance of restricted stock | 27,345 | — | — | — | — | ||||||||||||||||||||||||||||||
Proceeds from sale of common stock | 21,851 | 497,000 | — | — | 497,000 | ||||||||||||||||||||||||||||||
Balance at September 30, 2020 | 10,942,959 | $ | 65,052,000 | $ | 154,783,000 | $ | (395,000) | $ | 219,440,000 |
For the nine months ended | |||||||||||
September 30, 2020 | September 30, 2019 | ||||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 20,159,000 | $ | 18,839,000 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities | |||||||||||
Depreciation | 1,670,000 | 1,398,000 | |||||||||
Change in deferred taxes | (24,000) | 232,000 | |||||||||
Provision for loan losses | 4,550,000 | 875,000 | |||||||||
Loans originated for resale | (53,772,000) | (14,177,000) | |||||||||
Proceeds from sales and transfers of loans | 49,941,000 | 13,732,000 | |||||||||
Net gain on sales of loans | (2,402,000) | (407,000) | |||||||||
Net gain on sale or call of securities | (1,179,000) | (15,000) | |||||||||
Net amortization of premiums on investments | 1,425,000 | 752,000 | |||||||||
Net (gain) loss on sale of other real estate owned | 5,000 | (113,000) | |||||||||
Provision for losses on other real estate owned | 45,000 | — | |||||||||
Equity compensation expense | 482,000 | 368,000 | |||||||||
Net increase in other assets and accrued interest | (9,757,000) | (9,743,000) | |||||||||
Net increase in other liabilities | 9,579,000 | 2,036,000 | |||||||||
Net (gain) loss on disposal of premises and equipment | (3,000) | 386,000 | |||||||||
Amortization of investment in limited partnership | 313,000 | 230,000 | |||||||||
Net acquisition amortization | 32,000 | 32,000 | |||||||||
Net cash provided by operating activities | 21,064,000 | 14,425,000 | |||||||||
Cash flows from investing activities | |||||||||||
Increase in interest-bearing deposits in other banks | (36,801,000) | (4,635,000) | |||||||||
Proceeds from sales of securities available for sale | 70,869,000 | 3,835,000 | |||||||||
Proceeds from maturities, payments and calls of securities available for sale | 90,809,000 | 51,633,000 | |||||||||
Proceeds from maturities, payments, calls and sales of securities to be held to maturity | 62,916,000 | 17,963,000 | |||||||||
Proceeds from sales of other real estate owned | 279,000 | 418,000 | |||||||||
Purchases of securities available for sale | (139,353,000) | (54,553,000) | |||||||||
Purchases of securities to be held to maturity | (113,052,000) | (61,051,000) | |||||||||
Redemption of restricted equity securities | — | 2,604,000 | |||||||||
Purchase of restricted equity securities | (1,563,000) | — | |||||||||
Net increase in loans | (141,216,000) | (25,518,000) | |||||||||
Capital expenditures | (7,475,000) | (960,000) | |||||||||
Proceeds from disposal of premises and equipment | 3,000 | — | |||||||||
Net cash used by investing activities | (214,584,000) | (70,264,000) | |||||||||
Cash flows from financing activities | |||||||||||
Net increase in demand, savings, and money market accounts | 212,641,000 | 25,821,000 | |||||||||
Net increase (decrease) in certificates of deposit | (100,048,000) | 70,384,000 | |||||||||
Net increase in short-term borrowings | 53,837,000 | — | |||||||||
Advances on long-term borrowings | 55,000,000 | — | |||||||||
Repayment on long-term borrowings | (10,005,000) | (28,900,000) | |||||||||
Payment to repurchase common stock | (157,000) | (96,000) | |||||||||
Proceeds from sale of common stock | 497,000 | 488,000 | |||||||||
Dividends paid | (9,936,000) | (9,574,000) | |||||||||
Net cash provided by financing activities | 201,829,000 | 58,123,000 | |||||||||
Net increase in cash and cash equivalents | 8,309,000 | 2,284,000 | |||||||||
Cash and cash equivalents at beginning of period | 14,433,000 | 19,134,000 | |||||||||
Cash and cash equivalents at end of period | $ | 22,742,000 | $ | 21,418,000 | |||||||
For the nine months ended | |||||||||||
September 30, 2020 | September 30, 2019 | ||||||||||
Interest paid | $ | 14,066,000 | $ | 19,858,000 | |||||||
Income taxes paid | 3,917,000 | 3,390,000 | |||||||||
Non-cash transactions | |||||||||||
Net transfer from loans to other real estate owned | $ | 827,000 | $ | — | |||||||
Amortized
Cost |
Unrealized Gains | Unrealized Losses | Fair Value (Estimated) | ||||||||||||||||||||
Securities available for sale | |||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | 27,545,000 | $ | 180,000 | $ | (228,000) | $ | 27,497,000 | |||||||||||||||
Mortgage-backed securities | 270,336,000 | 6,737,000 | (649,000) | 276,424,000 | |||||||||||||||||||
State and political subdivisions | 35,271,000 | 1,240,000 | (292,000) | 36,219,000 | |||||||||||||||||||
$ | 333,152,000 | $ | 8,157,000 | $ | (1,169,000) | $ | 340,140,000 | ||||||||||||||||
Securities to be held to maturity | |||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | 26,146,000 | $ | 294,000 | $ | — | $ | 26,440,000 | |||||||||||||||
Mortgage-backed securities | 43,414,000 | 844,000 | (119,000) | 44,139,000 | |||||||||||||||||||
State and political subdivisions | 245,152,000 | 8,660,000 | (69,000) | 253,743,000 | |||||||||||||||||||
Corporate securities | 17,250,000 | 490,000 | — | 17,740,000 | |||||||||||||||||||
$ | 331,962,000 | $ | 10,288,000 | $ | (188,000) | $ | 342,062,000 | ||||||||||||||||
Restricted equity securities | |||||||||||||||||||||||
Federal Home Loan Bank Stock | $ | 9,508,000 | $ | — | $ | — | $ | 9,508,000 | |||||||||||||||
Federal Reserve Bank Stock | 1,037,000 | — | — | 1,037,000 | |||||||||||||||||||
$ | 10,545,000 | $ | — | $ | — | $ | 10,545,000 |
Amortized
Cost |
Unrealized Gains | Unrealized Losses | Fair Value (Estimated) | ||||||||||||||||||||
Securities available for sale | |||||||||||||||||||||||
U.S. Government-sponsored agencies
|
$ | 7,500,000 | $ | — | $ | (102,000) | $ | 7,398,000 | |||||||||||||||
Mortgage-backed securities | 323,277,000 | 4,173,000 | (833,000) | 326,617,000 | |||||||||||||||||||
State and political subdivisions | 25,113,000 | 1,392,000 | — | 26,505,000 | |||||||||||||||||||
$ | 355,890,000 | $ | 5,565,000 | $ | (935,000) | $ | 360,520,000 | ||||||||||||||||
Securities to be held to maturity | |||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | 32,840,000 | $ | 47,000 | $ | (26,000) | $ | 32,861,000 | |||||||||||||||
Mortgage-backed securities | 14,431,000 | 450,000 | (16,000) | 14,865,000 | |||||||||||||||||||
State and political subdivisions | 219,585,000 | 4,936,000 | (109,000) | 224,412,000 | |||||||||||||||||||
Corporate securities | 14,750,000 | 157,000 | — | 14,907,000 | |||||||||||||||||||
$ | 281,606,000 | $ | 5,590,000 | $ | (151,000) | $ | 287,045,000 | ||||||||||||||||
Restricted equity securities | |||||||||||||||||||||||
Federal Home Loan Bank Stock | $ | 7,945,000 | $ | — | $ | — | $ | 7,945,000 | |||||||||||||||
Federal Reserve Bank Stock | 1,037,000 | — | — | 1,037,000 | |||||||||||||||||||
$ | 8,982,000 | $ | — | $ | — | $ | 8,982,000 |
Amortized
Cost |
Unrealized Gains | Unrealized Losses | Fair Value (Estimated) | ||||||||||||||||||||
Securities available for sale | |||||||||||||||||||||||
Mortgage-backed securities | $ | 317,553,000 | $ | 5,327,000 | $ | (690,000) | $ | 322,190,000 | |||||||||||||||
State and political subdivisions | 4,580,000 | 28,000 | — | 4,608,000 | |||||||||||||||||||
$ | 322,133,000 | $ | 5,355,000 | $ | (690,000) | $ | 326,798,000 | ||||||||||||||||
Securities to be held to maturity | |||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | 32,840,000 | $ | 93,000 | $ | — | $ | 32,933,000 | |||||||||||||||
Mortgage-backed securities | 15,584,000 | 502,000 | (16,000) | 16,070,000 | |||||||||||||||||||
State and political subdivisions | 236,612,000 | 7,136,000 | (48,000) | 243,700,000 | |||||||||||||||||||
Corporate securities | 13,750,000 | 194,000 | — | 13,944,000 | |||||||||||||||||||
$ | 298,786,000 | $ | 7,925,000 | $ | (64,000) | $ | 306,647,000 | ||||||||||||||||
Restricted equity securities | |||||||||||||||||||||||
Federal Home Loan Bank Stock | $ | 7,945,000 | $ | — | $ | — | $ | 7,945,000 | |||||||||||||||
Federal Reserve Bank Stock | 1,037,000 | — | — | 1,037,000 | |||||||||||||||||||
$ | 8,982,000 | $ | — | $ | — | $ | 8,982,000 |
Securities available for sale | Securities to be held to maturity | ||||||||||||||||||||||
Amortized
Cost |
Fair Value (Estimated) |
Amortized
Cost |
Fair Value (Estimated) | ||||||||||||||||||||
Due in 1 year or less | $ | 7,097,000 | $ | 7,159,000 | $ | 2,454,000 | $ | 2,462,000 | |||||||||||||||
Due in 1 to 5 years | 23,789,000 | 24,260,000 | 32,595,000 | 33,683,000 | |||||||||||||||||||
Due in 5 to 10 years | 58,430,000 | 60,086,000 | 176,400,000 | 182,370,000 | |||||||||||||||||||
Due after 10 years | 243,836,000 | 248,635,000 | 120,513,000 | 123,547,000 | |||||||||||||||||||
$ | 333,152,000 | $ | 340,140,000 | $ | 331,962,000 | $ | 342,062,000 |
Securities available for sale | Securities to be held to maturity | ||||||||||||||||||||||
Amortized
Cost |
Fair Value (Estimated) |
Amortized
Cost |
Fair Value (Estimated) | ||||||||||||||||||||
Due in 1 year or less | $ | 127,000 | $ | 127,000 | $ | 1,334,000 | $ | 1,338,000 | |||||||||||||||
Due in 1 to 5 years | 36,534,000 | 36,778,000 | 25,860,000 | 26,323,000 | |||||||||||||||||||
Due in 5 to 10 years | 93,134,000 | 95,014,000 | 179,133,000 | 182,834,000 | |||||||||||||||||||
Due after 10 years | 226,095,000 | 228,601,000 | 75,279,000 | 76,550,000 | |||||||||||||||||||
$ | 355,890,000 | $ | 360,520,000 | $ | 281,606,000 | $ | 287,045,000 |
Securities available for sale | Securities to be held to maturity | ||||||||||||||||||||||
Amortized
Cost |
Fair Value (Estimated) |
Amortized
Cost |
Fair Value (Estimated) | ||||||||||||||||||||
Due in 1 year or less | $ | 189,000 | $ | 189,000 | $ | 1,241,000 | $ | 1,245,000 | |||||||||||||||
Due in 1 to 5 years | 36,304,000 | 36,703,000 | 23,460,000 | 23,920,000 | |||||||||||||||||||
Due in 5 to 10 years | 91,242,000 | 93,419,000 | 184,234,000 | 188,811,000 | |||||||||||||||||||
Due after 10 years | 194,398,000 | 196,487,000 | 89,851,000 | 92,671,000 | |||||||||||||||||||
$ | 322,133,000 | $ | 326,798,000 | $ | 298,786,000 | $ | 306,647,000 |
For the nine months ended September 30, | For the quarter ended September 30, | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
Proceeds from sales of securities | $ | 79,469,000 | $ | 4,725,000 | $ | — | $ | 4,725,000 | |||||||||||||||
Gross realized gains | 1,526,000 | 82,000 | — | 82,000 | |||||||||||||||||||
Gross realized losses | (347,000) | (67,000) | — | (67,000) | |||||||||||||||||||
Net gain | $ | 1,179,000 | $ | 15,000 | $ | — | $ | 15,000 | |||||||||||||||
Related income taxes | $ | 248,000 | $ | 3,000 | $ | — | $ | 3,000 |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
Fair Value (Estimated) | Unrealized Losses | Fair Value (Estimated) | Unrealized Losses | Fair Value (Estimated) | Unrealized Losses | ||||||||||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | 16,817,000 | $ | (228,000) | $ | — | $ | — | $ | 16,817,000 | $ | (228,000) | |||||||||||||||||||||||
Mortgage-backed securities | 79,816,000 | (654,000) | 4,216,000 | (114,000) | 84,032,000 | (768,000) | |||||||||||||||||||||||||||||
State and political subdivisions | 19,201,000 | (361,000) | — | — | 19,201,000 | (361,000) | |||||||||||||||||||||||||||||
$ | 115,834,000 | $ | (1,243,000) | $ | 4,216,000 | $ | (114,000) | $ | 120,050,000 | $ | (1,357,000) |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
Fair Value (Estimated) | Unrealized Losses | Fair Value (Estimated) | Unrealized Losses | Fair Value (Estimated) | Unrealized Losses | ||||||||||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | 12,372,000 | $ | (128,000) | $ | — | $ | — | $ | 12,372,000 | $ | (128,000) | |||||||||||||||||||||||
Mortgage-backed securities | 54,244,000 | (359,000) | 18,696,000 | (490,000) | 72,940,000 | (849,000) | |||||||||||||||||||||||||||||
State and political subdivisions | 10,532,000 | (101,000) | 304,000 | (8,000) | 10,836,000 | (109,000) | |||||||||||||||||||||||||||||
$ | 77,148,000 | $ | (588,000) | $ | 19,000,000 | $ | (498,000) | $ | 96,148,000 | $ | (1,086,000) |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
Fair Value (Estimated) | Unrealized Losses | Fair Value (Estimated) | Unrealized Losses | Fair Value (Estimated) | Unrealized Losses | ||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | 30,249,000 | $ | (233,000) | $ | 22,569,000 | $ | (473,000) | $ | 52,818,000 | $ | (706,000) | |||||||||||||||||||||||
State and political subdivisions | 5,073,000 | (42,000) | 306,000 | (6,000) | 5,379,000 | (48,000) | |||||||||||||||||||||||||||||
$ | 35,322,000 | $ | (275,000) | $ | 22,875,000 | $ | (479,000) | $ | 58,197,000 | $ | (754,000) |
September 30, 2020 | December 31, 2019 | September 30, 2019 | ||||||||||||||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||||||||||
Real estate | $ | 407,128,000 | 28.3 | % | $ | 372,810,000 | 28.7 | % | $ | 368,165,000 | 29.1 | % | ||||||||||||||||||||||||||
Construction | 52,038,000 | 3.6 | % | 38,084,000 | 3.0 | % | 37,242,000 | 2.9 | % | |||||||||||||||||||||||||||||
Other | 309,297,000 | 21.5 | % | 218,773,000 | 16.9 | % | 201,859,000 | 16.0 | % | |||||||||||||||||||||||||||||
Municipal | 44,110,000 | 3.1 | % | 41,288,000 | 3.2 | % | 36,522,000 | 2.9 | % | |||||||||||||||||||||||||||||
Residential | ||||||||||||||||||||||||||||||||||||||
Term | 497,667,000 | 34.6 | % | 492,455,000 | 37.9 | % | 485,490,000 | 38.4 | % | |||||||||||||||||||||||||||||
Construction | 16,101,000 | 1.2 | % | 14,813,000 | 1.2 | % | 14,118,000 | 1.1 | % | |||||||||||||||||||||||||||||
Home equity line of credit | 82,982,000 | 5.8 | % | 92,349,000 | 7.1 | % | 94,144,000 | 7.5 | % | |||||||||||||||||||||||||||||
Consumer | 27,323,000 | 1.9 | % | 26,503,000 | 2.0 | % | 25,919,000 | 2.1 | % | |||||||||||||||||||||||||||||
Total | $ | 1,436,646,000 | 100.0 | % | $ | 1,297,075,000 | 100.0 | % | $ | 1,263,459,000 | 100.0 | % |
30-59 Days
Past Due |
60-89 Days
Past Due |
90+ Days
Past Due |
All
Past Due |
Current | Total |
90+ Days
& Accruing |
|||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 2,397,000 | $ | 58,000 | $ | 454,000 | $ | 2,909,000 | $ | 404,219,000 | $ | 407,128,000 | $ | — | |||||||||||||||||||||||||||
Construction | — | — | 80,000 | 80,000 | 51,958,000 | 52,038,000 | — | ||||||||||||||||||||||||||||||||||
Other | 547,000 | 258,000 | 1,871,000 | 2,676,000 | 306,621,000 | 309,297,000 | 1,464,000 | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | 44,110,000 | 44,110,000 | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 2,550,000 | 357,000 | 1,602,000 | 4,509,000 | 493,158,000 | 497,667,000 | — | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | 16,101,000 | 16,101,000 | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 868,000 | 65,000 | 1,392,000 | 2,325,000 | 80,657,000 | 82,982,000 | — | ||||||||||||||||||||||||||||||||||
Consumer | 219,000 | 28,000 | 30,000 | 277,000 | 27,046,000 | 27,323,000 | 30,000 | ||||||||||||||||||||||||||||||||||
Total | $ | 6,581,000 | $ | 766,000 | $ | 5,429,000 | $ | 12,776,000 | $ | 1,423,870,000 | $ | 1,436,646,000 | $ | 1,494,000 |
30-59 Days
Past Due |
60-89 Days
Past Due |
90+ Days
Past Due |
All
Past Due |
Current | Total |
90+ Days
& Accruing |
|||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 786,000 | $ | 377,000 | $ | 611,000 | $ | 1,774,000 | $ | 371,036,000 | $ | 372,810,000 | $ | — | |||||||||||||||||||||||||||
Construction | — | 14,000 | 257,000 | 271,000 | 37,813,000 | 38,084,000 | — | ||||||||||||||||||||||||||||||||||
Other | 2,764,000 | 465,000 | 1,799,000 | 5,028,000 | 213,745,000 | 218,773,000 | 1,464,000 | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | 41,288,000 | 41,288,000 | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 1,129,000 | 1,132,000 | 2,379,000 | 4,640,000 | 487,815,000 | 492,455,000 | 86,000 | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | 14,813,000 | 14,813,000 | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 1,169,000 | 58,000 | 1,730,000 | 2,957,000 | 89,392,000 | 92,349,000 | — | ||||||||||||||||||||||||||||||||||
Consumer | 291,000 | 46,000 | 10,000 | 347,000 | 26,156,000 | 26,503,000 | 10,000 | ||||||||||||||||||||||||||||||||||
Total | $ | 6,139,000 | $ | 2,092,000 | $ | 6,786,000 | $ | 15,017,000 | $ | 1,282,058,000 | $ | 1,297,075,000 | $ | 1,560,000 |
30-59 Days
Past Due |
60-89 Days
Past Due |
90+ Days
Past Due |
All
Past Due |
Current | Total |
90+ Days
& Accruing |
|||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 305,000 | $ | 233,000 | $ | 661,000 | $ | 1,199,000 | $ | 366,966,000 | $ | 368,165,000 | $ | — | |||||||||||||||||||||||||||
Construction | 14,000 | 279,000 | — | 293,000 | 36,949,000 | 37,242,000 | — | ||||||||||||||||||||||||||||||||||
Other | 35,000 | 289,000 | 339,000 | 663,000 | 201,196,000 | 201,859,000 | — | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | 36,522,000 | 36,522,000 | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 650,000 | 767,000 | 3,806,000 | 5,223,000 | 480,267,000 | 485,490,000 | — | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | 14,118,000 | 14,118,000 | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 693,000 | 306,000 | 868,000 | 1,867,000 | 92,277,000 | 94,144,000 | — | ||||||||||||||||||||||||||||||||||
Consumer | 234,000 | 317,000 | 18,000 | 569,000 | 25,350,000 | 25,919,000 | 18,000 | ||||||||||||||||||||||||||||||||||
Total | $ | 1,931,000 | $ | 2,191,000 | $ | 5,692,000 | $ | 9,814,000 | $ | 1,253,645,000 | $ | 1,263,459,000 | $ | 18,000 |
September 30, 2020 | December 31, 2019 | September 30, 2019 | |||||||||||||||
Commercial | |||||||||||||||||
Real estate | $ | 1,771,000 | $ | 1,784,000 | $ | 1,807,000 | |||||||||||
Construction | 307,000 | 256,000 | 256,000 | ||||||||||||||
Other | 503,000 | 6,534,000 | 6,871,000 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 4,467,000 | 5,899,000 | 6,840,000 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 2,063,000 | 2,171,000 | 1,078,000 | ||||||||||||||
Consumer | — | 5,000 | 6,000 | ||||||||||||||
Total | $ | 9,111,000 | $ | 16,649,000 | $ | 16,858,000 |
For the nine months ended September 30, 2020 | For the quarter ended September 30, 2020 | ||||||||||||||||||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Recognized Interest Income | Average Recorded Investment | Recognized Interest Income | |||||||||||||||||||||||||||||||||||
With No Related Allowance | |||||||||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 3,730,000 | $ | 4,528,000 | $ | — | $ | 4,673,000 | $ | 117,000 | $ | 4,068,000 | $ | 33,000 | |||||||||||||||||||||||||||
Construction | 308,000 | 337,000 | — | 402,000 | — | 256,000 | — | ||||||||||||||||||||||||||||||||||
Other | 862,000 | 887,000 | — | 796,000 | 19,000 | 814,000 | 6,000 | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 7,783,000 | 9,058,000 | — | 9,173,000 | 123,000 | 8,024,000 | 31,000 | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 1,478,000 | 1,551,000 | — | 1,284,000 | 10,000 | 1,438,000 | 2,000 | ||||||||||||||||||||||||||||||||||
Consumer | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
$ | 14,161,000 | $ | 16,361,000 | $ | — | $ | 16,328,000 | $ | 269,000 | $ | 14,600,000 | $ | 72,000 | ||||||||||||||||||||||||||||
With an Allowance Recorded | |||||||||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 1,023,000 | $ | 1,047,000 | $ | 135,000 | $ | 1,032,000 | $ | 32,000 | $ | 1,027,000 | $ | 11,000 | |||||||||||||||||||||||||||
Construction | 701,000 | 701,000 | 19,000 | 546,000 | 25,000 | 701,000 | 8,000 | ||||||||||||||||||||||||||||||||||
Other | 161,000 | 183,000 | 128,000 | 1,523,000 | — | 143,000 | — | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 2,399,000 | 2,466,000 | 204,000 | 2,002,000 | 63,000 | 2,207,000 | 27,000 | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 886,000 | 886,000 | 403,000 | 981,000 | 1,000 | 870,000 | 1,000 | ||||||||||||||||||||||||||||||||||
Consumer | 10,000 | 10,000 | 1,000 | 10,000 | — | 3,000 | — | ||||||||||||||||||||||||||||||||||
$ | 5,180,000 | $ | 5,293,000 | $ | 890,000 | $ | 6,094,000 | $ | 121,000 | $ | 4,951,000 | $ | 47,000 | ||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 4,753,000 | $ | 5,575,000 | $ | 135,000 | $ | 5,705,000 | $ | 149,000 | $ | 5,095,000 | $ | 44,000 | |||||||||||||||||||||||||||
Construction | 1,009,000 | 1,038,000 | 19,000 | 948,000 | 25,000 | 957,000 | 8,000 | ||||||||||||||||||||||||||||||||||
Other | 1,023,000 | 1,070,000 | 128,000 | 2,319,000 | 19,000 | 957,000 | 6,000 | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 10,182,000 | 11,524,000 | 204,000 | 11,175,000 | 186,000 | 10,231,000 | 58,000 | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 2,364,000 | 2,437,000 | 403,000 | 2,265,000 | 11,000 | 2,308,000 | 3,000 | ||||||||||||||||||||||||||||||||||
Consumer | 10,000 | 10,000 | 1,000 | 10,000 | — | 3,000 | — | ||||||||||||||||||||||||||||||||||
$ | 19,341,000 | $ | 21,654,000 | $ | 890,000 | $ | 22,422,000 | $ | 390,000 | $ | 19,551,000 | $ | 119,000 |
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Recognized Interest Income | |||||||||||||||||||||||||
With No Related Allowance | |||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 5,235,000 | $ | 5,492,000 | $ | — | $ | 7,611,000 | $ | 228,000 | |||||||||||||||||||
Construction | 958,000 | 970,000 | — | 936,000 | 47,000 | ||||||||||||||||||||||||
Other | 756,000 | 786,000 | — | 965,000 | 29,000 | ||||||||||||||||||||||||
Municipal | — | — | — | — | — | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 10,176,000 | 11,931,000 | — | 10,033,000 | 269,000 | ||||||||||||||||||||||||
Construction | — | — | — | — | — | ||||||||||||||||||||||||
Home equity line of credit | 1,087,000 | 1,151,000 | — | 997,000 | 20,000 | ||||||||||||||||||||||||
Consumer | — | — | — | — | — | ||||||||||||||||||||||||
$ | 18,212,000 | $ | 20,330,000 | $ | — | $ | 20,542,000 | $ | 593,000 | ||||||||||||||||||||
With an Allowance Recorded | |||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 1,074,000 | $ | 1,093,000 | $ | 251,000 | $ | 1,528,000 | $ | 60,000 | |||||||||||||||||||
Construction | — | — | — | — | — | ||||||||||||||||||||||||
Other | 6,319,000 | 6,925,000 | 1,273,000 | 6,778,000 | — | ||||||||||||||||||||||||
Municipal | — | — | — | — | — | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 2,263,000 | 2,412,000 | 237,000 | 2,424,000 | 82,000 | ||||||||||||||||||||||||
Construction | — | — | — | — | — | ||||||||||||||||||||||||
Home equity line of credit | 1,401,000 | 1,412,000 | 447,000 | 283,000 | — | ||||||||||||||||||||||||
Consumer | 5,000 | 6,000 | 5,000 | 2,000 | — | ||||||||||||||||||||||||
$ | 11,062,000 | $ | 11,848,000 | $ | 2,213,000 | $ | 11,015,000 | $ | 142,000 | ||||||||||||||||||||
Total | |||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 6,309,000 | $ | 6,585,000 | $ | 251,000 | $ | 9,139,000 | $ | 288,000 | |||||||||||||||||||
Construction | 958,000 | 970,000 | — | 936,000 | 47,000 | ||||||||||||||||||||||||
Other | 7,075,000 | 7,711,000 | 1,273,000 | 7,743,000 | 29,000 | ||||||||||||||||||||||||
Municipal | — | — | — | — | — | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 12,439,000 | 14,343,000 | 237,000 | 12,457,000 | 351,000 | ||||||||||||||||||||||||
Construction | — | — | — | — | — | ||||||||||||||||||||||||
Home equity line of credit | 2,488,000 | 2,563,000 | 447,000 | 1,280,000 | 20,000 | ||||||||||||||||||||||||
Consumer | 5,000 | 6,000 | 5,000 | 2,000 | — | ||||||||||||||||||||||||
$ | 29,274,000 | $ | 32,178,000 | $ | 2,213,000 | $ | 31,557,000 | $ | 735,000 |
For the nine months ended September 30, 2019 | For the quarter ended September 30, 2019 | ||||||||||||||||||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Recognized Interest Income | Average Recorded Investment | Recognized Interest Income | |||||||||||||||||||||||||||||||||||
With No Related Allowance | |||||||||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 7,332,000 | $ | 7,630,000 | $ | — | $ | 7,929,000 | $ | 266,000 | $ | 7,242,000 | $ | 83,000 | |||||||||||||||||||||||||||
Construction | 978,000 | 990,000 | — | 929,000 | 35,000 | 980,000 | 12,000 | ||||||||||||||||||||||||||||||||||
Other | 892,000 | 930,000 | — | 997,000 | 22,000 | 921,000 | 8,000 | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 10,664,000 | 12,305,000 | — | 9,877,000 | 202,000 | 10,487,000 | 63,000 | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 827,000 | 883,000 | — | 965,000 | 16,000 | 917,000 | 6,000 | ||||||||||||||||||||||||||||||||||
Consumer | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
$ | 20,693,000 | $ | 22,738,000 | $ | — | $ | 20,697,000 | $ | 541,000 | $ | 20,547,000 | $ | 172,000 | ||||||||||||||||||||||||||||
With an Allowance Recorded | |||||||||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 1,717,000 | $ | 1,732,000 | $ | 258,000 | $ | 1,538,000 | $ | 72,000 | $ | 1,721,000 | $ | 23,000 | |||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Other | 6,440,000 | 6,949,000 | 1,275,000 | 6,918,000 | 1,000 | 6,465,000 | 1,000 | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 2,782,000 | 3,121,000 | 337,000 | 2,306,000 | 61,000 | 2,858,000 | 25,000 | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 571,000 | 590,000 | 184,000 | 99,000 | — | 248,000 | — | ||||||||||||||||||||||||||||||||||
Consumer | 6,000 | 6,000 | 6,000 | 1,000 | — | 2,000 | — | ||||||||||||||||||||||||||||||||||
$ | 11,516,000 | $ | 12,398,000 | $ | 2,060,000 | $ | 10,862,000 | $ | 134,000 | $ | 11,294,000 | $ | 49,000 | ||||||||||||||||||||||||||||
Total | |||||||||||||||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 9,049,000 | $ | 9,362,000 | $ | 258,000 | $ | 9,467,000 | $ | 338,000 | $ | 8,963,000 | $ | 106,000 | |||||||||||||||||||||||||||
Construction | 978,000 | 990,000 | — | 929,000 | 35,000 | 980,000 | 12,000 | ||||||||||||||||||||||||||||||||||
Other | 7,332,000 | 7,879,000 | 1,275,000 | 7,915,000 | 23,000 | 7,386,000 | 9,000 | ||||||||||||||||||||||||||||||||||
Municipal | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||||||||||||||
Term | 13,446,000 | 15,426,000 | 337,000 | 12,183,000 | 263,000 | 13,345,000 | 88,000 | ||||||||||||||||||||||||||||||||||
Construction | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Home equity line of credit | 1,398,000 | 1,473,000 | 184,000 | 1,064,000 | 16,000 | 1,165,000 | 6,000 | ||||||||||||||||||||||||||||||||||
Consumer | 6,000 | 6,000 | 6,000 | 1,000 | — | 2,000 | — | ||||||||||||||||||||||||||||||||||
$ | 32,209,000 | $ | 35,136,000 | $ | 2,060,000 | $ | 31,559,000 | $ | 675,000 | $ | 31,841,000 | $ | 221,000 |
Number of Loans | Balance | Specific Reserves | |||||||||||||||
Commercial | |||||||||||||||||
Real estate | 16 | $ | 4,054,000 | $ | 130,000 | ||||||||||||
Construction | 1 | 701,000 | 19,000 | ||||||||||||||
Other | 6 | 729,000 | 92,000 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 51 | 7,430,000 | 153,000 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 3 | 466,000 | — | ||||||||||||||
Consumer | 1 | 10,000 | 1,000 | ||||||||||||||
78 | $ | 13,390,000 | $ | 395,000 |
Number of Loans | Balance | Specific Reserves | |||||||||||||||
Commercial | |||||||||||||||||
Real estate | 17 | $ | 4,836,000 | $ | 246,000 | ||||||||||||
Construction | 1 | 701,000 | — | ||||||||||||||
Other | 8 | 6,932,000 | 1,231,000 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 52 | 8,472,000 | 200,000 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 3 | 483,000 | — | ||||||||||||||
Consumer | — | — | — | ||||||||||||||
81 | $ | 21,424,000 | $ | 1,677,000 |
Number of Loans | Balance | Specific Reserves | |||||||||||||||
Commercial | |||||||||||||||||
Real estate | 19 | $ | 7,559,000 | $ | 249,000 | ||||||||||||
Construction | 1 | 721,000 | — | ||||||||||||||
Other | 7 | 6,951,000 | 1,232,000 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 52 | 8,563,000 | 202,000 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 3 | 487,000 | — | ||||||||||||||
Consumer | — | — | — | ||||||||||||||
82 | $ | 24,281,000 | $ | 1,683,000 |
Number of Loans | Balance | Specific Reserves | |||||||||||||||
Commercial | |||||||||||||||||
Real estate | 3 | $ | 1,472,000 | $ | — | ||||||||||||
Construction | — | — | — | ||||||||||||||
Other | 4 | 424,000 | 92,000 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 6 | 743,000 | — | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 1 | 165,000 | — | ||||||||||||||
Consumer | 1 | 10,000 | 1,000 | ||||||||||||||
15 | $ | 2,814,000 | $ | 93,000 |
Number of Loans | Balance | Specific Reserves | |||||||||||||||
Commercial | |||||||||||||||||
Real estate | — | $ | — | $ | — | ||||||||||||
Construction | — | — | — | ||||||||||||||
Other | 3 | 251,000 | 131,000 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 5 | 666,000 | 11,000 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 1 | 167,000 | — | ||||||||||||||
Consumer | — | — | — | ||||||||||||||
9 | $ | 1,084,000 | $ | 142,000 |
Number of Loans |
Pre-Modification
Outstanding Recorded Investment |
Post-Modification Outstanding
Recorded Investment |
Specific Reserves | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||
Real estate | — | $ | — | $ | — | $ | — | ||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Other | — | — | — | — | |||||||||||||||||||
Municipal | — | — | — | — | |||||||||||||||||||
Residential | |||||||||||||||||||||||
Term | 2 | 235,000 | 187,000 | 23,000 | |||||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Home equity line of credit | — | — | — | — | |||||||||||||||||||
Consumer | 1 | 10,000 | 10,000 | 1,000 | |||||||||||||||||||
3 | $ | 245,000 | $ | 197,000 | $ | 24,000 |
Number of Loans |
Pre-Modification
Outstanding Recorded Investment |
Post-Modification Outstanding
Recorded Investment |
Specific Reserves | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||
Real estate | 2 | $ | 110,000 | $ | 95,000 | $ | 95,000 | ||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Other | — | — | — | — | |||||||||||||||||||
Municipal | — | — | — | — | |||||||||||||||||||
Residential | |||||||||||||||||||||||
Term | 8 | 998,000 | 882,000 | 73,000 | |||||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Home equity line of credit | — | — | — | — | |||||||||||||||||||
Consumer | — | — | — | — | |||||||||||||||||||
10 | $ | 1,108,000 | $ | 977,000 | $ | 168,000 |
Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Specific Reserves | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||
Real estate | — | $ | — | $ | — | $ | — | ||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Other | — | — | — | — | |||||||||||||||||||
Municipal | — | — | — | — | |||||||||||||||||||
Residential | |||||||||||||||||||||||
Term | — | — | — | — | |||||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Home equity line of credit | — | — | — | — | |||||||||||||||||||
Consumer | 1 | 10,000 | 10,000 | 1,000 | |||||||||||||||||||
1 | $ | 10,000 | $ | 10,000 | $ | 1,000 |
Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Specific Reserves | ||||||||||||||||||||
Commercial | |||||||||||||||||||||||
Real estate | — | $ | — | $ | — | $ | — | ||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Other | — | — | — | — | |||||||||||||||||||
Municipal | — | — | — | — | |||||||||||||||||||
Residential | |||||||||||||||||||||||
Term | 2 | 317,000 | 276,000 | — | |||||||||||||||||||
Construction | — | — | — | — | |||||||||||||||||||
Home equity line of credit | — | — | — | — | |||||||||||||||||||
Consumer | — | — | — | — | |||||||||||||||||||
2 | $ | 317,000 | $ | 276,000 | $ | — |
As of September 30, 2020 | Specific Reserves on Loans Evaluated Individually for Impairment | General Reserves on Loans Based on Historical Loss Experience | Reserves for Qualitative Factors |
Unallocated
Reserves |
Total Reserves | ||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 135,000 | $ | 686,000 | $ | 3,940,000 | $ | — | $ | 4,761,000 | |||||||||||||||||||
Construction | 19,000 | 87,000 | 501,000 | — | 607,000 | ||||||||||||||||||||||||
Other | 128,000 | 521,000 | 2,993,000 | — | 3,642,000 | ||||||||||||||||||||||||
Municipal | — | — | 139,000 | — | 139,000 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 204,000 | 275,000 | 2,037,000 | — | 2,516,000 | ||||||||||||||||||||||||
Construction | — | 10,000 | 71,000 | — | 81,000 | ||||||||||||||||||||||||
Home equity line of credit | 403,000 | 79,000 | 975,000 | — | 1,457,000 | ||||||||||||||||||||||||
Consumer | 1,000 | 168,000 | 423,000 | — | 592,000 | ||||||||||||||||||||||||
Unallocated | — | — | — | 1,576,000 | 1,576,000 | ||||||||||||||||||||||||
$ | 890,000 | $ | 1,826,000 | $ | 11,079,000 | $ | 1,576,000 | $ | 15,371,000 |
As of December 31, 2019 | Specific Reserves on Loans Evaluated Individually for Impairment | General Reserves on Loans Based on Historical Loss Experience | Reserves for Qualitative Factors |
Unallocated
Reserves |
Total Reserves | ||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 251,000 | $ | 729,000 | $ | 2,762,000 | $ | — | $ | 3,742,000 | |||||||||||||||||||
Construction | — | 76,000 | 289,000 | — | 365,000 | ||||||||||||||||||||||||
Other | 1,273,000 | 430,000 | 1,626,000 | — | 3,329,000 | ||||||||||||||||||||||||
Municipal | — | — | 27,000 | — | 27,000 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 237,000 | 153,000 | 634,000 | — | 1,024,000 | ||||||||||||||||||||||||
Construction | — | 5,000 | 20,000 | — | 25,000 | ||||||||||||||||||||||||
Home equity line of credit | 447,000 | 130,000 | 501,000 | — | 1,078,000 | ||||||||||||||||||||||||
Consumer | 5,000 | 460,000 | 402,000 | — | 867,000 | ||||||||||||||||||||||||
Unallocated | — | — | — | 1,182,000 | 1,182,000 | ||||||||||||||||||||||||
$ | 2,213,000 | $ | 1,983,000 | $ | 6,261,000 | $ | 1,182,000 | $ | 11,639,000 |
As of September 30, 2019 | Specific Reserves on Loans Evaluated Individually for Impairment | General Reserves on Loans Based on Historical Loss Experience | Reserves for Qualitative Factors |
Unallocated
Reserves |
Total Reserves | ||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 258,000 | $ | 792,000 | $ | 2,745,000 | $ | — | $ | 3,795,000 | |||||||||||||||||||
Construction | — | 79,000 | 274,000 | — | 353,000 | ||||||||||||||||||||||||
Other | 1,275,000 | 436,000 | 1,509,000 | — | 3,220,000 | ||||||||||||||||||||||||
Municipal | — | — | 26,000 | — | 26,000 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 337,000 | 185,000 | 615,000 | — | 1,137,000 | ||||||||||||||||||||||||
Construction | — | 5,000 | 18,000 | — | 23,000 | ||||||||||||||||||||||||
Home equity line of credit | 184,000 | 155,000 | 485,000 | — | 824,000 | ||||||||||||||||||||||||
Consumer | 6,000 | 285,000 | 389,000 | — | 680,000 | ||||||||||||||||||||||||
Unallocated | — | — | — | 1,707,000 | 1,707,000 | ||||||||||||||||||||||||
$ | 2,060,000 | $ | 1,937,000 | $ | 6,061,000 | $ | 1,707,000 | $ | 11,765,000 |
Commercial
Real Estate |
Commercial
Construction |
Commercial
Other |
Municipal
Loans |
All Risk-
Rated Loans |
|||||||||||||||||||||||||
1 Strong | $ | — | $ | — | $ | 2,251,000 | $ | 23,000 | $ | 2,274,000 | |||||||||||||||||||
2 Above Average | 8,492,000 | 1,627,000 | 5,361,000 | 42,262,000 | 57,742,000 | ||||||||||||||||||||||||
3 Satisfactory | 84,178,000 | 3,145,000 | 140,360,000 | 369,000 | 228,052,000 | ||||||||||||||||||||||||
4 Average | 230,954,000 | 27,907,000 | 107,552,000 | 1,456,000 | 367,869,000 | ||||||||||||||||||||||||
5 Watch | 68,565,000 | 18,919,000 | 46,211,000 | — | 133,695,000 | ||||||||||||||||||||||||
6 OAEM | 2,028,000 | — | 1,291,000 | — | 3,319,000 | ||||||||||||||||||||||||
7 Substandard | 12,911,000 | 440,000 | 6,271,000 | — | 19,622,000 | ||||||||||||||||||||||||
8 Doubtful | — | — | — | — | — | ||||||||||||||||||||||||
Total | $ | 407,128,000 | $ | 52,038,000 | $ | 309,297,000 | $ | 44,110,000 | $ | 812,573,000 |
Commercial
Real Estate |
Commercial
Construction |
Commercial
Other |
Municipal
Loans |
All Risk-
Rated Loans |
|||||||||||||||||||||||||
1 Strong | $ | — | $ | — | $ | 4,258,000 | $ | 32,000 | $ | 4,290,000 | |||||||||||||||||||
2 Above Average | 12,393,000 | 794,000 | 6,187,000 | 38,290,000 | 57,664,000 | ||||||||||||||||||||||||
3 Satisfactory | 74,709,000 | 2,305,000 | 41,527,000 | 379,000 | 118,920,000 | ||||||||||||||||||||||||
4 Average | 205,510,000 | 19,017,000 | 107,389,000 | 2,587,000 | 334,503,000 | ||||||||||||||||||||||||
5 Watch | 63,582,000 | 15,488,000 | 47,152,000 | — | 126,222,000 | ||||||||||||||||||||||||
6 OAEM | 1,160,000 | — | 1,988,000 | — | 3,148,000 | ||||||||||||||||||||||||
7 Substandard | 15,456,000 | 480,000 | 10,272,000 | — | 26,208,000 | ||||||||||||||||||||||||
8 Doubtful | — | — | — | — | — | ||||||||||||||||||||||||
Total | $ | 372,810,000 | $ | 38,084,000 | $ | 218,773,000 | $ | 41,288,000 | $ | 670,955,000 |
Commercial
Real Estate |
Commercial
Construction |
Commercial
Other |
Municipal
Loans |
All Risk-
Rated Loans |
|||||||||||||||||||||||||
1 Strong | $ | — | $ | — | $ | 3,835,000 | $ | 35,000 | $ | 3,870,000 | |||||||||||||||||||
2 Above Average | 12,595,000 | 34,000 | 5,836,000 | 33,768,000 | 52,233,000 | ||||||||||||||||||||||||
3 Satisfactory | 84,567,000 | 2,154,000 | 45,742,000 | 386,000 | 132,849,000 | ||||||||||||||||||||||||
4 Average | 186,605,000 | 20,931,000 | 85,485,000 | 2,333,000 | 295,354,000 | ||||||||||||||||||||||||
5 Watch | 67,674,000 | 13,867,000 | 48,498,000 | — | 130,039,000 | ||||||||||||||||||||||||
6 OAEM | 504,000 | — | 2,070,000 | — | 2,574,000 | ||||||||||||||||||||||||
7 Substandard | 16,220,000 | 256,000 | 10,393,000 | — | 26,869,000 | ||||||||||||||||||||||||
8 Doubtful | — | — | — | — | — | ||||||||||||||||||||||||
Total | $ | 368,165,000 | $ | 37,242,000 | $ | 201,859,000 | $ | 36,522,000 | $ | 643,788,000 |
Commercial | Municipal | Residential | Home Equity Line of Credit | Consumer | Unallocated | Total | ||||||||||||||||||||||||||
Real Estate | Construction | Other | Term | Construction | ||||||||||||||||||||||||||||
For the year ended December 31, 2019
|
||||||||||||||||||||||||||||||||
Beginning balance | $ | 3,567,000 | $ | 255,000 | $ | 3,541,000 | $ | 24,000 | $ | 1,235,000 | $ | 34,000 | $ | 730,000 | $ | 630,000 | $ | 1,216,000 | $ | 11,232,000 | ||||||||||||
Charge offs | 89,000 | — | 179,000 | — | 445,000 | — | 69,000 | 338,000 | — | 1,120,000 | ||||||||||||||||||||||
Recoveries | 15,000 | — | 73,000 | — | 57,000 | — | 4,000 | 128,000 | — | 277,000 | ||||||||||||||||||||||
Provision (credit) | 249,000 | 110,000 | (106,000) | 3,000 | 177,000 | (9,000) | 413,000 | 447,000 | (34,000) | 1,250,000 | ||||||||||||||||||||||
Ending balance | $ | 3,742,000 | $ | 365,000 | $ | 3,329,000 | $ | 27,000 | $ | 1,024,000 | $ | 25,000 | $ | 1,078,000 | $ | 867,000 | $ | 1,182,000 | $ | 11,639,000 | ||||||||||||
Allowance for loan losses as of December 31, 2019
|
||||||||||||||||||||||||||||||||
Ending balance specifically evaluated for impairment | $ | 251,000 | $ | — | $ | 1,273,000 | $ | — | $ | 237,000 | $ | — | $ | 447,000 | $ | 5,000 | $ | — | $ | 2,213,000 | ||||||||||||
Ending balance collectively evaluated for impairment | $ | 3,491,000 | $ | 365,000 | $ | 2,056,000 | $ | 27,000 | $ | 787,000 | $ | 25,000 | $ | 631,000 | $ | 862,000 | $ | 1,182,000 | $ | 9,426,000 | ||||||||||||
Related loan balances as of December 31, 2019
|
||||||||||||||||||||||||||||||||
Ending balance | $ | 372,810,000 | $ | 38,084,000 | $ | 218,773,000 | $ | 41,288,000 | $ | 492,455,000 | $ | 14,813,000 | $ | 92,349,000 | $ | 26,503,000 | $ | — | $ | 1,297,075,000 | ||||||||||||
Ending balance specifically evaluated for impairment | $ | 6,309,000 | $ | 958,000 | $ | 7,075,000 | $ | — | $ | 12,439,000 | $ | — | $ | 2,488,000 | $ | 5,000 | $ | — | $ | 29,274,000 | ||||||||||||
Ending balance collectively evaluated for impairment | $ | 366,501,000 | $ | 37,126,000 | $ | 211,698,000 | $ | 41,288,000 | $ | 480,016,000 | $ | 14,813,000 | $ | 89,861,000 | $ | 26,498,000 | $ | — | $ | 1,267,801,000 |
Commercial | Municipal | Residential | Home Equity Line of Credit | Consumer | Unallocated | Total | ||||||||||||||||||||||||||
Real Estate | Construction | Other | Term | Construction | ||||||||||||||||||||||||||||
For the nine months ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 3,567,000 | $ | 255,000 | $ | 3,541,000 | $ | 24,000 | $ | 1,235,000 | $ | 34,000 | $ | 730,000 | $ | 630,000 | $ | 1,216,000 | $ | 11,232,000 | ||||||||||||
Charge offs | 53,000 | — | 123,000 | — | 93,000 | — | 38,000 | 235,000 | — | 542,000 | ||||||||||||||||||||||
Recoveries | 15,000 | — | 70,000 | — | 10,000 | — | 3,000 | 102,000 | — | 200,000 | ||||||||||||||||||||||
Provision (credit) | 266,000 | 98,000 | (268,000) | 2,000 | (15,000) | (11,000) | 129,000 | 183,000 | 491,000 | 875,000 | ||||||||||||||||||||||
Ending balance | $ | 3,795,000 | $ | 353,000 | $ | 3,220,000 | $ | 26,000 | $ | 1,137,000 | $ | 23,000 | $ | 824,000 | $ | 680,000 | $ | 1,707,000 | $ | 11,765,000 | ||||||||||||
For the three months ended September 30, 2019 | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 3,609,000 | $ | 309,000 | $ | 3,281,000 | $ | 25,000 | $ | 1,106,000 | $ | 23,000 | $ | 633,000 | $ | 649,000 | $ | 1,836,000 | $ | 11,471,000 | ||||||||||||
Charge offs | — | — | 14,000 | — | — | — | — | 48,000 | — | 62,000 | ||||||||||||||||||||||
Recoveries | 2,000 | — | 68,000 | — | 4,000 | — | 1,000 | 31,000 | — | 106,000 | ||||||||||||||||||||||
Provision (credit) | 184,000 | 44,000 | (115,000) | 1,000 | 27,000 | — | 190,000 | 48,000 | (129,000) | 250,000 | ||||||||||||||||||||||
Ending balance | $ | 3,795,000 | $ | 353,000 | $ | 3,220,000 | $ | 26,000 | $ | 1,137,000 | $ | 23,000 | $ | 824,000 | $ | 680,000 | $ | 1,707,000 | $ | 11,765,000 | ||||||||||||
Allowance for loan losses as of September 30, 2019
|
||||||||||||||||||||||||||||||||
Ending balance specifically evaluated for impairment | $ | 258,000 | $ | — | $ | 1,275,000 | $ | — | $ | 337,000 | $ | — | $ | 184,000 | $ | 6,000 | $ | — | $ | 2,060,000 | ||||||||||||
Ending balance collectively evaluated for impairment | $ | 3,537,000 | $ | 353,000 | $ | 1,945,000 | $ | 26,000 | $ | 800,000 | $ | 23,000 | $ | 640,000 | $ | 674,000 | $ | 1,707,000 | $ | 9,705,000 | ||||||||||||
Related loan balances as of September 30, 2019
|
||||||||||||||||||||||||||||||||
Ending balance | $ | 368,165,000 | $ | 37,242,000 | $ | 201,859,000 | $ | 36,522,000 | $ | 485,490,000 | $ | 14,118,000 | $ | 94,144,000 | $ | 25,919,000 | $ | — | $ | 1,263,459,000 | ||||||||||||
Ending balance specifically evaluated for impairment | $ | 9,049,000 | $ | 978,000 | $ | 7,332,000 | $ | — | $ | 13,446,000 | $ | — | $ | 1,398,000 | $ | 6,000 | $ | — | $ | 32,209,000 | ||||||||||||
Ending balance collectively evaluated for impairment | $ | 359,116,000 | $ | 36,264,000 | $ | 194,527,000 | $ | 36,522,000 | $ | 472,044,000 | $ | 14,118,000 | $ | 92,746,000 | $ | 25,913,000 | $ | — | $ | 1,231,250,000 |
Year
Granted |
Vesting Term
(In Years) |
Shares |
Remaining Term
(In Years) |
||||||||
2016 | 5.0 | 10,874 | 0.3 | ||||||||
2017 | 5.0 | 7,017 | 1.3 | ||||||||
2018 | 3.0 | 5,371 | 0.4 | ||||||||
2018 | 4.0 | 2,068 | 1.3 | ||||||||
2018 | 5.0 | 6,184 | 2.3 | ||||||||
2019 | 2.0 | 1,484 | 0.3 | ||||||||
2019 | 3.0 | 16,254 | 1.3 | ||||||||
2020 | 1.0 | 5,809 | 0.5 | ||||||||
2020 | 2.0 | 694 | 1.3 | ||||||||
2020 | 3.0 | 20,842 | 2.3 | ||||||||
76,597 | 1.5 |
Income (Numerator) | Shares (Denominator) | Per-Share Amount | |||||||||||||||
For the nine months ended September 30, 2020 | |||||||||||||||||
Net income as reported | $ | 20,159,000 | |||||||||||||||
Basic EPS: Income available to common shareholders | 20,159,000 | 10,854,384 | $ | 1.86 | |||||||||||||
Effect of dilutive securities: restricted stock | 73,285 | ||||||||||||||||
Diluted EPS: Income available to common shareholders plus assumed conversions | $ | 20,159,000 | 10,927,669 | $ | 1.84 | ||||||||||||
For the nine months ended September 30, 2019 | |||||||||||||||||
Net income as reported | $ | 18,839,000 | |||||||||||||||
Basic EPS: Income available to common shareholders | 18,839,000 | 10,811,233 | $ | 1.74 | |||||||||||||
Effect of dilutive securities: restricted stock | 75,013 | ||||||||||||||||
Diluted EPS: Income available to common shareholders plus assumed conversions | $ | 18,839,000 | 10,886,246 | $ | 1.73 |
Income (Numerator) | Shares (Denominator) | Per-Share Amount | |||||||||||||||
For the quarter ended September 30, 2020 | |||||||||||||||||
Net income as reported | $ | 7,095,000 | |||||||||||||||
Less dividends and amortization of premium on preferred stock
|
— | ||||||||||||||||
Basic EPS: Income available to common shareholders | 7,095,000 | 10,863,315 | $ | 0.65 | |||||||||||||
Effect of dilutive securities: restricted stock | 76,544 | ||||||||||||||||
Diluted EPS: Income available to common shareholders plus assumed conversions | $ | 7,095,000 | 10,939,859 | $ | 0.65 | ||||||||||||
For the quarter ended September 30, 2019 | |||||||||||||||||
Net income as reported | $ | 6,288,000 | |||||||||||||||
Less dividends and amortization of premium on preferred stock | — | ||||||||||||||||
Basic EPS: Income available to common shareholders | 6,288,000 | 10,818,423 | $ | 0.58 | |||||||||||||
Effect of dilutive securities: restricted stock | 75,493 | ||||||||||||||||
Diluted EPS: Income available to common shareholders plus assumed conversions | $ | 6,288,000 | 10,893,916 | $ | 0.58 |
At or for the nine months ended September 30, | |||||||||||
2020 | 2019 | ||||||||||
Change in benefit obligation | |||||||||||
Benefit obligation at beginning of year | $ | 1,581,000 | $ | 1,599,000 | |||||||
Interest cost | 48,000 | 50,000 | |||||||||
Benefits paid | (81,000) | (85,000) | |||||||||
Benefit obligation at end of period | $ | 1,548,000 | $ | 1,564,000 | |||||||
Funded status | |||||||||||
Benefit obligation at end of period | $ | (1,548,000) | $ | (1,564,000) | |||||||
Unamortized gain | (31,000) | (47,000) | |||||||||
Accrued benefit cost at end of period | $ | (1,579,000) | $ | (1,611,000) |
September 30,
2020 |
December 31, 2019 |
September 30,
2019 |
|||||||||||||||
Unamortized net actuarial gain | $ | 31,000 | $ | 31,000 | $ | 47,000 | |||||||||||
Deferred tax expense | (7,000) | (7,000) | (10,000) | ||||||||||||||
Net unrecognized postretirement benefits included in accumulated other comprehensive income | $ | 24,000 | $ | 24,000 | $ | 37,000 |
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||
Balance at beginning of period | $ | 3,657,000 | $ | (5,051,000) | $ | 7,100,000 | $ | 2,750,000 | ||||||
Unrealized gains (losses) arising during the period | 3,537,000 | 11,074,000 | (2,000,000) | 1,199,000 | ||||||||||
Reclassification of net realized gains during the period | (1,179,000) | (15,000) | — | (15,000) | ||||||||||
Related deferred taxes | (495,000) | (2,322,000) | 420,000 | (248,000) | ||||||||||
Net change | 1,863,000 | 8,737,000 | (1,580,000) | 936,000 | ||||||||||
Balance at end of period | $ | 5,520,000 | $ | 3,686,000 | $ | 5,520,000 | $ | 3,686,000 |
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||
Balance at beginning of period | $ | (182,000) | $ | (197,000) | $ | (146,000) | $ | (190,000) | ||||||
Amortization of net unrealized gains | 54,000 | 10,000 | 9,000 | 1,000 | ||||||||||
Related deferred taxes | (11,000) | (2,000) | (2,000) | — | ||||||||||
Net change | 43,000 | 8,000 | 7,000 | 1,000 | ||||||||||
Balance at end of period | $ | (139,000) | $ | (189,000) | $ | (139,000) | $ | (189,000) |
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||
Balance at beginning of period | $ | 97,000 | $ | 1,438,000 | $ | (6,187,000) | $ | 75,000 | ||||||
Unrealized gains (losses) on cash flow hedging derivatives arising during the period | (7,465,000) | (2,156,000) | 490,000 | (430,000) | ||||||||||
Related deferred taxes | 1,568,000 | 453,000 | (103,000) | 90,000 | ||||||||||
Net change | (5,897,000) | (1,703,000) | 387,000 | (340,000) | ||||||||||
Balance at end of period | $ | (5,800,000) | $ | (265,000) | $ | (5,800,000) | $ | (265,000) |
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||
Unrecognized postretirement benefits at beginning of period | $ | 24,000 | $ | 37,000 | $ | 24,000 | $ | 37,000 | ||||||
Amortization of unrecognized transition obligation | — | — | — | — | ||||||||||
Change in unamortized net actuarial gain (loss) | — | — | — | — | ||||||||||
Related deferred taxes | — | — | — | — | ||||||||||
Unrecognized postretirement benefits at end of period | $ | 24,000 | $ | 37,000 | $ | 24,000 | $ | 37,000 |
September 30, 2020 | December 31, 2019 | September 30, 2019 | ||||||||||||||||||||||||||||||
Effective Date | Maturity Date | Variable Index Received | Fixed Rate Paid | Presentation on Consolidated Balance Sheet | Notional Amount |
Fair Value
|
Notional Amount |
Fair Value
|
Notional Amount |
Fair Value
|
||||||||||||||||||||||
06/05/2018 | 12/05/2019 | 1-Month USD LIBOR | 2.466 | % | Other Liabilities | $ | — | $ | — | $ | — | $ | — | $ | 25,000,000 | $ | (23,000) | |||||||||||||||
06/27/2016 | 06/27/2021 | 1-Month USD LIBOR | 0.893 | % | Other (Liabilities) Assets | 20,000,000 | (112,000) | 20,000,000 | 199,000 | 20,000,000 | 214,000 | |||||||||||||||||||||
06/28/2016 | 06/28/2021 | 1-Month USD LIBOR | 0.940 | % | Other (Liabilities) Assets | 30,000,000 | (179,000) | 30,000,000 | 278,000 | 30,000,000 | 296,000 | |||||||||||||||||||||
06/05/2018 | 06/05/2020 | 1-Month USD LIBOR | 2.547 | % | Other Liabilities | — | — | 25,000,000 | (96,000) | 25,000,000 | (140,000) | |||||||||||||||||||||
06/05/2018 | 12/05/2020 | 1-Month USD LIBOR | 2.603 | % | Other Liabilities | — | — | 25,000,000 | (234,000) | 25,000,000 | (300,000) | |||||||||||||||||||||
12/05/2019 | 12/05/2022 | 3-Month USD LIBOR | 1.779 | % | Other Liabilities | — | — | 25,000,000 | (98,000) | 25,000,000 | (217,000) | |||||||||||||||||||||
08/02/2019 | 08/02/2024 | 1-Month USD LIBOR | 1.590 | % | Other Liabilities | 12,500,000 | (692,000) | 12,500,000 | (11,000) | 12,500,000 | (133,000) | |||||||||||||||||||||
08/05/2019 | 08/05/2024 | 1-Month USD LIBOR | 1.420 | % | Other (Liabilities) Assets | 12,500,000 | (611,000) | 12,500,000 | 85,000 | 12,500,000 | (32,000) | |||||||||||||||||||||
02/12/2020 | 02/12/2023 | 3-Month USD LIBOR | 1.486 | % | Other Liabilities | 25,000,000 | (762,000) | — | — | — | — | |||||||||||||||||||||
02/12/2020 | 02/12/2024 | 3-Month USD LIBOR | 1.477 | % | Other Liabilities | 25,000,000 | (1,044,000) | — | — | — | — | |||||||||||||||||||||
06/28/2021 | 06/28/2026 | 1-Month USD LIBOR | 1.158 | % | Other Liabilities | 50,000,000 | (2,162,000) | — | — | — | — | |||||||||||||||||||||
03/13/2020 | 03/13/2025 | 3-Month USD LIBOR | 0.855 | % | Other Liabilities | 25,000,000 | (621,000) | — | — | — | — | |||||||||||||||||||||
03/13/2020 | 03/13/2030 | 3-Month USD LIBOR | 1.029 | % | Other Liabilities | 20,000,000 | (690,000) | — | — | — | — | |||||||||||||||||||||
04/07/2020 | 04/07/2023 | 3-Month USD Libor | 0.599 | % | Other Liabilities | 20,000,000 | (194,000) | — | — | — | — | |||||||||||||||||||||
04/07/2020 | 04/07/2024 | 3-Month USD Libor | 0.643 | % | Other Liabilities | 20,000,000 | (275,000) | — | — | — | — | |||||||||||||||||||||
$ | 260,000,000 | $ | (7,342,000) | $ | 150,000,000 | $ | 123,000 | $ | 175,000,000 | $ | (335,000) |
September 30,
2020 |
December 31,
2019 |
September 30,
2019 |
|||||||||||||||
Mortgage servicing rights | $ | 7,066,000 | $ | 6,140,000 | $ | 5,985,000 | |||||||||||
Accumulated amortization | (4,846,000) | (4,594,000) | (4,534,000) | ||||||||||||||
Amortized Cost | 2,220,000 | 1,546,000 | 1,451,000 | ||||||||||||||
Impairment reserve | (258,000) | — | — | ||||||||||||||
Carrying Value | $ | 1,962,000 | $ | 1,546,000 | $ | 1,451,000 |
September 30, 2020 | December 31, 2019 | September 30, 2019 | |||||||||||||||
Certificates of deposit < $100,000 | $ | 252,461,000 | $ | 277,225,000 | $ | 319,292,000 | |||||||||||
Certificates $100,000 to $250,000 | 269,881,000 | 345,241,000 | 278,050,000 | ||||||||||||||
Certificates $250,000 and over | 67,589,000 | 67,513,000 | 64,431,000 | ||||||||||||||
$ | 589,931,000 | $ | 689,979,000 | $ | 661,773,000 |
At September 30, 2020 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Securities available for sale | |||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | — | $ | 27,497,000 | $ | — | $ | 27,497,000 | |||||||||||||||
Mortgage-backed securities | — | 276,424,000 | — | 276,424,000 | |||||||||||||||||||
State and political subdivisions | — | 36,219,000 | — | 36,219,000 | |||||||||||||||||||
Total securities available for sale | — | 340,140,000 | — | 340,140,000 | |||||||||||||||||||
Customer loan interest swap agreements | — | 3,311,000 | — | 3,311,000 | |||||||||||||||||||
Total interest rate swap agreements | — | 3,311,000 | — | 3,311,000 | |||||||||||||||||||
Total assets | $ | — | $ | 343,451,000 | $ | — | $ | 343,451,000 |
At September 30, 2020 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Interest rate swap agreements | $ | — | $ | 7,342,000 | $ | — | $ | 7,342,000 | |||||||||||||||
Customer loan interest swap agreements | — | 3,311,000 | — | 3,311,000 | |||||||||||||||||||
Total liabilities | $ | — | $ | 10,653,000 | $ | — | $ | 10,653,000 |
At December 31, 2019 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Securities available for sale | |||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | — | $ | 7,398,000 | $ | — | $ | 7,398,000 | |||||||||||||||
Mortgage-backed securities | — | 326,617,000 | — | 326,617,000 | |||||||||||||||||||
State and political subdivisions | — | 26,505,000 | — | 26,505,000 | |||||||||||||||||||
Total securities available for sale | — | 360,520,000 | — | 360,520,000 | |||||||||||||||||||
Interest rate swap agreements | — | 562,000 | — | 562,000 | |||||||||||||||||||
Customer loan interest swap agreements | — | 1,205,000 | — | 1,205,000 | |||||||||||||||||||
Total interest rate swap agreements | — | 1,767,000 | — | 1,767,000 | |||||||||||||||||||
Total assets | $ | — | $ | 362,287,000 | $ | — | $ | 362,287,000 |
At December 31, 2019 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Interest rate swap agreements | $ | — | $ | 439,000 | $ | — | $ | 439,000 | |||||||||||||||
Customer loan interest swap agreements | — | 1,205,000 | — | 1,205,000 | |||||||||||||||||||
Total liabilities | $ | — | $ | 1,644,000 | $ | — | $ | 1,644,000 |
At September 30, 2019 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Securities available for sale | |||||||||||||||||||||||
Mortgage-backed securities | $ | — | $ | 322,190,000 | $ | — | $ | 322,190,000 | |||||||||||||||
State and political subdivisions | — | 4,608,000 | — | 4,608,000 | |||||||||||||||||||
Total securities available for sale | — | 326,798,000 | — | 326,798,000 | |||||||||||||||||||
Interest rate swap agreements | — | 510,000 | — | 510,000 | |||||||||||||||||||
Customer loan interest swap agreements | — | 1,643,000 | — | 1,643,000 | |||||||||||||||||||
Total interest swap agreements | — | 2,153,000 | — | 2,153,000 | |||||||||||||||||||
Total assets | $ | — | $ | 328,951,000 | $ | — | $ | 328,951,000 |
At September 30, 2019 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Interest rate swap agreements | $ | — | $ | 845,000 | $ | — | $ | 845,000 | |||||||||||||||
Customer loan interest swap agreements | — | 1,643,000 | — | 1,643,000 | |||||||||||||||||||
Total liabilities | $ | — | $ | 2,488,000 | $ | — | $ | 2,488,000 |
At September 30, 2020 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Mortgage servicing rights | $ | — | $ | 2,013,000 | $ | — | $ | 2,013,000 | |||||||||||||||
Other real estate owned | — | 777,000 | — | 777,000 | |||||||||||||||||||
Impaired loans | — | 789,000 | — | 789,000 | |||||||||||||||||||
Total assets | $ | — | $ | 3,579,000 | $ | — | $ | 3,579,000 |
At December 31, 2019 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Mortgage servicing rights | $ | — | $ | 2,089,000 | $ | — | $ | 2,089,000 | |||||||||||||||
Other real estate owned | — | 279,000 | — | 279,000 | |||||||||||||||||||
Impaired loans | — | 6,579,000 | — | 6,579,000 | |||||||||||||||||||
Total assets | $ | — | $ | 8,947,000 | $ | — | $ | 8,947,000 |
At September 30, 2019 | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
Mortgage servicing rights | $ | — | $ | 2,083,000 | $ | — | $ | 2,083,000 | |||||||||||||||
Other real estate owned | — | 279,000 | — | 279,000 | |||||||||||||||||||
Impaired loans | — | 7,143,000 | — | 7,143,000 | |||||||||||||||||||
Total assets | $ | — | $ | 9,505,000 | $ | — | $ | 9,505,000 |
Carrying value | Estimated fair value | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Securities to be held to maturity | $ | 331,962,000 | $ | 342,062,000 | $ | — | $ | 342,062,000 | $ | — | |||||||||||||||||||
Loans (net of allowance for loan losses) | |||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | 401,822,000 | 406,575,000 | — | 13,000 | 406,562,000 | ||||||||||||||||||||||||
Construction | 51,362,000 | 51,970,000 | — | — | 51,970,000 | ||||||||||||||||||||||||
Other | 305,239,000 | 302,600,000 | — | 33,000 | 302,567,000 | ||||||||||||||||||||||||
Municipal | 43,955,000 | 44,203,000 | — | — | 44,203,000 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 494,864,000 | 505,357,000 | — | 277,000 | 505,080,000 | ||||||||||||||||||||||||
Construction | 16,011,000 | 16,178,000 | — | — | 16,178,000 | ||||||||||||||||||||||||
Home equity line of credit | 81,359,000 | 80,160,000 | — | 457,000 | 79,703,000 | ||||||||||||||||||||||||
Consumer | 26,663,000 | 24,686,000 | — | 9,000 | 24,677,000 | ||||||||||||||||||||||||
Total loans | 1,421,275,000 | 1,431,729,000 | — | 789,000 | 1,430,940,000 | ||||||||||||||||||||||||
Mortgage servicing rights | 2,220,000 | 2,013,000 | — | 2,013,000 | — | ||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Local certificates of deposit | $ | 253,863,000 | $ | 255,553,000 | $ | — | $ | 255,553,000 | $ | — | |||||||||||||||||||
National certificates of deposit | 336,068,000 | 343,022,000 | — | 343,022,000 | — | ||||||||||||||||||||||||
Total certificates of deposits | 589,931,000 | 598,575,000 | — | 598,575,000 | — | ||||||||||||||||||||||||
Repurchase agreements | 66,087,000 | 55,085,000 | — | 55,085,000 | — | ||||||||||||||||||||||||
Federal Home Loan Bank and Federal Reserve Bank borrowings | 217,700,000 | 197,527,000 | — | 197,527,000 | — | ||||||||||||||||||||||||
Total borrowed funds | 283,787,000 | 252,612,000 | — | 252,612,000 | — | ||||||||||||||||||||||||
Carrying value | Estimated fair value | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Securities to be held to maturity | $ | 281,606,000 | $ | 287,045,000 | $ | — | $ | 287,045,000 | $ | — | |||||||||||||||||||
Loans (net of allowance for loan losses) | |||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | 368,645,000 | 364,626,000 | — | 2,000 | 364,624,000 | ||||||||||||||||||||||||
Construction | 37,678,000 | 37,366,000 | — | — | 37,366,000 | ||||||||||||||||||||||||
Other | 215,068,000 | 212,548,000 | — | 5,046,000 | 207,502,000 | ||||||||||||||||||||||||
Municipal | 41,258,000 | 40,552,000 | — | — | 40,552,000 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 491,315,000 | 491,359,000 | — | 577,000 | 490,782,000 | ||||||||||||||||||||||||
Construction | 14,785,000 | 14,786,000 | — | — | 14,786,000 | ||||||||||||||||||||||||
Home equity line of credit | 91,149,000 | 90,959,000 | — | 954,000 | 90,005,000 | ||||||||||||||||||||||||
Consumer | 25,538,000 | 23,489,000 | — | — | 23,489,000 | ||||||||||||||||||||||||
Total loans | 1,285,436,000 | 1,275,685,000 | — | 6,579,000 | 1,269,106,000 | ||||||||||||||||||||||||
Mortgage servicing rights | 1,546,000 | 2,089,000 | — | 2,089,000 | — | ||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Local certificates of deposit | $ | 285,602,000 | $ | 281,480,000 | $ | — | $ | 281,480,000 | $ | — | |||||||||||||||||||
National certificates of deposit | 404,377,000 | 412,337,000 | — | 412,337,000 | — | ||||||||||||||||||||||||
Total deposits | 689,979,000 | 693,817,000 | — | 693,817,000 | — | ||||||||||||||||||||||||
Repurchase agreements | 37,450,000 | 37,450,000 | — | 37,450,000 | — | ||||||||||||||||||||||||
Federal Home Loan Bank advances | 147,505,000 | 140,063,000 | — | 140,063,000 | — | ||||||||||||||||||||||||
Total borrowed funds | 184,955,000 | 177,513,000 | — | 177,513,000 | — | ||||||||||||||||||||||||
Carrying value | Estimated fair value | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Securities to be held to maturity | $ | 298,786,000 | $ | 306,647,000 | $ | — | $ | 306,647,000 | $ | — | |||||||||||||||||||
Loans (net of allowance for loan losses) | |||||||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | 363,725,000 | 360,061,000 | — | 622,000 | 359,439,000 | ||||||||||||||||||||||||
Construction | 36,829,000 | 36,458,000 | — | — | 36,458,000 | ||||||||||||||||||||||||
Other | 198,093,000 | 196,674,000 | — | 5,142,000 | 191,532,000 | ||||||||||||||||||||||||
Municipal | 36,492,000 | 36,192,000 | — | — | 36,192,000 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 484,160,000 | 482,121,000 | — | 992,000 | 481,129,000 | ||||||||||||||||||||||||
Construction | 14,091,000 | 14,032,000 | — | — | 14,032,000 | ||||||||||||||||||||||||
Home equity line of credit | 93,180,000 | 90,289,000 | — | 387,000 | 89,902,000 | ||||||||||||||||||||||||
Consumer | 25,124,000 | 23,318,000 | — | — | 23,318,000 | ||||||||||||||||||||||||
Total loans | 1,251,694,000 | 1,239,145,000 | — | 7,143,000 | 1,232,002,000 | ||||||||||||||||||||||||
Mortgage servicing rights | 1,451,000 | 2,083,000 | — | 2,083,000 | — | ||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Local certificates of deposit | $ | 283,119,000 | $ | 285,598,000 | $ | — | $ | 285,598,000 | $ | — | |||||||||||||||||||
National certificates of deposit | 378,654,000 | 379,995,000 | — | 379,995,000 | — | ||||||||||||||||||||||||
Total certificates of deposits | 661,773,000 | 665,593,000 | — | 665,593,000 | — | ||||||||||||||||||||||||
Repurchase agreements | 41,310,000 | 40,004,000 | — | 40,004,000 | — | ||||||||||||||||||||||||
Federal Home Loan Bank advances | 140,107,000 | 140,008,000 | — | 140,008,000 | — | ||||||||||||||||||||||||
Total borrowed funds | 181,417,000 | 180,012,000 | — | 180,012,000 | — | ||||||||||||||||||||||||
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
Dollars in thousands
|
2020 | 2019 | 2020 | 2019 | ||||||||||
Net interest income as presented | $ | 44,154 | $ | 39,075 | $ | 14,745 | $ | 13,226 | ||||||
Effect of tax-exempt income | 1,741 | 1,723 | 586 | 572 | ||||||||||
Net interest income, tax equivalent | $ | 45,895 | $ | 40,798 | $ | 15,331 | $ | 13,798 |
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
Dollars in thousands
|
2020 | 2019 | 2020 | 2019 | ||||||||||
Non-interest expense, as presented | $ | 29,236 | $ | 26,168 | $ | 9,276 | $ | 9,040 | ||||||
Net interest income, as presented | 44,154 | 39,075 | 14,745 | 13,226 | ||||||||||
Effect of tax-exempt interest income | 1,741 | 1,723 | 586 | 572 | ||||||||||
Non-interest income, as presented | 13,627 | 10,281 | 4,805 | 3,532 | ||||||||||
Effect of non-interest tax-exempt income | 124 | 124 | 41 | 41 | ||||||||||
Net securities gains | (1,179) | (15) | — | (15) | ||||||||||
Adjusted net interest income plus non-interest income | $ | 58,467 | $ | 51,188 | $ | 20,177 | $ | 17,356 | ||||||
Non-GAAP efficiency ratio | 50.00 | % | 51.12 | % | 45.97 | % | 52.08 | % | ||||||
GAAP efficiency ratio | 50.60 | % | 53.02 | % | 47.45 | % | 53.94 | % |
For the nine months ended September 30, | For the quarter ended September 30, | |||||||||||||
Dollars in thousands
|
2020 | 2019 | 2020 | 2019 | ||||||||||
Average shareholders' equity as presented | $ | 218,603 | $ | 201,655 | $ | 220,465 | $ | 208,040 | ||||||
Less average intangible assets | (29,920) | (29,963) | (29,934) | (29,978) | ||||||||||
Average tangible shareholders' common equity | $ | 188,683 | $ | 171,692 | $ | 190,531 | $ | 178,062 |
For the nine months ended September 30, | For the quarters ended September 30, | |||||||||||||
Dollars in thousands | 2020 | 2019 | 2020 | 2019 | ||||||||||
Net Income, as presented | $ | 20,159 | $ | 18,839 | $ | 7,095 | $ | 6,288 | ||||||
Add: provision for loan losses | 4,550 | 875 | 1,800 | 250 | ||||||||||
Add: income taxes | 3,836 | 3,474 | 1,379 | 1,180 | ||||||||||
Pre-Tax, pre-provision net income | $ | 28,545 | $ | 23,188 | $ | 10,274 | $ | 7,718 |
For the nine months ended | ||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | |||||||||||||||||||||||||
Dollars in thousands
|
Amount of
interest |
Average
Yield/Rate |
Amount of interest |
Average
Yield/Rate |
||||||||||||||||||||||
Interest on earning assets | ||||||||||||||||||||||||||
Interest-bearing deposits | $ | 87 | 0.46 | % | $ | 145 | 2.34 | % | ||||||||||||||||||
Investments | 15,277 | 3.07 | % | 15,856 | 3.42 | % | ||||||||||||||||||||
Loans held for sale | 25 | 1.24 | % | 4 | 1.77 | % | ||||||||||||||||||||
Loans | 44,338 | 4.23 | % | 44,712 | 4.76 | % | ||||||||||||||||||||
Total interest income | 59,727 | 3.81 | % | 60,717 | 4.31 | % | ||||||||||||||||||||
Interest expense | ||||||||||||||||||||||||||
Deposits | 11,613 | 1.03 | % | 17,739 | 1.65 | % | ||||||||||||||||||||
Other borrowings | 2,219 | 1.15 | % | 2,180 | 1.55 | % | ||||||||||||||||||||
Total interest expense | 13,832 | 1.04 | % | 19,919 | 1.64 | % | ||||||||||||||||||||
Net interest income | $ | 45,895 | $ | 40,798 | ||||||||||||||||||||||
Interest rate spread | 2.77 | % | 2.67 | % | ||||||||||||||||||||||
Net interest margin | 2.93 | % | 2.90 | % |
For the quarters ended | ||||||||||||||||||||||||||
September 30, 2020 | September 30, 2019 | |||||||||||||||||||||||||
Dollars in thousands
|
Amount of
interest |
Average
Yield/Rate |
Amount of
interest |
Average
Yield/Rate |
||||||||||||||||||||||
Interest on earning assets | ||||||||||||||||||||||||||
Interest-bearing deposits | $ | 8 | 0.12 | % | $ | 48 | 2.09 | % | ||||||||||||||||||
Investments | 4,898 | 2.88 | % | 5,356 | 3.36 | % | ||||||||||||||||||||
Loans held for sale | 19 | 1.51 | % | 2 | 1.66 | % | ||||||||||||||||||||
Loans | 14,167 | 3.88 | % | 15,070 | 4.75 | % | ||||||||||||||||||||
Total interest-earning assets | 19,092 | 3.52 | % | 20,476 | 4.27 | % | ||||||||||||||||||||
Interest expense | ||||||||||||||||||||||||||
Deposits | 2,866 | 0.75 | % | 5,983 | 1.65 | % | ||||||||||||||||||||
Other borrowings | 895 | 1.27 | % | 695 | 1.50 | % | ||||||||||||||||||||
Total interest expense | 3,761 | 0.83 | % | 6,678 | 1.63 | % | ||||||||||||||||||||
Net interest income | $ | 15,331 | $ | 13,798 | ||||||||||||||||||||||
Interest rate spread | 2.69 | % | 2.64 | % | ||||||||||||||||||||||
Net interest margin | 2.82 | % | 2.88 | % |
For the nine months ended | For the quarters ended | ||||||||||||||||||||||
Dollars in thousands
|
September 30,
2020 |
September 30,
2019 |
September 30,
2020 |
September 30,
2019 |
|||||||||||||||||||
Assets | |||||||||||||||||||||||
Cash and cash equivalents | $ | 19,336 | $ | 16,462 | $ | 24,995 | $ | 18,325 | |||||||||||||||
Interest-bearing deposits in other banks | 25,386 | 8,283 | 25,558 | 9,133 | |||||||||||||||||||
Securities available for sale | 321,834 | 324,001 | 318,080 | 323,969 | |||||||||||||||||||
Securities to be held to maturity | 332,467 | 287,051 | 348,185 | 299,742 | |||||||||||||||||||
Restricted equity securities, at cost | 10,252 | 9,371 | 10,545 | 8,982 | |||||||||||||||||||
Loans held for sale | 2,701 | 302 | 4,998 | 477 | |||||||||||||||||||
Loans | 1,399,539 | 1,255,089 | 1,453,139 | 1,258,738 | |||||||||||||||||||
Allowance for loan losses | (12,850) | (11,477) | (14,552) | (11,597) | |||||||||||||||||||
Net loans | 1,386,689 | 1,243,612 | 1,438,587 | 1,247,141 | |||||||||||||||||||
Accrued interest receivable | 9,144 | 8,105 | 9,947 | 7,936 | |||||||||||||||||||
Premises and equipment | 20,971 | 21,529 | 20,611 | 20,978 | |||||||||||||||||||
Other real estate owned | 527 | 457 | 845 | 282 | |||||||||||||||||||
Goodwill | 29,805 | 29,805 | 29,805 | 29,805 | |||||||||||||||||||
Other assets | 51,482 | 45,896 | 53,131 | 47,124 | |||||||||||||||||||
Total Assets | $ | 2,210,594 | $ | 1,994,874 | $ | 2,285,287 | $ | 2,013,894 | |||||||||||||||
Liabilities & Shareholders' Equity | |||||||||||||||||||||||
Demand deposits | $ | 198,196 | $ | 153,824 | $ | 234,898 | $ | 163,803 | |||||||||||||||
NOW deposits | 419,334 | 365,925 | 452,758 | 365,352 | |||||||||||||||||||
Money market deposits | 165,465 | 137,988 | 165,964 | 138,717 | |||||||||||||||||||
Savings deposits | 253,110 | 237,707 | 271,035 | 240,129 | |||||||||||||||||||
Certificates of deposit | 673,005 | 695,504 | 631,581 | 697,913 | |||||||||||||||||||
Total deposits | 1,709,110 | 1,590,948 | 1,756,236 | 1,605,914 | |||||||||||||||||||
Borrowed funds – short term | 203,385 | 177,459 | 225,897 | 173,318 | |||||||||||||||||||
Borrowed funds – long term | 55,097 | 10,107 | 55,097 | 10,107 | |||||||||||||||||||
Dividends payable | 813 | 1,160 | 848 | 1,207 | |||||||||||||||||||
Other liabilities | 23,586 | 13,545 | 26,744 | 15,308 | |||||||||||||||||||
Total Liabilities | 1,991,991 | 1,793,219 | 2,064,822 | 1,805,854 | |||||||||||||||||||
Shareholders' Equity: | |||||||||||||||||||||||
Common stock | 109 | 109 | 109 | 109 | |||||||||||||||||||
Additional paid-in capital | 64,396 | 63,138 | 64,720 | 63,416 | |||||||||||||||||||
Retained earnings | 151,752 | 138,646 | 155,087 | 141,594 | |||||||||||||||||||
Net unrealized gain (loss) on securities available for sale | 6,772 | (652) | 6,942 | 3,169 | |||||||||||||||||||
Net unrealized loss on securities transferred from available for sale to held to maturity | (163) | (192) | (143) | (187) | |||||||||||||||||||
Net unrealized gain (loss) on cash flow hedging derivative instruments | (4,287) | 569 | (6,274) | (98) | |||||||||||||||||||
Net unrealized gain on postretirement benefit costs | 24 | 37 | 24 | 37 | |||||||||||||||||||
Total Shareholders' Equity | 218,603 | 201,655 | 220,465 | 208,040 | |||||||||||||||||||
Total Liabilities & Shareholders' Equity | $ | 2,210,594 | $ | 1,994,874 | $ | 2,285,287 | $ | 2,013,894 |
Dollars in thousands
|
September 30,
2020 |
December 31,
2019 |
September 30,
2019 |
||||||||||||||
Securities available for sale | |||||||||||||||||
U.S. Government-sponsored agencies | $ | 27,497 | $ | 7,398 | $ | — | |||||||||||
Mortgage-backed securities | 276,424 | 326,617 | 322,190 | ||||||||||||||
State and political subdivisions | 36,219 | 26,505 | 4,608 | ||||||||||||||
$ | 340,140 | $ | 360,520 | $ | 326,798 | ||||||||||||
Securities to be held to maturity | |||||||||||||||||
U.S. Government-sponsored agencies | $ | 26,146 | $ | 32,840 | $ | 32,840 | |||||||||||
Mortgage-backed securities | 43,414 | 14,431 | 15,584 | ||||||||||||||
State and political subdivisions | 245,152 | 219,585 | 236,612 | ||||||||||||||
Corporate securities | 17,250 | 14,750 | 13,750 | ||||||||||||||
$ | 331,962 | $ | 281,606 | $ | 298,786 | ||||||||||||
Restricted equity securities | |||||||||||||||||
Federal Home Loan Bank Stock | $ | 9,508 | $ | 7,945 | $ | 7,945 | |||||||||||
Federal Reserve Bank Stock | 1,037 | 1,037 | 1,037 | ||||||||||||||
$ | 10,545 | $ | 8,982 | $ | 8,982 | ||||||||||||
Total securities | $ | 682,647 | $ | 651,108 | $ | 634,566 |
Available For Sale | Held to Maturity | |||||||||||||||||||||||||
Dollars in thousands
|
Fair
Value |
Yield to maturity | Amortized Cost | Yield to maturity | ||||||||||||||||||||||
U.S. Government-Sponsored Agencies | ||||||||||||||||||||||||||
Due in 1 year or less | $ | — | 0.00 | % | $ | — | 0.00 | % | ||||||||||||||||||
Due in 1 to 5 years | — | 0.00 | % | — | 0.00 | % | ||||||||||||||||||||
Due in 5 to 10 years | 6,964 | 1.14 | % | 18,147 | 2.74 | % | ||||||||||||||||||||
Due after 10 years | 20,533 | 2.36 | % | 7,999 | 2.88 | % | ||||||||||||||||||||
Total | 27,497 | 2.05 | % | 26,146 | 2.78 | % | ||||||||||||||||||||
Mortgage-Backed Securities | ||||||||||||||||||||||||||
Due in 1 year or less | 7,159 | 3.03 | % | — | 0.00 | % | ||||||||||||||||||||
Due in 1 to 5 years | 24,260 | 2.47 | % | 7,963 | 1.76 | % | ||||||||||||||||||||
Due in 5 to 10 years | 42,412 | 2.54 | % | 13,149 | 2.74 | % | ||||||||||||||||||||
Due after 10 years | 202,593 | 2.13 | % | 22,302 | 2.52 | % | ||||||||||||||||||||
Total | 276,424 | 2.24 | % | 43,414 | 2.45 | % | ||||||||||||||||||||
State & Political Subdivisions | ||||||||||||||||||||||||||
Due in 1 year or less | — | 0.00 | % | 1,704 | 5.52 | % | ||||||||||||||||||||
Due in 1 to 5 years | — | 0.00 | % | 14,632 | 5.44 | % | ||||||||||||||||||||
Due in 5 to 10 years | 10,710 | 4.91 | % | 138,604 | 4.54 | % | ||||||||||||||||||||
Due after 10 years | 25,509 | 4.04 | % | 90,212 | 4.05 | % | ||||||||||||||||||||
Total | 36,219 | 4.30 | % | 245,152 | 4.42 | % | ||||||||||||||||||||
Corporate Securities | ||||||||||||||||||||||||||
Due in 1 year or less | — | 0.00 | % | 750 | 1.75 | % | ||||||||||||||||||||
Due in 1 to 5 years | — | 0.00 | % | 10,000 | 5.43 | % | ||||||||||||||||||||
Due in 5 to 10 years | — | 0.00 | % | 6,500 | 4.92 | % | ||||||||||||||||||||
Due after 10 years | — | 0.00 | % | — | 0.00 | % | ||||||||||||||||||||
Total | — | 0.00 | % | 17,250 | 5.08 | % | ||||||||||||||||||||
$ | 340,140 | 2.45 | % | $ | 331,962 | 4.07 | % |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
Dollars in thousands
|
Fair Value (Estimated) |
Unrealized
Losses |
Fair Value (Estimated |
Unrealized
Losses |
Fair Value (Estimated |
Unrealized
Losses |
|||||||||||||||||||||||||||||
U.S. Government-sponsored agencies | $ | 16,817 | $ | (228) | $ | — | $ | — | $ | 16,817 | $ | (228) | |||||||||||||||||||||||
Mortgage-backed securities | 79,816 | (654) | 4,216 | (114) | 84,032 | (768) | |||||||||||||||||||||||||||||
State and political subdivisions | 19,201 | (361) | — | — | 19,201 | (361) | |||||||||||||||||||||||||||||
$ | 115,834 | $ | (1,243) | $ | 4,216 | $ | (114) | $ | 120,050 | $ | (1,357) |
Dollars in thousands
|
< 1 Year | 1 - 5 Years | 5 - 10 Years | > 10 Years | Total | ||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 909 | $ | 22,798 | $ | 41,625 | $ | 341,796 | $ | 407,128 | |||||||||||||||||||
Construction | 423 | 7,396 | 2,632 | 41,587 | 52,038 | ||||||||||||||||||||||||
Other | 1,095 | 169,112 | 74,046 | 65,044 | 309,297 | ||||||||||||||||||||||||
Municipal | — | 22,922 | 11,158 | 10,030 | 44,110 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 100 | 9,380 | 45,879 | 442,308 | 497,667 | ||||||||||||||||||||||||
Construction | — | 319 | — | 15,782 | 16,101 | ||||||||||||||||||||||||
Home equity line of credit | — | 631 | 506 | 81,845 | 82,982 | ||||||||||||||||||||||||
Consumer | 7,443 | 6,655 | 7,227 | 5,998 | 27,323 | ||||||||||||||||||||||||
Total loans | $ | 9,970 | $ | 239,213 | $ | 183,073 | $ | 1,004,390 | $ | 1,436,646 |
Fixed-Rate | Adjustable-Rate | Total | ||||||||||||||||||||||||||||||||||||
Dollars in thousands
|
Amount | % of total | Amount | % of total | Amount | % of total | ||||||||||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||||||||||
Real estate | $ | 284,566 | 19.8 | % | $ | 122,562 | 8.5 | % | $ | 407,128 | 28.3 | % | ||||||||||||||||||||||||||
Construction | 48,235 | 3.3 | % | 3,803 | 0.3 | % | 52,038 | 3.6 | % | |||||||||||||||||||||||||||||
Other | 260,539 | 18.1 | % | 48,758 | 3.4 | % | 309,297 | 21.5 | % | |||||||||||||||||||||||||||||
Municipal | 43,224 | 3.0 | % | 886 | 0.1 | % | 44,110 | 3.1 | % | |||||||||||||||||||||||||||||
Residential | ||||||||||||||||||||||||||||||||||||||
Term | 421,326 | 29.3 | % | 76,341 | 5.3 | % | 497,667 | 34.6 | % | |||||||||||||||||||||||||||||
Construction | 16,101 | 1.1 | % | — | 0.1 | % | 16,101 | 1.2 | % | |||||||||||||||||||||||||||||
Home equity line of credit | 1,904 | 0.1 | % | 81,078 | 5.7 | % | 82,982 | 5.8 | % | |||||||||||||||||||||||||||||
Consumer | 20,375 | 1.4 | % | 6,948 | 0.5 | % | 27,323 | 1.9 | % | |||||||||||||||||||||||||||||
Total loans | $ | 1,096,270 | 76.1 | % | $ | 340,376 | 23.9 | % | $ | 1,436,646 | 100.0 | % |
Dollars in thousands
|
September 30, 2020 | December 31, 2019 | September 30, 2019 | |||||||||||||||||||||||||||||||||||
Commercial | ||||||||||||||||||||||||||||||||||||||
Real estate | $ | 4,761 | 28.3 | % | $ | 3,742 | 28.7 | % | $ | 3,795 | 29.1 | % | ||||||||||||||||||||||||||
Construction | 607 | 3.6 | % | 365 | 3.0 | % | 353 | 2.9 | % | |||||||||||||||||||||||||||||
Other | 3,642 | 21.5 | % | 3,329 | 16.9 | % | 3,220 | 16.0 | % | |||||||||||||||||||||||||||||
Municipal | 139 | 3.1 | % | 27 | 3.2 | % | 26 | 2.9 | % | |||||||||||||||||||||||||||||
Residential | ||||||||||||||||||||||||||||||||||||||
Term | 2,516 | 34.6 | % | 1,024 | 37.9 | % | 1,137 | 38.4 | % | |||||||||||||||||||||||||||||
Construction | 81 | 1.2 | % | 25 | 1.2 | % | 23 | 1.1 | % | |||||||||||||||||||||||||||||
Home equity line of credit | 1,457 | 5.8 | % | 1,078 | 7.1 | % | 824 | 7.5 | % | |||||||||||||||||||||||||||||
Consumer | 592 | 1.9 | % | 867 | 2.0 | % | 680 | 2.1 | % | |||||||||||||||||||||||||||||
Unallocated | 1,576 | — | % | 1,182 | — | % | 1,707 | — | % | |||||||||||||||||||||||||||||
Total | $ | 15,371 | 100.0 | % | $ | 11,639 | 100.0 | % | $ | 11,765 | 100.0 | % |
Dollars in thousands
|
Specific Reserves on Loans Evaluated Individually for Impairment | General Reserves on Loans Based on Historical Loss Experience | Reserves for Qualitative Factors |
Unallocated
Reserves |
Total Reserves | ||||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Real estate | $ | 135 | $ | 686 | $ | 3,940 | $ | — | $ | 4,761 | |||||||||||||||||||
Construction | 19 | 87 | 501 | — | 607 | ||||||||||||||||||||||||
Other | 128 | 521 | 2,993 | — | 3,642 | ||||||||||||||||||||||||
Municipal | — | — | 139 | — | 139 | ||||||||||||||||||||||||
Residential | |||||||||||||||||||||||||||||
Term | 204 | 275 | 2,037 | — | 2,516 | ||||||||||||||||||||||||
Construction | — | 10 | 71 | — | 81 | ||||||||||||||||||||||||
Home equity line of credit | 403 | 79 | 975 | — | 1,457 | ||||||||||||||||||||||||
Consumer | 1 | 168 | 423 | — | 592 | ||||||||||||||||||||||||
Unallocated | — | — | — | 1,576 | 1,576 | ||||||||||||||||||||||||
$ | 890 | $ | 1,826 | $ | 11,079 | $ | 1,576 | $ | 15,371 |
Dollars in thousands
|
September 30, 2020 | December 31, 2019 | September 30, 2019 | |||||||||||||||||
Balance at the beginning of year | $ | 11,639 | $ | 11,232 | $ | 11,232 | ||||||||||||||
Loans charged off: | ||||||||||||||||||||
Commercial | ||||||||||||||||||||
Real estate | 532 | 89 | 53 | |||||||||||||||||
Construction | — | — | — | |||||||||||||||||
Other | 24 | 179 | 123 | |||||||||||||||||
Municipal | — | — | — | |||||||||||||||||
Residential | ||||||||||||||||||||
Term | 46 | 445 | 93 | |||||||||||||||||
Construction | — | — | — | |||||||||||||||||
Home equity line of credit | 153 | 69 | 38 | |||||||||||||||||
Consumer | 238 | 338 | 235 | |||||||||||||||||
Total | 993 | 1,120 | 542 | |||||||||||||||||
Recoveries on loans previously charged off | ||||||||||||||||||||
Commercial | ||||||||||||||||||||
Real estate | — | 15 | 15 | |||||||||||||||||
Construction | — | — | — | |||||||||||||||||
Other | 24 | 73 | 70 | |||||||||||||||||
Municipal | — | — | — | |||||||||||||||||
Residential | ||||||||||||||||||||
Term | 31 | 57 | 10 | |||||||||||||||||
Construction | — | — | — | |||||||||||||||||
Home equity line of credit | 20 | 4 | 3 | |||||||||||||||||
Consumer | 100 | 128 | 102 | |||||||||||||||||
Total | 175 | 277 | 200 | |||||||||||||||||
Net loans charged off | 818 | 843 | 342 | |||||||||||||||||
Provision for loan losses | 4,550 | 1,250 | 875 | |||||||||||||||||
Balance at end of period | $ | 15,371 | $ | 11,639 | $ | 11,765 | ||||||||||||||
Ratio of net loans charged off to average loans outstanding1
|
0.08 | % | 0.07 | % | 0.04 | % | ||||||||||||||
Ratio of allowance for loan losses to total loans outstanding | 1.07 | % | 0.90 | % | 0.93 | % |
Dollars in thousands
|
September 30,
2020 |
December 31,
2019 |
September 30,
2019 |
||||||||||||||
Commercial | |||||||||||||||||
Real estate | $ | 1,771 | $ | 1,784 | $ | 1,807 | |||||||||||
Construction | 307 | 256 | 256 | ||||||||||||||
Other | 503 | 6,534 | 6,871 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 4,467 | 5,899 | 6,840 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 2,063 | 2,171 | 1,078 | ||||||||||||||
Consumer | — | 5 | 6 | ||||||||||||||
Total nonperforming loans | $ | 9,111 | $ | 16,649 | $ | 16,858 |
Balance in Thousands of Dollars | Number of Loans | Aggregate Balance | ||||||
Total at December 31, 2019 | 81 | $ | 21,424 | |||||
Added in 2020 | 3 | 197 | ||||||
Loans paid off in 2020 | (6) | (7,000) | ||||||
Repayments in 2020 | — | (1,231) | ||||||
Total at September 30, 2020 | 78 | $ | 13,390 |
In thousands of dollars
|
Performing
As Modified |
30+ Days Past Due
and Accruing |
On
Nonaccrual |
All
TDRs |
||||||||||
Commercial | ||||||||||||||
Real estate | $ | 2,505 | $ | 477 | $ | 1,072 | $ | 4,054 | ||||||
Construction | 701 | — | — | 701 | ||||||||||
Other | 305 | 216 | 208 | 729 | ||||||||||
Municipal | — | — | — | — | ||||||||||
Residential | ||||||||||||||
Term | 5,716 | — | 1,714 | 7,430 | ||||||||||
Construction | — | — | — | — | ||||||||||
Home equity line of credit | 301 | — | 165 | 466 | ||||||||||
Consumer | — | 10 | — | 10 | ||||||||||
$ | 9,528 | $ | 703 | $ | 3,159 | $ | 13,390 | |||||||
Percent of balance | 71.2 | % | 5.3 | % | 23.6 | % | 100.0 | % | ||||||
Number of loans | 51 | 5 | 22 | 78 | ||||||||||
Associated specific reserve | $ | 285 | $ | 2 | $ | 108 | $ | 395 |
Dollars in thousands
|
September 30,
2020 |
December 31,
2019 |
September 30,
2019 |
||||||||||||||
Commercial | |||||||||||||||||
Real estate | $ | 4,753 | $ | 6,309 | $ | 9,049 | |||||||||||
Construction | 1,009 | 958 | 978 | ||||||||||||||
Other | 1,023 | 7,075 | 7,332 | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 10,182 | 12,439 | 13,446 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | 2,364 | 2,488 | 1,398 | ||||||||||||||
Consumer | 10 | 5 | 6 | ||||||||||||||
Total | $ | 19,341 | $ | 29,274 | $ | 32,209 |
Dollars in thousands
|
September 30,
2020 |
December 31,
2019 |
September 30,
2019 |
|||||||||||||||||
Commercial | ||||||||||||||||||||
Real estate | $ | 2,909 | $ | 1,774 | $ | 1,199 | ||||||||||||||
Construction | 80 | 271 | 293 | |||||||||||||||||
Other | 2,676 | 5,028 | 663 | |||||||||||||||||
Municipal | — | — | — | |||||||||||||||||
Residential | ||||||||||||||||||||
Term | 4,509 | 4,640 | 5,223 | |||||||||||||||||
Construction | — | — | — | |||||||||||||||||
Home equity line of credit | 2,325 | 2,957 | 1,867 | |||||||||||||||||
Consumer | 277 | 347 | 569 | |||||||||||||||||
Total | $ | 12,776 | $ | 15,017 | $ | 9,814 | ||||||||||||||
Loans 30-89 days past due to total loans | 0.51 | % | 0.63 | % | 0.33 | % | ||||||||||||||
Loans 90+ days past due and accruing to total loans | 0.10 | % | 0.12 | % | 0.00 | % | ||||||||||||||
Loans 90+ days past due on non-accrual to total loans | 0.27 | % | 0.40 | % | 0.45 | % | ||||||||||||||
Total past due loans to total loans | 0.89 | % | 1.16 | % | 0.78 | % |
Dollars in thousands
|
September 30,
2020 |
December 31,
2019 |
September 30,
2019 |
||||||||||||||
Carrying Value | |||||||||||||||||
Commercial | |||||||||||||||||
Real estate | $ | 222 | $ | — | $ | — | |||||||||||
Construction | — | — | — | ||||||||||||||
Other | — | — | — | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 600 | 279 | 279 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | — | — | — | ||||||||||||||
Consumer | — | — | — | ||||||||||||||
Total | $ | 822 | $ | 279 | $ | 279 | |||||||||||
Related Allowance | |||||||||||||||||
Commercial | |||||||||||||||||
Real estate | $ | 45 | $ | — | $ | — | |||||||||||
Construction | — | — | — | ||||||||||||||
Other | — | — | — | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | — | — | — | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | — | — | — | ||||||||||||||
Consumer | — | — | — | ||||||||||||||
Total | $ | 45 | $ | — | $ | — | |||||||||||
Net Value | |||||||||||||||||
Commercial | |||||||||||||||||
Real estate | $ | 177 | $ | — | $ | — | |||||||||||
Construction | — | — | — | ||||||||||||||
Other | — | — | — | ||||||||||||||
Municipal | — | — | — | ||||||||||||||
Residential | |||||||||||||||||
Term | 600 | 279 | 279 | ||||||||||||||
Construction | — | — | — | ||||||||||||||
Home equity line of credit | — | — | — | ||||||||||||||
Consumer | — | — | — | ||||||||||||||
Total | $ | 777 | $ | 279 | $ | 279 |
As of September 30, 2020 | Leverage | Tier 1 | Common Equity Tier 1 | Total Risk-Based | ||||||||||||||||||||||
Bank | 8.38 | % | 14.17 | % | 14.17 | % | 15.33 | % | ||||||||||||||||||
Company | 8.42 | % | 14.28 | % | 14.28 | % | 15.44 | % | ||||||||||||||||||
Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | ||||||||||||||||||
Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | ||||||||||||||||||
Well capitalized ratio (Bank only) | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % |
As of December 31, 2019 | Leverage | Tier 1 | Common Equity Tier 1 | Total Risk-Based | ||||||||||||||||||||||
Bank | 8.84 | % | 14.25 | % | 14.25 | % | 15.19 | % | ||||||||||||||||||
Company | 8.88 | % | 14.34 | % | 14.34 | % | 15.27 | % | ||||||||||||||||||
Adequately capitalized ratio | 4.00 | % | 6.00 | % | 4.50 | % | 8.00 | % | ||||||||||||||||||
Adequately capitalized ratio plus capital conservation buffer | 4.00 | % | 8.50 | % | 7.00 | % | 10.50 | % | ||||||||||||||||||
Well capitalized ratio (Bank only) | 5.00 | % | 8.00 | % | 6.50 | % | 10.00 | % |
Dollars in thousands
|
Total | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | ||||||||||||||||||||||||
Borrowed funds | $ | 283,787 | $ | 228,687 | $ | — | $ | 55,100 | $ | — | |||||||||||||||||||
Operating leases | 59 | 16 | 33 | 10 | — | ||||||||||||||||||||||||
Certificates of deposit | 589,931 | 444,041 | 113,861 | 32,029 | — | ||||||||||||||||||||||||
Total | $ | 873,777 | $ | 672,744 | $ | 113,894 | $ | 87,139 | $ | — | |||||||||||||||||||
Total loan commitments and unused lines of credit | $ | 243,639 | $ | 243,639 | $ | — | $ | — | $ | — |
0-90 | 90-365 | 1-5 | 5+ | |||||||||||||||||||||||
Dollars in thousands
|
Days | Days | Years | Years | ||||||||||||||||||||||
Investment securities at amortized cost (HTM) and fair value (AFS) | $ | 102,310 | $ | 158,315 | $ | 231,740 | $ | 179,737 | ||||||||||||||||||
Restricted stock, at cost | 9,508 | — | — | 1,037 | ||||||||||||||||||||||
Loans held for sale | — | — | — | 6,387 | ||||||||||||||||||||||
Loans | 450,874 | 261,548 | 516,756 | 207,468 | ||||||||||||||||||||||
Other interest-earning assets | 3,100 | 24,587 | — | — | ||||||||||||||||||||||
Non-rate-sensitive assets | 53,567 | — | — | 89,692 | ||||||||||||||||||||||
Total assets | 619,359 | 444,450 | 748,496 | 484,321 | ||||||||||||||||||||||
Interest-bearing deposits | 459,145 | 292,547 | 147,522 | 681,160 | ||||||||||||||||||||||
Borrowed funds | 90,000 | 22,600 | 55,100 | 50,000 | ||||||||||||||||||||||
Non-rate-sensitive liabilities and equity | 6,767 | 25,166 | 34,100 | 432,519 | ||||||||||||||||||||||
Total liabilities and equity | 555,912 | 340,313 | 236,722 | 1,163,679 | ||||||||||||||||||||||
Period gap | $ | 63,447 | $ | 104,137 | $ | 511,774 | $ | (679,358) | ||||||||||||||||||
Percent of total assets | 2.76 | % | 4.53 | % | 22.28 | % | (29.58) | % | ||||||||||||||||||
Cumulative gap (current) | $ | 63,447 | $ | 167,584 | $ | 679,358 | $ | — | ||||||||||||||||||
Percent of total assets | 2.76 | % | 7.30 | % | 29.58 | % | — | % |
Changes in Net Interest Income | September 30, 2020 | December 31, 2019 | ||||||
Year 1 | ||||||||
Projected change if rates decrease by 1.0% | -0.4% | 0.2% | ||||||
Projected change if rates increase by 2.0% | 0.8% | -4.3% | ||||||
Year 2 | ||||||||
Projected change if rates decrease by 1.0% | -3.0% | -0.9% | ||||||
Projected change if rates increase by 2.0% | 0.9% | -10.1% |
Month | Shares Purchased | Average Price Per Share | Total shares purchased as part of publicly announced repurchase plans | Maximum number of shares that may be purchased under the plans | ||||||||||
January 2020 | 3,491 | 29.33 | — | — | ||||||||||
February 2020 | 1,806 | 28.47 | — | — | ||||||||||
March 2020 | — | — | — | — | ||||||||||
April 2020 | — | — | — | — | ||||||||||
May 2020 | — | — | — | — | ||||||||||
June 2020 | — | — | — | — | ||||||||||
July 2020 | — | — | — | — | ||||||||||
August 2020 | 150 | 20.73 | — | — | ||||||||||
September 2020 | — | — | — | — | ||||||||||
5,447 | $ | 26.18 | — | — |