☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
1ST CONSTITUTION BANCORP
|
New Jersey
|
|
22-3665653
|
(State of Other Jurisdiction
of Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.)
|
2650 Route 130
|
P.O. Box 634
|
Cranbury
|
New Jersey
|
08512
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
(Registrant’s Telephone Number, Including Area Code)
|
(609)
|
655-4500
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Common stock, no par value
|
FCCY
|
NASDAQ Global Market
|
|
|
Page
|
|
|
|
PART I.
|
FINANCIAL INFORMATION
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
Consolidated Balance Sheets at June 30, 2020 and December 31, 2019 (unaudited)
|
|
|
|
|
|
Consolidated Statements of Income for the Three and Six Months Ended June 30, 2020 and June 30, 2019 (unaudited)
|
|
|
|
|
|
Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2020 and June 30, 2019 (unaudited)
|
|
|
|
|
|
Consolidated Statements of Changes in Shareholders' Equity for the Three and Six Months Ended June 30, 2020 and June 30, 2019 (unaudited)
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2020 and June 30, 2019 (unaudited)
|
|
|
|
|
|
Notes to Consolidated Financial Statements (unaudited)
|
|
|
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
|
|
Item 4.
|
Controls and Procedures
|
|
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
|
|
Item 1.
|
Legal Proceedings
|
|
|
|
|
Item 1A.
|
Risk Factors
|
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
|
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
ASSETS
|
|
|
|
|
||||
Cash and due from banks
|
|
$
|
10,101
|
|
|
$
|
2,547
|
|
Interest-earning deposits
|
|
2,481
|
|
|
12,295
|
|
||
Total cash and cash equivalents
|
|
12,582
|
|
|
14,842
|
|
||
Investment securities
|
|
|
|
|
|
|
||
Available for sale, at fair value
|
|
151,661
|
|
|
155,782
|
|
||
Held to maturity (fair value of $97,567 and $78,223 at June 30, 2020
and December 31, 2019, respectively) |
|
94,440
|
|
|
76,620
|
|
||
Total investment securities
|
|
246,101
|
|
|
232,402
|
|
||
Loans held for sale
|
|
11,129
|
|
|
5,927
|
|
||
Loans
|
|
1,355,436
|
|
|
1,216,028
|
|
||
Less: allowance for loan losses
|
|
(12,126
|
)
|
|
(9,271
|
)
|
||
Net loans
|
|
1,343,310
|
|
|
1,206,757
|
|
||
Premises and equipment, net
|
|
14,691
|
|
|
15,262
|
|
||
Right-of-use assets
|
|
17,282
|
|
|
17,957
|
|
||
Accrued interest receivable
|
|
5,740
|
|
|
4,945
|
|
||
Bank-owned life insurance
|
|
36,943
|
|
|
36,678
|
|
||
Other real estate owned
|
|
470
|
|
|
571
|
|
||
Goodwill and intangible assets
|
|
36,563
|
|
|
36,779
|
|
||
Other assets
|
|
16,139
|
|
|
14,142
|
|
||
Total assets
|
|
$
|
1,740,950
|
|
|
$
|
1,586,262
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
||
LIABILITIES
|
|
|
|
|
|
|
||
Deposits
|
|
|
|
|
|
|
||
Non-interest bearing
|
|
$
|
397,238
|
|
|
$
|
287,555
|
|
Interest bearing
|
|
1,012,154
|
|
|
989,807
|
|
||
Total deposits
|
|
1,409,392
|
|
|
1,277,362
|
|
||
Short-term borrowings
|
|
107,250
|
|
|
92,050
|
|
||
Redeemable subordinated debentures
|
|
18,557
|
|
|
18,557
|
|
||
Accrued interest payable
|
|
1,296
|
|
|
1,592
|
|
||
Lease liability
|
|
18,036
|
|
|
18,617
|
|
||
Accrued expenses and other liabilities
|
|
8,935
|
|
|
7,506
|
|
||
Total liabilities
|
|
1,563,466
|
|
|
1,415,684
|
|
||
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
||
Preferred stock, no par value; 5,000,000 shares authorized; none issued
|
|
—
|
|
|
—
|
|
||
Common stock, no par value; 30,000,000 shares authorized; 10,258,374 and 10,224,974 shares issued and 10,219,048 and 10,191,676 shares outstanding as of June 30, 2020 and December 31, 2019, respectively
|
|
110,546
|
|
|
109,964
|
|
||
Retained earnings
|
|
66,067
|
|
|
60,791
|
|
||
Treasury stock, 39,326 and 33,298 shares at June 30, 2020 and December 31, 2019, respectively
|
|
(503
|
)
|
|
(368
|
)
|
||
Accumulated other comprehensive income
|
|
1,374
|
|
|
191
|
|
||
Total shareholders' equity
|
|
177,484
|
|
|
170,578
|
|
||
Total liabilities and shareholders' equity
|
|
$
|
1,740,950
|
|
|
$
|
1,586,262
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
INTEREST INCOME
|
|
|
|
|
|
|
|
||||||||
Loans, including fees
|
$
|
15,374
|
|
|
$
|
12,869
|
|
|
$
|
30,179
|
|
|
$
|
25,026
|
|
Securities:
|
|
|
|
|
|
|
|
||||||||
Taxable
|
852
|
|
|
1,215
|
|
|
1,908
|
|
|
2,485
|
|
||||
Tax-exempt
|
496
|
|
|
422
|
|
|
934
|
|
|
863
|
|
||||
Federal funds sold and short-term investments
|
4
|
|
|
47
|
|
|
93
|
|
|
94
|
|
||||
Total interest income
|
16,726
|
|
|
14,553
|
|
|
33,114
|
|
|
28,468
|
|
||||
INTEREST EXPENSE
|
|
|
|
|
|
|
|
||||||||
Deposits
|
2,724
|
|
|
2,671
|
|
|
5,962
|
|
|
4,988
|
|
||||
Borrowings
|
48
|
|
|
257
|
|
|
110
|
|
|
430
|
|
||||
Redeemable subordinated debentures
|
106
|
|
|
192
|
|
|
258
|
|
|
390
|
|
||||
Total interest expense
|
2,878
|
|
|
3,120
|
|
|
6,330
|
|
|
5,808
|
|
||||
Net interest income
|
13,848
|
|
|
11,433
|
|
|
26,784
|
|
|
22,660
|
|
||||
PROVISION FOR LOAN LOSSES
|
2,125
|
|
|
400
|
|
|
3,020
|
|
|
700
|
|
||||
Net interest income after provision for loan losses
|
11,723
|
|
|
11,033
|
|
|
23,764
|
|
|
21,960
|
|
||||
NON-INTEREST INCOME
|
|
|
|
|
|
|
|
||||||||
Service charges on deposit accounts
|
132
|
|
|
159
|
|
|
345
|
|
|
325
|
|
||||
Gain on sales of loans
|
2,121
|
|
|
1,160
|
|
|
3,591
|
|
|
2,205
|
|
||||
Income on bank-owned life insurance
|
264
|
|
|
149
|
|
|
444
|
|
|
288
|
|
||||
Gain on sales and calls of securities
|
10
|
|
|
—
|
|
|
18
|
|
|
—
|
|
||||
Other income
|
573
|
|
|
702
|
|
|
1,158
|
|
|
1,218
|
|
||||
Total non-interest income
|
3,100
|
|
|
2,170
|
|
|
5,556
|
|
|
4,036
|
|
||||
NON-INTEREST EXPENSES
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits
|
6,001
|
|
|
5,278
|
|
|
12,170
|
|
|
10,241
|
|
||||
Occupancy expense
|
1,205
|
|
|
991
|
|
|
2,375
|
|
|
2,012
|
|
||||
Data processing expenses
|
470
|
|
|
345
|
|
|
916
|
|
|
693
|
|
||||
FDIC insurance expense
|
225
|
|
|
60
|
|
|
259
|
|
|
160
|
|
||||
Other real estate owned expenses
|
14
|
|
|
34
|
|
|
31
|
|
|
82
|
|
||||
Merger-related expenses
|
—
|
|
|
258
|
|
|
64
|
|
|
273
|
|
||||
Other operating expenses
|
1,922
|
|
|
1,600
|
|
|
3,815
|
|
|
3,199
|
|
||||
Total non-interest expenses
|
9,837
|
|
|
8,566
|
|
|
19,630
|
|
|
16,660
|
|
||||
Income before income taxes
|
4,986
|
|
|
4,637
|
|
|
9,690
|
|
|
9,336
|
|
||||
INCOME TAXES
|
1,296
|
|
|
1,267
|
|
|
2,579
|
|
|
2,569
|
|
||||
Net income
|
$
|
3,690
|
|
|
$
|
3,370
|
|
|
$
|
7,111
|
|
|
$
|
6,767
|
|
EARNINGS PER COMMON SHARE
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.36
|
|
|
$
|
0.39
|
|
|
$
|
0.70
|
|
|
$
|
0.78
|
|
Diluted
|
$
|
0.36
|
|
|
$
|
0.39
|
|
|
$
|
0.69
|
|
|
$
|
0.78
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING
|
|
|
|
|
|
|
|
||||||||
Basic
|
10,209,295
|
|
|
8,634,251
|
|
|
10,205,065
|
|
|
8,629,197
|
|
||||
Diluted
|
10,248,156
|
|
|
8,696,943
|
|
|
10,256,481
|
|
|
8,692,063
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
3,690
|
|
|
$
|
3,370
|
|
|
$
|
7,111
|
|
|
$
|
6,767
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
Unrealized holding gains on securities available for sale
|
1,716
|
|
|
1,021
|
|
|
1,529
|
|
|
2,431
|
|
||||
Tax effect
|
(418
|
)
|
|
(251
|
)
|
|
(372
|
)
|
|
(590
|
)
|
||||
Net of tax amount
|
1,298
|
|
|
770
|
|
|
1,157
|
|
|
1,841
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Reclassification adjustment for gains on securities available for sale(1)
|
(10
|
)
|
|
—
|
|
|
(11
|
)
|
|
—
|
|
||||
Tax effect (2)
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
Net of tax amount
|
(7
|
)
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Reclassification adjustment for unrealized impairment loss on held to maturity security(3)
|
5
|
|
|
3
|
|
|
8
|
|
|
4
|
|
||||
Tax effect
|
(2
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(1
|
)
|
||||
Net of tax amount
|
3
|
|
|
2
|
|
|
5
|
|
|
3
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Pension liability
|
85
|
|
|
56
|
|
|
141
|
|
|
111
|
|
||||
Tax effect
|
(25
|
)
|
|
(14
|
)
|
|
(42
|
)
|
|
(31
|
)
|
||||
Net of tax amount
|
60
|
|
|
42
|
|
|
99
|
|
|
80
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Reclassification adjustment for actuarial gains for unfunded pension liability(4)
|
(56
|
)
|
|
(44
|
)
|
|
(100
|
)
|
|
(88
|
)
|
||||
Tax effect (2)
|
17
|
|
|
13
|
|
|
30
|
|
|
26
|
|
||||
Net of tax amount
|
(39
|
)
|
|
(31
|
)
|
|
(70
|
)
|
|
(62
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Total other comprehensive income
|
1,315
|
|
|
783
|
|
|
1,183
|
|
|
1,862
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Comprehensive income
|
$
|
5,005
|
|
|
$
|
4,153
|
|
|
$
|
8,294
|
|
|
$
|
8,629
|
|
|
Common
Stock
|
|
Retained
Earnings
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
Shareholders’
Equity
|
||||||||||
Balance, April 1, 2019
|
$
|
79,828
|
|
|
$
|
52,501
|
|
|
$
|
(368
|
)
|
|
$
|
(754
|
)
|
|
$
|
131,207
|
|
Net income
|
—
|
|
|
3,370
|
|
|
—
|
|
|
—
|
|
|
3,370
|
|
|||||
Exercise of stock options and issuance of restricted shares (10,555 shares and 14,181 shares, respectively)
|
66
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66
|
|
|||||
Share-based compensation
|
296
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
296
|
|
|||||
Cash dividends ($0.075 per share)
|
—
|
|
|
(647
|
)
|
|
—
|
|
|
—
|
|
|
(647
|
)
|
|||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
783
|
|
|
783
|
|
|||||
Balance, June 30 2019
|
$
|
80,190
|
|
|
$
|
55,224
|
|
|
$
|
(368
|
)
|
|
$
|
29
|
|
|
$
|
135,075
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance, April 1, 2020
|
$
|
110,254
|
|
|
$
|
63,295
|
|
|
$
|
(503
|
)
|
|
$
|
59
|
|
|
$
|
173,105
|
|
Net income
|
—
|
|
|
3,690
|
|
|
—
|
|
|
—
|
|
|
3,690
|
|
|||||
Share-based compensation
|
292
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
292
|
|
|||||
Cash dividends ($0.09 per share)
|
—
|
|
|
(918
|
)
|
|
—
|
|
|
—
|
|
|
(918
|
)
|
|||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
1,315
|
|
|
1,315
|
|
|||||
Balance, June 30, 2020
|
$
|
110,546
|
|
|
$
|
66,067
|
|
|
$
|
(503
|
)
|
|
$
|
1,374
|
|
|
$
|
177,484
|
|
|
Common
Stock
|
|
Retained
Earnings
|
|
Treasury
Stock
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
Shareholders’
Equity
|
||||||||||
Balance, January 1, 2019
|
$
|
79,536
|
|
|
$
|
49,750
|
|
|
$
|
(368
|
)
|
|
$
|
(1,833
|
)
|
|
$
|
127,085
|
|
Net income
|
—
|
|
|
6,767
|
|
|
—
|
|
|
—
|
|
|
6,767
|
|
|||||
Exercise of stock options and issuance of restricted shares (15,919 shares and 28,581 shares, respectively)
|
89
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
89
|
|
|||||
Share-based compensation
|
565
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
565
|
|
|||||
Cash dividends ($0.15 per share)
|
—
|
|
|
(1,293
|
)
|
|
—
|
|
|
—
|
|
|
(1,293
|
)
|
|||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
1,862
|
|
|
1,862
|
|
|||||
Balance, June 30, 2019
|
$
|
80,190
|
|
|
$
|
55,224
|
|
|
$
|
(368
|
)
|
|
$
|
29
|
|
|
$
|
135,075
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance, January 1, 2020
|
$
|
109,964
|
|
|
$
|
60,791
|
|
|
$
|
(368
|
)
|
|
$
|
191
|
|
|
$
|
170,578
|
|
Net income
|
—
|
|
|
7,111
|
|
|
—
|
|
|
—
|
|
|
7,111
|
|
|||||
Share-based compensation
|
582
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
582
|
|
|||||
Cash dividends ($0.18 per share)
|
—
|
|
|
(1,835
|
)
|
|
—
|
|
|
—
|
|
|
(1,835
|
)
|
|||||
Treasury stock purchased (6,028 shares)
|
—
|
|
|
—
|
|
|
(135
|
)
|
|
—
|
|
|
(135
|
)
|
|||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
1,183
|
|
|
1,183
|
|
|||||
Balance, June 30, 2020
|
$
|
110,546
|
|
|
$
|
66,067
|
|
|
$
|
(503
|
)
|
|
$
|
1,374
|
|
|
$
|
177,484
|
|
|
Six Months Ended June 30,
|
||||||
|
2020
|
|
2019
|
||||
OPERATING ACTIVITIES:
|
|
|
|
||||
Net income
|
$
|
7,111
|
|
|
$
|
6,767
|
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities-
|
|
|
|
||||
Provision for loan losses
|
3,020
|
|
|
700
|
|
||
Depreciation and amortization
|
1,061
|
|
|
681
|
|
||
Net amortization of premiums and discounts on securities
|
655
|
|
|
248
|
|
||
SBA loan discount accretion
|
(206
|
)
|
|
(188
|
)
|
||
Gains on sales and calls of securities available for sale
|
(11
|
)
|
|
—
|
|
||
Gains on sales and calls of securities held to maturity
|
(7
|
)
|
|
—
|
|
||
Gains on sales of other real estate owned
|
—
|
|
|
(137
|
)
|
||
Gains on sales of loans held for sale
|
(3,591
|
)
|
|
(2,205
|
)
|
||
Originations of loans held for sale
|
(118,467
|
)
|
|
(56,668
|
)
|
||
Proceeds from sales of loans held for sale
|
116,856
|
|
|
58,030
|
|
||
Increase in cash surrender value on bank–owned life insurance
|
(369
|
)
|
|
(288
|
)
|
||
Gain on cash surrender value on bank-owned life insurance
|
(75
|
)
|
|
—
|
|
||
Share-based compensation expense
|
582
|
|
|
565
|
|
||
Decrease in deferred tax asset
|
384
|
|
|
1,033
|
|
||
Noncash rent and equipment expense
|
94
|
|
|
112
|
|
||
Increase in accrued interest receivable
|
(795
|
)
|
|
(235
|
)
|
||
Increase in other assets
|
(1,226
|
)
|
|
(1,215
|
)
|
||
(Decrease) increase in accrued interest payable
|
(296
|
)
|
|
469
|
|
||
Increase (decrease) in accrued expenses and other liabilities
|
1,470
|
|
|
(1,765
|
)
|
||
Net cash provided by operating activities
|
6,190
|
|
|
5,904
|
|
||
INVESTING ACTIVITIES:
|
|
|
|
||||
Purchases of securities:
|
|
|
|
||||
Available for sale
|
(18,417
|
)
|
|
(25,339
|
)
|
||
Held to maturity
|
(31,364
|
)
|
|
(5,942
|
)
|
||
Proceeds from calls, maturities and payments of securities:
|
|
|
|
||||
Available for sale
|
23,624
|
|
|
13,660
|
|
||
Held to maturity
|
13,347
|
|
|
7,590
|
|
||
Proceeds from bank-owned life insurance benefits paid
|
179
|
|
|
—
|
|
||
Net purchase of restricted stock
|
(1,706
|
)
|
|
(1,524
|
)
|
||
Net increase in loans
|
(139,367
|
)
|
|
(84,929
|
)
|
||
Capital expenditures
|
(107
|
)
|
|
(375
|
)
|
||
Proceeds from sales of other real estate owned
|
101
|
|
|
1,192
|
|
||
Net cash used in investing activities
|
(153,710
|
)
|
|
(95,667
|
)
|
||
FINANCING ACTIVITIES:
|
|
|
|
||||
Exercise of stock options
|
—
|
|
|
89
|
|
||
Purchase of treasury shares
|
(135
|
)
|
|
—
|
|
||
Cash dividends paid to shareholders
|
(1,835
|
)
|
|
(1,293
|
)
|
||
Net increase in deposits
|
132,030
|
|
|
71,162
|
|
||
Increase in short-term borrowings
|
15,200
|
|
|
33,075
|
|
||
Net cash provided by financing activities
|
145,260
|
|
|
103,033
|
|
||
(Decrease) increase in cash and cash equivalents
|
(2,260
|
)
|
|
13,270
|
|
||
Cash and cash equivalents at beginning of period
|
14,842
|
|
|
16,844
|
|
||
Cash and cash equivalents at end of period
|
$
|
12,582
|
|
|
$
|
30,114
|
|
1.
|
The amounts in accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost over the next fiscal year;
|
2.
|
The amount and timing of plan assets expected to be returned to the employer;
|
3.
|
The disclosures related to the June 2001 amendments to the Japanese Welfare Pension Insurance Law;
|
4.
|
Related party disclosures about the amount of future annual benefits covered by insurance and annuity contracts and significant transactions between the employer or related parties and the plan;
|
5.
|
For nonpublic entities, the reconciliation of the opening balances to the closing balances of plan assets measured on a recurring basis in Level 3 of the fair value hierarchy. However, nonpublic entities will be required to disclose separately the amounts of transfers into and out of Level 3 of the fair value hierarchy and purchases of Level 3 plan assets; and
|
6.
|
For public entities, the effects of a one-percentage point change in assumed health care cost trend rates on the (a) aggregate of the service and interest cost components of net periodic benefit costs and (b) benefit obligation for postretirement health care benefits.
|
1.
|
The weighted-average interest crediting rates for cash balance plans and other plans with promised interest crediting rates; and
|
2.
|
An explanation of the reasons for significant gains and losses related to changes in the benefit obligation for the period.
|
1.
|
The projected benefit obligation (“PBO”) and fair value of plan assets for plans with PBOs in excess of plan assets; and
|
2.
|
The accumulated benefit obligation (“ABO”) and fair value of plan assets for plans with ABOs in excess of plan assets.
|
(Dollars in thousands)
|
Amount
|
||
Consideration paid:
|
|
||
Company stock issued
|
$
|
29,175
|
|
Cash payment
|
24,233
|
|
|
Cash payment for unexercised outstanding stock options
|
925
|
|
|
Total consideration paid
|
$
|
54,333
|
|
|
|
||
|
|
||
Recognized amounts of identifiable assets acquired and liabilities assumed at fair value:
|
|
||
Cash and cash equivalents
|
$
|
32,599
|
|
Investment securities available for sale
|
26,440
|
|
|
Loans
|
205,833
|
|
|
Premises and equipment, net
|
4,433
|
|
|
Core deposit intangible asset
|
1,467
|
|
|
Bank-owned life insurance
|
7,250
|
|
|
Right-of-use assets
|
3,226
|
|
|
Accrued interest receivable
|
778
|
|
|
Other real estate owned
|
605
|
|
|
Other assets
|
2,518
|
|
|
Deposits
|
(249,836
|
)
|
|
Lease liability
|
(3,226
|
)
|
|
Other liabilities
|
(948
|
)
|
|
Total identifiable assets and liabilities, net
|
$
|
31,139
|
|
|
|
||
Goodwill recorded from Shore merger
|
$
|
23,194
|
|
|
At November 8, 2019
|
|||||||||||
(Dollars in thousands)
|
Loans acquired with no credit quality deterioration
|
Loans acquired with credit quality deterioration
|
Total
|
|||||||||
Commercial
|
|
|
|
|||||||||
Construction
|
$
|
9,733
|
|
|
$
|
—
|
|
|
$
|
9,733
|
|
|
Commercial real estate
|
135,482
|
|
|
4,071
|
|
|
139,553
|
|
|
|||
Commercial business
|
12,027
|
|
|
—
|
|
|
12,027
|
|
|
|||
Residential real estate
|
36,849
|
|
|
500
|
|
|
37,349
|
|
|
|||
Consumer
|
7,171
|
|
|
—
|
|
|
7,171
|
|
|
|||
Total loans
|
$
|
201,262
|
|
|
$
|
4,571
|
|
|
$
|
205,833
|
|
|
(Dollars in thousands)
|
Acquired Credit Impaired Loans
|
||
Contractually required principal and interest at acquisition
|
$
|
7,584
|
|
Contractual cash flows not expected to be collected (non-accretable difference)
|
2,355
|
|
|
|
|
||
Expected cash flows at acquisition
|
5,229
|
|
|
Interest component of expected cash flows (accretable difference)
|
658
|
|
|
|
|
||
Fair value of acquired loans
|
$
|
4,571
|
|
(Dollars in thousands)
|
Amount
|
||
Year
|
|
||
2020
|
$
|
129
|
|
2021
|
236
|
|
|
2022
|
209
|
|
|
2023
|
182
|
|
|
2024
|
156
|
|
|
Thereafter
|
378
|
|
|
Total
|
$
|
1,290
|
|
(Dollars in thousands)
|
Shore Six Months Ended June 30, 2020
|
|
Actual for the Six Months Ended June 30, 2020
|
|
Pro Forma for the Three Months Ended June 30, 2019
|
|
Pro Forma for the Six Months Ended June 30, 2019
|
||||||||
Net interest income
|
$
|
4,678
|
|
|
$
|
26,784
|
|
|
$
|
14,010
|
|
|
$
|
27,776
|
|
Non-interest income
|
199
|
|
|
5,556
|
|
|
2,331
|
|
|
4,375
|
|
||||
Non-interest expenses
|
1,928
|
|
|
19,630
|
|
|
10,385
|
|
|
20,009
|
|
||||
Income taxes
|
725
|
|
|
2,579
|
|
|
1,615
|
|
|
3,247
|
|
||||
Net income
|
1,849
|
|
|
7,111
|
|
|
3,942
|
|
|
8,166
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
(Dollars in thousands, except per share data)
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
3,690
|
|
|
$
|
3,370
|
|
|
$
|
7,111
|
|
|
$
|
6,767
|
|
|
|
|
|
|
|
|
|
||||||||
Basic weighted average shares outstanding
|
10,209,295
|
|
|
8,634,251
|
|
|
10,205,065
|
|
|
8,629,197
|
|
||||
Plus: common stock equivalents
|
38,861
|
|
|
62,692
|
|
|
51,416
|
|
|
62,866
|
|
||||
Diluted weighted average shares outstanding
|
10,248,156
|
|
|
8,696,943
|
|
|
10,256,481
|
|
|
8,692,063
|
|
||||
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.36
|
|
|
$
|
0.39
|
|
|
0.70
|
|
|
0.78
|
|
||
Diluted
|
$
|
0.36
|
|
|
$
|
0.39
|
|
|
0.69
|
|
|
0.78
|
|
|
June 30, 2020
|
||||||||||||||
(Dollars in thousands)
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
U.S. Treasury securities and obligations of U.S. Government sponsored entities (“GSE”)
|
$
|
3,769
|
|
|
$
|
—
|
|
|
$
|
(16
|
)
|
|
$
|
3,753
|
|
Residential collateralized mortgage obligations - GSE
|
41,888
|
|
|
641
|
|
|
(158
|
)
|
|
42,371
|
|
||||
Residential mortgage backed securities - GSE
|
17,498
|
|
|
678
|
|
|
(8
|
)
|
|
18,168
|
|
||||
Obligations of state and political subdivisions
|
30,591
|
|
|
1,032
|
|
|
—
|
|
|
31,623
|
|
||||
Trust preferred debt securities - single issuer
|
1,493
|
|
|
—
|
|
|
(166
|
)
|
|
1,327
|
|
||||
Corporate debt securities
|
29,047
|
|
|
542
|
|
|
(260
|
)
|
|
29,329
|
|
||||
Other debt securities
|
25,443
|
|
|
171
|
|
|
(524
|
)
|
|
25,090
|
|
||||
Total
|
$
|
149,729
|
|
|
$
|
3,064
|
|
|
$
|
(1,132
|
)
|
|
$
|
151,661
|
|
|
December 31, 2019
|
||||||||||||||
(Dollars in thousands)
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||
U.S. Treasury securities and obligations of U.S. Government sponsored entities (“GSE”)
|
$
|
774
|
|
|
$
|
—
|
|
|
$
|
(10
|
)
|
|
$
|
764
|
|
Residential collateralized mortgage obligations - GSE
|
53,223
|
|
|
194
|
|
|
(242
|
)
|
|
53,175
|
|
||||
Residential mortgage backed securities - GSE
|
18,100
|
|
|
292
|
|
|
(5
|
)
|
|
18,387
|
|
||||
Obligations of state and political subdivisions
|
33,177
|
|
|
342
|
|
|
—
|
|
|
33,519
|
|
||||
Trust preferred debt securities - single issuer
|
1,492
|
|
|
—
|
|
|
(50
|
)
|
|
1,442
|
|
||||
Corporate debt securities
|
23,224
|
|
|
139
|
|
|
(84
|
)
|
|
23,279
|
|
||||
Other debt securities
|
25,378
|
|
|
80
|
|
|
(242
|
)
|
|
25,216
|
|
||||
Total
|
$
|
155,368
|
|
|
$
|
1,047
|
|
|
$
|
(633
|
)
|
|
$
|
155,782
|
|
|
June 30, 2020
|
||||||||||||||||||||||
(Dollars in thousands)
|
Amortized
Cost
|
|
Other-Than-
Temporary
Impairment
Recognized In
Accumulated
Other
Comprehensive
Loss
|
|
Carrying
Value
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||||||
Residential collateralized mortgage obligations - GSE
|
$
|
7,406
|
|
|
$
|
—
|
|
|
$
|
7,406
|
|
|
$
|
361
|
|
|
$
|
—
|
|
|
$
|
7,767
|
|
Residential mortgage backed securities - GSE
|
31,921
|
|
|
—
|
|
|
31,921
|
|
|
1,406
|
|
|
—
|
|
|
33,327
|
|
||||||
Obligations of state and political subdivisions
|
52,840
|
|
|
—
|
|
|
52,840
|
|
|
969
|
|
|
(12
|
)
|
|
53,797
|
|
||||||
Trust preferred debt securities - pooled
|
655
|
|
|
(484
|
)
|
|
171
|
|
|
334
|
|
|
—
|
|
|
505
|
|
||||||
Other debt securities
|
2,102
|
|
|
—
|
|
|
2,102
|
|
|
69
|
|
|
—
|
|
|
2,171
|
|
||||||
Total
|
$
|
94,924
|
|
|
$
|
(484
|
)
|
|
$
|
94,440
|
|
|
$
|
3,139
|
|
|
$
|
(12
|
)
|
|
$
|
97,567
|
|
|
December 31, 2019
|
||||||||||||||||||||||
(Dollars in thousands)
|
Amortized
Cost
|
|
Other-Than-
Temporary
Impairment
Recognized In
Accumulated
Other
Comprehensive
Loss
|
|
Carrying
Value
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Fair
Value
|
||||||||||||
Residential collateralized mortgage obligations - GSE
|
$
|
5,117
|
|
|
$
|
—
|
|
|
$
|
5,117
|
|
|
$
|
76
|
|
|
$
|
(35
|
)
|
|
$
|
5,158
|
|
Residential mortgage backed securities - GSE
|
36,528
|
|
|
—
|
|
|
36,528
|
|
|
481
|
|
|
(54
|
)
|
|
36,955
|
|
||||||
Obligations of state and political subdivisions
|
32,533
|
|
|
—
|
|
|
32,533
|
|
|
690
|
|
|
(25
|
)
|
|
33,198
|
|
||||||
Trust preferred debt securities - pooled
|
657
|
|
|
(492
|
)
|
|
165
|
|
|
479
|
|
|
—
|
|
|
644
|
|
||||||
Other debt securities
|
2,277
|
|
|
—
|
|
|
2,277
|
|
|
—
|
|
|
(9
|
)
|
|
2,268
|
|
||||||
Total
|
$
|
77,112
|
|
|
$
|
(492
|
)
|
|
$
|
76,620
|
|
|
$
|
1,726
|
|
|
$
|
(123
|
)
|
|
$
|
78,223
|
|
|
June 30, 2020
|
|||||||||
(Dollars in thousands)
|
Amortized Cost
|
|
Fair Value
|
|
Yield
|
|||||
Available for sale
|
|
|
|
|
|
|||||
Due in one year or less
|
$
|
9,553
|
|
|
$
|
9,543
|
|
|
2.43
|
%
|
Due after one year through five years
|
34,085
|
|
|
35,038
|
|
|
2.38
|
%
|
||
Due after five years through ten years
|
35,376
|
|
|
35,585
|
|
|
1.84
|
%
|
||
Due after ten years
|
70,715
|
|
|
71,495
|
|
|
2.32
|
%
|
||
Total
|
$
|
149,729
|
|
|
$
|
151,661
|
|
|
2.23
|
%
|
|
|
|
|
|
|
|||||
|
Carrying Value
|
|
Fair Value
|
|
Yield
|
|||||
Held to maturity
|
|
|
|
|
|
|
|
|
||
Due in one year or less
|
$
|
17,407
|
|
|
$
|
17,477
|
|
|
2.26
|
%
|
Due after one year through five years
|
10,302
|
|
|
10,585
|
|
|
3.72
|
%
|
||
Due after five years through ten years
|
18,178
|
|
|
18,950
|
|
|
2.94
|
%
|
||
Due after ten years
|
48,553
|
|
|
50,555
|
|
|
2.78
|
%
|
||
Total
|
$
|
94,440
|
|
|
$
|
97,567
|
|
|
2.81
|
%
|
|
June 30, 2020
|
||||||||||||||||||||||||
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
(Dollars in thousands)
|
Number
of
Securities
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
||||||||||||
U.S. Treasury securities and obligations of U.S. Government sponsored
entities (GSE) and agencies
|
2
|
|
$
|
3,753
|
|
|
$
|
(16
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,753
|
|
|
$
|
(16
|
)
|
Residential collateralized
mortgage obligations - GSE
|
6
|
|
4,197
|
|
|
(31
|
)
|
|
11,620
|
|
|
(127
|
)
|
|
15,817
|
|
|
(158
|
)
|
||||||
Residential mortgage backed
securities - GSE
|
5
|
|
519
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
519
|
|
|
(8
|
)
|
||||||
Obligations of state and
political subdivisions
|
4
|
|
2,475
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
2,475
|
|
|
(12
|
)
|
||||||
Trust preferred debt securities -
single issuer
|
2
|
|
—
|
|
|
—
|
|
|
1,327
|
|
|
(166
|
)
|
|
1,327
|
|
|
(166
|
)
|
||||||
Corporate debt securities
|
5
|
|
8,841
|
|
|
(182
|
)
|
|
4,922
|
|
|
(78
|
)
|
|
13,763
|
|
|
(260
|
)
|
||||||
Other debt securities
|
10
|
|
3,693
|
|
|
(113
|
)
|
|
11,703
|
|
|
(411
|
)
|
|
15,396
|
|
|
(524
|
)
|
||||||
Total temporarily impaired
securities
|
34
|
|
$
|
23,478
|
|
|
$
|
(362
|
)
|
|
$
|
29,572
|
|
|
$
|
(782
|
)
|
|
$
|
53,050
|
|
|
$
|
(1,144
|
)
|
|
December 31, 2019
|
||||||||||||||||||||||||
|
|
|
Less than 12 months
|
|
12 months or longer
|
|
Total
|
||||||||||||||||||
(Dollars in thousands)
|
Number
of
Securities
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
|
Fair Value
|
|
Unrealized
Losses
|
||||||||||||
U.S. Treasury securities and obligations of U.S. Government sponsored
entities (GSE) and agencies
|
1
|
|
$
|
764
|
|
|
$
|
(10
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
764
|
|
|
$
|
(10
|
)
|
Residential collateralized
mortgage obligations - GSE
|
39
|
|
18,328
|
|
|
(138
|
)
|
|
13,300
|
|
|
(139
|
)
|
|
31,628
|
|
|
(277
|
)
|
||||||
Residential mortgage backed
securities - GSE
|
13
|
|
5,505
|
|
|
(59
|
)
|
|
—
|
|
|
—
|
|
|
5,505
|
|
|
(59
|
)
|
||||||
Obligations of state and
political subdivisions
|
4
|
|
2,311
|
|
|
(25
|
)
|
|
527
|
|
|
—
|
|
|
2,838
|
|
|
(25
|
)
|
||||||
Trust preferred debt securities - single issuer
|
2
|
|
—
|
|
|
—
|
|
|
1,442
|
|
|
(50
|
)
|
|
1,442
|
|
|
(50
|
)
|
||||||
Corporate debt securities
|
4
|
|
2,994
|
|
|
(5
|
)
|
|
7,954
|
|
|
(79
|
)
|
|
10,948
|
|
|
(84
|
)
|
||||||
Other debt securities
|
12
|
|
13,692
|
|
|
(151
|
)
|
|
5,598
|
|
|
(100
|
)
|
|
19,290
|
|
|
(251
|
)
|
||||||
Total temporarily impaired
securities
|
75
|
|
$
|
43,594
|
|
|
$
|
(388
|
)
|
|
$
|
28,821
|
|
|
$
|
(368
|
)
|
|
$
|
72,415
|
|
|
$
|
(756
|
)
|
(Dollars in thousands)
|
30-59 Days
|
|
60-89
Days
|
|
Greater
than 90
Days
|
|
Total Past
Due
|
|
Current
|
|
Total
Loans
Receivable
|
|
Recorded
Investment
> 90 Days
Accruing
|
|
Non-accrual
Loans
|
||||||||||||||||
Commercial real estate
|
$
|
—
|
|
|
$
|
453
|
|
|
$
|
5,117
|
|
|
$
|
5,570
|
|
|
$
|
586,706
|
|
|
$
|
592,276
|
|
|
$
|
—
|
|
|
$
|
3,886
|
|
Mortgage warehouse lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
297,093
|
|
|
297,093
|
|
|
—
|
|
|
—
|
|
||||||||
Construction
|
—
|
|
|
—
|
|
|
7,500
|
|
|
7,500
|
|
|
127,682
|
|
|
135,182
|
|
|
—
|
|
|
7,500
|
|
||||||||
Commercial business
|
28
|
|
|
—
|
|
|
629
|
|
|
657
|
|
|
215,592
|
|
|
216,249
|
|
|
—
|
|
|
784
|
|
||||||||
Residential real estate
|
77
|
|
|
1,123
|
|
|
668
|
|
|
1,868
|
|
|
85,994
|
|
|
87,862
|
|
|
—
|
|
|
836
|
|
||||||||
Loans to individuals
|
97
|
|
|
217
|
|
|
153
|
|
|
467
|
|
|
27,853
|
|
|
28,320
|
|
|
—
|
|
|
513
|
|
||||||||
Other loans
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
126
|
|
|
128
|
|
|
—
|
|
|
—
|
|
||||||||
Total loans
|
$
|
202
|
|
|
$
|
1,795
|
|
|
$
|
14,067
|
|
|
$
|
16,064
|
|
|
$
|
1,341,046
|
|
|
1,357,110
|
|
|
$
|
—
|
|
|
$
|
13,519
|
|
|
Deferred loan (fees) costs, net
|
|
|
|
|
|
|
|
|
|
|
(1,674
|
)
|
|
|
|
|
|||||||||||||||
Total loans
|
|
|
|
|
|
|
|
|
|
|
$
|
1,355,436
|
|
|
|
|
|
(Dollars in thousands)
|
30-59 Days
|
|
60-89
Days
|
|
Greater than
90 Days
|
|
Total Past
Due
|
|
Current
|
|
Total
Loans
Receivable
|
|
Recorded
Investment
> 90 Days
Accruing
|
|
Non-accrual
Loans
|
||||||||||||||||
Commercial real estate
|
$
|
238
|
|
|
$
|
1,927
|
|
|
$
|
3,882
|
|
|
$
|
6,047
|
|
|
$
|
561,608
|
|
|
$
|
567,655
|
|
|
$
|
—
|
|
|
$
|
2,596
|
|
Mortgage warehouse lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
236,672
|
|
|
236,672
|
|
|
—
|
|
|
—
|
|
||||||||
Construction
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
148,939
|
|
|
148,939
|
|
|
—
|
|
|
—
|
|
||||||||
Commercial business
|
381
|
|
|
—
|
|
|
330
|
|
|
711
|
|
|
138,560
|
|
|
139,271
|
|
|
—
|
|
|
501
|
|
||||||||
Residential real estate
|
2,459
|
|
|
271
|
|
|
677
|
|
|
3,407
|
|
|
86,852
|
|
|
90,259
|
|
|
—
|
|
|
708
|
|
||||||||
Loans to individuals
|
296
|
|
|
—
|
|
|
311
|
|
|
607
|
|
|
31,997
|
|
|
32,604
|
|
|
—
|
|
|
692
|
|
||||||||
Other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
137
|
|
|
137
|
|
|
—
|
|
|
—
|
|
||||||||
Total loans
|
$
|
3,374
|
|
|
$
|
2,198
|
|
|
$
|
5,200
|
|
|
$
|
10,772
|
|
|
$
|
1,204,765
|
|
|
1,215,537
|
|
|
$
|
—
|
|
|
$
|
4,497
|
|
|
Deferred loan costs, net
|
|
|
|
|
|
|
|
|
|
|
491
|
|
|
|
|
|
|||||||||||||||
Total loans
|
|
|
|
|
|
|
|
|
|
|
$
|
1,216,028
|
|
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial Credit Exposure - By Internally Assigned Grade
|
Construction
|
|
Commercial
Business
|
|
Commercial
Real Estate
|
|
Mortgage
Warehouse Lines
|
|
Residential
Real Estate
|
||||||||||
Pass
|
$
|
125,875
|
|
|
$
|
211,978
|
|
|
$
|
553,192
|
|
|
$
|
297,093
|
|
|
$
|
84,997
|
|
Special Mention
|
—
|
|
|
2,819
|
|
|
14,533
|
|
|
—
|
|
|
888
|
|
|||||
Substandard
|
9,307
|
|
|
1,216
|
|
|
24,551
|
|
|
—
|
|
|
1,977
|
|
|||||
Doubtful
|
—
|
|
|
236
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
135,182
|
|
|
$
|
216,249
|
|
|
$
|
592,276
|
|
|
$
|
297,093
|
|
|
$
|
87,862
|
|
Consumer Credit Exposure - By Payment Activity
|
Loans To
Individuals
|
|
Other loans
|
||||
Performing
|
$
|
27,807
|
|
|
$
|
128
|
|
Non-performing
|
513
|
|
|
—
|
|
||
Total
|
$
|
28,320
|
|
|
$
|
128
|
|
Consumer Credit Exposure - By Payment Activity
|
Loans To
Individuals
|
|
Other loans
|
||||
Performing
|
$
|
31,912
|
|
|
$
|
137
|
|
Non-performing
|
692
|
|
|
—
|
|
||
Total
|
$
|
32,604
|
|
|
$
|
137
|
|
|
June 30, 2020
|
||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Construction
|
|
|
Commercial
Business
|
|
Commercial
Real Estate
|
|
|
Mortgage
Warehouse Lines
|
|
Residential
Real Estate
|
|
|
Loans to
Individuals
|
|
Other loans
|
|
|
Unallocated
|
|
|
Total
|
|||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Individually evaluated for impairment
|
$
|
—
|
|
|
$
|
89
|
|
|
$
|
28
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
117
|
|
Loans acquired with deteriorated credit quality
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||||||
Collectively evaluated for impairment
|
1,661
|
|
|
1,691
|
|
|
6,583
|
|
|
1,337
|
|
|
506
|
|
|
182
|
|
|
|
|
|
41
|
|
|
12,001
|
|
|||||||||
Ending Balance
|
$
|
1,661
|
|
|
$
|
1,780
|
|
|
$
|
6,619
|
|
|
$
|
1,337
|
|
|
$
|
506
|
|
|
$
|
182
|
|
|
$
|
—
|
|
|
$
|
41
|
|
|
$
|
12,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Loans receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Individually evaluated for impairment
|
$
|
9,307
|
|
|
$
|
1,530
|
|
|
$
|
7,436
|
|
|
$
|
—
|
|
|
$
|
836
|
|
|
$
|
513
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,622
|
|
Loans acquired with deteriorated credit quality
|
—
|
|
|
321
|
|
|
5,163
|
|
|
—
|
|
|
519
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,003
|
|
|||||||||
Collectively evaluated for impairment
|
125,875
|
|
|
214,398
|
|
|
579,677
|
|
|
297,093
|
|
|
86,507
|
|
|
27,807
|
|
|
128
|
|
|
—
|
|
|
1,331,485
|
|
|||||||||
Ending Balance
|
$
|
135,182
|
|
|
$
|
216,249
|
|
|
$
|
592,276
|
|
|
$
|
297,093
|
|
|
$
|
87,862
|
|
|
$
|
28,320
|
|
|
$
|
128
|
|
|
$
|
—
|
|
|
1,357,110
|
|
|
Deferred loan (fees) costs, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,674
|
)
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,355,436
|
|
|
December 31, 2019
|
||||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
Construction
|
|
Commercial
Business
|
|
Commercial
Real Estate
|
|
Mortgage
Warehouse Lines
|
|
Residential
Real Estate
|
|
Loans to
Individuals
|
|
Other loans
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Individually evaluated for impairment
|
$
|
8
|
|
|
$
|
7
|
|
|
$
|
50
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
65
|
|
Loans acquired with deteriorated credit quality
|
—
|
|
|
3
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||||
Collectively evaluated for impairment
|
1,381
|
|
|
1,399
|
|
|
4,473
|
|
|
1,083
|
|
|
412
|
|
|
185
|
|
|
—
|
|
|
269
|
|
|
9,202
|
|
|||||||||
Ending Balance
|
$
|
1,389
|
|
|
$
|
1,409
|
|
|
$
|
4,524
|
|
|
$
|
1,083
|
|
|
$
|
412
|
|
|
$
|
185
|
|
|
$
|
—
|
|
|
$
|
269
|
|
|
$
|
9,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Loans receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Individually evaluated for impairment
|
$
|
1,807
|
|
|
$
|
1,251
|
|
|
$
|
6,171
|
|
|
$
|
—
|
|
|
$
|
708
|
|
|
$
|
692
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,629
|
|
Loans acquired with deteriorated credit quality
|
—
|
|
|
334
|
|
|
5,419
|
|
|
—
|
|
|
504
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,257
|
|
|||||||||
Collectively evaluated for impairment
|
147,132
|
|
|
137,686
|
|
|
556,065
|
|
|
236,672
|
|
|
89,047
|
|
|
31,912
|
|
|
137
|
|
|
—
|
|
|
1,198,651
|
|
|||||||||
Ending Balance
|
$
|
148,939
|
|
|
$
|
139,271
|
|
|
$
|
567,655
|
|
|
$
|
236,672
|
|
|
$
|
90,259
|
|
|
$
|
32,604
|
|
|
$
|
137
|
|
|
$
|
—
|
|
|
1,215,537
|
|
|
Deferred loan (fees) costs, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
491
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,216,028
|
|
Balance - (Dollars in thousands)
|
|
Construction
|
|
Commercial
Business
|
|
Commercial
Real Estate
|
|
Mortgage
Warehouse Lines
|
|
Residential
Real Estate
|
|
Loans to Individuals
|
|
Other Loans
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
Balance - April 1, 2020
|
|
$
|
1,706
|
|
|
$
|
1,771
|
|
|
$
|
4,800
|
|
|
$
|
1,027
|
|
|
$
|
430
|
|
|
$
|
188
|
|
|
$
|
—
|
|
|
$
|
79
|
|
|
$
|
10,001
|
|
Provision charged/(credited) to operations
|
|
(45
|
)
|
|
9
|
|
|
1,819
|
|
|
310
|
|
|
76
|
|
|
(6
|
)
|
|
—
|
|
|
(38
|
)
|
|
2,125
|
|
|||||||||
Loans charged off
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Recoveries of loans charged off
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Balance - June 30, 2020
|
|
$
|
1,661
|
|
|
$
|
1,780
|
|
|
$
|
6,619
|
|
|
$
|
1,337
|
|
|
$
|
506
|
|
|
$
|
182
|
|
|
$
|
—
|
|
|
$
|
41
|
|
|
$
|
12,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Balance - April 1, 2019
|
|
$
|
1,794
|
|
|
$
|
1,615
|
|
|
$
|
3,640
|
|
|
$
|
582
|
|
|
$
|
426
|
|
|
$
|
155
|
|
|
$
|
—
|
|
|
$
|
492
|
|
|
$
|
8,704
|
|
Provision charged/(credited) to operations
|
|
(35
|
)
|
|
276
|
|
|
189
|
|
|
351
|
|
|
55
|
|
|
(13
|
)
|
|
43
|
|
|
(466
|
)
|
|
400
|
|
|||||||||
Loans charged off
|
|
—
|
|
|
(345
|
)
|
|
(75
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
(463
|
)
|
|||||||||
Recoveries of loans charged off
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Balance - June 30, 2019
|
|
$
|
1,759
|
|
|
$
|
1,546
|
|
|
$
|
3,754
|
|
|
$
|
933
|
|
|
$
|
481
|
|
|
$
|
142
|
|
|
$
|
—
|
|
|
$
|
26
|
|
|
$
|
8,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
(Dollars in thousands)
|
|
Construction
|
|
Commercial
Business
|
|
Commercial
Real Estate
|
|
Mortgage
Warehouse Lines
|
|
Residential
Real Estate
|
|
Loans to Individuals
|
|
Other Loans
|
|
Unallocated
|
|
Total
|
||||||||||||||||||
Balance - January 1, 2020
|
|
$
|
1,389
|
|
|
$
|
1,409
|
|
|
$
|
4,524
|
|
|
$
|
1,083
|
|
|
$
|
412
|
|
|
$
|
185
|
|
|
$
|
—
|
|
|
$
|
269
|
|
|
$
|
9,271
|
|
Provision charged/(credited) to operations
|
|
272
|
|
|
536
|
|
|
2,095
|
|
|
254
|
|
|
94
|
|
|
(3
|
)
|
|
—
|
|
|
(228
|
)
|
|
3,020
|
|
|||||||||
Loans charged off
|
|
—
|
|
|
(165
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(165
|
)
|
|||||||||
Recoveries of loans charged off
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
Balance - June 30, 2020
|
|
$
|
1,661
|
|
|
$
|
1,780
|
|
|
$
|
6,619
|
|
|
$
|
1,337
|
|
|
$
|
506
|
|
|
$
|
182
|
|
|
$
|
—
|
|
|
$
|
41
|
|
|
$
|
12,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
January 1, 2019
|
|
$
|
1,732
|
|
|
$
|
1,829
|
|
|
$
|
3,439
|
|
|
$
|
731
|
|
|
$
|
431
|
|
|
$
|
148
|
|
|
$
|
—
|
|
|
$
|
92
|
|
|
$
|
8,402
|
|
Provision charged/(credited) to operations
|
|
27
|
|
|
62
|
|
|
390
|
|
|
202
|
|
|
50
|
|
|
(8
|
)
|
|
43
|
|
|
(66
|
)
|
|
700
|
|
|||||||||
Loans charged off
|
|
—
|
|
|
(345
|
)
|
|
(75
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|
—
|
|
|
(463
|
)
|
|||||||||
Recoveries of loans charged off
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|||||||||
Balance - June 30, 2019
|
|
$
|
1,759
|
|
|
$
|
1,546
|
|
|
$
|
3,754
|
|
|
$
|
933
|
|
|
$
|
481
|
|
|
$
|
142
|
|
|
$
|
—
|
|
|
$
|
26
|
|
|
$
|
8,641
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2020
|
|
Six Months Ended June 30, 2020
|
||||||||||||||||||
(Dollars in thousands)
|
Recorded
Investment
|
|
Unpaid
Principal
Balance
|
|
Related
Allowance
|
|
Average
Recorded
Investment
|
|
Interest
Income
Recognized
|
|
Average
Recorded Investment |
|
Interest
Income Recognized |
||||||||||||||
With no allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Construction
|
$
|
9,307
|
|
|
$
|
9,307
|
|
|
$
|
—
|
|
|
$
|
9,304
|
|
|
$
|
23
|
|
|
$
|
6,203
|
|
|
$
|
48
|
|
Commercial Business
|
1,637
|
|
|
3,057
|
|
|
—
|
|
|
1,621
|
|
|
17
|
|
|
1,358
|
|
|
35
|
|
|||||||
Commercial Real Estate
|
8,856
|
|
|
11,233
|
|
|
—
|
|
|
8,884
|
|
|
91
|
|
|
8,338
|
|
|
182
|
|
|||||||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Subtotal
|
19,800
|
|
|
23,597
|
|
|
—
|
|
|
19,809
|
|
|
131
|
|
|
15,899
|
|
|
265
|
|
|||||||
Residential Real Estate
|
1,355
|
|
|
1,620
|
|
|
—
|
|
|
1,360
|
|
|
9
|
|
|
1,282
|
|
|
18
|
|
|||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loans to Individuals
|
513
|
|
|
635
|
|
|
—
|
|
|
517
|
|
|
—
|
|
|
599
|
|
|
—
|
|
|||||||
Other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Subtotal
|
513
|
|
|
635
|
|
|
—
|
|
|
517
|
|
|
—
|
|
|
599
|
|
|
—
|
|
|||||||
With no allowance:
|
$
|
21,668
|
|
|
$
|
25,852
|
|
|
$
|
—
|
|
|
$
|
21,686
|
|
|
$
|
140
|
|
|
$
|
17,780
|
|
|
$
|
283
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
With an allowance:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Commercial:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Construction
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Commercial Business
|
214
|
|
|
214
|
|
|
89
|
|
|
140
|
|
|
—
|
|
|
398
|
|
|
—
|
|
|||||||
Commercial Real Estate
|
3,743
|
|
|
3,743
|
|
|
36
|
|
|
3,675
|
|
|
51
|
|
|
4,113
|
|
|
104
|
|
|||||||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Subtotal
|
3,957
|
|
|
3,957
|
|
|
125
|
|
|
3,815
|
|
|
51
|
|
|
4,511
|
|
|
104
|
|
|||||||
Residential Real Estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Loans to Individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Subtotal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
With an allowance:
|
$
|
3,957
|
|
|
$
|
3,957
|
|
|
$
|
125
|
|
|
$
|
3,815
|
|
|
$
|
51
|
|
|
$
|
4,511
|
|
|
$
|
104
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Construction
|
9,307
|
|
|
9,307
|
|
|
—
|
|
|
9,304
|
|
|
23
|
|
|
6,203
|
|
|
48
|
|
|||||||
Commercial Business
|
1,851
|
|
|
3,271
|
|
|
89
|
|
|
1,761
|
|
|
17
|
|
|
1,756
|
|
|
35
|
|
|||||||
Commercial Real Estate
|
12,599
|
|
|
14,976
|
|
|
36
|
|
|
12,559
|
|
|
142
|
|
|
12,451
|
|
|
286
|
|
|||||||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Residential Real Estate
|
1,355
|
|
|
1,620
|
|
|
—
|
|
|
1,360
|
|
|
9
|
|
|
1,282
|
|
|
18
|
|
|||||||
Consumer
|
513
|
|
|
635
|
|
|
—
|
|
|
517
|
|
|
—
|
|
|
599
|
|
|
—
|
|
|||||||
Total
|
$
|
25,625
|
|
|
$
|
29,809
|
|
|
$
|
125
|
|
|
$
|
25,501
|
|
|
$
|
191
|
|
|
$
|
22,291
|
|
|
$
|
387
|
|
|
December 31, 2019
|
|
||||||||||
(Dollars in thousands)
|
Recorded
Investment
|
|
Unpaid
Principal Balance
|
|
Related
Allowance
|
|
||||||
With no allowance:
|
|
|
|
|
|
|
||||||
Commercial:
|
|
|
|
|
|
|
||||||
Construction
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Commercial Business
|
680
|
|
|
1,971
|
|
|
—
|
|
|
|||
Commercial Real Estate
|
7,141
|
|
|
8,204
|
|
|
—
|
|
|
|||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Subtotal
|
7,821
|
|
|
10,175
|
|
|
—
|
|
|
|||
Residential Real Estate
|
1,212
|
|
|
1,465
|
|
|
—
|
|
|
|||
Consumer:
|
|
|
|
|
|
|
||||||
Loans to Individuals
|
692
|
|
|
802
|
|
|
—
|
|
|
|||
Other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Subtotal
|
692
|
|
|
802
|
|
|
—
|
|
|
|||
With no allowance
|
$
|
9,725
|
|
|
$
|
12,442
|
|
|
$
|
—
|
|
|
With an allowance:
|
|
|
|
|
|
|
||||||
Commercial:
|
|
|
|
|
|
|
||||||
Construction
|
$
|
1,807
|
|
|
$
|
1,807
|
|
|
$
|
8
|
|
|
Commercial Business
|
905
|
|
|
993
|
|
|
10
|
|
|
|||
Commercial Real Estate
|
4,449
|
|
|
5,757
|
|
|
51
|
|
|
|||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Subtotal
|
7,161
|
|
|
8,557
|
|
|
69
|
|
|
|||
Residential Real Estate
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Consumer:
|
|
|
|
|
|
|
||||||
Loans to Individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Subtotal
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
With an allowance
|
$
|
7,161
|
|
|
$
|
8,557
|
|
|
$
|
69
|
|
|
|
|
|
|
|
|
|
||||||
Total:
|
|
|
|
|
|
|
||||||
Construction
|
$
|
1,807
|
|
|
$
|
1,807
|
|
|
$
|
8
|
|
|
Commercial Business
|
1,585
|
|
|
2,964
|
|
|
10
|
|
|
|||
Commercial Real Estate
|
11,590
|
|
|
13,961
|
|
|
51
|
|
|
|||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
|||
Residential Real Estate
|
1,212
|
|
|
1,465
|
|
|
—
|
|
|
|||
Consumer
|
692
|
|
|
802
|
|
|
—
|
|
|
|||
Total
|
$
|
16,886
|
|
|
$
|
20,999
|
|
|
$
|
69
|
|
|
|
Three Months Ended June 30, 2019
|
|
Six Months Ended June 30, 2019
|
||||||||||||
(Dollars in thousands)
|
Average
Recorded
Investment
|
|
Interest Income Recognized
|
|
Average
Recorded Investment |
|
Interest Income Recognized
|
||||||||
With no allowance:
|
|
|
|
|
|
|
|
||||||||
Commercial:
|
|
|
|
|
|
|
|
||||||||
Construction
|
$
|
34
|
|
|
$
|
1
|
|
|
$
|
69
|
|
|
$
|
2
|
|
Commercial Business
|
954
|
|
|
26
|
|
|
953
|
|
|
52
|
|
||||
Commercial Real Estate
|
1,432
|
|
|
17
|
|
|
1,590
|
|
|
33
|
|
||||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
||||
Subtotal
|
2,420
|
|
|
44
|
|
|
2,612
|
|
|
87
|
|
||||
Residential Real Estate
|
1,333
|
|
|
—
|
|
|
1,243
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||
Loans to Individuals
|
683
|
|
|
—
|
|
|
617
|
|
|
—
|
|
||||
Other loans
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
||||
Subtotal
|
683
|
|
|
—
|
|
|
617
|
|
|
—
|
|
||||
With no allowance
|
$
|
4,436
|
|
|
$
|
44
|
|
|
$
|
4,472
|
|
|
$
|
87
|
|
With an allowance:
|
|
|
|
|
|
|
|
|
|
||||||
Commercial:
|
|
|
|
|
|
|
|
||||||||
Construction
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
Commercial Business
|
301
|
|
|
1
|
|
|
1,233
|
|
|
3
|
|
||||
Commercial Real Estate
|
4,700
|
|
|
59
|
|
|
4,526
|
|
|
117
|
|
||||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
||||
Subtotal
|
5,001
|
|
|
60
|
|
|
5,759
|
|
|
120
|
|
||||
Residential Real Estate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Consumer:
|
|
|
|
|
|
|
|
|
|
||||||
Loans to Individuals
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Subtotal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
With an allowance
|
$
|
5,001
|
|
|
$
|
60
|
|
|
$
|
5,759
|
|
|
$
|
120
|
|
Total:
|
|
|
|
|
|
|
|
|
|
||||||
Construction
|
$
|
34
|
|
|
$
|
1
|
|
|
69
|
|
|
2
|
|
||
Commercial Business
|
1,255
|
|
|
27
|
|
|
2,186
|
|
|
55
|
|
||||
Commercial Real Estate
|
6,132
|
|
|
76
|
|
|
6,116
|
|
|
150
|
|
||||
Mortgage Warehouse Lines
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Residential Real Estate
|
1,333
|
|
|
—
|
|
|
1,243
|
|
|
—
|
|
||||
Consumer
|
683
|
|
|
—
|
|
|
617
|
|
|
—
|
|
||||
Total
|
$
|
9,437
|
|
|
$
|
104
|
|
|
$
|
10,231
|
|
|
$
|
207
|
|
(Dollars in thousands)
|
June 30, 2020
|
|
December 31, 2019
|
||||
Outstanding balance
|
$
|
7,479
|
|
|
$
|
8,038
|
|
Carrying amount
|
$
|
6,003
|
|
|
$
|
6,257
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
(Dollars in thousands)
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Balance at beginning of period
|
$
|
522
|
|
|
$
|
129
|
|
|
$
|
657
|
|
|
$
|
164
|
|
Acquisition of impaired loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Accretion of discount
|
(96
|
)
|
|
(35
|
)
|
|
(231
|
)
|
|
(70
|
)
|
||||
Balance at end of period
|
$
|
426
|
|
|
$
|
94
|
|
|
$
|
426
|
|
|
$
|
94
|
|
June 30, 2020
|
|
December 31, 2019
|
||||||||
Number of loans
|
|
Recorded Investment
|
|
Number of loans
|
|
Recorded Investment
|
||||
2
|
|
$
|
475
|
|
|
2
|
|
$
|
382
|
|
|
Three months ended
|
Six months ended
|
||||||||||||
(Dollars in thousands)
|
June 30, 2020
|
|
June 30, 2019
|
June 30, 2020
|
|
June 30, 2019
|
||||||||
Service charges on deposit accounts:
|
|
|
|
|
|
|
||||||||
Overdraft fees
|
$
|
30
|
|
|
$
|
83
|
|
$
|
125
|
|
|
$
|
172
|
|
Other
|
102
|
|
|
76
|
|
220
|
|
|
153
|
|
||||
Interchange income
|
152
|
|
|
118
|
|
301
|
|
|
221
|
|
||||
Other income - in scope
|
112
|
|
|
112
|
|
215
|
|
|
206
|
|
||||
Gain on sale of OREO
|
—
|
|
|
137
|
|
—
|
|
|
137
|
|
||||
Income on bank-owned life insurance (1)
|
264
|
|
|
149
|
|
444
|
|
|
288
|
|
||||
Net gains on sales of loans (1)
|
2,121
|
|
|
1,160
|
|
3,591
|
|
|
2,205
|
|
||||
Loan servicing fees (1)
|
157
|
|
|
180
|
|
323
|
|
|
359
|
|
||||
Gains on sales and calls of securities (1)
|
10
|
|
|
—
|
|
18
|
|
|
—
|
|
||||
Other income (1)
|
152
|
|
|
155
|
|
319
|
|
|
295
|
|
||||
|
$
|
3,100
|
|
|
$
|
2,170
|
|
$
|
5,556
|
|
|
$
|
4,036
|
|
(Dollars in thousands, except share amounts)
|
Number of Shares
|
|
Weighted Average Exercise Price
|
|
Weighted Average Remaining Contractual Term (Years)
|
|
Aggregate Intrinsic Value
|
|||||
Outstanding at January 1, 2020
|
122,151
|
|
|
$
|
9.85
|
|
|
3.9
|
|
1,500
|
|
|
Granted
|
27,000
|
|
|
17.53
|
|
|
9.6
|
|
|
|||
Outstanding at June 30, 2020
|
149,151
|
|
|
$
|
11.24
|
|
|
4.5
|
|
$
|
490
|
|
|
|
|
|
|
|
|
|
|||||
Exercisable at June 30, 2020
|
115,751
|
|
|
$
|
9.29
|
|
|
3.2
|
|
$
|
490
|
|
|
Grant Date
|
|||||
|
January 6, 2020
|
March 19, 2020
|
||||
Fair value of options granted
|
$
|
5.27
|
|
$
|
2.10
|
|
Risk-free rate of return
|
1.72
|
%
|
1.00
|
%
|
||
Expected option life in years
|
7
|
|
7
|
|
||
Expected volatility
|
24.53
|
%
|
24.63
|
%
|
||
Expected dividends
|
1.35
|
%
|
2.86
|
%
|
(Dollars in thousands, except share amounts)
|
Number of Shares
|
|
Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 2020
|
134,359
|
|
|
$
|
13.84
|
|
Granted
|
33,400
|
|
|
16.53
|
|
|
Vested
|
(37,651
|
)
|
|
17.38
|
|
|
Non-vested at June 30, 2020
|
130,108
|
|
|
$
|
13.51
|
|
(Dollars in thousands, except share amounts)
|
Number of Shares
|
|
Average Grant-Date Fair Value
|
|||
Outstanding at January 1, 2020
|
10,300
|
|
|
$
|
19.38
|
|
Granted
|
18,950
|
|
|
21.92
|
|
|
Vested
|
(3,433
|
)
|
|
19.38
|
|
|
Non-vested at June 30, 2020
|
25,817
|
|
|
$
|
21.24
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
(Dollars in thousands)
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Service cost
|
$
|
45
|
|
|
$
|
47
|
|
|
$
|
92
|
|
|
$
|
94
|
|
Interest cost
|
41
|
|
|
41
|
|
|
82
|
|
|
82
|
|
||||
Actuarial gain recognized
|
(56
|
)
|
|
(44
|
)
|
|
(100
|
)
|
|
(88
|
)
|
||||
Total
|
$
|
30
|
|
|
$
|
44
|
|
|
$
|
74
|
|
|
$
|
88
|
|
|
June 30, 2020
|
||||||||||
(Dollars in thousands)
|
Before-Tax
Amount
|
|
Income Tax
Effect
|
|
Net-of-Tax
Amount
|
||||||
Net unrealized holding gains on investment securities available for sale
|
$
|
1,932
|
|
|
$
|
(480
|
)
|
|
$
|
1,452
|
|
Unrealized impairment loss on held to maturity security
|
(484
|
)
|
|
115
|
|
|
(369
|
)
|
|||
Gains on unfunded pension liability
|
405
|
|
|
(114
|
)
|
|
291
|
|
|||
Accumulated other comprehensive income
|
$
|
1,853
|
|
|
$
|
(479
|
)
|
|
$
|
1,374
|
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
Before-Tax
Amount
|
|
Income Tax
Effect
|
|
Net-of-Tax
Amount
|
||||||
Net unrealized holding gains on investment securities available for sale
|
$
|
414
|
|
|
$
|
(111
|
)
|
|
$
|
303
|
|
Unrealized impairment loss on held to maturity security
|
(492
|
)
|
|
118
|
|
|
(374
|
)
|
|||
Gains on unfunded pension liability
|
364
|
|
|
(102
|
)
|
|
262
|
|
|||
Accumulated other comprehensive income
|
$
|
286
|
|
|
$
|
(95
|
)
|
|
$
|
191
|
|
(Dollars in thousands)
|
|
Unrealized
Holding Gains (Losses) on Available for Sale Securities |
|
Unrealized
Impairment Loss on Held to Maturity Security |
|
Unfunded
Pension Liability |
|
Accumulated
Other Comprehensive Income (Loss) |
||||||||
Balance - April 1, 2020
|
|
$
|
161
|
|
|
$
|
(372
|
)
|
|
$
|
270
|
|
|
$
|
59
|
|
Other comprehensive income (loss) before reclassifications
|
|
1,298
|
|
|
—
|
|
|
60
|
|
|
1,358
|
|
||||
Amounts reclassified from accumulated other comprehensive income
|
|
—
|
|
|
3
|
|
|
(39
|
)
|
|
(36
|
)
|
||||
Reclassification adjustment for gains realized in income
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||
Other comprehensive income
|
|
1,291
|
|
|
3
|
|
|
21
|
|
|
1,315
|
|
||||
Balance - June 30, 2020
|
|
$
|
1,452
|
|
|
$
|
(369
|
)
|
|
$
|
291
|
|
|
$
|
1,374
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance - April 1, 2019
|
|
$
|
(608
|
)
|
|
$
|
(381
|
)
|
|
$
|
235
|
|
|
$
|
(754
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
770
|
|
|
—
|
|
|
42
|
|
|
812
|
|
||||
Amounts reclassified from accumulated other comprehensive income
|
|
—
|
|
|
2
|
|
|
(31
|
)
|
|
(29
|
)
|
||||
Reclassification adjustment for gains realized in income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other comprehensive income
|
|
770
|
|
|
2
|
|
|
11
|
|
|
783
|
|
||||
Balance - June 30, 2019
|
|
$
|
162
|
|
|
$
|
(379
|
)
|
|
$
|
246
|
|
|
$
|
29
|
|
|
|
|
|
|
|
|
|
|
||||||||
January 1, 2020
|
|
$
|
303
|
|
|
$
|
(374
|
)
|
|
$
|
262
|
|
|
$
|
191
|
|
Other comprehensive income (loss) before reclassifications
|
|
1,157
|
|
|
—
|
|
|
99
|
|
|
1,256
|
|
||||
Amounts reclassified from accumulated other comprehensive income
|
|
—
|
|
|
5
|
|
|
(70
|
)
|
|
(65
|
)
|
||||
Reclassification adjustment for gains realized in income
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
||||
Other comprehensive income
|
|
1,149
|
|
|
5
|
|
|
29
|
|
|
1,183
|
|
||||
Balance - June 30, 2020
|
|
$
|
1,452
|
|
|
$
|
(369
|
)
|
|
$
|
291
|
|
|
$
|
1,374
|
|
|
|
|
|
|
|
|
|
|
||||||||
January 1, 2019
|
|
$
|
(1,679
|
)
|
|
$
|
(382
|
)
|
|
$
|
228
|
|
|
$
|
(1,833
|
)
|
Other comprehensive income (loss) before reclassifications
|
|
1,841
|
|
|
—
|
|
|
80
|
|
|
1,921
|
|
||||
Amounts reclassified from accumulated other comprehensive income
|
|
—
|
|
|
3
|
|
|
(62
|
)
|
|
(59
|
)
|
||||
Reclassification adjustment for gains realized in income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other comprehensive income
|
|
1,841
|
|
|
3
|
|
|
18
|
|
|
1,862
|
|
||||
Balance - June 30, 2019
|
|
$
|
162
|
|
|
$
|
(379
|
)
|
|
$
|
246
|
|
|
$
|
29
|
|
Level 1:
|
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical unrestricted assets or liabilities.
|
Level 2:
|
Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.
|
Level 3:
|
Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported with little or no market activity).
|
|
June 30, 2020
|
||||||||||||||
(Dollars in thousands)
|
Level 1
Inputs
|
|
Level 2
Inputs
|
|
Level 3
Inputs
|
|
Total Fair
Value
|
||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury securities and obligations of U.S. Government
sponsored entities (“GSE”) and agencies
|
$
|
—
|
|
|
$
|
3,753
|
|
|
$
|
—
|
|
|
$
|
3,753
|
|
Residential collateralized mortgage obligations - GSE
|
—
|
|
|
42,371
|
|
|
—
|
|
|
42,371
|
|
||||
Residential mortgage backed securities - GSE
|
—
|
|
|
18,168
|
|
|
—
|
|
|
18,168
|
|
||||
Obligations of state and political subdivisions
|
—
|
|
|
31,623
|
|
|
—
|
|
|
31,623
|
|
||||
Trust preferred debt securities - single issuer
|
—
|
|
|
1,327
|
|
|
—
|
|
|
1,327
|
|
||||
Corporate debt securities
|
17,756
|
|
|
11,573
|
|
|
—
|
|
|
29,329
|
|
||||
Other debt securities
|
—
|
|
|
25,090
|
|
|
—
|
|
|
25,090
|
|
||||
Interest rate lock derivative
|
—
|
|
|
354
|
|
|
—
|
|
|
354
|
|
||||
Total
|
$
|
17,756
|
|
|
$
|
134,259
|
|
|
$
|
—
|
|
|
$
|
152,015
|
|
|
December 31, 2019
|
||||||||||||||
(Dollars in thousands)
|
Level 1
Inputs
|
|
Level 2
Inputs
|
|
Level 3
Inputs
|
|
Total Fair
Value
|
||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury securities and obligations of U.S. Government
sponsored entities (“GSE”) and agencies
|
$
|
—
|
|
|
$
|
764
|
|
|
$
|
—
|
|
|
$
|
764
|
|
Residential collateralized mortgage obligations - GSE
|
—
|
|
|
53,175
|
|
|
—
|
|
|
53,175
|
|
||||
Residential mortgage backed securities - GSE
|
—
|
|
|
18,387
|
|
|
—
|
|
|
18,387
|
|
||||
Obligations of state and political subdivisions
|
—
|
|
|
33,519
|
|
|
—
|
|
|
33,519
|
|
||||
Trust preferred debt securities - single issuer
|
—
|
|
|
1,442
|
|
|
—
|
|
|
1,442
|
|
||||
Corporate debt securities
|
11,151
|
|
|
12,128
|
|
|
—
|
|
|
23,279
|
|
||||
Other debt securities
|
—
|
|
|
25,216
|
|
|
—
|
|
|
25,216
|
|
||||
Interest rate lock derivative
|
—
|
|
|
159
|
|
|
—
|
|
|
159
|
|
||||
Total
|
$
|
11,151
|
|
|
$
|
144,790
|
|
|
$
|
—
|
|
|
$
|
155,941
|
|
(Dollars in thousands)
|
Level 1
Inputs
|
|
Level 2
Inputs
|
|
Level 3
Inputs
|
|
Total Fair
Value
|
||||||||
June 30, 2020
|
|
|
|
|
|
|
|
||||||||
Impaired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,833
|
|
|
$
|
3,833
|
|
Other real estate owned
|
—
|
|
|
—
|
|
|
93
|
|
|
93
|
|
||||
December 31, 2019
|
|
|
|
|
|
|
|
||||||||
Impaired loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,092
|
|
|
$
|
7,092
|
|
Other real estate owned
|
—
|
|
|
—
|
|
|
93
|
|
|
93
|
|
(Dollars in thousands)
|
Fair Value
Estimate
|
|
Valuation
Techniques
|
|
Unobservable Input
|
|
Range
(Weighted Average)
|
||
June 30, 2020
|
|
|
|
|
|
|
|
||
Impaired loans
|
$
|
3,833
|
|
|
Appraisal of collateral (1)
|
|
Appraisal adjustments (2)
|
|
0.5% - 26.6%
(11.5%) |
Other real estate owned
|
$
|
93
|
|
|
Appraisal of
collateral (1) |
|
Appraisal adjustments (2)
|
|
47.0%
(47.0%) |
December 31, 2019
|
|
|
|
|
|
|
|
||
Impaired loans
|
$
|
7,092
|
|
|
Appraisal of collateral (1)
|
|
Appraisal adjustments (2)
|
|
0.1% - 40.4%
(12.6%) |
Other real estate owned
|
$
|
93
|
|
|
Appraisal of
collateral (1) |
|
Appraisal adjustments (2)
|
|
47.0%
(47.0%) |
(1)
|
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs that are not identifiable.
|
(2)
|
Includes qualitative adjustments by management and estimated liquidation expenses.
|
|
June 30, 2020
|
||||||||||||||||||
|
Carrying
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair
|
||||||||||
(Dollars in thousands)
|
Value
|
|
Inputs
|
|
Inputs
|
|
Inputs
|
|
Value
|
||||||||||
Cash and cash equivalents
|
$
|
12,582
|
|
|
$
|
12,582
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,582
|
|
Securities available for sale
|
151,661
|
|
|
17,756
|
|
|
133,905
|
|
|
—
|
|
|
151,661
|
|
|||||
Securities held to maturity
|
94,440
|
|
|
—
|
|
|
97,567
|
|
|
—
|
|
|
97,567
|
|
|||||
Loans held for sale
|
11,129
|
|
|
—
|
|
|
11,424
|
|
|
—
|
|
|
11,424
|
|
|||||
Net loans
|
1,343,310
|
|
|
—
|
|
|
—
|
|
|
1,385,404
|
|
|
1,385,404
|
|
|||||
SBA servicing asset
|
819
|
|
|
—
|
|
|
1,245
|
|
|
—
|
|
|
1,245
|
|
|||||
Interest rate lock derivative
|
354
|
|
|
—
|
|
|
354
|
|
|
—
|
|
|
354
|
|
|||||
Accrued interest receivable
|
5,740
|
|
|
—
|
|
|
5,740
|
|
|
—
|
|
|
5,740
|
|
|||||
FHLB stock
|
5,882
|
|
|
—
|
|
|
5,882
|
|
|
—
|
|
|
5,882
|
|
|||||
Deposits
|
(1,409,392
|
)
|
|
—
|
|
|
(1,412,108
|
)
|
|
—
|
|
|
(1,412,108
|
)
|
|||||
Short-term borrowings
|
(107,250
|
)
|
|
—
|
|
|
(107,250
|
)
|
|
—
|
|
|
(107,250
|
)
|
|||||
Redeemable subordinated debentures
|
(18,557
|
)
|
|
—
|
|
|
(10,808
|
)
|
|
—
|
|
|
(10,808
|
)
|
|||||
Accrued interest payable
|
(1,296
|
)
|
|
—
|
|
|
(1,296
|
)
|
|
—
|
|
|
(1,296
|
)
|
|
December 31, 2019
|
||||||||||||||||||
|
Carrying
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Fair
|
||||||||||
(Dollars in thousands)
|
Value
|
|
Inputs
|
|
Inputs
|
|
Inputs
|
|
Value
|
||||||||||
Cash and cash equivalents
|
$
|
14,842
|
|
|
$
|
14,842
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14,842
|
|
Securities available for sale
|
155,782
|
|
|
11,151
|
|
|
144,631
|
|
|
—
|
|
|
155,782
|
|
|||||
Securities held to maturity
|
76,620
|
|
|
—
|
|
|
78,223
|
|
|
—
|
|
|
78,223
|
|
|||||
Loans held for sale
|
5,927
|
|
|
—
|
|
|
6,093
|
|
|
—
|
|
|
6,093
|
|
|||||
Net loans
|
1,206,757
|
|
|
—
|
|
|
—
|
|
|
1,243,088
|
|
|
1,243,088
|
|
|||||
SBA servicing asset
|
930
|
|
|
—
|
|
|
1,245
|
|
|
—
|
|
|
1,245
|
|
|||||
Interest rate lock derivative
|
159
|
|
|
—
|
|
|
159
|
|
|
—
|
|
|
159
|
|
|||||
Accrued interest receivable
|
4,945
|
|
|
—
|
|
|
4,945
|
|
|
—
|
|
|
4,945
|
|
|||||
FHLB stock
|
4,176
|
|
|
—
|
|
|
4,176
|
|
|
—
|
|
|
4,176
|
|
|||||
Deposits
|
(1,277,362
|
)
|
|
—
|
|
|
(1,278,166
|
)
|
|
—
|
|
|
(1,278,166
|
)
|
|||||
Short-term borrowings
|
(92,050
|
)
|
|
—
|
|
|
(92,050
|
)
|
|
—
|
|
|
(92,050
|
)
|
|||||
Redeemable subordinated debentures
|
(18,557
|
)
|
|
—
|
|
|
(12,837
|
)
|
|
—
|
|
|
(12,837
|
)
|
|||||
Accrued interest payable
|
(1,592
|
)
|
|
—
|
|
|
(1,592
|
)
|
|
—
|
|
|
(1,592
|
)
|
(In thousands)
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2019
|
|
2018
|
||||||||
Operating lease cost:
|
|
|
|
|
|
|
|
||||||||
Fixed rent expense and equipment expense
|
$
|
670
|
|
|
$
|
492
|
|
|
$
|
1,337
|
|
|
$
|
976
|
|
Variable rent expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Short-term lease expense
|
11
|
|
|
2
|
|
|
23
|
|
|
4
|
|
||||
Sublease income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net lease cost
|
$
|
681
|
|
|
$
|
494
|
|
|
$
|
1,360
|
|
|
$
|
980
|
|
(In thousands)
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2020
|
|
2019
|
|
2019
|
|
2018
|
||||||||
Lease cost - occupancy expense
|
$
|
626
|
|
|
$
|
430
|
|
|
$
|
1,240
|
|
|
$
|
857
|
|
Lease cost - other expense
|
55
|
|
|
64
|
|
|
120
|
|
|
123
|
|
||||
Net lease cost
|
$
|
681
|
|
|
$
|
494
|
|
|
$
|
1,360
|
|
|
$
|
980
|
|
|
Six Months Ended June 30,
|
||||||
(In thousands)
|
2020
|
|
2019
|
||||
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
|
||||
Operating cash flows from operating leases
|
$
|
1,266
|
|
|
$
|
868
|
|
|
|
|
|
||||
Non-cash investing and financing activities:
|
|
|
|
||||
Additions to ROU assets obtained from:
|
|
|
|
||||
Net lease cost
|
—
|
|
|
—
|
|
||
New operating lease liabilities
|
144
|
|
|
412
|
|
|
At June 30
|
||||||
(In thousands)
|
2020
|
|
2019
|
||||
Due in less than one year
|
$
|
2,058
|
|
|
$
|
1,832
|
|
Due in one year but less than two years
|
2,030
|
|
|
1,816
|
|
||
Due in two years but less than three years
|
2,021
|
|
|
1,788
|
|
||
Due in three years but less than four years
|
1,929
|
|
|
1,784
|
|
||
Due in four years but less than five years
|
1,766
|
|
|
1,687
|
|
||
Thereafter
|
14,243
|
|
|
12,865
|
|
||
Total future payments
|
$
|
24,047
|
|
|
$
|
21,772
|
|
Less: Implied interest
|
(6,011
|
)
|
|
(5,751
|
)
|
||
Total lease liability
|
$
|
18,036
|
|
|
$
|
16,021
|
|
•
|
Effective March 24, 2020 adjusted branch hours and temporarily closed our branch lobbies to customers,
|
•
|
Continued to service our customers through drive-up facilities, ATMs and our robust technology capabilities
|
•
|
Provided our employees with masks, gloves and hand sanitizer.
|
•
|
Installed protective shields and partitions in branch offices and social distancing markings.
|
•
|
Effective June 22, 2020 re-opened our lobby facilities and require that customers entering our locations to have
|
•
|
We are working tirelessly to provide access to additional credit and forbearance on loan interest and or principal payments for up to 90 days where management has determined that it is warranted. As of June 30, 2020, $147.5 million of loans ($139.1 million of commercial loans and $8.4 million of consumer loans) were modified to provide deferral of interest and or principal by borrowers for up to 90 days.
|
•
|
In connection with the review of the adequacy of the allowance for loan losses at June 30, 2020, management reviewed over 81% of the $139.1 million of commercial business and commercial real estate loans that had been modified to defer interest and or principal for up to 90 days and also reviewed over 97% of the hotel loans and 87% of the restaurant-food service loans.
|
•
|
As a long-standing Small Business Administration (“SBA”) preferred lender, we are actively participating in the SBA’s Paycheck Protection Program (“PPP”) established under the CARES Act. As of June 30, 2020, we have funded 459 SBA PPP loans totaling $75.1 million.
|
•
|
We registered to utilize the Main Street New Loan Facility (“Facility”) established by the Board of Governors of the Federal Reserve System (the “Federal Reserve”) under the CARES Act to provide financing to our customers and communities. This Facility is intended to facilitate lending by banks to small and medium sized businesses, which we believe may be beneficial to certain of our customers.
|
•
|
We are participating in the Federal Reserve's Paycheck Protection Program Liquidity Facility (“PPPLF”) and may pledge the SBA PPP loans to collateralize a like amount of borrowings from the Federal Reserve at a favorable interest rate of 0.35% up to a 2 year term.
|
•
|
The provision for loan losses and allowance for loan losses may increase as borrowers continue to be negatively affected by the contraction of economic activity and the dramatic increase in unemployment.
|
•
|
Due to the asset sensitive nature of the Company’s balance sheet, the Federal Reserve’s reduction in the targeted fed funds rate to zero to 0.25% and the concomitant decline in the prime rate to 3.25% in March 2020 caused a reduction in the average yield of loans tied to the prime rate and the net interest margin declined in the second quarter of 2020. The net interest margin was also impacted by the funding of the PPP loans with a 1.0% interest rate, which will be partially offset by the recognition of the loan fees earned on these loans. The timing and impact to the net interest margin will be contingent on how quickly and the extent to which the PPP loans become grants that are repaid by the SBA over the next two years. The net interest margin and the net interest income may decline in future periods if the Company cannot reduce the cost of interest-bearing liabilities at the same time and to the same extent as the decline in the average yield of assets.
|
•
|
It is expected that residential real estate sales, and therefore the origination and sale of residential mortgages may decline as a result of the restrictions implemented to contain the spread of COVID-19, such as business closures and social distancing measures. This decline in turn, would result in lower gain on sales of loans and a decrease in non-interest income.
|
•
|
A significant increase in non-performing loans could result in increased non-interest expense due to higher expenses for loan collection and recovery costs.
|
•
|
Return on average total assets and return on average shareholders' equity were 0.89% and 8.50%, respectively.
|
•
|
Net interest income was $13.8 million and net interest margin was 3.64% on a tax equivalent basis.
|
•
|
A provision for loan losses of $2.1 million was recorded for the second quarter of 2020 and there were no charge-offs.
|
•
|
Total loans were $1.4 billion at June 30, 2020 and increased $138.0 million from March 31, 2020. Mortgage warehouse loans increased $72.3 million and commercial real estate loans increased $15.4 million from March 31, 2020.
|
•
|
During the second quarter of 2020, the Bank funded $75.1 million in SBA PPP loans under the CARES Act.
|
•
|
Total deposits were $1.4 billion at June 30, 2020 and increased $111.4 million with non-interest demand deposits increasing $98.1 million from March 31, 2020.
|
•
|
Non-performing assets were $14.0 million, or 0.80% of total assets at June 30, 2020, relatively unchanged from March 31, 2020, and included $470,000 of other real estate owned ("OREO").
|
|
Three months ended June 30, 2020
|
|
Three months ended June 30, 2019
|
||||||||||||||||||
(Dollars in thousands except yield/cost information)
|
Average
Balance |
|
Interest
|
|
Average
Yield |
|
Average
Balance |
|
Interest
|
|
Average
Yield |
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Federal funds sold/short-term investments
|
$
|
16,807
|
|
|
$
|
4
|
|
|
0.10
|
%
|
|
$
|
7,650
|
|
|
$
|
47
|
|
|
2.46
|
%
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Taxable
|
168,415
|
|
|
852
|
|
|
2.02
|
%
|
|
166,287
|
|
|
1,215
|
|
|
2.92
|
%
|
||||
Tax-exempt (1)
|
82,709
|
|
|
627
|
|
|
3.03
|
%
|
|
57,425
|
|
|
534
|
|
|
3.72
|
%
|
||||
Total investment securities
|
251,124
|
|
|
1,479
|
|
|
2.36
|
%
|
|
223,712
|
|
|
1,749
|
|
|
3.13
|
%
|
||||
Loans: (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial real estate
|
579,640
|
|
|
7,791
|
|
|
5.32
|
%
|
|
403,980
|
|
|
5,187
|
|
|
5.08
|
%
|
||||
Mortgage warehouse lines
|
223,696
|
|
|
2,284
|
|
|
4.08
|
%
|
|
151,929
|
|
|
2,214
|
|
|
5.76
|
%
|
||||
Construction
|
140,593
|
|
|
1,992
|
|
|
5.70
|
%
|
|
158,097
|
|
|
2,768
|
|
|
7.02
|
%
|
||||
Commercial business
|
145,209
|
|
|
1,567
|
|
|
4.34
|
%
|
|
122,005
|
|
|
1,833
|
|
|
6.03
|
%
|
||||
SBA PPP loans
|
54,285
|
|
|
348
|
|
|
2.58
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||||
Residential real estate
|
87,878
|
|
|
952
|
|
|
4.29
|
%
|
|
47,280
|
|
|
523
|
|
|
4.42
|
%
|
||||
Loans to individuals
|
28,809
|
|
|
316
|
|
|
4.34
|
%
|
|
21,964
|
|
|
292
|
|
|
5.26
|
%
|
||||
Loans held for sale
|
14,472
|
|
|
114
|
|
|
3.15
|
%
|
|
4,104
|
|
|
42
|
|
|
4.09
|
%
|
||||
All other loans
|
890
|
|
|
10
|
|
|
4.44
|
%
|
|
895
|
|
|
10
|
|
|
4.42
|
%
|
||||
Total loans
|
1,275,472
|
|
|
15,374
|
|
|
4.85
|
%
|
|
910,254
|
|
|
12,869
|
|
|
5.67
|
%
|
||||
Total interest-earning assets
|
1,543,403
|
|
|
$
|
16,857
|
|
|
4.39
|
%
|
|
1,141,616
|
|
|
$
|
14,665
|
|
|
5.15
|
%
|
||
Non-interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan losses
|
(10,232
|
)
|
|
|
|
|
|
(8,755
|
)
|
|
|
|
|
||||||||
Cash and due from banks
|
11,712
|
|
|
|
|
|
|
10,968
|
|
|
|
|
|
||||||||
Other assets
|
123,717
|
|
|
|
|
|
|
83,914
|
|
|
|
|
|
||||||||
Total non-interest-earning assets
|
125,197
|
|
|
|
|
|
|
86,127
|
|
|
|
|
|
||||||||
Total assets
|
$
|
1,668,600
|
|
|
|
|
|
|
$
|
1,227,743
|
|
|
|
|
|
||||||
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Money market and NOW accounts
|
$
|
425,347
|
|
|
$
|
611
|
|
|
0.58
|
%
|
|
$
|
340,048
|
|
|
$
|
683
|
|
|
0.81
|
%
|
Savings accounts
|
271,772
|
|
|
547
|
|
|
0.81
|
%
|
|
191,586
|
|
|
464
|
|
|
0.97
|
%
|
||||
Certificates of deposit
|
353,160
|
|
|
1,566
|
|
|
1.78
|
%
|
|
266,662
|
|
|
1,524
|
|
|
2.29
|
%
|
||||
Federal Reserve Bank PPPLF borrowings
|
3,970
|
|
|
3
|
|
|
0.30
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||||
Short-term borrowings
|
35,679
|
|
|
45
|
|
|
0.51
|
%
|
|
39,187
|
|
|
257
|
|
|
2.63
|
%
|
||||
Redeemable subordinated debentures
|
18,557
|
|
|
106
|
|
|
2.26
|
%
|
|
18,557
|
|
|
192
|
|
|
4.14
|
%
|
||||
Total interest-bearing liabilities
|
1,108,485
|
|
|
$
|
2,878
|
|
|
1.04
|
%
|
|
856,040
|
|
|
$
|
3,120
|
|
|
1.46
|
%
|
||
Non-interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand deposits
|
356,322
|
|
|
|
|
|
|
215,530
|
|
|
|
|
|
||||||||
Other liabilities
|
29,190
|
|
|
|
|
|
|
23,951
|
|
|
|
|
|
||||||||
Total non-interest-bearing liabilities
|
385,512
|
|
|
|
|
|
|
239,481
|
|
|
|
|
|
||||||||
Shareholders’ equity
|
174,603
|
|
|
|
|
|
|
132,222
|
|
|
|
|
|
||||||||
Total liabilities and shareholders’ equity
|
$
|
1,668,600
|
|
|
|
|
|
|
$
|
1,227,743
|
|
|
|
|
|
||||||
Net interest spread (3)
|
|
|
|
|
3.35
|
%
|
|
|
|
|
|
3.69
|
%
|
||||||||
Net interest income and margin (4)
|
|
|
$
|
13,979
|
|
|
3.64
|
%
|
|
|
|
$
|
11,545
|
|
|
4.06
|
%
|
|
Six months ended June 30, 2020
|
|
Six months ended June 30, 2019
|
||||||||||||||||||
(Dollars in thousands except yield/cost information)
|
Average
Balance |
|
Interest
|
|
Average
Yield |
|
Average
Balance |
|
Interest
|
|
Average
Yield |
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Federal funds sold/short-term investments
|
$
|
20,682
|
|
|
$
|
93
|
|
|
0.90
|
%
|
|
$
|
7,490
|
|
|
$
|
94
|
|
|
2.53
|
%
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Taxable
|
168,393
|
|
|
1,908
|
|
|
2.27
|
%
|
|
163,454
|
|
|
2,485
|
|
|
3.04
|
%
|
||||
Tax-exempt (1)
|
73,954
|
|
|
1,182
|
|
|
3.20
|
%
|
|
58,621
|
|
|
1,093
|
|
|
3.73
|
%
|
||||
Total investment securities
|
242,347
|
|
|
3,090
|
|
|
2.55
|
%
|
|
222,075
|
|
|
3,578
|
|
|
3.22
|
%
|
||||
Loans: (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial real estate
|
577,140
|
|
|
15,146
|
|
|
5.19
|
%
|
|
397,154
|
|
|
10,199
|
|
|
5.11
|
%
|
||||
Mortgage warehouse lines
|
199,485
|
|
|
4,319
|
|
|
4.33
|
%
|
|
137,741
|
|
|
4,038
|
|
|
5.86
|
%
|
||||
Construction
|
144,044
|
|
|
4,171
|
|
|
5.82
|
%
|
|
156,987
|
|
|
5,430
|
|
|
6.98
|
%
|
||||
Commercial business
|
144,001
|
|
|
3,370
|
|
|
4.71
|
%
|
|
122,456
|
|
|
3,655
|
|
|
6.02
|
%
|
||||
SBA PPP loans
|
27,143
|
|
|
348
|
|
|
2.58
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||||
Residential real estate
|
89,119
|
|
|
1,948
|
|
|
4.32
|
%
|
|
47,277
|
|
|
1,058
|
|
|
4.45
|
%
|
||||
Loans to individuals
|
29,653
|
|
|
708
|
|
|
4.72
|
%
|
|
22,353
|
|
|
567
|
|
|
5.05
|
%
|
||||
Loans held for sale
|
9,229
|
|
|
149
|
|
|
3.23
|
%
|
|
2,741
|
|
|
58
|
|
|
4.23
|
%
|
||||
All other loans
|
1,346
|
|
|
20
|
|
|
2.94
|
%
|
|
936
|
|
|
21
|
|
|
4.46
|
%
|
||||
Total loans
|
1,221,160
|
|
|
30,179
|
|
|
4.97
|
%
|
|
887,645
|
|
|
25,026
|
|
|
5.69
|
%
|
||||
Total interest-earning assets
|
1,484,189
|
|
|
$
|
33,362
|
|
|
4.52
|
%
|
|
1,117,210
|
|
|
$
|
28,698
|
|
|
5.18
|
%
|
||
Non-interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan losses
|
(9,843
|
)
|
|
|
|
|
|
(8,645
|
)
|
|
|
|
|
||||||||
Cash and due from banks
|
12,547
|
|
|
|
|
|
|
11,060
|
|
|
|
|
|
||||||||
Other assets
|
123,098
|
|
|
|
|
|
|
78,586
|
|
|
|
|
|
||||||||
Total non-interest-earning assets
|
125,802
|
|
|
|
|
|
|
81,001
|
|
|
|
|
|
||||||||
Total assets
|
$
|
1,609,991
|
|
|
|
|
|
|
$
|
1,198,211
|
|
|
|
|
|
||||||
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Money market and NOW accounts
|
$
|
413,592
|
|
|
$
|
1,371
|
|
|
0.67
|
%
|
|
$
|
337,516
|
|
|
$
|
1,257
|
|
|
0.75
|
%
|
Savings accounts
|
268,413
|
|
|
1,151
|
|
|
0.86
|
%
|
|
190,387
|
|
|
889
|
|
|
0.94
|
%
|
||||
Certificates of deposit
|
356,521
|
|
|
3,440
|
|
|
1.94
|
%
|
|
257,251
|
|
|
2,842
|
|
|
2.23
|
%
|
||||
Federal Reserve Bank PPPLF borrowings
|
1,984
|
|
|
3
|
|
|
0.30
|
%
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||||
Short-term borrowings
|
27,298
|
|
|
107
|
|
|
0.79
|
%
|
|
32,729
|
|
|
430
|
|
|
2.65
|
%
|
||||
Redeemable subordinated debentures
|
18,557
|
|
|
258
|
|
|
2.75
|
%
|
|
18,557
|
|
|
391
|
|
|
4.21
|
%
|
||||
Total interest-bearing liabilities
|
1,086,365
|
|
|
$
|
6,330
|
|
|
1.17
|
%
|
|
836,440
|
|
|
$
|
5,809
|
|
|
1.40
|
%
|
||
Non-interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Demand deposits
|
319,920
|
|
|
|
|
|
|
211,575
|
|
|
|
|
|
||||||||
Other liabilities
|
30,489
|
|
|
|
|
|
|
20,097
|
|
|
|
|
|
||||||||
Total non-interest-bearing liabilities
|
350,409
|
|
|
|
|
|
|
231,672
|
|
|
|
|
|
||||||||
Shareholders’ equity
|
173,217
|
|
|
|
|
|
|
130,099
|
|
|
|
|
|
||||||||
Total liabilities and shareholders’ equity
|
$
|
1,609,991
|
|
|
|
|
|
|
$
|
1,198,211
|
|
|
|
|
|
||||||
Net interest spread (3)
|
|
|
|
|
3.35
|
%
|
|
|
|
|
|
3.78
|
%
|
||||||||
Net interest income and margin (4)
|
|
|
$
|
27,032
|
|
|
3.66
|
%
|
|
|
|
$
|
22,889
|
|
|
4.13
|
%
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
||||||||||||
(Dollars in thousands)
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
Salaries and employee benefits
|
$
|
6,001
|
|
|
$
|
5,278
|
|
|
$
|
12,170
|
|
|
$
|
10,241
|
|
Occupancy expense
|
1,205
|
|
|
991
|
|
|
2,375
|
|
|
2,012
|
|
||||
Data processing expenses
|
470
|
|
|
345
|
|
|
916
|
|
|
693
|
|
||||
Equipment expense
|
412
|
|
|
295
|
|
|
823
|
|
|
619
|
|
||||
Marketing
|
34
|
|
|
111
|
|
|
78
|
|
|
191
|
|
||||
Telephone
|
129
|
|
|
97
|
|
|
254
|
|
|
193
|
|
||||
Regulatory, professional and consulting fees
|
497
|
|
|
376
|
|
|
961
|
|
|
833
|
|
||||
Insurance
|
127
|
|
|
97
|
|
|
246
|
|
|
187
|
|
||||
Supplies
|
111
|
|
|
57
|
|
|
208
|
|
|
123
|
|
||||
FDIC insurance expense
|
225
|
|
|
60
|
|
|
259
|
|
|
160
|
|
||||
Other real estate owned expenses
|
14
|
|
|
34
|
|
|
31
|
|
|
82
|
|
||||
Merger-related expense
|
—
|
|
|
258
|
|
|
64
|
|
|
273
|
|
||||
Amortization of intangible assets
|
91
|
|
|
31
|
|
|
213
|
|
|
63
|
|
||||
Other expenses
|
521
|
|
|
536
|
|
|
1,032
|
|
|
990
|
|
||||
Total
|
$
|
9,837
|
|
|
$
|
8,566
|
|
|
$
|
19,630
|
|
|
$
|
16,660
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||||||||
(Dollars in thousands)
|
Amount
|
|
%
|
|
Amount
|
|
%
|
||||||
Commercial real estate
|
$
|
592,276
|
|
|
44
|
%
|
|
$
|
567,655
|
|
|
47
|
%
|
Mortgage warehouse lines
|
297,093
|
|
|
22
|
|
|
236,672
|
|
|
20
|
|
||
Construction loans
|
135,182
|
|
|
10
|
|
|
148,939
|
|
|
12
|
|
||
Commercial business
|
216,249
|
|
|
16
|
|
|
139,271
|
|
|
11
|
|
||
Residential real estate
|
87,862
|
|
|
6
|
|
|
90,259
|
|
|
7
|
|
||
Loans to individuals
|
28,320
|
|
|
2
|
|
|
32,604
|
|
|
3
|
|
||
Other loans
|
128
|
|
|
—
|
|
|
137
|
|
|
—
|
|
||
Total loans
|
1,357,110
|
|
|
100
|
%
|
|
1,215,537
|
|
|
100
|
%
|
||
Deferred loan (fees) costs, net
|
(1,674
|
)
|
|
|
|
491
|
|
|
|
||||
Total loans, including deferred loans (fees) costs, net
|
$
|
1,355,436
|
|
|
|
|
$
|
1,216,028
|
|
|
|
(Dollars in thousands)
|
June 30, 2020
|
|
December 31, 2019
|
||||
Non-performing loans:
|
|
|
|
||||
Loans 90 days or more past due and still accruing
|
$
|
—
|
|
|
$
|
—
|
|
Non-accrual loans
|
13,519
|
|
|
4,497
|
|
||
Total non-performing loans
|
13,519
|
|
|
4,497
|
|
||
Other real estate owned
|
470
|
|
|
571
|
|
||
Other repossessed assets
|
—
|
|
|
—
|
|
||
Total non-performing assets
|
13,989
|
|
|
5,068
|
|
||
Performing troubled debt restructurings
|
6,102
|
|
|
6,132
|
|
||
Performing troubled debt restructurings and total non-performing assets
|
$
|
20,091
|
|
|
$
|
11,200
|
|
|
|
|
|
||||
Non-performing loans to total loans
|
1.00
|
%
|
|
0.37
|
%
|
||
Non-performing loans to total loans excluding mortgage warehouse lines
|
1.28
|
%
|
|
0.46
|
%
|
||
Non-performing assets to total assets
|
0.80
|
%
|
|
0.32
|
%
|
||
Non-performing assets to total assets excluding mortgage warehouse lines
|
0.97
|
%
|
|
0.38
|
%
|
||
Total non-performing assets and performing troubled debt restructurings to total assets
|
1.15
|
%
|
|
0.71
|
%
|
•
|
Delinquencies and non-accruals;
|
•
|
Portfolio quality;
|
•
|
Concentration of credit;
|
•
|
Trends in volume of loans;
|
•
|
Quality of collateral;
|
•
|
Policy and procedures;
|
•
|
Experience, ability and depth of management;
|
•
|
Economic trends - national and local; and
|
•
|
External factors - competition, legal and regulatory.
|
(Dollars in thousands)
|
Balance
|
% of Total Loans
|
COVID-19 Deferrals
|
SBA Paying P&I
|
PPP Loans
|
||||||||
Hotel
|
$
|
67,688
|
|
5.0%
|
$
|
32,094
|
|
$
|
1,662
|
|
$
|
662
|
|
Restaurant-food service
|
47,709
|
|
3.5%
|
6,180
|
|
4,265
|
|
10,403
|
|
(Dollars in thousands)
|
Six Months Ended June 30, 2020
|
|
Year Ended December 31, 2019
|
|
Six Months Ended June 30, 2019
|
||||||
Balance, beginning of period
|
$
|
9,271
|
|
|
$
|
8,402
|
|
|
$
|
8,402
|
|
Provision charged to operating expenses
|
3,020
|
|
|
1,350
|
|
|
700
|
|
|||
Loans charged off:
|
|
|
|
|
|
||||||
Residential real estate loans
|
—
|
|
|
—
|
|
|
—
|
|
|||
Commercial business and commercial real estate
|
(165
|
)
|
|
(463
|
)
|
|
(420
|
)
|
|||
Loans to individuals
|
—
|
|
|
(7
|
)
|
|
—
|
|
|||
All other loans
|
—
|
|
|
(43
|
)
|
|
(43
|
)
|
|||
Total loans charged off
|
(165
|
)
|
|
(513
|
)
|
|
(463
|
)
|
|||
Recoveries:
|
|
|
|
|
|
||||||
Commercial business and commercial real estate
|
—
|
|
|
26
|
|
|
—
|
|
|||
Loans to individuals
|
—
|
|
|
6
|
|
|
2
|
|
|||
All other loans
|
—
|
|
|
—
|
|
|
—
|
|
|||
Total recoveries
|
—
|
|
|
32
|
|
|
2
|
|
|||
Net charge offs
|
(165
|
)
|
|
(481
|
)
|
|
(461
|
)
|
|||
Balance, end of period
|
$
|
12,126
|
|
|
$
|
9,271
|
|
|
$
|
8,641
|
|
Loans:
|
|
|
|
|
|
||||||
At period end
|
$
|
1,355,436
|
|
|
$
|
1,216,028
|
|
|
$
|
967,820
|
|
Average during the period
|
1,221,160
|
|
|
964,920
|
|
|
887,645
|
|
|||
Net charge offs to average loans outstanding
|
(0.01
|
)%
|
|
(0.05
|
)%
|
|
(0.05
|
)%
|
|||
Net charge offs to average loans outstanding, excluding mortgage warehouse loans
|
(0.02
|
)%
|
|
(0.06
|
)%
|
|
(0.06
|
)%
|
|||
Allowance for loan losses to:
|
|
|
|
|
|
||||||
Total loans at period end
|
0.89
|
%
|
|
0.76
|
%
|
|
0.89
|
%
|
|||
Total loans at period end excluding mortgage warehouse
loans |
1.15
|
%
|
|
0.84
|
%
|
|
1.01
|
%
|
|||
Non-performing loans
|
89.70
|
%
|
|
206.16
|
%
|
|
216.84
|
%
|
|
June 30, 2020
|
|
December 31, 2019
|
||||||||||||||||
(Dollars in thousands)
|
Amount
|
|
As a %
of Loan Class
|
|
Loans as a % of
Total Loans
|
|
Amount
|
|
As a %
of Loan Class
|
|
Loans as a % of
Total Loans
|
||||||||
Commercial real estate loans
|
$
|
6,619
|
|
|
1.12
|
%
|
|
44
|
%
|
|
$
|
4,524
|
|
|
0.80
|
%
|
|
47
|
%
|
Commercial Business
|
1,780
|
|
|
0.82
|
%
|
|
16
|
%
|
|
1,409
|
|
|
1.01
|
%
|
|
11
|
%
|
||
Construction loans
|
1,661
|
|
|
1.23
|
%
|
|
10
|
%
|
|
1,389
|
|
|
0.93
|
%
|
|
12
|
%
|
||
Residential real estate loans
|
506
|
|
|
0.58
|
%
|
|
6
|
%
|
|
412
|
|
|
0.46
|
%
|
|
7
|
%
|
||
Loans to individuals
|
182
|
|
|
0.64
|
%
|
|
2
|
%
|
|
185
|
|
|
0.57
|
%
|
|
3
|
%
|
||
Subtotal
|
10,748
|
|
|
1.01
|
%
|
|
78
|
%
|
|
7,919
|
|
|
0.81
|
%
|
|
80
|
%
|
||
Mortgage warehouse lines
|
1,337
|
|
|
0.45
|
%
|
|
22
|
%
|
|
1,083
|
|
|
0.46
|
%
|
|
20
|
%
|
||
Unallocated reserves
|
41
|
|
|
—
|
|
|
—
|
|
|
269
|
|
|
—
|
|
|
—
|
|
||
Total
|
$
|
12,126
|
|
|
0.89
|
%
|
|
100
|
%
|
|
$
|
9,271
|
|
|
0.76
|
%
|
|
100
|
%
|
(Dollars in thousands)
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
Demand
|
|
|
|
|
||||
Non-interest bearing
|
|
$
|
397,238
|
|
|
$
|
287,555
|
|
Interest bearing
|
|
402,662
|
|
|
393,392
|
|
||
Savings
|
|
279,879
|
|
|
259,033
|
|
||
Certificates of deposit
|
|
329,613
|
|
|
337,382
|
|
||
Total
|
|
$
|
1,409,392
|
|
|
$
|
1,277,362
|
|
|
Actual
|
|
For Capital
Adequacy Purposes
|
|
To Be Well Capitalized
Under Prompt
Corrective Action
Provision
|
||||||||||||
(Dollars in thousands)
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
||||||
As of June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Common equity Tier 1 (CET1)
|
$
|
139,006
|
|
|
9.33
|
%
|
|
$
|
67,083
|
|
|
4.50
|
%
|
|
N/A
|
|
N/A
|
Total capital to risk-weighted assets
|
169,132
|
|
|
11.35
|
%
|
|
119,179
|
|
|
8.00
|
%
|
|
N/A
|
|
N/A
|
||
Tier 1 capital to risk-weighted assets
|
157,006
|
|
|
10.54
|
%
|
|
89,384
|
|
|
6.00
|
%
|
|
N/A
|
|
N/A
|
||
Tier 1 leverage capital
|
157,006
|
|
|
9.65
|
%
|
|
65,061
|
|
|
4.00
|
%
|
|
N/A
|
|
N/A
|
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
As of December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Common equity Tier 1 (CET1)
|
$
|
133,046
|
|
|
9.70
|
%
|
|
$
|
61,604
|
|
|
4.50
|
%
|
|
N/A
|
|
N/A
|
Total capital to risk-weighted assets
|
160,317
|
|
|
11.69
|
%
|
|
109,519
|
|
|
8.00
|
%
|
|
N/A
|
|
N/A
|
||
Tier 1 capital to risk-weighted assets
|
151,046
|
|
|
11.01
|
%
|
|
82,139
|
|
|
6.00
|
%
|
|
N/A
|
|
N/A
|
||
Tier 1 leverage capital
|
151,046
|
|
|
10.56
|
%
|
|
57,245
|
|
|
4.00
|
%
|
|
N/A
|
|
N/A
|
|
Actual
|
|
For Capital
Adequacy Purposes
|
|
To Be Well Capitalized
Under Prompt
Corrective Action
Provision
|
|||||||||||||
(Dollars in thousands)
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
|||||||
As of June 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common equity Tier 1 (CET1)
|
$
|
156,746
|
|
|
10.53
|
%
|
|
$
|
67,013
|
|
|
4.50%
|
|
$
|
96,797
|
|
|
6.50%
|
Total capital to risk-weighted assets
|
168,872
|
|
|
11.34
|
%
|
|
119,134
|
|
|
8.00%
|
|
148,918
|
|
|
10.00%
|
|||
Tier 1 capital to risk-weighted assets
|
156,746
|
|
|
10.53
|
%
|
|
89,351
|
|
|
6.00%
|
|
119,134
|
|
|
8.00%
|
|||
Tier 1 leverage capital
|
156,746
|
|
|
9.64
|
%
|
|
65,039
|
|
|
4.00%
|
|
81,298
|
|
|
5.00%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
As of December 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Common equity Tier 1 (CET1)
|
$
|
150,725
|
|
|
10.99
|
%
|
|
$
|
61,579
|
|
|
4.50%
|
|
$
|
88,948
|
|
|
6.50%
|
Total capital to risk-weighted assets
|
159,996
|
|
|
11.67
|
%
|
|
109,474
|
|
|
8.00%
|
|
136,843
|
|
|
10.00%
|
|||
Tier 1 capital to risk-weighted assets
|
150,725
|
|
|
10.99
|
%
|
|
82,106
|
|
|
6.00%
|
|
109,474
|
|
|
8.00%
|
|||
Tier 1 leverage capital
|
150,725
|
|
|
10.54
|
%
|
|
57,222
|
|
|
4.00%
|
|
71,528
|
|
|
5.00%
|
(Dollars in thousands)
|
|
|
|
Next 12 Months
Net Interest Income |
|
|
|
Economic Value of Equity (2)
|
||||||||||||||
Interest Rate Change in Basis Points (1)
|
|
Dollar Amount
|
|
$ Change
|
|
% Change
|
|
Dollar Amount
|
|
$ Change
|
|
% Change
|
||||||||||
+300
|
|
$
|
62,128
|
|
|
$
|
1,971
|
|
|
3.28
|
%
|
|
$
|
201,981
|
|
|
$
|
(1,532
|
)
|
|
(0.75
|
)%
|
+200
|
|
61,132
|
|
|
975
|
|
|
1.62
|
%
|
|
203,550
|
|
|
37
|
|
|
0.02
|
%
|
||||
—
|
|
60,157
|
|
|
—
|
|
|
—
|
%
|
|
203,513
|
|
|
—
|
|
|
—
|
%
|
(1)
|
Assumes an instantaneous and parallel shift in interest rates at all maturities.
|
(2)
|
Economic value of equity is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.
|
•
|
Actively market commercial business loan originations, which tend to have adjustable rate features and which generate customer relationships that can result in higher core deposit accounts;
|
•
|
Actively market commercial mortgage loan originations, which tend to have shorter maturity terms and higher interest rates than residential mortgage loans and which generate customer relationships that can result in higher core deposit accounts;
|
•
|
Actively market core deposit relationships, which are generally longer duration liabilities;
|
•
|
Utilize short term and long-term certificates of deposit and/or borrowings to manage liability duration;
|
•
|
Closely monitor and actively manage the investment portfolio, including management of duration, prepayment and interest rate risk;
|
•
|
Maintain adequate levels of capital; and
|
•
|
Utilize loan sales and/or loan participations.
|
Period
|
|
Total
Number of Shares Purchased |
|
Average
Price Paid Per Share |
|
Total Number
of Shares Purchased As Part of Publicly Announced Program |
|
Maximum
Number of Shares That May Yet be Purchased Under the Program |
||||||
Beginning
|
Ending
|
|
|
|
|
|
|
|
|
|||||
April 1, 2020
|
April 30, 2020
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
388,113
|
|
May 1, 2020
|
May 31, 2020
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
388,113
|
|
June 1, 2020
|
June 30, 2020
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
388,113
|
|
Total
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
388,113
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
#
|
||
|
|
|
*#
|
||
|
|
|
*
|
||
|
|
|
*
|
||
|
|
|
**
|
||
|
|
|
101.INS
|
*
|
Inline XBRL Instance Document
|
|
|
|
101.SCH
|
*
|
Inline XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
*
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF
|
*
|
Inline XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB
|
*
|
Inline XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
*
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
104
|
|
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
|
|
|
1ST CONSTITUTION BANCORP
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
August 7, 2020
|
By:
|
/s/ ROBERT F. MANGANO
|
|
|
|
|
Robert F. Mangano
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
August 7, 2020
|
By:
|
/s/ STEPHEN J. GILHOOLY
|
|
|
|
|
Stephen J. Gilhooly
|
|
|
|
|
Senior Vice President, Treasurer and Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer)
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of 1st Constitution Bancorp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
1.
|
I have reviewed this quarterly report on Form 10-Q of 1st Constitution Bancorp;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|