(Mark One)
|
|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended December 31, 2018.
|
|
or
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period From ________ to ________.
|
|
First Internet Bancorp
|
|
|
(Exact Name of Registrant as Specified in its Charter)
|
|
Indiana
|
|
20-3489991
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
11201 USA Parkway
|
|
|
Fishers, Indiana
|
|
46037
|
(Address of principal executive offices)
|
|
(Zip Code)
|
(317) 532-7900
|
(Registrant’s telephone number, including area code)
|
Title of class
|
|
Name of exchange on which registered
|
Common stock, without par value
|
|
The Nasdaq Stock Market LLC
|
6.0% Fixed to Floating Subordinated Notes due 2026
|
|
The Nasdaq Stock Market LLC
|
Large accelerated filer
¨
|
Accelerated filer
þ
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
Emerging growth company
¨
|
|
PART I
|
|
PAGE
|
Item 1.
|
Business
|
|
Item 1A.
|
Risk Factors
|
|
Item 1B.
|
Unresolved Staff Comments
|
|
Item 2.
|
Properties
|
|
Item 3.
|
Legal Proceedings
|
|
Item 4.
|
Mine Safety Disclosures
|
|
|
|
|
PART II
|
|
|
Item 5.
|
Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
Item 6.
|
Selected Financial Data
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
Item 9A.
|
Controls and Procedures
|
|
Item 9B.
|
Other Information
|
|
|
|
|
PART III
|
|
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
|
Item 11.
|
Executive Compensation
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
|
Item 14.
|
Principal Accountant Fees and Services
|
|
|
|
|
PART IV
|
|
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
|
Item 16.
|
Form 10-K Summary
|
|
|
|
|
SIGNATURES
|
|
Basel III Regulatory Capital Levels
|
|||||||||||||
|
January 1,
2015 |
|
January 1,
2016 |
|
January 1,
2017 |
|
January 1,
2018 |
|
January 1,
2019 |
|||||
Common equity tier 1 capital to risk-weighted assets
|
4.50
|
%
|
|
5.125
|
%
|
|
5.75
|
%
|
|
6.375
|
%
|
|
7.00
|
%
|
Tier 1 capital to risk-weighted assets
|
6.00
|
%
|
|
6.625
|
%
|
|
7.25
|
%
|
|
7.875
|
%
|
|
8.50
|
%
|
Total capital to risk-weighted assets
|
8.00
|
%
|
|
8.625
|
%
|
|
9.25
|
%
|
|
9.875
|
%
|
|
10.50
|
%
|
•
|
the Bank would be undercapitalized following the distribution;
|
•
|
the proposed capital distribution raises safety and soundness concerns; or
|
•
|
the capital distribution would violate a prohibition contained in any statute, regulation or agreement applicable to the Bank.
|
•
|
our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as soon as reasonably practicable after we electronically file such material with or furnish it to the SEC;
|
•
|
announcements of investor conferences and events at which our executives talk about our products and competitive strategies. Archives of some of these events are also available;
|
•
|
press releases on quarterly earnings, product announcements, legal developments and other material news that we may post from time to time;
|
•
|
corporate governance information, including our Corporate Governance Principles, Code of Business Conduct and Ethics, information concerning our Board of Directors and its committees, including the charters of the Audit Committee, Compensation Committee, and Nominating and Corporate Governance Committee, and other governance-related policies;
|
•
|
shareholder services information, including ways to contact our transfer agent; and
|
•
|
opportunities to sign up for email alerts and RSS feeds to have information provided in real time.
|
•
|
Actual or anticipated variations in quarterly results of operations;
|
•
|
Developments in our business or the financial sector generally;
|
•
|
Recommendations by securities analysts;
|
•
|
Operating and stock price performance of other companies that investors deem comparable to us;
|
•
|
News reports relating to trends, concerns and other issues in the financial services industry;
|
•
|
Perceptions in the marketplace regarding us or our competitors;
|
•
|
New technology used or services offered by competitors;
|
•
|
Significant acquisitions or business combinations, strategic partnerships, joint venture or capital commitments by or involving us or our competitors;
|
•
|
Failure to integrate acquisitions or realize anticipated benefits from acquisitions;
|
•
|
Regulatory changes affecting our industry generally or our business or operations; or
|
•
|
Geopolitical conditions such as acts or threats of terrorism or military conflicts.
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
(dollars in thousands, except per share data)
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased As Part Of Publicly Announced Programs
|
|
Approximate Dollar Value Of Shares That May Yet Be Purchased Under The Programs
|
||||||
October 1, 2018 - October 31, 2018
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
November 1, 2018 - November 30, 2018
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
December 1, 2018 - December 31, 2018
|
10,897
|
|
|
19.83
|
|
|
10,897
|
|
|
9,784
|
|
||
Total
|
10,897
|
|
|
|
|
10,897
|
|
|
|
|
December 31,
|
||||||||||||||||||||||
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
||||||||||||
First Internet Bancorp
|
$
|
100.00
|
|
|
$
|
75.36
|
|
|
$
|
130.42
|
|
|
$
|
146.86
|
|
|
$
|
176.41
|
|
|
$
|
95.31
|
|
Nasdaq Composite Index
|
100.00
|
|
|
114.75
|
|
|
122.74
|
|
|
133.62
|
|
|
173.22
|
|
|
168.30
|
|
||||||
SNL Small Cap U.S. Bank Index
|
100.00
|
|
|
105.40
|
|
|
115.43
|
|
|
163.66
|
|
|
171.65
|
|
|
153.83
|
|
(dollars in thousands, except per share data)
|
|
At or for the Twelve Months Ended December 31,
|
||||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Total assets
|
|
$
|
3,541,692
|
|
|
$
|
2,767,687
|
|
|
$
|
1,854,335
|
|
|
$
|
1,269,870
|
|
|
$
|
970,503
|
|
Cash and cash equivalents
|
|
188,712
|
|
|
47,981
|
|
|
39,452
|
|
|
25,152
|
|
|
28,289
|
|
|||||
Loans
|
|
2,716,228
|
|
|
2,091,193
|
|
|
1,250,789
|
|
|
953,859
|
|
|
732,426
|
|
|||||
Loans held-for-sale
|
|
18,328
|
|
|
51,407
|
|
|
27,101
|
|
|
36,518
|
|
|
34,671
|
|
|||||
Total securities
|
|
504,095
|
|
|
492,484
|
|
|
473,371
|
|
|
213,698
|
|
|
137,518
|
|
|||||
Deposits
|
|
2,671,351
|
|
|
2,084,941
|
|
|
1,462,867
|
|
|
956,054
|
|
|
758,598
|
|
|||||
Tangible common equity
1
|
|
284,048
|
|
|
219,440
|
|
|
149,255
|
|
|
99,643
|
|
|
92,098
|
|
|||||
Total shareholders’ equity
|
|
288,735
|
|
|
224,127
|
|
|
153,942
|
|
|
104,330
|
|
|
96,785
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income Statement Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Interest income
|
|
$
|
115,467
|
|
|
$
|
84,697
|
|
|
$
|
58,899
|
|
|
$
|
41,447
|
|
|
$
|
31,215
|
|
Interest expense
|
|
53,200
|
|
|
30,715
|
|
|
19,210
|
|
|
10,694
|
|
|
8,928
|
|
|||||
Net interest income
|
|
62,267
|
|
|
53,982
|
|
|
39,689
|
|
|
30,753
|
|
|
22,287
|
|
|||||
Provision for loan losses
|
|
3,892
|
|
|
4,872
|
|
|
4,330
|
|
|
1,946
|
|
|
349
|
|
|||||
Net interest income after provision for loan losses
|
|
58,375
|
|
|
49,110
|
|
|
35,359
|
|
|
28,807
|
|
|
21,938
|
|
|||||
Noninterest income
|
|
8,760
|
|
|
10,541
|
|
|
14,077
|
|
|
10,141
|
|
|
7,174
|
|
|||||
Noninterest expense
|
|
43,183
|
|
|
36,723
|
|
|
31,451
|
|
|
25,283
|
|
|
22,662
|
|
|||||
Income before income taxes
|
|
23,952
|
|
|
22,928
|
|
|
17,985
|
|
|
13,665
|
|
|
6,450
|
|
|||||
Income tax provision
|
|
2,052
|
|
|
7,702
|
|
|
5,911
|
|
|
4,736
|
|
|
2,126
|
|
|||||
Net income
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
|
$
|
8,929
|
|
|
$
|
4,324
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Per Share Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
$
|
2.31
|
|
|
$
|
2.14
|
|
|
$
|
2.32
|
|
|
$
|
1.97
|
|
|
$
|
0.96
|
|
Diluted
|
|
$
|
2.30
|
|
|
$
|
2.13
|
|
|
$
|
2.30
|
|
|
$
|
1.96
|
|
|
$
|
0.96
|
|
Book value per common share
|
|
$
|
28.39
|
|
|
$
|
26.65
|
|
|
$
|
23.76
|
|
|
$
|
23.28
|
|
|
$
|
21.80
|
|
Tangible book value per common share
1
|
|
$
|
27.93
|
|
|
$
|
26.09
|
|
|
$
|
23.04
|
|
|
$
|
22.24
|
|
|
$
|
20.74
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
|
9,490,506
|
|
|
7,118,628
|
|
|
5,211,209
|
|
|
4,528,528
|
|
|
4,497,007
|
|
|||||
Diluted
|
|
9,508,653
|
|
|
7,149,302
|
|
|
5,239,082
|
|
|
4,554,219
|
|
|
4,507,995
|
|
|||||
Common shares outstanding at end of period
|
|
10,170,778
|
|
|
8,411,077
|
|
|
6,478,050
|
|
|
4,481,347
|
|
|
4,439,575
|
|
|||||
Dividends declared per share
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
Dividend payout ratio
2
|
|
10.43
|
%
|
|
11.27
|
%
|
|
10.43
|
%
|
|
12.24
|
%
|
|
25.00
|
%
|
1
|
Refer to the “Reconciliation of Non-GAAP Financial Measures” section of Item 7 of Part II of this report, Management's Discussion and Analysis of Financial Condition and Results of Operations.
|
2
|
Dividends per share divided by diluted earnings per share.
|
|
|
At or for the Twelve Months Ended December 31,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||
Performance Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets
|
|
0.72
|
%
|
|
0.66
|
%
|
|
0.74
|
%
|
|
0.81
|
%
|
|
0.50
|
%
|
Return on average shareholders
’
equity
|
|
8.44
|
%
|
|
8.54
|
%
|
|
9.74
|
%
|
|
8.89
|
%
|
|
4.61
|
%
|
Return on average tangible common equity
1
|
|
8.60
|
%
|
|
8.77
|
%
|
|
10.12
|
%
|
|
9.33
|
%
|
|
4.85
|
%
|
Net interest margin
2
|
|
2.09
|
%
|
|
2.39
|
%
|
|
2.49
|
%
|
|
2.85
|
%
|
|
2.65
|
%
|
Net interest margin FTE
1, 3
|
|
2.25
|
%
|
|
2.57
|
%
|
|
2.53
|
%
|
|
2.87
|
%
|
|
2.65
|
%
|
Noninterest expense to average assets
|
|
1.41
|
%
|
|
1.59
|
%
|
|
1.93
|
%
|
|
2.28
|
%
|
|
2.60
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Asset Quality Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans to total loans
|
|
0.03
|
%
|
|
0.04
|
%
|
|
0.09
|
%
|
|
0.02
|
%
|
|
0.04
|
%
|
Nonperforming assets to total assets
|
|
0.10
|
%
|
|
0.21
|
%
|
|
0.31
|
%
|
|
0.37
|
%
|
|
0.50
|
%
|
Nonperforming assets (including performing troubled debt restructurings) to total assets
|
|
0.11
|
%
|
|
0.23
|
%
|
|
0.35
|
%
|
|
0.46
|
%
|
|
0.62
|
%
|
Allowance for loan losses to total loans
|
|
0.66
|
%
|
|
0.72
|
%
|
|
0.88
|
%
|
|
0.88
|
%
|
|
0.79
|
%
|
Net charge-offs (recoveries) to average loans outstanding during period
|
|
0.04
|
%
|
|
0.05
|
%
|
|
0.15
|
%
|
|
(0.07
|
)%
|
|
0.00
|
%
|
Allowance for loan losses to nonperforming loans
|
|
2,013.1
|
%
|
|
1,784.3
|
%
|
|
1,013.9
|
%
|
|
5,000.6
|
%
|
|
1,959.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Capital Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders' equity to assets
|
|
8.15
|
%
|
|
8.10
|
%
|
|
8.30
|
%
|
|
8.22
|
%
|
|
9.97
|
%
|
Tangible common equity to tangible assets
1
|
|
8.03
|
%
|
|
7.94
|
%
|
|
8.07
|
%
|
|
7.88
|
%
|
|
9.54
|
%
|
Tier 1 leverage ratio
4
|
|
9.00
|
%
|
|
8.45
|
%
|
|
8.65
|
%
|
|
8.28
|
%
|
|
9.87
|
%
|
Common equity tier 1 capital ratio
4, 5
|
|
12.39
|
%
|
|
11.43
|
%
|
|
11.54
|
%
|
|
10.11
|
%
|
|
N/A
|
|
Tier 1 capital ratio
4
|
|
12.39
|
%
|
|
11.43
|
%
|
|
11.54
|
%
|
|
10.11
|
%
|
|
12.55
|
%
|
Total risk-based capital ratio
4
|
|
14.53
|
%
|
|
14.07
|
%
|
|
15.01
|
%
|
|
12.25
|
%
|
|
13.75
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Other Data:
|
|
|
|
|
|
|
|
|
|
|
|||||
Full-time equivalent employees
|
|
201
|
|
|
206
|
|
|
192
|
|
|
152
|
|
|
143
|
|
Number of banking and loan production offices
|
|
2
|
|
|
2
|
|
|
2
|
|
|
3
|
|
|
4
|
|
1
|
Refer to the “Reconciliation of Non-GAAP Financial Measures” section of Item 7 of Part II of this report, Management's Discussion and Analysis of Financial Condition and Results of Operations.
|
2
|
Net interest margin is net interest income divided by average earning assets.
|
3
|
On an FTE basis assuming a 21% tax rate in 2018 and a 35% tax rate in 2017, 2016, 2015 and 2014. Net interest income is adjusted to reflect income from assets such as municipal loans and securities that are exempt from Federal income taxes. This is to recognize the income tax savings that facilitates a comparison between taxable and tax-exempt assets. The Company believes that it is a standard practice in the banking industry to present net interest margin and net interest income on a fully-taxable equivalent basis as these measures provide useful information to make peer comparisons.
|
4
|
Capital ratios are calculated in accordance with regulatory guidelines specified by our primary federal banking regulatory authority.
|
5
|
Introduced as part of the final implementation of the “Basel III” regulatory capital reforms as of January 1, 2015. Not applicable to periods prior to 2015.
|
|
|
Twelve Months Ended
|
|||||||||||||||||||||||||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||||||||||||||||||||||||
(dollars in thousands)
|
|
Average Balance
|
|
Interest/Dividends
|
|
Yield/Cost
|
|
Average Balance
|
|
Interest/Dividends
|
|
Yield/Cost
|
|
Average Balance
|
|
Interest/Dividends
|
|
Yield/Cost
|
|||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Loans, including loans held-for-sale
|
|
$
|
2,382,504
|
|
|
$
|
99,082
|
|
|
4.16
|
%
|
|
$
|
1,682,249
|
|
|
$
|
70,465
|
|
|
4.19
|
%
|
|
$
|
1,144,687
|
|
|
$
|
49,054
|
|
|
4.29
|
%
|
Securities - taxable
|
|
391,958
|
|
|
10,630
|
|
|
2.71
|
%
|
|
400,449
|
|
|
10,036
|
|
|
2.51
|
%
|
|
315,661
|
|
|
7,326
|
|
|
2.32
|
%
|
||||||
Securities - non-taxable
|
|
94,072
|
|
|
2,810
|
|
|
2.99
|
%
|
|
95,694
|
|
|
2,786
|
|
|
2.91
|
%
|
|
64,899
|
|
|
1,856
|
|
|
2.86
|
%
|
||||||
Other earning assets
|
|
116,074
|
|
|
2,945
|
|
|
2.54
|
%
|
|
79,461
|
|
|
1,410
|
|
|
1.77
|
%
|
|
71,140
|
|
|
663
|
|
|
0.93
|
%
|
||||||
Total interest-earning assets
|
|
2,984,608
|
|
|
115,467
|
|
|
3.87
|
%
|
|
2,257,853
|
|
|
84,697
|
|
|
3.75
|
%
|
|
1,596,387
|
|
|
58,899
|
|
|
3.69
|
%
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Allowance for loan losses
|
|
(16,097
|
)
|
|
|
|
|
|
(12,964
|
)
|
|
|
|
|
|
(9,808
|
)
|
|
|
|
|
||||||||||||
Noninterest earning-assets
|
|
86,713
|
|
|
|
|
|
|
68,580
|
|
|
|
|
|
|
43,221
|
|
|
|
|
|
||||||||||||
Total assets
|
|
$
|
3,055,224
|
|
|
|
|
|
|
$
|
2,313,469
|
|
|
|
|
|
|
$
|
1,629,800
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing demand deposits
|
|
$
|
90,229
|
|
|
$
|
583
|
|
|
0.65
|
%
|
|
$
|
89,081
|
|
|
$
|
488
|
|
|
0.55
|
%
|
|
$
|
82,533
|
|
|
$
|
452
|
|
|
0.55
|
%
|
Regular savings accounts
|
|
51,333
|
|
|
585
|
|
|
1.14
|
%
|
|
39,393
|
|
|
342
|
|
|
0.87
|
%
|
|
27,174
|
|
|
158
|
|
|
0.58
|
%
|
||||||
Money market accounts
|
|
544,802
|
|
|
8,803
|
|
|
1.62
|
%
|
|
415,910
|
|
|
4,227
|
|
|
1.02
|
%
|
|
360,976
|
|
|
2,563
|
|
|
0.71
|
%
|
||||||
Certificates and brokered deposits
|
|
1,585,673
|
|
|
32,513
|
|
|
2.05
|
%
|
|
1,169,219
|
|
|
18,918
|
|
|
1.62
|
%
|
|
817,348
|
|
|
12,680
|
|
|
1.55
|
%
|
||||||
Total interest-bearing deposits
|
|
2,272,037
|
|
|
42,484
|
|
|
1.87
|
%
|
|
1,713,603
|
|
|
23,975
|
|
|
1.40
|
%
|
|
1,288,031
|
|
|
15,853
|
|
|
1.23
|
%
|
||||||
Other borrowed funds
|
|
468,411
|
|
|
10,716
|
|
|
2.29
|
%
|
|
376,470
|
|
|
6,740
|
|
|
1.79
|
%
|
|
183,410
|
|
|
3,357
|
|
|
1.83
|
%
|
||||||
Total interest-bearing liabilities
|
|
2,740,448
|
|
|
53,200
|
|
|
1.94
|
%
|
|
2,090,073
|
|
|
30,715
|
|
|
1.47
|
%
|
|
1,471,441
|
|
|
19,210
|
|
|
1.31
|
%
|
||||||
Noninterest-bearing deposits
|
|
45,562
|
|
|
|
|
|
|
35,043
|
|
|
|
|
|
|
28,472
|
|
|
|
|
|
||||||||||||
Other noninterest-bearing liabilities
|
|
9,798
|
|
|
|
|
|
|
10,141
|
|
|
|
|
|
|
5,864
|
|
|
|
|
|
||||||||||||
Total liabilities
|
|
2,795,808
|
|
|
|
|
|
|
2,135,257
|
|
|
|
|
|
|
1,505,777
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Shareholders' equity
|
|
259,416
|
|
|
|
|
|
|
178,212
|
|
|
|
|
|
|
124,023
|
|
|
|
|
|
||||||||||||
Total liabilities and shareholders' equity
|
|
$
|
3,055,224
|
|
|
|
|
|
|
$
|
2,313,469
|
|
|
|
|
|
|
$
|
1,629,800
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net interest income
|
|
|
|
$
|
62,267
|
|
|
|
|
|
|
$
|
53,982
|
|
|
|
|
|
|
$
|
39,689
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest rate spread
1
|
|
|
|
|
|
1.93
|
%
|
|
|
|
|
|
2.28
|
%
|
|
|
|
|
|
2.38
|
%
|
||||||||||||
Net interest margin
2
|
|
|
|
|
|
2.09
|
%
|
|
|
|
|
|
2.39
|
%
|
|
|
|
|
|
2.49
|
%
|
||||||||||||
Net interest margin - FTE
3
|
|
|
|
|
|
2.25
|
%
|
|
|
|
|
|
2.57
|
%
|
|
|
|
|
|
2.53
|
%
|
|
|
Rate/Volume Analysis of Net Interest Income
|
||||||||||||||||||||||
|
|
Twelve Months Ended December 31, 2018 vs. December 31, 2017 Due to Changes in
|
|
Twelve Months Ended December 31, 2017 vs. December 31, 2016 Due to Changes in
|
||||||||||||||||||||
(amounts in thousands)
|
|
Volume
|
|
Rate
|
|
Net
|
|
Volume
|
|
Rate
|
|
Net
|
||||||||||||
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Loans, including loans held-for-sale
|
|
$
|
29,126
|
|
|
$
|
(509
|
)
|
|
$
|
28,617
|
|
|
$
|
22,580
|
|
|
$
|
(1,169
|
)
|
|
$
|
21,411
|
|
Securities – taxable
|
|
(212
|
)
|
|
806
|
|
|
594
|
|
|
2,077
|
|
|
633
|
|
|
2,710
|
|
||||||
Securities – non-taxable
|
|
(49
|
)
|
|
73
|
|
|
24
|
|
|
897
|
|
|
33
|
|
|
930
|
|
||||||
Other earning assets
|
|
789
|
|
|
746
|
|
|
1,535
|
|
|
85
|
|
|
662
|
|
|
747
|
|
||||||
Total
|
|
29,654
|
|
|
1,116
|
|
|
30,770
|
|
|
25,639
|
|
|
159
|
|
|
25,798
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest-bearing deposits
|
|
9,117
|
|
|
9,392
|
|
|
18,509
|
|
|
5,726
|
|
|
2,396
|
|
|
8,122
|
|
||||||
Other borrowed funds
|
|
1,855
|
|
|
2,121
|
|
|
3,976
|
|
|
3,458
|
|
|
(75
|
)
|
|
3,383
|
|
||||||
Total
|
|
10,972
|
|
|
11,513
|
|
|
22,485
|
|
|
9,184
|
|
|
2,321
|
|
|
11,505
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Increase (decrease) in net interest income
|
|
$
|
18,682
|
|
|
$
|
(10,397
|
)
|
|
$
|
8,285
|
|
|
$
|
16,455
|
|
|
$
|
(2,162
|
)
|
|
$
|
14,293
|
|
|
Twelve Months Ended December 31,
|
||||||||||||||||||
(amounts in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Service charges and fees
|
$
|
934
|
|
|
$
|
888
|
|
|
$
|
818
|
|
|
$
|
764
|
|
|
$
|
707
|
|
Mortgage banking activities
|
5,718
|
|
|
7,836
|
|
|
12,398
|
|
|
9,000
|
|
|
5,609
|
|
|||||
Gain on sale of loans
|
503
|
|
|
395
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other
|
1,605
|
|
|
1,422
|
|
|
861
|
|
|
377
|
|
|
858
|
|
|||||
Total noninterest income
|
$
|
8,760
|
|
|
$
|
10,541
|
|
|
$
|
14,077
|
|
|
$
|
10,141
|
|
|
$
|
7,174
|
|
|
Twelve Months Ended December 31,
|
||||||||||||||||||
(amounts in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Salaries and employee benefits
|
$
|
23,174
|
|
|
$
|
21,164
|
|
|
$
|
17,387
|
|
|
$
|
14,271
|
|
|
$
|
12,348
|
|
Marketing, advertising and promotion
|
2,468
|
|
|
2,393
|
|
|
1,823
|
|
|
1,756
|
|
|
1,455
|
|
|||||
Consulting and professional services
|
3,055
|
|
|
3,091
|
|
|
3,143
|
|
|
2,374
|
|
|
1,902
|
|
|||||
Data processing
|
1,233
|
|
|
971
|
|
|
1,127
|
|
|
1,016
|
|
|
995
|
|
|||||
Loan expenses
|
942
|
|
|
1,027
|
|
|
891
|
|
|
631
|
|
|
626
|
|
|||||
Premises and equipment
|
4,996
|
|
|
4,183
|
|
|
3,699
|
|
|
2,768
|
|
|
2,937
|
|
|||||
Deposit insurance premium
|
1,956
|
|
|
1,410
|
|
|
1,159
|
|
|
643
|
|
|
591
|
|
|||||
Write-down of other real estate owned
|
2,423
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other
|
2,936
|
|
|
2,484
|
|
|
2,222
|
|
|
1,824
|
|
|
1,808
|
|
|||||
Total noninterest expense
|
$
|
43,183
|
|
|
$
|
36,723
|
|
|
$
|
31,451
|
|
|
$
|
25,283
|
|
|
$
|
22,662
|
|
|
Twelve Months Ended December 31,
|
||||||||||||||||||
(amounts in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Statutory rate times pre-tax income
|
$
|
5,030
|
|
|
$
|
8,025
|
|
|
$
|
6,115
|
|
|
$
|
4,646
|
|
|
$
|
2,193
|
|
Add (subtract) the tax effect of:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from tax-exempt securities and loans
|
(3,833
|
)
|
|
(2,512
|
)
|
|
(635
|
)
|
|
(132
|
)
|
|
(31
|
)
|
|||||
State income taxes, net of federal tax effect
|
1,164
|
|
|
693
|
|
|
567
|
|
|
154
|
|
|
63
|
|
|||||
Bank-owned life insurance
|
(200
|
)
|
|
(318
|
)
|
|
(159
|
)
|
|
(137
|
)
|
|
(132
|
)
|
|||||
Net deferred tax asset revaluation
|
—
|
|
|
1,846
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Tax credits
|
(180
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other differences
|
71
|
|
|
(32
|
)
|
|
23
|
|
|
205
|
|
|
33
|
|
|||||
Income tax expense
|
$
|
2,052
|
|
|
$
|
7,702
|
|
|
$
|
5,911
|
|
|
$
|
4,736
|
|
|
$
|
2,126
|
|
(amounts in thousands)
|
|
December 31,
|
||||||||||||||||||
Balance Sheet Data:
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Total assets
|
|
$
|
3,541,692
|
|
|
$
|
2,767,687
|
|
|
$
|
1,854,335
|
|
|
$
|
1,269,870
|
|
|
$
|
970,503
|
|
Loans
|
|
2,716,228
|
|
|
2,091,193
|
|
|
1,250,789
|
|
|
953,859
|
|
|
732,426
|
|
|||||
Total securities
|
|
504,095
|
|
|
492,484
|
|
|
473,371
|
|
|
213,698
|
|
|
137,518
|
|
|||||
Loans held-for-sale
|
|
18,328
|
|
|
51,407
|
|
|
27,101
|
|
|
36,518
|
|
|
34,671
|
|
|||||
Noninterest-bearing deposits
|
|
43,301
|
|
|
44,686
|
|
|
31,166
|
|
|
23,700
|
|
|
21,790
|
|
|||||
Interest-bearing deposits
|
|
2,628,050
|
|
|
2,040,255
|
|
|
1,431,701
|
|
|
932,354
|
|
|
736,808
|
|
|||||
Total deposits
|
|
2,671,351
|
|
|
2,084,941
|
|
|
1,462,867
|
|
|
956,054
|
|
|
758,598
|
|
|||||
Advances from Federal Home Loan Bank
|
|
525,153
|
|
|
410,176
|
|
|
189,981
|
|
|
190,957
|
|
|
106,897
|
|
|||||
Total shareholders' equity
|
|
288,735
|
|
|
224,127
|
|
|
153,942
|
|
|
104,330
|
|
|
96,785
|
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
(dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||||||||||||
Commercial loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Commercial and industrial
|
$
|
114,382
|
|
|
4.2
|
%
|
|
$
|
122,940
|
|
|
5.9
|
%
|
|
$
|
102,437
|
|
|
8.2
|
%
|
|
$
|
102,000
|
|
|
10.7
|
%
|
|
$
|
77,232
|
|
|
10.5
|
%
|
Owner-occupied commercial real estate
|
87,962
|
|
|
3.2
|
%
|
|
75,768
|
|
|
3.6
|
%
|
|
57,668
|
|
|
4.6
|
%
|
|
44,462
|
|
|
4.7
|
%
|
|
34,295
|
|
|
4.7
|
%
|
|||||
Investor commercial real estate
|
5,391
|
|
|
0.2
|
%
|
|
7,273
|
|
|
0.4
|
%
|
|
13,181
|
|
|
1.0
|
%
|
|
16,184
|
|
|
1.7
|
%
|
|
22,069
|
|
|
3.0
|
%
|
|||||
Construction
|
39,916
|
|
|
1.5
|
%
|
|
49,213
|
|
|
2.4
|
%
|
|
53,291
|
|
|
4.3
|
%
|
|
45,898
|
|
|
4.8
|
%
|
|
24,883
|
|
|
3.4
|
%
|
|||||
Single tenant lease financing
|
919,440
|
|
|
33.8
|
%
|
|
803,299
|
|
|
38.4
|
%
|
|
606,568
|
|
|
48.5
|
%
|
|
374,344
|
|
|
39.2
|
%
|
|
192,608
|
|
|
26.3
|
%
|
|||||
Public finance
|
706,342
|
|
|
26.0
|
%
|
|
438,341
|
|
|
21.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|||||
Healthcare finance
|
117,007
|
|
|
4.4
|
%
|
|
31,573
|
|
|
1.5
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|
—
|
|
|
0.0
|
%
|
|||||
Total commercial loans
|
1,990,440
|
|
|
73.3
|
%
|
|
1,528,407
|
|
|
73.2
|
%
|
|
833,145
|
|
|
66.6
|
%
|
|
582,888
|
|
|
61.1
|
%
|
|
351,087
|
|
|
47.9
|
%
|
|||||
Consumer loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Residential mortgage
|
399,898
|
|
|
14.7
|
%
|
|
299,935
|
|
|
14.3
|
%
|
|
205,554
|
|
|
16.4
|
%
|
|
214,559
|
|
|
22.5
|
%
|
|
220,612
|
|
|
30.1
|
%
|
|||||
Home equity
|
28,735
|
|
|
1.1
|
%
|
|
30,554
|
|
|
1.5
|
%
|
|
35,036
|
|
|
2.8
|
%
|
|
43,279
|
|
|
4.5
|
%
|
|
58,434
|
|
|
8.0
|
%
|
|||||
Other consumer
|
279,771
|
|
|
10.3
|
%
|
|
227,533
|
|
|
10.8
|
%
|
|
173,449
|
|
|
13.9
|
%
|
|
108,312
|
|
|
11.4
|
%
|
|
97,094
|
|
|
13.3
|
%
|
|||||
Total consumer loans
|
708,404
|
|
|
26.1
|
%
|
|
558,022
|
|
|
26.6
|
%
|
|
414,039
|
|
|
33.1
|
%
|
|
366,150
|
|
|
38.4
|
%
|
|
376,140
|
|
|
51.4
|
%
|
|||||
Total commercial and consumer loans
|
2,698,844
|
|
|
99.4
|
%
|
|
2,086,429
|
|
|
99.8
|
%
|
|
1,247,184
|
|
|
99.7
|
%
|
|
949,038
|
|
|
99.5
|
%
|
|
727,227
|
|
|
99.3
|
%
|
|||||
Net deferred loan origination costs and premiums and discounts on purchased loans and other
(1)
|
17,384
|
|
|
0.6
|
%
|
|
4,764
|
|
|
0.2
|
%
|
|
3,605
|
|
|
0.3
|
%
|
|
4,821
|
|
|
0.5
|
%
|
|
5,199
|
|
|
0.7
|
%
|
|||||
Total loans
|
2,716,228
|
|
|
100.0
|
%
|
|
2,091,193
|
|
|
100.0
|
%
|
|
1,250,789
|
|
|
100.0
|
%
|
|
953,859
|
|
|
100.0
|
%
|
|
732,426
|
|
|
100.0
|
%
|
|||||
Allowance for loan losses
|
(17,896
|
)
|
|
|
|
(14,970
|
)
|
|
|
|
(10,981
|
)
|
|
|
|
(8,351
|
)
|
|
|
|
(5,800
|
)
|
|
|
||||||||||
Net loans
|
$
|
2,698,332
|
|
|
|
|
$
|
2,076,223
|
|
|
|
|
$
|
1,239,808
|
|
|
|
|
$
|
945,508
|
|
|
|
|
$
|
726,626
|
|
|
|
(amounts in thousands)
|
|
Within 1 Year
|
|
1-3 Years
|
|
4-5 Years
|
|
Beyond 5 Years
|
|
Total
|
||||||||||
Commercial loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Commercial and industrial
|
|
$
|
34,382
|
|
|
$
|
23,076
|
|
|
$
|
29,942
|
|
|
$
|
26,982
|
|
|
$
|
114,382
|
|
Owner-occupied commercial real estate
|
|
4,368
|
|
|
10,858
|
|
|
38,835
|
|
|
33,901
|
|
|
87,962
|
|
|||||
Investor commercial real estate
|
|
2,778
|
|
|
1,838
|
|
|
319
|
|
|
456
|
|
|
5,391
|
|
|||||
Construction
|
|
25,349
|
|
|
13,142
|
|
|
96
|
|
|
1,329
|
|
|
39,916
|
|
|||||
Single tenant lease financing
|
|
15,719
|
|
|
95,798
|
|
|
130,444
|
|
|
677,479
|
|
|
919,440
|
|
|||||
Public finance
|
|
—
|
|
|
307
|
|
|
10,585
|
|
|
695,450
|
|
|
706,342
|
|
|||||
Healthcare finance
|
|
681
|
|
|
11
|
|
|
103
|
|
|
116,212
|
|
|
117,007
|
|
|||||
Total commercial loans
|
|
83,277
|
|
|
145,030
|
|
|
210,324
|
|
|
1,551,809
|
|
|
1,990,440
|
|
|||||
Consumer loans
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential mortgage
|
|
1,659
|
|
|
2,489
|
|
|
81
|
|
|
395,669
|
|
|
399,898
|
|
|||||
Home equity
|
|
5,192
|
|
|
38
|
|
|
8,323
|
|
|
15,182
|
|
|
28,735
|
|
|||||
Other consumer
|
|
1,962
|
|
|
9,867
|
|
|
20,753
|
|
|
247,189
|
|
|
279,771
|
|
|||||
Total consumer loans
|
|
8,813
|
|
|
12,394
|
|
|
29,157
|
|
|
658,040
|
|
|
708,404
|
|
|||||
Total commercial and consumer loans
|
|
$
|
92,090
|
|
|
$
|
157,424
|
|
|
$
|
239,481
|
|
|
$
|
2,209,849
|
|
|
$
|
2,698,844
|
|
(amounts in thousands)
|
|
Within 1 Year
|
|
1-3 Years
|
|
4-5 Years
|
|
Beyond 5 Years
|
|
Total
|
||||||||||
Predetermined rates
|
|
$
|
34,538
|
|
|
$
|
125,992
|
|
|
$
|
216,272
|
|
|
$
|
1,893,857
|
|
|
$
|
2,270,659
|
|
Variable rate
|
|
57,552
|
|
|
31,432
|
|
|
23,209
|
|
|
315,992
|
|
|
428,185
|
|
|||||
Total commercial and consumer loans
|
|
$
|
92,090
|
|
|
$
|
157,424
|
|
|
$
|
239,481
|
|
|
$
|
2,209,849
|
|
|
$
|
2,698,844
|
|
|
December 31,
|
||||||||||||||||||
(dollars in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Nonaccrual loans
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
195
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Owner-occupied commercial real estate
|
325
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial loans
|
520
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
87
|
|
|||||
Consumer loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential mortgage
|
175
|
|
|
724
|
|
|
1,024
|
|
|
103
|
|
|
25
|
|
|||||
Home equity
|
55
|
|
|
83
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other consumer
|
42
|
|
|
32
|
|
|
59
|
|
|
64
|
|
|
123
|
|
|||||
Total consumer loans
|
272
|
|
|
839
|
|
|
1,083
|
|
|
167
|
|
|
148
|
|
|||||
Total nonaccrual loans
|
792
|
|
|
839
|
|
|
1,083
|
|
|
167
|
|
|
235
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Past Due 90 days and accruing loans
|
|
|
|
|
|
|
|
|
|
||||||||||
Consumer loans:
|
|
|
|
|
|
|
|
|
|
||||||||||
Residential mortgage
|
97
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|||||
Other consumer
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||
Total consumer loans
|
97
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
|||||
Total past due 90 days and accruing loans
|
97
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Total nonperforming loans
|
889
|
|
|
839
|
|
|
1,083
|
|
|
167
|
|
|
296
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other real estate owned
|
|
|
|
|
|
|
|
|
|
||||||||||
Investor commercial real estate
|
2,066
|
|
|
4,488
|
|
|
4,488
|
|
|
4,488
|
|
|
4,488
|
|
|||||
Residential mortgage
|
553
|
|
|
553
|
|
|
45
|
|
|
—
|
|
|
—
|
|
|||||
Total other real estate owned
|
2,619
|
|
|
5,041
|
|
|
4,533
|
|
|
4,488
|
|
|
4,488
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other nonperforming assets
|
—
|
|
|
12
|
|
|
85
|
|
|
85
|
|
|
82
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Total nonperforming assets
|
$
|
3,508
|
|
|
$
|
5,892
|
|
|
$
|
5,701
|
|
|
$
|
4,740
|
|
|
$
|
4,866
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total nonperforming loans to total loans
|
0.03
|
%
|
|
0.04
|
%
|
|
0.09
|
%
|
|
0.02
|
%
|
|
0.04
|
%
|
|||||
Total nonperforming assets to total assets
|
0.10
|
%
|
|
0.21
|
%
|
|
0.31
|
%
|
|
0.37
|
%
|
|
0.50
|
%
|
|
December 31,
|
||||||||||||||||||
(amounts in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Troubled debt restructurings – nonaccrual
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
Troubled debt restructurings – performing
|
410
|
|
|
473
|
|
|
757
|
|
|
1,115
|
|
|
1,125
|
|
|||||
Total troubled debt restructurings
|
$
|
410
|
|
|
$
|
473
|
|
|
$
|
757
|
|
|
$
|
1,115
|
|
|
$
|
1,130
|
|
|
December 31,
|
||||||||||||||||||
(amounts in thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Balance, beginning of period
|
$
|
14,970
|
|
|
$
|
10,981
|
|
|
$
|
8,351
|
|
|
$
|
5,800
|
|
|
$
|
5,426
|
|
Provision charged to expense
|
3,892
|
|
|
4,872
|
|
|
4,330
|
|
|
1,946
|
|
|
349
|
|
|||||
Losses charged off
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
(92
|
)
|
|
(271
|
)
|
|
(1,582
|
)
|
|
—
|
|
|
(14
|
)
|
|||||
Residential mortgage
|
(9
|
)
|
|
(116
|
)
|
|
(134
|
)
|
|
(185
|
)
|
|
(247
|
)
|
|||||
Home equity
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
|||||
Other consumer
|
(1,176
|
)
|
|
(895
|
)
|
|
(440
|
)
|
|
(451
|
)
|
|
(596
|
)
|
|||||
Total losses charged off
|
(1,277
|
)
|
|
(1,282
|
)
|
|
(2,189
|
)
|
|
(636
|
)
|
|
(857
|
)
|
|||||
Recoveries
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial and industrial
|
3
|
|
|
69
|
|
|
187
|
|
|
—
|
|
|
—
|
|
|||||
Investor commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
500
|
|
|
460
|
|
|||||
Residential mortgage
|
5
|
|
|
4
|
|
|
30
|
|
|
407
|
|
|
38
|
|
|||||
Home equity
|
16
|
|
|
23
|
|
|
13
|
|
|
1
|
|
|
—
|
|
|||||
Other consumer
|
287
|
|
|
303
|
|
|
259
|
|
|
333
|
|
|
384
|
|
|||||
Total recoveries
|
311
|
|
|
399
|
|
|
489
|
|
|
1,241
|
|
|
882
|
|
|||||
Balance, end of period
|
$
|
17,896
|
|
|
$
|
14,970
|
|
|
$
|
10,981
|
|
|
$
|
8,351
|
|
|
$
|
5,800
|
|
(amounts in thousands)
|
December 31,
|
||||||||||||||||||
Amortized Cost
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. Government-sponsored agencies
|
$
|
109,631
|
|
|
$
|
133,424
|
|
|
$
|
92,599
|
|
|
$
|
38,093
|
|
|
$
|
13,680
|
|
Municipal securities
|
97,090
|
|
|
97,370
|
|
|
97,647
|
|
|
21,091
|
|
|
—
|
|
|||||
Mortgage-backed securities
|
251,492
|
|
|
215,452
|
|
|
238,354
|
|
|
113,948
|
|
|
117,134
|
|
|||||
Asset-backed securities
|
5,002
|
|
|
5,000
|
|
|
19,470
|
|
|
19,444
|
|
|
4,913
|
|
|||||
Corporate securities
|
36,678
|
|
|
27,111
|
|
|
20,000
|
|
|
20,000
|
|
|
—
|
|
|||||
Other securities
|
—
|
|
|
3,000
|
|
|
3,000
|
|
|
3,000
|
|
|
2,000
|
|
|||||
Total securities available-for-sale
|
499,893
|
|
|
481,357
|
|
|
471,070
|
|
|
215,576
|
|
|
137,727
|
|
|||||
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
||||||||||
Municipal securities
|
10,157
|
|
|
10,164
|
|
|
10,171
|
|
|
—
|
|
|
—
|
|
|||||
Corporate securities
|
12,593
|
|
|
9,045
|
|
|
6,500
|
|
|
—
|
|
|
—
|
|
|||||
Total securities held-to-maturity
|
22,750
|
|
|
19,209
|
|
|
16,671
|
|
|
—
|
|
|
—
|
|
|||||
Total securities
|
$
|
522,643
|
|
|
$
|
500,566
|
|
|
$
|
487,741
|
|
|
$
|
215,576
|
|
|
$
|
137,727
|
|
|
December 31,
|
||||||||||||||||||
Approximate Fair Value
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. Government-sponsored agencies
|
$
|
107,585
|
|
|
$
|
133,190
|
|
|
$
|
91,896
|
|
|
$
|
37,750
|
|
|
$
|
13,552
|
|
Municipal securities
|
92,506
|
|
|
96,377
|
|
|
91,886
|
|
|
21,469
|
|
|
—
|
|
|||||
Mortgage-backed securities
|
242,912
|
|
|
209,720
|
|
|
231,641
|
|
|
113,052
|
|
|
117,048
|
|
|||||
Asset-backed securities
|
4,859
|
|
|
5,009
|
|
|
19,534
|
|
|
19,361
|
|
|
4,912
|
|
|||||
Corporate securities
|
33,483
|
|
|
26,047
|
|
|
18,811
|
|
|
19,087
|
|
|
—
|
|
|||||
Other securities
|
—
|
|
|
2,932
|
|
|
2,932
|
|
|
2,979
|
|
|
2,006
|
|
|||||
Total securities available-for-sale
|
481,345
|
|
|
473,275
|
|
|
456,700
|
|
|
213,698
|
|
|
137,518
|
|
|||||
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
||||||||||
Municipal securities
|
9,801
|
|
|
9,847
|
|
|
9,673
|
|
|
—
|
|
|
—
|
|
|||||
Corporate securities
|
12,617
|
|
|
9,236
|
|
|
6,524
|
|
|
—
|
|
|
—
|
|
|||||
Total securities held-to-maturity
|
22,418
|
|
|
19,083
|
|
|
16,197
|
|
|
—
|
|
|
—
|
|
|||||
Total securities
|
$
|
503,763
|
|
|
$
|
492,358
|
|
|
$
|
472,897
|
|
|
$
|
213,698
|
|
|
$
|
137,518
|
|
|
|
1 year or less
|
|
More than 1 year
to 5 years
|
|
More than 5 years
to 10 years
|
|
More than 10 years
|
|
Total
|
|||||||||||||||||||||||||
(dollars in thousands)
|
|
Amortized
Cost
|
|
Wtd.
Avg. Yield |
|
Amortized
Cost
|
|
Wtd.
Avg. Yield |
|
Amortized
Cost
|
|
Wtd.
Avg. Yield |
|
Amortized
Cost
|
|
Wtd.
Avg. Yield |
|
Amortized
Cost
|
|
Wtd.
Avg. Yield |
|||||||||||||||
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
U.S. Government-sponsored agencies
1
|
|
$
|
—
|
|
|
0.00
|
%
|
|
$
|
290
|
|
|
(8.33
|
)%
|
|
$
|
19,756
|
|
|
2.42
|
%
|
|
$
|
89,585
|
|
|
2.89
|
%
|
|
$
|
109,631
|
|
|
2.77
|
%
|
Municipal securities
|
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
0.00
|
%
|
|
19,930
|
|
|
2.55
|
%
|
|
87,317
|
|
|
2.94
|
%
|
|
107,247
|
|
|
2.87
|
%
|
|||||
Mortgage-backed securities
|
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
0.00
|
%
|
|
36,026
|
|
|
2.08
|
%
|
|
215,466
|
|
|
2.81
|
%
|
|
251,492
|
|
|
2.76
|
%
|
|||||
Asset-backed securities
|
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
0.00
|
%
|
|
5,002
|
|
|
4.29
|
%
|
|
—
|
|
|
0.00
|
%
|
|
5,002
|
|
|
4.29
|
%
|
|||||
Corporate securities
|
|
—
|
|
|
0.00
|
%
|
|
—
|
|
|
0.00
|
%
|
|
39,271
|
|
|
3.69
|
%
|
|
10,000
|
|
|
4.00
|
%
|
|
49,271
|
|
|
3.76
|
%
|
|||||
Total securities
|
|
$
|
—
|
|
|
0.00
|
%
|
|
$
|
290
|
|
|
(8.33
|
)%
|
|
$
|
119,985
|
|
|
2.83
|
%
|
|
$
|
402,368
|
|
|
2.89
|
%
|
|
$
|
522,643
|
|
|
2.88
|
%
|
|
|
December 31,
|
|||||||||||||||||||||||||||||||||
(dollars in thousands)
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||||||||||||||||
Noninterest-bearing deposits
|
|
$
|
43,301
|
|
|
1.6
|
%
|
|
$
|
44,686
|
|
|
2.1
|
%
|
|
$
|
31,166
|
|
|
2.1
|
%
|
|
$
|
23,700
|
|
|
2.5
|
%
|
|
$
|
21,790
|
|
|
2.9
|
%
|
Interest-bearing demand deposits
|
|
121,055
|
|
|
4.5
|
%
|
|
94,674
|
|
|
4.5
|
%
|
|
93,074
|
|
|
6.4
|
%
|
|
84,241
|
|
|
8.8
|
%
|
|
74,238
|
|
|
9.8
|
%
|
|||||
Regular savings accounts
|
|
38,489
|
|
|
1.4
|
%
|
|
49,939
|
|
|
2.4
|
%
|
|
27,955
|
|
|
1.9
|
%
|
|
22,808
|
|
|
2.4
|
%
|
|
20,776
|
|
|
2.7
|
%
|
|||||
Money market accounts
|
|
528,533
|
|
|
19.9
|
%
|
|
499,501
|
|
|
24.0
|
%
|
|
340,240
|
|
|
23.3
|
%
|
|
341,732
|
|
|
35.7
|
%
|
|
267,046
|
|
|
35.2
|
%
|
|||||
Certificates of deposits
|
|
1,292,883
|
|
|
48.4
|
%
|
|
1,319,488
|
|
|
63.3
|
%
|
|
964,819
|
|
|
65.9
|
%
|
|
470,736
|
|
|
49.2
|
%
|
|
361,202
|
|
|
47.6
|
%
|
|||||
Brokered deposits
|
|
647,090
|
|
|
24.2
|
%
|
|
76,653
|
|
|
3.7
|
%
|
|
5,613
|
|
|
0.4
|
%
|
|
12,837
|
|
|
1.4
|
%
|
|
13,546
|
|
|
1.8
|
%
|
|||||
Total
|
|
$
|
2,671,351
|
|
|
100.0
|
%
|
|
$
|
2,084,941
|
|
|
100.0
|
%
|
|
$
|
1,462,867
|
|
|
100.0
|
%
|
|
$
|
956,054
|
|
|
100.0
|
%
|
|
$
|
758,598
|
|
|
100.0
|
%
|
(dollars in thousands)
|
December 31, 2018
|
||
Interest Rate:
|
|
||
1.00% – 1.99%
|
$
|
369,898
|
|
2.00% – 2.99%
|
1,006,578
|
|
|
3.00% – 3.99%
|
75,851
|
|
|
Total
|
$
|
1,452,327
|
|
|
|
Period to Maturity
|
|
|
|
Percentage of Total Certificate Accounts
|
|||||||||||||||||
(dollars in thousands)
|
|
Less than 1
year
|
|
> 1 year
to 2 years
|
|
> 2 years
to 3 years
|
|
More than
3 years
|
|
Total
|
|
||||||||||||
Interest Rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
1.00% – 1.99%
|
|
$
|
214,048
|
|
|
$
|
41,870
|
|
|
$
|
113,974
|
|
|
$
|
6
|
|
|
$
|
369,898
|
|
|
25.5
|
%
|
2.00% – 2.99%
|
|
548,215
|
|
|
186,822
|
|
|
189,071
|
|
|
82,470
|
|
|
1,006,578
|
|
|
69.3
|
%
|
|||||
3.00% – 3.99%
|
|
—
|
|
|
27,932
|
|
|
13,604
|
|
|
34,315
|
|
|
75,851
|
|
|
5.2
|
%
|
|||||
Total
|
|
$
|
762,263
|
|
|
$
|
256,624
|
|
|
$
|
316,649
|
|
|
$
|
116,791
|
|
|
$
|
1,452,327
|
|
|
100.0
|
%
|
(dollars in thousands)
|
December 31, 2018
|
||
Maturity Period:
|
|
|
|
3 months or less
|
$
|
110,409
|
|
Over 3 through 6 months
|
91,261
|
|
|
Over 6 through 12 months
|
312,776
|
|
|
Over 12 months
|
314,827
|
|
|
Total
|
$
|
829,273
|
|
|
|
At or for the Twelve Months Ended December 31,
|
||||||||||
(dollars in thousands)
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance outstanding at end of period
|
|
$
|
525,153
|
|
|
$
|
410,176
|
|
|
$
|
189,981
|
|
Average amount outstanding during period
|
|
433,211
|
|
|
339,823
|
|
|
164,606
|
|
|||
Maximum outstanding at any month end during period
|
|
525,153
|
|
|
435,183
|
|
|
197,980
|
|
|||
|
|
|
|
|
|
|
||||||
Weighted average interest rate at end of period
|
|
2.15
|
%
|
|
1.50
|
%
|
|
1.21
|
%
|
|||
Weighted average interest rate during period
|
|
1.92
|
%
|
|
1.24
|
%
|
|
1.20
|
%
|
(dollars in thousands, except share and per share data)
|
At or for the Twelve Months Ended December 31,
|
||||||||||||||||||
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||
Total equity - GAAP
|
$
|
288,735
|
|
|
$
|
224,127
|
|
|
$
|
153,942
|
|
|
$
|
104,330
|
|
|
$
|
96,785
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Goodwill
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|||||
Tangible common equity
|
$
|
284,048
|
|
|
$
|
219,440
|
|
|
$
|
149,255
|
|
|
$
|
99,643
|
|
|
$
|
92,098
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets - GAAP
|
$
|
3,541,692
|
|
|
$
|
2,767,687
|
|
|
$
|
1,854,335
|
|
|
$
|
1,269,870
|
|
|
$
|
970,503
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Goodwill
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|||||
Tangible assets
|
$
|
3,537,005
|
|
|
$
|
2,763,000
|
|
|
$
|
1,849,648
|
|
|
$
|
1,265,183
|
|
|
$
|
965,816
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total common shares outstanding
|
10,170,778
|
|
|
8,411,077
|
|
|
6,478,050
|
|
|
4,481,347
|
|
|
4,439,575
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Book value per common share
|
$
|
28.39
|
|
|
$
|
26.65
|
|
|
$
|
23.76
|
|
|
$
|
23.28
|
|
|
$
|
21.80
|
|
Effect of goodwill
|
(0.46
|
)
|
|
(0.56
|
)
|
|
(0.72
|
)
|
|
(1.04
|
)
|
|
(1.06
|
)
|
|||||
Tangible book value per common share
|
$
|
27.93
|
|
|
$
|
26.09
|
|
|
$
|
23.04
|
|
|
$
|
22.24
|
|
|
$
|
20.74
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total shareholders’ equity to assets ratio
|
8.15
|
%
|
|
8.10
|
%
|
|
8.30
|
%
|
|
8.22
|
%
|
|
9.97
|
%
|
|||||
Effect of goodwill
|
(0.12
|
)%
|
|
(0.16
|
)%
|
|
(0.23
|
)%
|
|
(0.34
|
)%
|
|
(0.43
|
)%
|
|||||
Tangible common equity to tangible assets ratio
|
8.03
|
%
|
|
7.94
|
%
|
|
8.07
|
%
|
|
7.88
|
%
|
|
9.54
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Total average equity - GAAP
|
$
|
259,416
|
|
|
$
|
178,212
|
|
|
$
|
124,023
|
|
|
$
|
100,428
|
|
|
$
|
93,796
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Average goodwill
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|
(4,687
|
)
|
|||||
Average tangible common equity
|
$
|
254,729
|
|
|
$
|
173,525
|
|
|
$
|
119,336
|
|
|
$
|
95,741
|
|
|
$
|
89,109
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average shareholders' equity
|
8.44
|
%
|
|
8.54
|
%
|
|
9.74
|
%
|
|
8.89
|
%
|
|
4.61
|
%
|
|||||
Effect of goodwill
|
0.16
|
%
|
|
0.23
|
%
|
|
0.38
|
%
|
|
0.44
|
%
|
|
0.24
|
%
|
|||||
Return on average tangible common equity
|
8.60
|
%
|
|
8.77
|
%
|
|
10.12
|
%
|
|
9.33
|
%
|
|
4.85
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Total interest income
|
$
|
115,467
|
|
|
$
|
84,697
|
|
|
$
|
58,899
|
|
|
$
|
41,447
|
|
|
$
|
31,215
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Fully-taxable equivalent adjustments
1
|
$
|
5,010
|
|
|
$
|
4,053
|
|
|
$
|
1,090
|
|
|
$
|
224
|
|
|
$
|
49
|
|
Total interest income - FTE
|
$
|
120,477
|
|
|
$
|
88,750
|
|
|
$
|
59,989
|
|
|
$
|
41,671
|
|
|
$
|
31,264
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income
|
$
|
62,267
|
|
|
$
|
53,982
|
|
|
$
|
39,689
|
|
|
$
|
30,753
|
|
|
$
|
22,287
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Fully-taxable equivalent adjustments
1
|
5,010
|
|
|
4,053
|
|
|
1,090
|
|
|
224
|
|
|
49
|
|
|||||
Net interest income - FTE
|
$
|
67,277
|
|
|
$
|
58,035
|
|
|
$
|
40,779
|
|
|
$
|
30,977
|
|
|
$
|
22,336
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest margin
|
2.09
|
%
|
|
2.39
|
%
|
|
2.49
|
%
|
|
2.85
|
%
|
|
2.65
|
%
|
|||||
Effect of fully-taxable equivalent adjustments
1
|
0.16
|
%
|
|
0.18
|
%
|
|
0.06
|
%
|
|
0.02
|
%
|
|
—
|
%
|
|||||
Net interest margin - FTE
|
2.25
|
%
|
|
2.57
|
%
|
|
2.55
|
%
|
|
2.87
|
%
|
|
2.65
|
%
|
(dollars in thousands, except share and per share data)
|
At or for the Twelve Months Ended December 31,
|
||||||||||||||||||
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|||||||||||
Income before income taxes - GAAP
|
$
|
23,952
|
|
|
$
|
22,928
|
|
|
$
|
17,985
|
|
|
$
|
13,665
|
|
|
$
|
6,450
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Write-down of other real estate owned
|
2,423
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Adjusted income before income taxes
|
$
|
26,375
|
|
|
$
|
22,928
|
|
|
$
|
17,985
|
|
|
$
|
13,665
|
|
|
$
|
6,450
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income tax provision - GAAP
|
$
|
2,052
|
|
|
$
|
7,702
|
|
|
$
|
5,911
|
|
|
$
|
4,736
|
|
|
$
|
2,126
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Write-down of other real estate owned
|
509
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net deferred tax asset revaluation
|
|
|
(1,846
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Adjusted income tax provision
|
$
|
2,561
|
|
|
$
|
5,856
|
|
|
$
|
5,911
|
|
|
$
|
4,736
|
|
|
$
|
2,126
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income - GAAP
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
|
$
|
8,929
|
|
|
$
|
4,324
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Write-down of other real estate owned
|
1,914
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net deferred tax asset revaluation
|
—
|
|
|
1,846
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Adjusted net income
|
$
|
23,814
|
|
|
$
|
17,072
|
|
|
$
|
12,074
|
|
|
$
|
8,929
|
|
|
$
|
4,324
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted average common shares outstanding
|
9,508,653
|
|
|
7,149,302
|
|
|
5,239,082
|
|
|
4,554,219
|
|
|
4,507,995
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Diluted earnings per share - GAAP
|
$
|
2.30
|
|
|
$
|
2.13
|
|
|
$
|
2.30
|
|
|
$
|
1.96
|
|
|
$
|
0.96
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Effect of write-down of other real estate owned
|
0.20
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Effect of net deferred tax asset revaluation
|
—
|
|
|
0.26
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Adjusted diluted earnings per share
|
$
|
2.50
|
|
|
$
|
2.39
|
|
|
$
|
2.30
|
|
|
$
|
1.96
|
|
|
$
|
0.96
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average assets
|
0.72
|
%
|
|
0.66
|
%
|
|
0.74
|
%
|
|
0.81
|
%
|
|
0.50
|
%
|
|||||
Effect of write-down of other real estate owned
|
0.06
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|||||
Effect of net deferred tax asset revaluation
|
0.00
|
%
|
|
0.08
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|||||
Adjusted return on average assets
|
0.78
|
%
|
|
0.74
|
%
|
|
0.74
|
%
|
|
0.81
|
%
|
|
0.50
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average shareholders' equity
|
8.44
|
%
|
|
8.54
|
%
|
|
9.74
|
%
|
|
8.89
|
%
|
|
4.61
|
%
|
|||||
Effect of write-down of other real estate owned
|
0.74
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|||||
Effect of net deferred tax asset revaluation
|
0.00
|
%
|
|
1.04
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|||||
Adjusted return on average shareholders' equity
|
9.18
|
%
|
|
9.58
|
%
|
|
9.74
|
%
|
|
8.89
|
%
|
|
4.61
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average tangible common equity
|
8.60
|
%
|
|
8.77
|
%
|
|
10.12
|
%
|
|
9.33
|
%
|
|
4.85
|
%
|
|||||
Effect of write-down of other real estate owned
|
0.75
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|||||
Effect of net deferred tax asset revaluation
|
0.00
|
%
|
|
1.07
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|
0.00
|
%
|
|||||
Adjusted return on average tangible common equity
|
9.35
|
%
|
|
9.84
|
%
|
|
10.12
|
%
|
|
9.33
|
%
|
|
4.85
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Effective income tax rate
|
8.6
|
%
|
|
33.6
|
%
|
|
32.9
|
%
|
|
34.7
|
%
|
|
33.0
|
%
|
|||||
Effect of write-down of other real estate owned
|
1.1
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|||||
Effect of net deferred tax asset revaluation
|
0.0
|
%
|
|
(8.1
|
)%
|
|
0.0
|
%
|
|
0.0
|
%
|
|
0.0
|
%
|
|||||
Adjusted effective income tax rate
|
9.7
|
%
|
|
25.5
|
%
|
|
32.9
|
%
|
|
34.7
|
%
|
|
33.0
|
%
|
|
|
|
Payments Due In
|
|
|
||||||||||||||||
(dollars in thousands)
|
Note Reference
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
|
Total
|
||||||||||
Deposits and brokered deposits without stated maturity
1
|
7
|
|
$
|
921,743
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
921,743
|
|
Certificates of deposits and brokered certificates of deposits
1
|
7
|
|
805,298
|
|
|
787,264
|
|
|
157,414
|
|
|
502
|
|
|
1,750,478
|
|
|||||
FHLB advances
1
|
8
|
|
140,000
|
|
|
—
|
|
|
95,000
|
|
|
290,000
|
|
|
525,000
|
|
|||||
Subordinated debt
1
|
9
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,000
|
|
|
35,000
|
|
|||||
Operating lease commitments
|
14
|
|
747
|
|
|
1,075
|
|
|
345
|
|
|
—
|
|
|
2,167
|
|
|||||
Total contractual obligations
|
|
|
$
|
1,867,788
|
|
|
$
|
788,339
|
|
|
$
|
252,759
|
|
|
$
|
325,502
|
|
|
$
|
3,234,388
|
|
|
% Change from Base Case for Parallel Changes in Rates
|
||||||||||
|
-100 Basis Points
|
|
+50 Basis Points
|
|
+100 Basis Points
|
|
+200 Basis Points
|
||||
NII - next twelve months
|
(2.42
|
)%
|
|
1.21
|
%
|
|
2.41
|
%
|
|
4.46
|
%
|
NII - Year 2
|
(3.85
|
)%
|
|
(0.62
|
)%
|
|
(0.22
|
)%
|
|
0.22
|
%
|
EVE
|
2.85
|
%
|
|
(3.89
|
)%
|
|
(8.49
|
)%
|
|
(17.69
|
)%
|
Name
|
|
Age
|
|
Position
|
David B. Becker
|
|
65
|
|
Chairman, President, Chief Executive Officer and Director
|
Kenneth J. Lovik
|
|
49
|
|
Executive Vice President and Chief Financial Officer
|
Nicole S. Lorch
|
|
44
|
|
Executive Vice President and Chief Operating Officer
|
C. Charles Perfetti
|
|
74
|
|
Executive Vice President and Secretary
|
1.
|
See our financial statements beginning on page F-1.
|
Exhibit No.
|
|
Description
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
Exhibit No.
|
|
Description
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
101.INS
|
|
XBRL Instance Document
|
101.SCH
|
|
XBRL Taxonomy Extension Schema
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
FIRST INTERNET BANCORP
|
|
|
|
|
By:
|
/s/ David B. Becker
|
|
|
David B. Becker,
Chairman, President and Chief Executive Officer
|
*
|
David B. Becker, by signing his name hereto, does hereby sign this document on behalf of each of the above-named directors of the Registrant pursuant to powers of attorney duly executed by such persons.
|
|
By:
|
/s/ David B. Becker
|
|
|
David B. Becker,
Attorney-in-Fact
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
|
|
|
||
Cash and due from banks
|
|
$
|
7,080
|
|
|
$
|
4,539
|
|
Interest-bearing demand deposits
|
|
181,632
|
|
|
43,442
|
|
||
Total cash and cash equivalents
|
|
188,712
|
|
|
47,981
|
|
||
Securities available-for-sale - at fair value (amortized cost of $499,893 in 2018 and $481,357 in 2017)
|
|
481,345
|
|
|
473,275
|
|
||
Securities held-to-maturity - at amortized cost (fair value of $22,418 in 2018 and $19,083 in 2017)
|
|
22,750
|
|
|
19,209
|
|
||
Loans held-for-sale (includes $18,328 in 2018 and $23,571 in 2017 at fair value)
|
|
18,328
|
|
|
51,407
|
|
||
Loans
|
|
2,716,228
|
|
|
2,091,193
|
|
||
Allowance for loan losses
|
|
(17,896
|
)
|
|
(14,970
|
)
|
||
Net loans
|
|
2,698,332
|
|
|
2,076,223
|
|
||
Accrued interest receivable
|
|
16,822
|
|
|
11,944
|
|
||
Federal Home Loan Bank of Indianapolis stock
|
|
23,625
|
|
|
19,575
|
|
||
Cash surrender value of bank-owned life insurance
|
|
36,059
|
|
|
35,105
|
|
||
Premises and equipment, net
|
|
10,697
|
|
|
10,058
|
|
||
Goodwill
|
|
4,687
|
|
|
4,687
|
|
||
Other real estate owned
|
|
2,619
|
|
|
5,041
|
|
||
Accrued income and other assets
|
|
37,716
|
|
|
13,182
|
|
||
Total assets
|
|
$
|
3,541,692
|
|
|
$
|
2,767,687
|
|
|
|
|
|
|
||||
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
||
Liabilities
|
|
|
|
|
|
|
||
Noninterest-bearing deposits
|
|
$
|
43,301
|
|
|
$
|
44,686
|
|
Interest-bearing deposits
|
|
2,628,050
|
|
|
2,040,255
|
|
||
Total deposits
|
|
2,671,351
|
|
|
2,084,941
|
|
||
Advances from Federal Home Loan Bank
|
|
525,153
|
|
|
410,176
|
|
||
Subordinated debt, net of unamortized discounts and debt issuance costs of $1,125 in 2018 and $1,274 in 2017
|
|
33,875
|
|
|
36,726
|
|
||
Accrued interest payable
|
|
1,108
|
|
|
311
|
|
||
Accrued expenses and other liabilities
|
|
21,470
|
|
|
11,406
|
|
||
Total liabilities
|
|
3,252,957
|
|
|
2,543,560
|
|
||
Commitments and Contingencies
|
|
|
|
|
|
|
||
Shareholders’ equity
|
|
|
|
|
|
|
||
Preferred stock, no par value; 4,913,779 shares authorized; issued and outstanding - none
|
|
—
|
|
|
—
|
|
||
Voting common stock, no par value; 45,000,000 shares authorized; 10,170,778 and 8,411,077 shares issued and outstanding in 2018 and 2017, respectively
|
|
227,587
|
|
|
172,043
|
|
||
Nonvoting common stock, no par value; 86,221 shares authorized; issued and outstanding - none
|
|
—
|
|
|
—
|
|
||
Retained earnings
|
|
77,689
|
|
|
57,103
|
|
||
Accumulated other comprehensive loss
|
|
(16,541
|
)
|
|
(5,019
|
)
|
||
Total shareholders’ equity
|
|
288,735
|
|
|
224,127
|
|
||
Total liabilities and shareholders’ equity
|
|
$
|
3,541,692
|
|
|
$
|
2,767,687
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest income
|
|
|
|
|
|
|
|
|
||||
Loans
|
|
$
|
99,082
|
|
|
$
|
70,465
|
|
|
$
|
49,054
|
|
Securities – taxable
|
|
10,630
|
|
|
10,036
|
|
|
7,326
|
|
|||
Securities – non-taxable
|
|
2,810
|
|
|
2,786
|
|
|
1,856
|
|
|||
Other earning assets
|
|
2,945
|
|
|
1,410
|
|
|
663
|
|
|||
Total interest income
|
|
115,467
|
|
|
84,697
|
|
|
58,899
|
|
|||
Interest expense
|
|
|
|
|
|
|
|
|
|
|||
Deposits
|
|
42,484
|
|
|
23,975
|
|
|
15,853
|
|
|||
Other borrowed funds
|
|
10,716
|
|
|
6,740
|
|
|
3,357
|
|
|||
Total interest expense
|
|
53,200
|
|
|
30,715
|
|
|
19,210
|
|
|||
Net interest income
|
|
62,267
|
|
|
53,982
|
|
|
39,689
|
|
|||
Provision for loan losses
|
|
3,892
|
|
|
4,872
|
|
|
4,330
|
|
|||
Net interest income after provision for loan losses
|
|
58,375
|
|
|
49,110
|
|
|
35,359
|
|
|||
Noninterest income
|
|
|
|
|
|
|
|
|
|
|||
Service charges and fees
|
|
934
|
|
|
888
|
|
|
818
|
|
|||
Mortgage banking activities
|
|
5,718
|
|
|
7,836
|
|
|
12,398
|
|
|||
Gain on sale of loans
|
|
503
|
|
|
395
|
|
|
—
|
|
|||
Other
|
|
1,605
|
|
|
1,422
|
|
|
861
|
|
|||
Total noninterest income
|
|
8,760
|
|
|
10,541
|
|
|
14,077
|
|
|||
Noninterest expense
|
|
|
|
|
|
|
|
|
|
|||
Salaries and employee benefits
|
|
23,174
|
|
|
21,164
|
|
|
17,387
|
|
|||
Marketing, advertising and promotion
|
|
2,468
|
|
|
2,393
|
|
|
1,823
|
|
|||
Consulting and professional fees
|
|
3,055
|
|
|
3,091
|
|
|
3,143
|
|
|||
Data processing
|
|
1,233
|
|
|
971
|
|
|
1,127
|
|
|||
Loan expenses
|
|
942
|
|
|
1,027
|
|
|
891
|
|
|||
Premises and equipment
|
|
4,996
|
|
|
4,183
|
|
|
3,699
|
|
|||
Deposit insurance premium
|
|
1,956
|
|
|
1,410
|
|
|
1,159
|
|
|||
Write-down of other real estate owned
|
|
2,423
|
|
|
—
|
|
|
—
|
|
|||
Other
|
|
2,936
|
|
|
2,484
|
|
|
2,222
|
|
|||
Total noninterest expense
|
|
43,183
|
|
|
36,723
|
|
|
31,451
|
|
|||
Income before income taxes
|
|
23,952
|
|
|
22,928
|
|
|
17,985
|
|
|||
Income tax provision
|
|
2,052
|
|
|
7,702
|
|
|
5,911
|
|
|||
Net income
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
Income per share of common stock
|
|
|
|
|
|
|
|
|
|
|||
Basic
|
|
$
|
2.31
|
|
|
$
|
2.14
|
|
|
$
|
2.32
|
|
Diluted
|
|
2.30
|
|
|
2.13
|
|
|
2.30
|
|
|||
Weighted-average number of common shares outstanding
|
|
|
|
|
|
|
|
|
|
|||
Basic
|
|
9,490,506
|
|
|
7,118,628
|
|
|
5,211,209
|
|
|||
Diluted
|
|
9,508,653
|
|
|
7,149,302
|
|
|
5,239,082
|
|
|||
Dividends declared per share
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
$
|
0.24
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|||
Net unrealized holding (losses) gains on securities available-for-sale recorded within other comprehensive income before income tax
|
|
(10,466
|
)
|
|
6,280
|
|
|
(12,315
|
)
|
|||
Reclassification adjustment for losses (gains) realized
|
|
—
|
|
|
8
|
|
|
(177
|
)
|
|||
Net unrealized holding losses on cash flow hedging derivatives recorded within other comprehensive income before income tax
|
|
(4,358
|
)
|
|
—
|
|
|
—
|
|
|||
Other comprehensive (loss) income before tax
|
|
(14,824
|
)
|
|
6,288
|
|
|
(12,492
|
)
|
|||
Income tax (benefit) provision
|
|
(4,365
|
)
|
|
2,039
|
|
|
(4,433
|
)
|
|||
Other comprehensive (loss) income - net of tax
|
|
(10,459
|
)
|
|
4,249
|
|
|
(8,059
|
)
|
|||
Comprehensive income
|
|
$
|
11,441
|
|
|
$
|
19,475
|
|
|
$
|
4,015
|
|
|
|
Voting and
Nonvoting
Common
Stock
|
|
Retained
Earnings |
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Shareholders’
Equity
|
||||||||
Balance, January 1, 2016
|
|
$
|
72,559
|
|
|
$
|
32,980
|
|
|
$
|
(1,209
|
)
|
|
$
|
104,330
|
|
Net income
|
|
—
|
|
|
12,074
|
|
|
—
|
|
|
12,074
|
|
||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
(8,059
|
)
|
|
(8,059
|
)
|
||||
Dividends declared ($0.24 per share)
|
|
—
|
|
|
(1,350
|
)
|
|
—
|
|
|
(1,350
|
)
|
||||
Net cash proceeds from common stock issuance
|
|
46,223
|
|
|
—
|
|
|
—
|
|
|
46,223
|
|
||||
Recognition of the fair value of share-based compensation
|
|
736
|
|
|
—
|
|
|
—
|
|
|
736
|
|
||||
Deferred stock rights and restricted stock units issued in lieu of cash dividends payable on outstanding deferred stock rights and restricted stock units
|
|
30
|
|
|
—
|
|
|
—
|
|
|
30
|
|
||||
Excess tax benefit on share-based compensation
|
|
49
|
|
|
—
|
|
|
—
|
|
|
49
|
|
||||
Common stock redeemed for the net settlement of share-based awards
|
|
(91
|
)
|
|
—
|
|
|
—
|
|
|
(91
|
)
|
||||
Balance, December 31, 2016
|
|
$
|
119,506
|
|
|
$
|
43,704
|
|
|
$
|
(9,268
|
)
|
|
$
|
153,942
|
|
Net income
|
|
—
|
|
|
15,226
|
|
|
—
|
|
|
15,226
|
|
||||
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
4,249
|
|
|
4,249
|
|
||||
Dividends declared ($0.24 per share)
|
|
—
|
|
|
(1,827
|
)
|
|
—
|
|
|
(1,827
|
)
|
||||
Net cash proceeds from common stock issuance
|
|
51,636
|
|
|
—
|
|
|
—
|
|
|
51,636
|
|
||||
Recognition of the fair value of share-based compensation
|
|
1,038
|
|
|
—
|
|
|
—
|
|
|
1,038
|
|
||||
Deferred stock rights and restricted stock units issued in lieu of cash dividends payable on outstanding deferred stock rights and restricted stock units
|
|
36
|
|
|
—
|
|
|
—
|
|
|
36
|
|
||||
Common stock redeemed for the net settlement of share-based awards
|
|
(173
|
)
|
|
—
|
|
|
—
|
|
|
(173
|
)
|
||||
Balance, December 31, 2017
|
|
$
|
172,043
|
|
|
$
|
57,103
|
|
|
$
|
(5,019
|
)
|
|
$
|
224,127
|
|
Impact of adoption of new accounting standards
(1)
|
|
—
|
|
|
1,063
|
|
|
(1,063
|
)
|
|
—
|
|
||||
Net income
|
|
—
|
|
|
21,900
|
|
|
—
|
|
|
21,900
|
|
||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
(10,459
|
)
|
|
(10,459
|
)
|
||||
Dividends declared ($0.24 per share)
|
|
—
|
|
|
(2,377
|
)
|
|
—
|
|
|
(2,377
|
)
|
||||
Net cash proceeds from common stock issuance
|
|
54,334
|
|
|
—
|
|
|
—
|
|
|
54,334
|
|
||||
Repurchase of common stock
|
|
(216
|
)
|
|
—
|
|
|
—
|
|
|
(216
|
)
|
||||
Recognition of the fair value of share-based compensation
|
|
1,596
|
|
|
—
|
|
|
—
|
|
|
1,596
|
|
||||
Deferred stock rights and restricted stock units issued in lieu of cash dividends payable on outstanding deferred stock rights and restricted stock units
|
|
40
|
|
|
—
|
|
|
—
|
|
|
40
|
|
||||
Common stock redeemed for the net settlement of share-based awards
|
|
(210
|
)
|
|
—
|
|
|
—
|
|
|
(210
|
)
|
||||
Balance, December 31, 2018
|
|
$
|
227,587
|
|
|
$
|
77,689
|
|
|
$
|
(16,541
|
)
|
|
$
|
288,735
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Operating activities
|
|
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization
|
|
5,667
|
|
|
5,299
|
|
|
3,799
|
|
|||
Write-down of other real estate owned
|
|
2,423
|
|
|
—
|
|
|
—
|
|
|||
Increase in cash surrender value of bank-owned life insurance
|
|
(954
|
)
|
|
(910
|
)
|
|
(468
|
)
|
|||
Provision for loan losses
|
|
3,892
|
|
|
4,872
|
|
|
4,330
|
|
|||
Share-based compensation expense
|
|
1,596
|
|
|
1,038
|
|
|
736
|
|
|||
Loss (gain) from sale of available-for-sale securities
|
|
—
|
|
|
8
|
|
|
(177
|
)
|
|||
Loans originated for sale
|
|
(364,630
|
)
|
|
(412,925
|
)
|
|
(598,439
|
)
|
|||
Proceeds from sale of loans originated for sale
|
|
376,535
|
|
|
425,262
|
|
|
619,818
|
|
|||
Gain on sale of loans
|
|
(6,605
|
)
|
|
(8,170
|
)
|
|
(12,462
|
)
|
|||
(Increase) decrease in fair value of loans held-for-sale
|
|
(57
|
)
|
|
(638
|
)
|
|
500
|
|
|||
Loss (gain) on derivatives
|
|
501
|
|
|
577
|
|
|
(436
|
)
|
|||
Deferred income tax
|
|
978
|
|
|
(3,296
|
)
|
|
3,544
|
|
|||
Net change in other assets
|
|
(11,807
|
)
|
|
(2,273
|
)
|
|
(7,390
|
)
|
|||
Net change in other liabilities
|
|
(83
|
)
|
|
554
|
|
|
1,041
|
|
|||
Net cash provided by operating activities
|
|
29,356
|
|
|
24,624
|
|
|
26,470
|
|
|||
Investing activities
|
|
|
|
|
|
|
|
|
|
|||
Net loan activity, excluding sales and purchases
|
|
(463,528
|
)
|
|
(870,181
|
)
|
|
(247,957
|
)
|
|||
Net change in interest-bearing deposits
|
|
—
|
|
|
250
|
|
|
750
|
|
|||
Purchase of bank owned life insurance
|
|
—
|
|
|
(10,000
|
)
|
|
(11,000
|
)
|
|||
Proceeds from sales of other real estate owned
|
|
332
|
|
|
30
|
|
|
—
|
|
|||
Net proceeds from sale of portfolio loans
|
|
41,916
|
|
|
67,696
|
|
|
—
|
|
|||
Maturities of securities available-for-sale
|
|
62,507
|
|
|
68,342
|
|
|
42,616
|
|
|||
Proceeds from sale of securities available-for-sale
|
|
—
|
|
|
9,192
|
|
|
49,430
|
|
|||
Purchase of securities available-for-sale
|
|
(87,993
|
)
|
|
(91,463
|
)
|
|
(349,683
|
)
|
|||
Purchase of securities held-to-maturity
|
|
(3,554
|
)
|
|
(2,550
|
)
|
|
(16,672
|
)
|
|||
Purchase of Federal Home Loan Bank of Indianapolis stock
|
|
(4,050
|
)
|
|
(10,665
|
)
|
|
(315
|
)
|
|||
Purchase of premises and equipment
|
|
(2,219
|
)
|
|
(1,517
|
)
|
|
(3,173
|
)
|
|||
Loans purchased
|
|
(171,958
|
)
|
|
(67,285
|
)
|
|
(50,718
|
)
|
|||
Other investing activities
|
|
(10,166
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash used in investing activities
|
|
(638,713
|
)
|
|
(908,151
|
)
|
|
(586,722
|
)
|
|||
Financing activities
|
|
|
|
|
|
|
|
|
|
|||
Net increase in deposits
|
|
586,410
|
|
|
622,074
|
|
|
506,813
|
|
|||
Cash dividends paid
|
|
(2,230
|
)
|
|
(1,675
|
)
|
|
(1,199
|
)
|
|||
Net proceeds from issuance of subordinated debt
|
|
—
|
|
|
—
|
|
|
23,757
|
|
|||
Repayment of subordinated debt
|
|
(3,000
|
)
|
|
—
|
|
|
—
|
|
|||
Net proceeds from common stock issuance
|
|
54,334
|
|
|
51,636
|
|
|
46,223
|
|
|||
Repurchase of common stock
|
|
(216
|
)
|
|
—
|
|
|
—
|
|
|||
Proceeds from advances from Federal Home Loan Bank
|
|
375,000
|
|
|
542,000
|
|
|
157,000
|
|
|||
Repayment of advances from Federal Home Loan Bank
|
|
(260,000
|
)
|
|
(321,806
|
)
|
|
(158,000
|
)
|
|||
Other, net
|
|
(210
|
)
|
|
(173
|
)
|
|
(42
|
)
|
|||
Net cash provided by financing activities
|
|
750,088
|
|
|
892,056
|
|
|
574,552
|
|
|||
Net increase in cash and cash equivalents
|
|
140,731
|
|
|
8,529
|
|
|
14,300
|
|
|||
Cash and cash equivalents, beginning of year
|
|
47,981
|
|
|
39,452
|
|
|
25,152
|
|
|||
Cash and cash equivalents, end of year
|
|
$
|
188,712
|
|
|
$
|
47,981
|
|
|
$
|
39,452
|
|
Supplemental disclosures of cash flows information
|
|
|
|
|
|
|
|
|
|
|||
Cash paid during the year for interest
|
|
$
|
52,403
|
|
|
$
|
30,516
|
|
|
$
|
19,215
|
|
Cash paid during the year for taxes
|
|
485
|
|
|
6,568
|
|
|
5,894
|
|
|||
Loans transferred to other real estate owned
|
|
227
|
|
|
648
|
|
|
45
|
|
|||
Loans transferred to held-for-sale from portfolio
|
|
16,065
|
|
|
95,531
|
|
|
—
|
|
|||
Cash dividends declared, not paid
|
|
611
|
|
|
504
|
|
|
388
|
|
|||
Capital committed to Small Business Investment Company fund, not contributed
|
|
—
|
|
|
—
|
|
|
4,000
|
|
|||
Transfer of mutual fund securities to other assets
|
|
2,932
|
|
|
—
|
|
|
—
|
|
•
|
Securities that the Company has the positive intent and ability to hold to maturity are classified as “held-to-maturity” and reported at amortized cost.
|
•
|
Securities that are acquired and held principally for the purpose of selling them in the near term with the objective of generating economic profits on short-term differences in market characteristics are classified as “trading securities” and reported at fair value, with unrealized gains and losses included in earnings. The Company had no securities classified as “trading securities” at
December 31, 2018
or
2017
.
|
•
|
Securities not classified as either “held-to-maturity” or “trading securities” are classified as “securities available-for-sale” and reported at fair value, with unrealized gains and losses, after applicable taxes, excluded from earnings and reported in a separate component of shareholders’ equity. Declines in the value of debt securities and marketable equity securities that are considered to be other-than-temporary are recorded as an other-than-temporary impairment of securities available-for-sale with other-than-temporary impairment losses recorded in the consolidated statements of income.
|
1.
|
Loans are segmented by type of loan.
|
2.
|
The required ALLL for types of performing homogeneous loans which do not have a specific reserve is determined by applying a factor based on historical losses averaged over the past sixteen quarters. In those instances where the Company’s historical experience is not available, management develops factors based on industry experience and best practices.
|
3.
|
All criticized, classified and impaired loans are tested for impairment by applying one of three methodologies:
|
a.
|
Present value of future cash flows;
|
b.
|
Fair value of collateral less costs to sell; or
|
c.
|
The loan’s observable market price.
|
4.
|
All troubled debt restructurings (“TDR”) are considered impaired loans.
|
5.
|
Loans tested for impairment are removed from other pools to prevent layering (double-counting).
|
6.
|
The required ALLL for each group of loans are added together to determine the total required ALLL for the Company. The required ALLL is compared to the existing ALLL to determine the provision required to increase the ALLL or credit to decrease the ALLL.
|
1.
|
Changes in policies and procedures;
|
2.
|
Changes in national, regional, and local economic and business conditions;
|
3.
|
Changes in the composition and size of the portfolio and in the terms of loans;
|
4.
|
Changes in the experience, ability, and depth of lending management and other relevant staff;
|
5.
|
Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified or graded loans;
|
6.
|
Changes in the quality of the Company’s loan review system;
|
7.
|
Changes in the value of underlying collateral for collateral-dependent loans;
|
8.
|
The existence and effect of any concentration of credit and changes in the level of such concentrations; and
|
9.
|
The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the existing portfolio.
|
Level 1
|
Quoted prices in active markets for identical assets or liabilities
|
Level 2
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Basic earnings per share
|
|
|
|
|
|
|
||||||
Net income available to common shareholders
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
Weighted-average common shares
|
|
9,490,506
|
|
|
7,118,628
|
|
|
5,211,209
|
|
|||
Basic earnings per common share
|
|
$
|
2.31
|
|
|
$
|
2.14
|
|
|
$
|
2.32
|
|
|
|
|
|
|
|
|
||||||
Diluted earnings per share
|
|
|
|
|
|
|
||||||
Net income available to common shareholders
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
Weighted-average common shares
|
|
9,490,506
|
|
|
7,118,628
|
|
|
5,211,209
|
|
|||
Dilutive effect of warrants
|
|
—
|
|
|
6,120
|
|
|
11,026
|
|
|||
Dilutive effect of equity compensation
|
|
18,147
|
|
|
24,554
|
|
|
16,847
|
|
|||
Weighted-average common and incremental shares
|
|
9,508,653
|
|
|
7,149,302
|
|
|
5,239,082
|
|
|||
Diluted earnings per common share
|
|
$
|
2.30
|
|
|
$
|
2.13
|
|
|
$
|
2.30
|
|
|
|
December 31, 2018
|
||||||||||||||
|
|
Amortized
|
|
Gross Unrealized
|
|
Fair
|
||||||||||
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Government-sponsored agencies
|
|
$
|
109,631
|
|
|
$
|
20
|
|
|
$
|
(2,066
|
)
|
|
$
|
107,585
|
|
Municipal securities
|
|
97,090
|
|
|
90
|
|
|
(4,674
|
)
|
|
92,506
|
|
||||
Mortgage-backed securities
|
|
251,492
|
|
|
162
|
|
|
(8,742
|
)
|
|
242,912
|
|
||||
Asset-backed securities
|
|
5,002
|
|
|
—
|
|
|
(143
|
)
|
|
4,859
|
|
||||
Corporate securities
|
|
36,678
|
|
|
—
|
|
|
(3,195
|
)
|
|
33,483
|
|
||||
Total available-for-sale
|
|
$
|
499,893
|
|
|
$
|
272
|
|
|
$
|
(18,820
|
)
|
|
$
|
481,345
|
|
|
|
December 31, 2018
|
||||||||||||||
|
|
Amortized
|
|
Gross Unrealized
|
|
Fair
|
||||||||||
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Municipal securities
|
|
$
|
10,157
|
|
|
$
|
—
|
|
|
$
|
(356
|
)
|
|
$
|
9,801
|
|
Corporate securities
|
|
12,593
|
|
|
80
|
|
|
(56
|
)
|
|
12,617
|
|
||||
Total held-to-maturity
|
|
$
|
22,750
|
|
|
$
|
80
|
|
|
$
|
(412
|
)
|
|
$
|
22,418
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Amortized
|
|
Gross Unrealized
|
|
Fair
|
||||||||||
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
U.S. Government-sponsored agencies
|
|
$
|
133,424
|
|
|
$
|
531
|
|
|
$
|
(765
|
)
|
|
$
|
133,190
|
|
Municipal securities
|
|
97,370
|
|
|
366
|
|
|
(1,359
|
)
|
|
96,377
|
|
||||
Mortgage-backed securities
|
|
215,452
|
|
|
15
|
|
|
(5,747
|
)
|
|
209,720
|
|
||||
Asset-backed securities
|
|
5,000
|
|
|
9
|
|
|
—
|
|
|
5,009
|
|
||||
Corporate securities
|
|
27,111
|
|
|
103
|
|
|
(1,167
|
)
|
|
26,047
|
|
||||
Other securities
|
|
3,000
|
|
|
—
|
|
|
(68
|
)
|
|
2,932
|
|
||||
Total available-for-sale
|
|
$
|
481,357
|
|
|
$
|
1,024
|
|
|
$
|
(9,106
|
)
|
|
$
|
473,275
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Amortized
|
|
Gross Unrealized
|
|
Fair
|
||||||||||
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Municipal securities
|
|
$
|
10,164
|
|
|
$
|
40
|
|
|
$
|
(357
|
)
|
|
$
|
9,847
|
|
Corporate securities
|
|
9,045
|
|
|
191
|
|
|
—
|
|
|
9,236
|
|
||||
Total held-to-maturity
|
|
$
|
19,209
|
|
|
$
|
231
|
|
|
$
|
(357
|
)
|
|
$
|
19,083
|
|
|
|
Available-for-Sale
|
||||||
|
|
Amortized
Cost |
|
Fair
Value |
||||
Within one year
|
|
$
|
—
|
|
|
$
|
—
|
|
One to five years
|
|
291
|
|
|
273
|
|
||
Five to ten years
|
|
62,119
|
|
|
59,805
|
|
||
After ten years
|
|
180,989
|
|
|
173,496
|
|
||
|
|
243,399
|
|
|
233,574
|
|
||
Mortgage-backed securities
|
|
251,492
|
|
|
242,912
|
|
||
Asset-backed securities
|
|
5,002
|
|
|
4,859
|
|
||
Total
|
|
$
|
499,893
|
|
|
$
|
481,345
|
|
|
|
December 31, 2018
|
||||||||||||||||||||||
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
||||||||||||
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Government-sponsored agencies
|
|
$
|
69,798
|
|
|
$
|
(893
|
)
|
|
$
|
33,511
|
|
|
$
|
(1,173
|
)
|
|
$
|
103,309
|
|
|
$
|
(2,066
|
)
|
Municipal securities
|
|
23,747
|
|
|
(710
|
)
|
|
59,938
|
|
|
(3,964
|
)
|
|
83,685
|
|
|
(4,674
|
)
|
||||||
Mortgage-backed securities
|
|
56,177
|
|
|
(529
|
)
|
|
172,442
|
|
|
(8,213
|
)
|
|
228,619
|
|
|
(8,742
|
)
|
||||||
Asset-backed securities
|
|
4,859
|
|
|
(143
|
)
|
|
—
|
|
|
—
|
|
|
4,859
|
|
|
(143
|
)
|
||||||
Corporate securities
|
|
14,092
|
|
|
(586
|
)
|
|
19,391
|
|
|
(2,609
|
)
|
|
33,483
|
|
|
(3,195
|
)
|
||||||
Total
|
|
$
|
168,673
|
|
|
$
|
(2,861
|
)
|
|
$
|
285,282
|
|
|
$
|
(15,959
|
)
|
|
$
|
453,955
|
|
|
$
|
(18,820
|
)
|
|
|
December 31, 2018
|
||||||||||||||||||||||
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
||||||||||||
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Municipal securities
|
|
$
|
9,801
|
|
|
$
|
(356
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9,801
|
|
|
$
|
(356
|
)
|
Corporate securities
|
|
6,037
|
|
|
(56
|
)
|
|
—
|
|
|
—
|
|
|
6,037
|
|
|
(56
|
)
|
||||||
Total
|
|
$
|
15,838
|
|
|
$
|
(412
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
15,838
|
|
|
$
|
(412
|
)
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
|
Fair
Value
|
|
Unrealized
Losses
|
||||||||||||
Securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Government-sponsored agencies
|
|
$
|
30,194
|
|
|
$
|
(256
|
)
|
|
$
|
22,824
|
|
|
$
|
(509
|
)
|
|
$
|
53,018
|
|
|
$
|
(765
|
)
|
Municipals
|
|
5,638
|
|
|
(77
|
)
|
|
57,128
|
|
|
(1,282
|
)
|
|
62,766
|
|
|
(1,359
|
)
|
||||||
Mortgage-backed securities
|
|
29,542
|
|
|
(251
|
)
|
|
177,266
|
|
|
(5,496
|
)
|
|
206,808
|
|
|
(5,747
|
)
|
||||||
Corporate securities
|
|
1,852
|
|
|
(148
|
)
|
|
18,981
|
|
|
(1,019
|
)
|
|
20,833
|
|
|
(1,167
|
)
|
||||||
Other securities
|
|
—
|
|
|
—
|
|
|
2,932
|
|
|
(68
|
)
|
|
2,932
|
|
|
(68
|
)
|
||||||
Total
|
|
$
|
67,226
|
|
|
$
|
(732
|
)
|
|
$
|
279,131
|
|
|
$
|
(8,374
|
)
|
|
$
|
346,357
|
|
|
$
|
(9,106
|
)
|
|
|
December 31, 2017
|
||||||||||||||||||||||
|
|
Less Than 12 Months
|
|
12 Months or Longer
|
|
Total
|
||||||||||||||||||
|
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
|
Fair
Value |
|
Unrealized
Losses |
||||||||||||
Securities held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Municipal securities
|
|
$
|
8,255
|
|
|
$
|
(357
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,255
|
|
|
$
|
(357
|
)
|
Total
|
|
$
|
8,255
|
|
|
$
|
(357
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,255
|
|
|
$
|
(357
|
)
|
Details About Accumulated Other Comprehensive Loss Components
|
|
Amounts Reclassified from
Accumulated Other Comprehensive Loss
for the Year Ended December 31,
|
|
Affected Line Item in the
Statements of Income
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
|
||||||||
Unrealized gains and losses on securities available-for-sale
|
|
|
|
|
|
|
|
|
|
|
||||
(Loss) gain realized in earnings
|
|
$
|
—
|
|
|
$
|
(8
|
)
|
|
$
|
177
|
|
|
Other
|
Total reclassified amount before tax
|
|
—
|
|
|
(8
|
)
|
|
177
|
|
|
Income before income taxes
|
|||
Tax (benefit) expense
|
|
—
|
|
|
(3
|
)
|
|
63
|
|
|
Income tax provision
|
|||
Total reclassifications out of accumulated other comprehensive loss
|
|
$
|
—
|
|
|
$
|
(5
|
)
|
|
$
|
114
|
|
|
Net Income
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Commercial loans
|
|
|
|
|
|
|
||
Commercial and industrial
|
|
$
|
114,382
|
|
|
$
|
122,940
|
|
Owner-occupied commercial real estate
|
|
87,962
|
|
|
75,768
|
|
||
Investor commercial real estate
|
|
5,391
|
|
|
7,273
|
|
||
Construction
|
|
39,916
|
|
|
49,213
|
|
||
Single tenant lease financing
|
|
919,440
|
|
|
803,299
|
|
||
Public finance
|
|
706,342
|
|
|
438,341
|
|
||
Healthcare finance
|
|
117,007
|
|
|
31,573
|
|
||
Total commercial loans
|
|
1,990,440
|
|
|
1,528,407
|
|
||
Consumer loans
|
|
|
|
|
||||
Residential mortgage
|
|
399,898
|
|
|
299,935
|
|
||
Home equity
|
|
28,735
|
|
|
30,554
|
|
||
Other consumer
|
|
279,771
|
|
|
227,533
|
|
||
Total consumer loans
|
|
708,404
|
|
|
558,022
|
|
||
Total commercial and consumer loans
|
|
2,698,844
|
|
|
2,086,429
|
|
||
Net deferred loan origination costs and premiums and discounts on purchased loans and other
(1)
|
|
17,384
|
|
|
4,764
|
|
||
Total loans
|
|
2,716,228
|
|
|
2,091,193
|
|
||
Allowance for loan losses
|
|
(17,896
|
)
|
|
(14,970
|
)
|
||
Net loans
|
|
$
|
2,698,332
|
|
|
$
|
2,076,223
|
|
|
|
Twelve Months Ended December 31, 2018
|
||||||||||||||||||
|
|
Balance, beginning of period
|
|
Provision (credit) charged to expense
|
|
Losses charged off
|
|
Recoveries
|
|
Balance, end of period
|
||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial and industrial
|
|
$
|
1,738
|
|
|
$
|
(170
|
)
|
|
$
|
(92
|
)
|
|
$
|
3
|
|
|
$
|
1,479
|
|
Owner-occupied commercial real estate
|
|
803
|
|
|
88
|
|
|
—
|
|
|
—
|
|
|
891
|
|
|||||
Investor commercial real estate
|
|
85
|
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
61
|
|
|||||
Construction
|
|
423
|
|
|
(172
|
)
|
|
—
|
|
|
—
|
|
|
251
|
|
|||||
Single tenant lease financing
|
|
7,872
|
|
|
955
|
|
|
—
|
|
|
—
|
|
|
8,827
|
|
|||||
Public finance
|
|
959
|
|
|
711
|
|
|
—
|
|
|
—
|
|
|
1,670
|
|
|||||
Healthcare finance
|
|
313
|
|
|
951
|
|
|
—
|
|
|
—
|
|
|
1,264
|
|
|||||
Residential mortgage
|
|
956
|
|
|
127
|
|
|
(9
|
)
|
|
5
|
|
|
1,079
|
|
|||||
Home equity
|
|
70
|
|
|
(33
|
)
|
|
—
|
|
|
16
|
|
|
53
|
|
|||||
Other consumer
|
|
1,751
|
|
|
1,459
|
|
|
(1,176
|
)
|
|
287
|
|
|
2,321
|
|
|||||
Total
|
|
$
|
14,970
|
|
|
$
|
3,892
|
|
|
$
|
(1,277
|
)
|
|
$
|
311
|
|
|
$
|
17,896
|
|
|
|
Twelve Months Ended December 31, 2017
|
||||||||||||||||||
|
|
Balance, beginning of period
|
|
Provision (credit) charged to expense
|
|
Losses charged off
|
|
Recoveries
|
|
Balance, end of period
|
||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial and industrial
|
|
$
|
1,352
|
|
|
$
|
588
|
|
|
$
|
(271
|
)
|
|
$
|
69
|
|
|
$
|
1,738
|
|
Owner-occupied commercial real estate
|
|
582
|
|
|
221
|
|
|
—
|
|
|
—
|
|
|
803
|
|
|||||
Investor commercial real estate
|
|
168
|
|
|
(83
|
)
|
|
—
|
|
|
—
|
|
|
85
|
|
|||||
Construction
|
|
544
|
|
|
(121
|
)
|
|
—
|
|
|
—
|
|
|
423
|
|
|||||
Single tenant lease financing
|
|
6,248
|
|
|
1,624
|
|
|
—
|
|
|
—
|
|
|
7,872
|
|
|||||
Public finance
|
|
—
|
|
|
959
|
|
|
—
|
|
|
—
|
|
|
959
|
|
|||||
Healthcare finance
|
|
—
|
|
|
313
|
|
|
—
|
|
|
—
|
|
|
313
|
|
|||||
Residential mortgage
|
|
754
|
|
|
314
|
|
|
(116
|
)
|
|
4
|
|
|
956
|
|
|||||
Home equity
|
|
102
|
|
|
(55
|
)
|
|
—
|
|
|
23
|
|
|
70
|
|
|||||
Other consumer
|
|
1,231
|
|
|
1,112
|
|
|
(895
|
)
|
|
303
|
|
|
1,751
|
|
|||||
Total
|
|
$
|
10,981
|
|
|
$
|
4,872
|
|
|
$
|
(1,282
|
)
|
|
$
|
399
|
|
|
$
|
14,970
|
|
|
|
Twelve Months Ended December 31, 2016
|
||||||||||||||||||
|
|
Balance, beginning of period
|
|
Provision (credit) charged to expense
|
|
Losses charged off
|
|
Recoveries
|
|
Balance, end of period
|
||||||||||
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Commercial and industrial
|
|
$
|
1,367
|
|
|
$
|
1,380
|
|
|
$
|
(1,582
|
)
|
|
$
|
187
|
|
|
$
|
1,352
|
|
Owner-occupied commercial real estate
|
|
476
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
582
|
|
|||||
Investor commercial real estate
|
|
212
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
168
|
|
|||||
Construction
|
|
500
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
544
|
|
|||||
Single tenant lease financing
|
|
3,931
|
|
|
2,317
|
|
|
—
|
|
|
—
|
|
|
6,248
|
|
|||||
Residential mortgage
|
|
896
|
|
|
(38
|
)
|
|
(134
|
)
|
|
30
|
|
|
754
|
|
|||||
Home equity
|
|
125
|
|
|
(3
|
)
|
|
(33
|
)
|
|
13
|
|
|
102
|
|
|||||
Other consumer
|
|
844
|
|
|
568
|
|
|
(440
|
)
|
|
259
|
|
|
1,231
|
|
|||||
Total
|
|
$
|
8,351
|
|
|
$
|
4,330
|
|
|
$
|
(2,189
|
)
|
|
$
|
489
|
|
|
$
|
10,981
|
|
|
Loans
|
|
Allowance for Loan Losses
|
||||||||||||||||||||
December 31, 2018
|
Ending Balance:
Collectively Evaluated for Impairment
|
|
Ending Balance:
Individually Evaluated for Impairment
|
|
Ending Balance
|
|
Ending Balance:
Collectively Evaluated for Impairment |
|
Ending Balance:
Individually Evaluated for Impairment |
|
Ending Balance
|
||||||||||||
Commercial and industrial
|
$
|
108,742
|
|
|
$
|
5,640
|
|
|
$
|
114,382
|
|
|
$
|
1,479
|
|
|
$
|
—
|
|
|
$
|
1,479
|
|
Owner-occupied commercial real estate
|
85,653
|
|
|
2,309
|
|
|
87,962
|
|
|
891
|
|
|
—
|
|
|
891
|
|
||||||
Investor commercial real estate
|
5,391
|
|
|
—
|
|
|
5,391
|
|
|
61
|
|
|
—
|
|
|
61
|
|
||||||
Construction
|
39,916
|
|
|
—
|
|
|
39,916
|
|
|
251
|
|
|
—
|
|
|
251
|
|
||||||
Single tenant lease financing
|
919,440
|
|
|
—
|
|
|
919,440
|
|
|
8,827
|
|
|
—
|
|
|
8,827
|
|
||||||
Public finance
|
706,342
|
|
|
—
|
|
|
706,342
|
|
|
1,670
|
|
|
—
|
|
|
1,670
|
|
||||||
Healthcare finance
|
117,007
|
|
|
—
|
|
|
117,007
|
|
|
1,264
|
|
|
—
|
|
|
1,264
|
|
||||||
Residential mortgage
|
399,328
|
|
|
570
|
|
|
399,898
|
|
|
1,079
|
|
|
—
|
|
|
1,079
|
|
||||||
Home equity
|
28,680
|
|
|
55
|
|
|
28,735
|
|
|
53
|
|
|
—
|
|
|
53
|
|
||||||
Other consumer
|
279,714
|
|
|
57
|
|
|
279,771
|
|
|
2,321
|
|
|
—
|
|
|
2,321
|
|
||||||
Total
|
$
|
2,690,213
|
|
|
$
|
8,631
|
|
|
$
|
2,698,844
|
|
|
$
|
17,896
|
|
|
$
|
—
|
|
|
$
|
17,896
|
|
|
Loans
|
|
Allowance for Loan Losses
|
||||||||||||||||||||
December 31, 2017
|
Ending Balance:
Collectively Evaluated for Impairment
|
|
Ending Balance:
Individually Evaluated for Impairment
|
|
Ending Balance
|
|
Ending Balance:
Collectively Evaluated for Impairment |
|
Ending Balance:
Individually Evaluated for Impairment |
|
Ending Balance
|
||||||||||||
Commercial and industrial
|
$
|
119,054
|
|
|
$
|
3,886
|
|
|
$
|
122,940
|
|
|
$
|
1,738
|
|
|
$
|
—
|
|
|
$
|
1,738
|
|
Owner-occupied commercial real estate
|
75,761
|
|
|
7
|
|
|
75,768
|
|
|
803
|
|
|
—
|
|
|
803
|
|
||||||
Investor commercial real estate
|
7,273
|
|
|
—
|
|
|
7,273
|
|
|
85
|
|
|
—
|
|
|
85
|
|
||||||
Construction
|
49,213
|
|
|
—
|
|
|
49,213
|
|
|
423
|
|
|
—
|
|
|
423
|
|
||||||
Single tenant lease financing
|
803,299
|
|
|
—
|
|
|
803,299
|
|
|
7,872
|
|
|
—
|
|
|
7,872
|
|
||||||
Public finance
|
438,341
|
|
|
—
|
|
|
438,341
|
|
|
959
|
|
|
—
|
|
|
959
|
|
||||||
Healthcare finance
|
31,573
|
|
|
—
|
|
|
31,573
|
|
|
313
|
|
|
—
|
|
|
313
|
|
||||||
Residential mortgage
|
298,796
|
|
|
1,139
|
|
|
299,935
|
|
|
956
|
|
|
—
|
|
|
956
|
|
||||||
Home equity
|
30,471
|
|
|
83
|
|
|
30,554
|
|
|
70
|
|
|
—
|
|
|
70
|
|
||||||
Other consumer
|
227,443
|
|
|
90
|
|
|
227,533
|
|
|
1,751
|
|
|
—
|
|
|
1,751
|
|
||||||
Total
|
$
|
2,081,224
|
|
|
$
|
5,205
|
|
|
$
|
2,086,429
|
|
|
$
|
14,970
|
|
|
$
|
—
|
|
|
$
|
14,970
|
|
•
|
“Pass” - Higher quality loans that do not fit any of the other categories described below.
|
•
|
“Special Mention” - Loans that possess some credit deficiency or potential weakness which deserve close attention.
|
•
|
“Substandard” - Loans that possess a defined weakness or weaknesses that jeopardize the liquidation of the debt. Loans characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.
|
•
|
“Doubtful” - Such loans have been placed on nonaccrual status and may be heavily dependent upon collateral possessing a value that is difficult to determine or based upon some near-term event which lacks clear certainty. These loans have all of the weaknesses of those classified as Substandard; however, based on existing conditions, these weaknesses make full collection of the principal balance highly improbable.
|
•
|
“Loss” - Loans that are considered uncollectible and of such little value that continuing to carry them as assets is not warranted.
|
|
December 31, 2018
|
||||||||||||||
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Total
|
||||||||
Commercial and industrial
|
$
|
107,666
|
|
|
$
|
1,076
|
|
|
$
|
5,640
|
|
|
$
|
114,382
|
|
Owner-occupied commercial real estate
|
81,264
|
|
|
4,389
|
|
|
2,309
|
|
|
87,962
|
|
||||
Investor commercial real estate
|
5,391
|
|
|
—
|
|
|
—
|
|
|
5,391
|
|
||||
Construction
|
39,916
|
|
|
—
|
|
|
—
|
|
|
39,916
|
|
||||
Single tenant lease financing
|
913,984
|
|
|
5,456
|
|
|
—
|
|
|
919,440
|
|
||||
Public finance
|
706,342
|
|
|
—
|
|
|
—
|
|
|
706,342
|
|
||||
Healthcare finance
|
117,007
|
|
|
—
|
|
|
—
|
|
|
117,007
|
|
||||
Total commercial loans
|
$
|
1,971,570
|
|
|
$
|
10,921
|
|
|
$
|
7,949
|
|
|
$
|
1,990,440
|
|
|
|
December 31, 2018
|
||||||||||
|
|
Performing
|
|
Nonaccrual
|
|
Total
|
||||||
Residential mortgage
|
|
$
|
399,723
|
|
|
$
|
175
|
|
|
$
|
399,898
|
|
Home equity
|
|
28,680
|
|
|
55
|
|
|
28,735
|
|
|||
Other consumer
|
|
279,729
|
|
|
42
|
|
|
279,771
|
|
|||
Total
|
|
$
|
708,132
|
|
|
$
|
272
|
|
|
$
|
708,404
|
|
|
December 31, 2017
|
||||||||||||||
|
Pass
|
|
Special Mention
|
|
Substandard
|
|
Total
|
||||||||
Commercial and industrial
|
$
|
113,840
|
|
|
$
|
5,203
|
|
|
$
|
3,897
|
|
|
$
|
122,940
|
|
Owner-occupied commercial real estate
|
72,995
|
|
|
2,766
|
|
|
7
|
|
|
75,768
|
|
||||
Investor commercial real estate
|
7,273
|
|
|
—
|
|
|
—
|
|
|
7,273
|
|
||||
Construction
|
49,213
|
|
|
—
|
|
|
—
|
|
|
49,213
|
|
||||
Single tenant lease financing
|
796,307
|
|
|
6,992
|
|
|
—
|
|
|
803,299
|
|
||||
Public finance
|
438,341
|
|
|
—
|
|
|
—
|
|
|
438,341
|
|
||||
Healthcare finance
|
31,573
|
|
|
—
|
|
|
—
|
|
|
31,573
|
|
||||
Total commercial loans
|
$
|
1,509,542
|
|
|
$
|
14,961
|
|
|
$
|
3,904
|
|
|
$
|
1,528,407
|
|
|
|
December 31, 2017
|
||||||||||
|
|
Performing
|
|
Nonaccrual
|
|
Total
|
||||||
Residential mortgage
|
|
$
|
299,211
|
|
|
$
|
724
|
|
|
$
|
299,935
|
|
Home equity
|
|
30,471
|
|
|
83
|
|
|
30,554
|
|
|||
Other consumer
|
|
227,501
|
|
|
32
|
|
|
227,533
|
|
|||
Total
|
|
$
|
557,183
|
|
|
$
|
839
|
|
|
$
|
558,022
|
|
|
|
December 31, 2018
|
||||||||||||||||||||||||||||||
|
|
30-59
Days
Past Due
|
|
60-89
Days
Past Due
|
|
90 Days
or More
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total loans
|
|
Nonaccrual
Loans
|
|
Total Loans
90 Days or
More Past
Due and Accruing
|
||||||||||||||||
Commercial and industrial
|
|
$
|
9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
$
|
114,373
|
|
|
$
|
114,382
|
|
|
$
|
195
|
|
|
$
|
—
|
|
Owner-occupied commercial real estate
|
|
92
|
|
|
234
|
|
|
—
|
|
|
326
|
|
|
87,636
|
|
|
87,962
|
|
|
325
|
|
|
—
|
|
||||||||
Investor commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,391
|
|
|
5,391
|
|
|
—
|
|
|
—
|
|
||||||||
Construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39,916
|
|
|
39,916
|
|
|
—
|
|
|
—
|
|
||||||||
Single tenant lease financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
919,440
|
|
|
919,440
|
|
|
—
|
|
|
—
|
|
||||||||
Public finance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
706,342
|
|
|
706,342
|
|
|
—
|
|
|
—
|
|
||||||||
Healthcare finance
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
117,007
|
|
|
117,007
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage
|
|
—
|
|
|
3,118
|
|
|
98
|
|
|
3,216
|
|
|
396,682
|
|
|
399,898
|
|
|
175
|
|
|
97
|
|
||||||||
Home equity
|
|
—
|
|
|
—
|
|
|
55
|
|
|
55
|
|
|
28,680
|
|
|
28,735
|
|
|
55
|
|
|
—
|
|
||||||||
Other consumer
|
|
235
|
|
|
170
|
|
|
4
|
|
|
409
|
|
|
279,362
|
|
|
279,771
|
|
|
42
|
|
|
—
|
|
||||||||
Total
|
|
$
|
336
|
|
|
$
|
3,522
|
|
|
$
|
157
|
|
|
$
|
4,015
|
|
|
$
|
2,694,829
|
|
|
$
|
2,698,844
|
|
|
$
|
792
|
|
|
$
|
97
|
|
|
|
December 31, 2017
|
||||||||||||||||||||||||||||||
|
|
30-59
Days
Past Due
|
|
60-89
Days
Past Due
|
|
90 Days
or More
Past Due
|
|
Total
Past Due
|
|
Current
|
|
Total loans
|
|
Nonaccrual
Loans
|
|
Total Loans
90 Days or
More Past
Due
and Accruing
|
||||||||||||||||
Commercial and industrial
|
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
122,930
|
|
|
$
|
122,940
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Owner-occupied commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75,768
|
|
|
75,768
|
|
|
—
|
|
|
—
|
|
||||||||
Investor commercial real estate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,273
|
|
|
7,273
|
|
|
—
|
|
|
—
|
|
||||||||
Construction
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,213
|
|
|
49,213
|
|
|
—
|
|
|
—
|
|
||||||||
Single tenant lease financing
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
803,299
|
|
|
803,299
|
|
|
—
|
|
|
—
|
|
||||||||
Public finance
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
438,341
|
|
|
438,341
|
|
|
—
|
|
|
—
|
|
||||||||
Healthcare finance
|
|
—
|
|
|
—
|
|
|
|
|
|
—
|
|
|
31,573
|
|
|
31,573
|
|
|
—
|
|
|
—
|
|
||||||||
Residential mortgage
|
|
—
|
|
|
23
|
|
|
560
|
|
|
583
|
|
|
299,352
|
|
|
299,935
|
|
|
724
|
|
|
—
|
|
||||||||
Home equity
|
|
—
|
|
|
—
|
|
|
83
|
|
|
83
|
|
|
30,471
|
|
|
30,554
|
|
|
83
|
|
|
—
|
|
||||||||
Other consumer
|
|
299
|
|
|
110
|
|
|
6
|
|
|
415
|
|
|
227,118
|
|
|
227,533
|
|
|
32
|
|
|
—
|
|
||||||||
Total
|
|
$
|
299
|
|
|
$
|
143
|
|
|
$
|
649
|
|
|
$
|
1,091
|
|
|
$
|
2,085,338
|
|
|
$
|
2,086,429
|
|
|
$
|
839
|
|
|
$
|
—
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Recorded
Balance |
|
Unpaid
Principal Balance |
|
Specific
Allowance |
|
Recorded
Balance |
|
Unpaid
Principal Balance |
|
Specific
Allowance |
||||||||||||
Loans without a specific valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial
|
|
$
|
5,640
|
|
|
$
|
5,652
|
|
|
$
|
—
|
|
|
$
|
3,886
|
|
|
$
|
3,886
|
|
|
$
|
—
|
|
Owner-occupied commercial real estate
|
|
2,309
|
|
|
2,309
|
|
|
—
|
|
|
7
|
|
|
7
|
|
|
—
|
|
||||||
Residential mortgage
|
|
570
|
|
|
570
|
|
|
—
|
|
|
1,139
|
|
|
1,144
|
|
|
—
|
|
||||||
Home equity
|
|
55
|
|
|
55
|
|
|
—
|
|
|
83
|
|
|
83
|
|
|
—
|
|
||||||
Other consumer
|
|
57
|
|
|
124
|
|
|
—
|
|
|
90
|
|
|
143
|
|
|
—
|
|
||||||
Total impaired loans
|
|
$
|
8,631
|
|
|
$
|
8,710
|
|
|
$
|
—
|
|
|
$
|
5,205
|
|
|
$
|
5,263
|
|
|
$
|
—
|
|
|
|
Twelve Months Ended
|
||||||||||||||||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||
|
|
Average
Balance |
|
Interest
Income |
|
Average
Balance |
|
Interest
Income |
|
Average
Balance |
|
Interest
Income |
||||||||||||
Loans without a specific valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial
|
|
$
|
5,961
|
|
|
$
|
426
|
|
|
$
|
2,942
|
|
|
$
|
146
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Owner-occupied commercial real estate
|
|
893
|
|
|
59
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Residential mortgage
|
|
720
|
|
|
—
|
|
|
1,546
|
|
|
6
|
|
|
1,595
|
|
|
8
|
|
||||||
Home equity
|
|
61
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Other consumer
|
|
108
|
|
|
—
|
|
|
105
|
|
|
4
|
|
|
149
|
|
|
5
|
|
||||||
Total
|
|
7,743
|
|
|
485
|
|
|
4,601
|
|
|
156
|
|
|
1,744
|
|
|
13
|
|
||||||
Loans with a specific valuation allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Commercial and industrial
|
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
1,084
|
|
|
—
|
|
||||||
Total
|
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
|
1,084
|
|
|
—
|
|
||||||
Total impaired loans
|
|
$
|
7,743
|
|
|
$
|
485
|
|
|
$
|
4,636
|
|
|
$
|
156
|
|
|
$
|
2,828
|
|
|
$
|
13
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Land
|
|
$
|
2,500
|
|
|
$
|
2,500
|
|
Building and improvements
|
|
6,752
|
|
|
6,427
|
|
||
Furniture and equipment
|
|
9,076
|
|
|
7,610
|
|
||
Less: accumulated depreciation
|
|
(7,631
|
)
|
|
(6,479
|
)
|
||
|
|
$
|
10,697
|
|
|
$
|
10,058
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Noninterest-bearing demand deposit accounts
|
|
$
|
43,301
|
|
|
$
|
44,686
|
|
Interest-bearing demand deposit accounts
|
|
121,055
|
|
|
94,674
|
|
||
Regular savings accounts
|
|
38,489
|
|
|
49,939
|
|
||
Money market accounts
|
|
528,533
|
|
|
499,501
|
|
||
Certificates of deposits
|
|
1,292,883
|
|
|
1,319,488
|
|
||
Brokered deposits
|
|
647,090
|
|
|
76,653
|
|
||
Total deposits
|
|
$
|
2,671,351
|
|
|
$
|
2,084,941
|
|
|
|
|
|
|
||||
Time deposits (in the amount of $250 or more)
|
|
$
|
494,403
|
|
|
$
|
453,034
|
|
2019
|
$
|
762,263
|
|
2020
|
256,624
|
|
|
2021
|
316,649
|
|
|
2022
|
56,399
|
|
|
2023
|
59,890
|
|
|
Thereafter
|
502
|
|
|
|
$
|
1,452,327
|
|
|
Amount
|
||
2019
|
$
|
140,000
|
|
2020
|
—
|
|
|
2021
|
—
|
|
|
2022
|
60,000
|
|
|
2023
|
35,000
|
|
|
Thereafter
|
290,000
|
|
|
|
525,000
|
|
|
Net deferred prepayment gain on advance restructure
|
153
|
|
|
|
$
|
525,153
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|||||||||
|
Principal
|
|
Unamortized Discount and Debt Issuance Costs
|
|
Principal
|
|
Unamortized Discount and Debt Issuance Costs
|
|||||
2021 Debenture
|
$
|
—
|
|
|
—
|
|
|
3,000
|
|
|
—
|
|
2025 Note
|
10,000
|
|
|
(162
|
)
|
|
10,000
|
|
|
(186
|
)
|
|
2026 Notes
|
25,000
|
|
|
(963
|
)
|
|
25,000
|
|
|
(1,088
|
)
|
|
Total
|
$
|
35,000
|
|
|
(1,125
|
)
|
|
38,000
|
|
|
(1,274
|
)
|
|
Restricted Stock Units
|
|
Weighted-Average Grant Date Fair Value Per Share
|
|
Restricted Stock Awards
|
|
Weighted-Average Grant Date Fair Value Per Share
|
|
Deferred Stock Units
|
|
Weighted-Average Grant Date Fair Value Per Unit
|
|||||||||
Unvested at January 1, 2018
|
72,765
|
|
|
$
|
27.91
|
|
|
3,333
|
|
|
$
|
24.44
|
|
|
—
|
|
|
$
|
—
|
|
Granted
|
41,507
|
|
|
40.64
|
|
|
11,294
|
|
|
38.75
|
|
|
6
|
|
|
34.00
|
|
|||
Vested
|
(34,241
|
)
|
|
26.06
|
|
|
(12,961
|
)
|
|
37.39
|
|
|
(6
|
)
|
|
(34.00
|
)
|
|||
Forfeited
|
(4,477
|
)
|
|
34.57
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Unvested at December 31, 2018
|
75,554
|
|
|
$
|
35.34
|
|
|
1,666
|
|
|
$
|
24.44
|
|
|
—
|
|
|
$
|
—
|
|
|
|
Deferred Rights
|
|
Outstanding, beginning of year
|
|
82,995
|
|
Granted
|
|
526
|
|
Exercised
|
|
—
|
|
Outstanding, end of year
|
|
83,521
|
|
|
|
December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Current
|
|
$
|
1,074
|
|
|
$
|
10,998
|
|
|
$
|
2,367
|
|
Deferred
|
|
978
|
|
|
(5,142
|
)
|
|
3,544
|
|
|||
Net deferred tax asset revaluation
|
|
—
|
|
|
1,846
|
|
|
—
|
|
|||
Total
|
|
$
|
2,052
|
|
|
$
|
7,702
|
|
|
$
|
5,911
|
|
|
|
December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Statutory rate times pre-tax income
|
|
$
|
5,030
|
|
|
$
|
8,025
|
|
|
$
|
6,115
|
|
(Subtract) add the tax effect of:
|
|
|
|
|
|
|
|
|||||
Income from tax-exempt securities and loans
|
|
(3,833
|
)
|
|
(2,512
|
)
|
|
(635
|
)
|
|||
State income tax, net of federal tax effect
|
|
1,164
|
|
|
693
|
|
|
567
|
|
|||
Bank-owned life insurance
|
|
(200
|
)
|
|
(318
|
)
|
|
(159
|
)
|
|||
Net deferred tax asset revaluation
|
|
—
|
|
|
1,846
|
|
|
—
|
|
|||
Tax credits
|
|
(180
|
)
|
|
—
|
|
|
—
|
|
|||
Other differences
|
|
71
|
|
|
(32
|
)
|
|
23
|
|
|||
Total income taxes
|
|
$
|
2,052
|
|
|
$
|
7,702
|
|
|
$
|
5,911
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Deferred tax assets (liabilities)
|
|
|
|
|
|
|
||
Allowance for loan losses
|
|
$
|
4,832
|
|
|
$
|
3,873
|
|
Unrealized loss on available-for-sale securities
|
|
6,137
|
|
|
1,939
|
|
||
Fair value adjustments
|
|
(5,016
|
)
|
|
(2,213
|
)
|
||
Depreciation
|
|
(398
|
)
|
|
(263
|
)
|
||
Deferred compensation and accrued payroll
|
|
1,043
|
|
|
1,051
|
|
||
Loan origination costs
|
|
(1,081
|
)
|
|
(783
|
)
|
||
Prepaid assets
|
|
(406
|
)
|
|
(288
|
)
|
||
Net operating loss
|
|
455
|
|
|
—
|
|
||
Tax credits
|
|
231
|
|
|
—
|
|
||
Other
|
|
808
|
|
|
69
|
|
||
Total deferred tax assets, net
|
|
$
|
6,605
|
|
|
$
|
3,385
|
|
|
Actual
|
|
Minimum Capital Required - Basel III Phase-In Schedule
|
|
Minimum Capital Required - Basel III Fully Phased-In
|
|
Minimum Required to be Considered Well Capitalized
|
|||||||||||||||||||
|
Capital Amount
|
|
Ratio
|
|
Capital Amount
|
|
Ratio
|
|
Capital Amount
|
|
Ratio
|
|
Capital Amount
|
|
Ratio
|
|||||||||||
As of December 31, 2018:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Common equity tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
$
|
300,589
|
|
|
12.39
|
%
|
|
$
|
154,613
|
|
|
6.38
|
%
|
|
$
|
169,771
|
|
|
7.00
|
%
|
|
N/A
|
|
|
N/A
|
|
Bank
|
286,012
|
|
|
11.81
|
%
|
|
154,407
|
|
|
6.38
|
%
|
|
169,545
|
|
|
7.00
|
%
|
|
157,435
|
|
|
6.50
|
%
|
|||
Tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
300,589
|
|
|
12.39
|
%
|
|
190,992
|
|
|
7.88
|
%
|
|
206,150
|
|
|
8.50
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
Bank
|
286,012
|
|
|
11.81
|
%
|
|
190,738
|
|
|
7.88
|
%
|
|
205,876
|
|
|
8.50
|
%
|
|
193,766
|
|
|
8.00
|
%
|
|||
Total capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
352,360
|
|
|
14.53
|
%
|
|
239,498
|
|
|
9.88
|
%
|
|
254,656
|
|
|
10.50
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
Bank
|
300,908
|
|
|
12.55
|
%
|
|
239,180
|
|
|
9.88
|
%
|
|
254,318
|
|
|
10.50
|
%
|
|
242,207
|
|
|
10.00
|
%
|
|||
Leverage ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
300,589
|
|
|
9.00
|
%
|
|
133,602
|
|
|
4.00
|
%
|
|
133,602
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
Bank
|
286,012
|
|
|
8.57
|
%
|
|
133,474
|
|
|
4.00
|
%
|
|
133,474
|
|
|
4.00
|
%
|
|
166,843
|
|
|
5.00
|
%
|
|
Actual
|
|
Minimum Capital Required - Basel III Phase-In Schedule
|
|
Minimum Capital Required - Basel III Fully Phased-In
|
|
Minimum Required to be Considered Well Capitalized
|
|||||||||||||||||||
|
Capital Amount
|
|
Ratio
|
|
Capital Amount
|
|
Ratio
|
|
Capital Amount
|
|
Ratio
|
|
Capital Amount
|
|
Ratio
|
|||||||||||
As of December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Common equity tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
$
|
224,407
|
|
|
11.43
|
%
|
|
$
|
112,866
|
|
|
5.75
|
%
|
|
$
|
137,402
|
|
|
7.00
|
%
|
|
N/A
|
|
|
N/A
|
|
Bank
|
223,288
|
|
|
11.40
|
%
|
|
112,672
|
|
|
5.75
|
%
|
|
137,166
|
|
|
7.00
|
%
|
|
127,368
|
|
|
6.50
|
%
|
|||
Tier 1 capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
224,407
|
|
|
11.43
|
%
|
|
142,309
|
|
|
7.25
|
%
|
|
166,845
|
|
|
8.50
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
Bank
|
223,288
|
|
|
11.40
|
%
|
|
142,064
|
|
|
7.25
|
%
|
|
166,558
|
|
|
8.50
|
%
|
|
156,761
|
|
|
8.00
|
%
|
|||
Total capital to risk-weighted assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
276,103
|
|
|
14.07
|
%
|
|
181,566
|
|
|
9.25
|
%
|
|
206,102
|
|
|
10.50
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
Bank
|
238,258
|
|
|
12.16
|
%
|
|
181,255
|
|
|
9.25
|
%
|
|
205,748
|
|
|
10.50
|
%
|
|
195,951
|
|
|
10.00
|
%
|
|||
Leverage ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Consolidated
|
224,407
|
|
|
8.45
|
%
|
|
106,196
|
|
|
4.00
|
%
|
|
106,196
|
|
|
4.00
|
%
|
|
N/A
|
|
|
N/A
|
|
|||
Bank
|
223,288
|
|
|
8.42
|
%
|
|
106,059
|
|
|
4.00
|
%
|
|
106,059
|
|
|
4.00
|
%
|
|
132,574
|
|
|
5.00
|
%
|
|
Amount
|
||
2019
|
$
|
747
|
|
2020
|
760
|
|
|
2021
|
315
|
|
|
2022
|
229
|
|
|
2023
|
116
|
|
|
Thereafter
|
—
|
|
|
Total minimum payments required
1
|
$
|
2,167
|
|
Level 1
|
Quoted prices in active markets for identical assets or liabilities
|
Level 2
|
Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities
|
Level 3
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
|
|
|
|
|
December 31, 2018
|
||||||||||||
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
Fair
Value
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
U.S. Government-sponsored agencies
|
|
$
|
107,585
|
|
|
$
|
—
|
|
|
$
|
107,585
|
|
|
$
|
—
|
|
Municipal securities
|
|
92,506
|
|
|
—
|
|
|
92,506
|
|
|
—
|
|
||||
Mortgage-backed securities
|
|
242,912
|
|
|
—
|
|
|
242,912
|
|
|
—
|
|
||||
Asset-backed securities
|
|
4,859
|
|
|
—
|
|
|
4,859
|
|
|
—
|
|
||||
Corporate securities
|
|
33,483
|
|
|
—
|
|
|
33,483
|
|
|
—
|
|
||||
Total available-for-sale securities
|
|
$
|
481,345
|
|
|
$
|
—
|
|
|
$
|
481,345
|
|
|
$
|
—
|
|
Interest rate swaps assets
|
|
1,579
|
|
|
—
|
|
|
1,579
|
|
|
—
|
|
||||
Interest rate swaps liabilities
|
|
(10,727
|
)
|
|
—
|
|
|
(10,727
|
)
|
|
—
|
|
||||
Loans held-for-sale (mandatory pricing agreements)
|
|
18,328
|
|
|
—
|
|
|
18,328
|
|
|
—
|
|
||||
Forward contracts
|
|
(360
|
)
|
|
(360
|
)
|
|
—
|
|
|
—
|
|
||||
IRLCs
|
|
389
|
|
|
—
|
|
|
—
|
|
|
389
|
|
|
|
|
|
December 31, 2017
|
||||||||||||
|
|
|
|
Fair Value Measurements Using
|
||||||||||||
|
|
Fair
Value
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||
U.S. Government-sponsored agencies
|
|
$
|
133,190
|
|
|
$
|
—
|
|
|
$
|
133,190
|
|
|
$
|
—
|
|
Municipal securities
|
|
96,377
|
|
|
—
|
|
|
96,377
|
|
|
—
|
|
||||
Mortgage-backed securities
|
|
209,720
|
|
|
—
|
|
|
209,720
|
|
|
—
|
|
||||
Asset-backed securities
|
|
5,009
|
|
|
—
|
|
|
5,009
|
|
|
—
|
|
||||
Corporate securities
|
|
26,047
|
|
|
|
|
26,047
|
|
|
|
||||||
Other securities
|
|
2,932
|
|
|
2,932
|
|
|
—
|
|
|
—
|
|
||||
Total available-for-sale securities
|
|
$
|
473,275
|
|
|
$
|
2,932
|
|
|
$
|
470,343
|
|
|
$
|
—
|
|
Interest rate swaps
|
|
(271
|
)
|
|
—
|
|
|
(271
|
)
|
|
—
|
|
||||
Loans held-for-sale (mandatory pricing agreements)
|
|
23,571
|
|
|
—
|
|
|
23,571
|
|
|
—
|
|
||||
Forward contracts
|
|
(80
|
)
|
|
(80
|
)
|
|
—
|
|
|
—
|
|
||||
IRLCs
|
|
551
|
|
|
—
|
|
|
—
|
|
|
551
|
|
|
Interest Rate
Lock Commitments |
||
Balance as of January 1, 2016
|
$
|
582
|
|
Total realized gains (losses)
|
|
||
Included in net income
|
28
|
|
|
Balance, December 31, 2016
|
610
|
|
|
Total realized gains
|
|
||
Included in net income
|
(59
|
)
|
|
Balance, December 31, 2017
|
551
|
|
|
Total realized gains
|
|
||
Included in net income
|
(162
|
)
|
|
Balance, December 31, 2018
|
$
|
389
|
|
|
|
|
|
2018
|
||||||||
|
|
|
|
Fair Value Measurements Using
|
||||||||
|
|
Fair
Value
|
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||
Other real estate owned
|
|
2,065
|
|
|
—
|
|
|
—
|
|
|
2,065
|
|
|
|
Fair Value at
December 31, 2018 |
|
Valuation
Technique |
|
Unobservable
Inputs |
|
Range
|
||
IRLCs
|
|
$
|
389
|
|
|
Discounted cash flow
|
|
Loan closing rates
|
|
34% - 100%
|
Other real estate owned
|
|
$
|
2,065
|
|
|
Fair value of collateral
|
|
Discount to reflect current market conditions
|
|
10%
|
|
|
Fair Value at
December 31, 2017 |
|
Valuation
Technique |
|
Unobservable
Inputs |
|
Range
|
||
IRLCs
|
|
$
|
551
|
|
|
Discounted cash flow
|
|
Loan closing rates
|
|
39% - 100%
|
|
|
December 31, 2018
|
||||||||||||||||||
|
|
Fair Value Measurements Using
|
||||||||||||||||||
|
|
Carrying
Amount
|
|
Fair Value
|
|
Quoted Prices
In Active
Market for
Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Cash and cash equivalents
|
|
$
|
188,712
|
|
|
$
|
188,712
|
|
|
$
|
188,712
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities held-to-maturity
|
|
22,750
|
|
|
22,418
|
|
|
—
|
|
|
22,418
|
|
|
—
|
|
|||||
Net loans
|
|
2,698,332
|
|
|
2,646,060
|
|
|
—
|
|
|
—
|
|
|
2,646,060
|
|
|||||
Accrued interest receivable
|
|
16,822
|
|
|
16,822
|
|
|
16,822
|
|
|
—
|
|
|
—
|
|
|||||
Federal Home Loan Bank of Indianapolis stock
|
|
23,625
|
|
|
23,625
|
|
|
—
|
|
|
23,625
|
|
|
—
|
|
|||||
Deposits
|
|
2,671,351
|
|
|
2,687,666
|
|
|
731,378
|
|
|
—
|
|
|
1,956,288
|
|
|||||
Advances from Federal Home Loan Bank
|
|
525,153
|
|
|
520,120
|
|
|
—
|
|
|
520,120
|
|
|
—
|
|
|||||
Subordinated debt
|
|
33,875
|
|
|
34,490
|
|
|
24,250
|
|
|
10,240
|
|
|
—
|
|
|||||
Accrued interest payable
|
|
1,108
|
|
|
1,108
|
|
|
1,108
|
|
|
—
|
|
|
—
|
|
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Fair Value Measurements Using
|
||||||||||||||||||
|
|
Carrying
Amount
|
|
Fair Value
|
|
Quoted Prices
In Active
Market for
Identical
Assets
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||
Cash and cash equivalents
|
|
$
|
47,981
|
|
|
$
|
47,981
|
|
|
$
|
47,981
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities held-to-maturity
|
|
19,209
|
|
|
19,209
|
|
|
—
|
|
|
19,209
|
|
|
—
|
|
|||||
Loans held-for-sale (best efforts pricing agreements)
|
|
27,835
|
|
|
27,835
|
|
|
—
|
|
|
27,835
|
|
|
—
|
|
|||||
Net loans
|
|
2,076,223
|
|
|
2,051,545
|
|
|
—
|
|
|
—
|
|
|
2,051,545
|
|
|||||
Accrued interest receivable
|
|
11,944
|
|
|
11,944
|
|
|
11,944
|
|
|
—
|
|
|
—
|
|
|||||
Federal Home Loan Bank of Indianapolis stock
|
|
19,575
|
|
|
19,575
|
|
|
—
|
|
|
19,575
|
|
|
—
|
|
|||||
Deposits
|
|
2,084,941
|
|
|
2,057,708
|
|
|
688,800
|
|
|
—
|
|
|
1,368,908
|
|
|||||
Advances from Federal Home Loan Bank
|
|
410,176
|
|
|
397,950
|
|
|
—
|
|
|
397,950
|
|
|
—
|
|
|||||
Subordinated debt
|
|
36,726
|
|
|
39,972
|
|
|
26,520
|
|
|
13,452
|
|
|
—
|
|
|||||
Accrued interest payable
|
|
311
|
|
|
311
|
|
|
311
|
|
|
—
|
|
|
—
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Gain on loans sold
|
$
|
6,102
|
|
|
$
|
7,775
|
|
|
$
|
12,462
|
|
Gain (loss) resulting from the change in fair value of loans held-for-sale
|
57
|
|
|
638
|
|
|
(500
|
)
|
|||
(Loss) gain resulting from the change in fair value of derivatives
|
(441
|
)
|
|
(577
|
)
|
|
436
|
|
|||
Net revenue from mortgage banking activities
|
$
|
5,718
|
|
|
$
|
7,836
|
|
|
$
|
12,398
|
|
|
|
Carrying amount of the hedged assets
|
|
Cumulative amount of fair value hedging adjustment included in the carrying amount of the hedged assets
|
||||||||||||
Line item in the consolidated balance sheet in which the hedged item is included
|
|
|
||||||||||||||
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
|||||||||
Loans
|
|
$
|
474,233
|
|
|
$
|
91,653
|
|
|
$
|
4,961
|
|
|
$
|
263
|
|
Securities available-for-sale
1
|
|
159,188
|
|
|
92,230
|
|
|
(229
|
)
|
|
8
|
|
December 31, 2018
|
|
|
|
Weighted Average Remaining Maturity (years)
|
|
|
|
Weighted-Average Rate
|
||||||
Instruments Associated With
|
|
|
|
|
|
|
||||||||
|
Notional Value
|
|
|
Fair Value
|
|
Receive
|
|
Pay
|
||||||
Loans
|
|
$
|
435,926
|
|
|
6.5
|
|
$
|
(5,025
|
)
|
|
3 month LIBOR
|
|
2.86%
|
Securities available-for-sale
|
|
88,200
|
|
|
5.1
|
|
235
|
|
|
3 month LIBOR
|
|
2.54%
|
||
Total swap portfolio at December 31, 2018
|
|
$
|
524,126
|
|
|
6.3
|
|
$
|
(4,790
|
)
|
|
3 month LIBOR
|
|
2.80%
|
December 31, 2017
|
|
|
|
Weighted Average Remaining Maturity (years)
|
|
|
|
Weighted-Average Rate
|
||||||
Instruments Associated With
|
|
|
|
|
|
|
||||||||
|
Notional Value
|
|
|
Fair Value
|
|
Receive
|
|
Pay
|
||||||
Loans
|
|
$
|
91,135
|
|
|
7.9
|
|
$
|
(263
|
)
|
|
3 month LIBOR
|
|
2.44%
|
Securities available-for-sale
|
|
50,000
|
|
|
6.8
|
|
(8
|
)
|
|
3 month LIBOR
|
|
2.33%
|
||
Total swap portfolio at December 31, 2017
|
|
$
|
141,135
|
|
|
7.5
|
|
$
|
(271
|
)
|
|
3 month LIBOR
|
|
2.41%
|
December 31, 2018
|
|
|
|
Weighted Average Remaining Maturity (years)
|
|
|
|
Weighted-Average Rate
|
||||||
Cash Flow Hedges
|
|
|
|
|
|
|
||||||||
|
Notional Value
|
|
|
Fair Value
|
|
Receive
|
|
Pay
|
||||||
Interest rate swaps
|
|
$
|
110,000
|
|
|
8.1
|
|
$
|
(2,293
|
)
|
|
3 month LIBOR
|
|
2.88%
|
Interest rate swaps
|
|
100,000
|
|
|
5.0
|
|
(2,065
|
)
|
|
1 month LIBOR
|
|
2.88%
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Notional
Amount |
|
Fair
Value |
|
Notional
Amount |
|
Fair
Value |
||||||||
Asset Derivatives
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps associated with loans
|
|
$
|
91,135
|
|
|
$
|
986
|
|
|
$
|
17,900
|
|
|
$
|
3
|
|
Interest rate swaps associated with securities available-for-sale
|
|
50,000
|
|
|
593
|
|
|
—
|
|
|
—
|
|
||||
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
IRLCs
|
|
15,136
|
|
|
389
|
|
|
26,394
|
|
|
551
|
|
||||
Total contracts
|
|
$
|
156,271
|
|
|
$
|
1,968
|
|
|
$
|
44,294
|
|
|
$
|
554
|
|
Liability Derivatives
|
|
|
|
|
|
|
|
|
||||||||
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps associated with loans
|
|
$
|
344,791
|
|
|
$
|
(6,011
|
)
|
|
$
|
73,235
|
|
|
$
|
(266
|
)
|
Interest rate swaps associated with securities available-for-sale
|
|
38,200
|
|
|
(358
|
)
|
|
50,000
|
|
|
(8
|
)
|
||||
Interest rate swaps associated with liabilities
|
|
$
|
210,000
|
|
|
$
|
(4,358
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||||||
Forward contracts
|
|
$
|
32,500
|
|
|
$
|
(360
|
)
|
|
$
|
51,124
|
|
|
$
|
(80
|
)
|
Total contracts
|
|
$
|
625,491
|
|
|
$
|
(11,087
|
)
|
|
$
|
174,359
|
|
|
$
|
(354
|
)
|
|
|
Amount of Loss Recognized in Other Comprehensive Income in the Twelve Months Ended
|
||||||||||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
Interest rate swap agreements
|
|
$
|
(4,358
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Amount of (loss) / gain recognized in the twelve months ended
|
|||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
|||
Asset Derivatives
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
|
IRLCs
|
|
(162
|
)
|
|
(59
|
)
|
|
28
|
|
Forward contracts
|
|
(279
|
)
|
|
(519
|
)
|
|
408
|
|
Line item in the consolidated statements of income
|
|
Twelve Months Ended
|
||||||||||
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||||
Interest income
|
|
|
|
|
|
|
||||||
Loans
|
|
$
|
(100
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
Securities - taxable
|
|
(153
|
)
|
|
—
|
|
|
—
|
|
|||
Securities - non-taxable
|
|
23
|
|
|
—
|
|
|
—
|
|
|||
Total interest income
|
|
(230
|
)
|
|
—
|
|
|
—
|
|
|||
Interest expense
|
|
|
|
|
|
|
|
|
|
|||
Deposits
|
|
151
|
|
|
—
|
|
|
—
|
|
|||
Other borrowed funds
|
|
177
|
|
|
—
|
|
|
—
|
|
|||
Total interest expense
|
|
328
|
|
|
—
|
|
|
—
|
|
|||
Net interest income
|
|
$
|
(558
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Assets
|
|
|
|
|
|
|
||
Cash and cash equivalents
|
|
$
|
45,281
|
|
|
$
|
32,810
|
|
Investment in common stock of subsidiaries
|
|
274,158
|
|
|
223,008
|
|
||
Premises and equipment, net
|
|
6,158
|
|
|
6,576
|
|
||
Accrued income and other assets
|
|
1,554
|
|
|
3,114
|
|
||
Total assets
|
|
$
|
327,151
|
|
|
$
|
265,508
|
|
|
|
|
|
|
||||
Liabilities and shareholders’ equity
|
|
|
|
|
|
|
||
Subordinated debt, net of unamortized discounts and debt issuance costs of $1,125 in 2018 and $1,274 in 2017
|
|
$
|
33,875
|
|
|
$
|
36,726
|
|
Note payable to the Bank
|
|
3,300
|
|
|
3,600
|
|
||
Accrued expenses and other liabilities
|
|
1,241
|
|
|
1,055
|
|
||
Total liabilities
|
|
38,416
|
|
|
41,381
|
|
||
|
|
|
|
|
||||
Shareholders’ equity
|
|
288,735
|
|
|
224,127
|
|
||
Total liabilities and shareholders’ equity
|
|
$
|
327,151
|
|
|
$
|
265,508
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|||
Interest on borrowings
|
|
$
|
2,616
|
|
|
$
|
2,724
|
|
|
$
|
1,557
|
|
Salaries and employee benefits
|
|
564
|
|
|
354
|
|
|
344
|
|
|||
Consulting and professional fees
|
|
958
|
|
|
664
|
|
|
871
|
|
|||
Premises and equipment
|
|
285
|
|
|
302
|
|
|
291
|
|
|||
Other
|
|
315
|
|
|
258
|
|
|
235
|
|
|||
Total expenses
|
|
4,738
|
|
|
4,302
|
|
|
3,298
|
|
|||
|
|
|
|
|
|
|
||||||
Loss before income tax and equity in undistributed net income of subsidiaries
|
|
(4,738
|
)
|
|
(4,302
|
)
|
|
(3,298
|
)
|
|||
|
|
|
|
|
|
|
||||||
Income tax benefit
|
|
(1,172
|
)
|
|
(1,539
|
)
|
|
(1,224
|
)
|
|||
|
|
|
|
|
|
|
||||||
Loss before equity in undistributed net income of subsidiaries
|
|
(3,566
|
)
|
|
(2,763
|
)
|
|
(2,074
|
)
|
|||
|
|
|
|
|
|
|
||||||
Equity in undistributed net income of subsidiaries
|
|
25,466
|
|
|
17,989
|
|
|
14,148
|
|
|||
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Net income
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|||
Net unrealized holding (losses) gains on securities available-for-sale recorded within other comprehensive income before income tax
|
|
(10,466
|
)
|
|
6,280
|
|
|
(12,315
|
)
|
|||
Reclassification adjustment for losses (gains) realized
|
|
—
|
|
|
8
|
|
|
(177
|
)
|
|||
Net unrealized holding gains on cash flow hedging derivatives recorded within other comprehensive income before income tax
|
|
(4,358
|
)
|
|
—
|
|
|
—
|
|
|||
Other comprehensive (loss) income before tax
|
|
(14,824
|
)
|
|
6,288
|
|
|
(12,492
|
)
|
|||
Income tax (benefit) provision
|
|
(4,365
|
)
|
|
2,039
|
|
|
(4,433
|
)
|
|||
Other comprehensive (loss) income - net of tax
|
|
(10,459
|
)
|
|
4,249
|
|
|
(8,059
|
)
|
|||
Comprehensive income
|
|
$
|
11,441
|
|
|
$
|
19,475
|
|
|
$
|
4,015
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Operating activities
|
|
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
21,900
|
|
|
$
|
15,226
|
|
|
$
|
12,074
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
Equity in undistributed net income of subsidiaries
|
|
(25,466
|
)
|
|
(17,989
|
)
|
|
(14,148
|
)
|
|||
Depreciation and amortization
|
|
568
|
|
|
572
|
|
|
461
|
|
|||
Share-based compensation expense
|
|
243
|
|
|
175
|
|
|
128
|
|
|||
Net change in other assets
|
|
1,769
|
|
|
(1,453
|
)
|
|
(696
|
)
|
|||
Net change in other liabilities
|
|
79
|
|
|
(326
|
)
|
|
870
|
|
|||
Net cash used in operating activities
|
|
(907
|
)
|
|
(3,795
|
)
|
|
(1,311
|
)
|
|||
|
|
|
|
|
|
|
||||||
Investing activities
|
|
|
|
|
|
|
||||||
Capital contribution to the Bank
|
|
(35,000
|
)
|
|
(42,000
|
)
|
|
(43,500
|
)
|
|||
Purchase of premises and equipment
|
|
—
|
|
|
(148
|
)
|
|
(1,423
|
)
|
|||
Net cash used in investing activities
|
|
(35,000
|
)
|
|
(42,148
|
)
|
|
(44,923
|
)
|
|||
|
|
|
|
|
|
|
||||||
Financing activities
|
|
|
|
|
|
|
|
|
|
|||
Cash dividends paid
|
|
(2,230
|
)
|
|
(1,675
|
)
|
|
(1,199
|
)
|
|||
Net proceeds from issuance of subordinated debt
|
|
—
|
|
|
—
|
|
|
23,757
|
|
|||
Repayment of subordinated debt
|
|
(3,000
|
)
|
|
—
|
|
|
—
|
|
|||
Principal payment on loan from the Bank
|
|
(300
|
)
|
|
(400
|
)
|
|
—
|
|
|||
Net proceeds from common stock issuance
|
|
54,334
|
|
|
51,636
|
|
|
46,223
|
|
|||
Repurchase of common stock
|
|
(216
|
)
|
|
—
|
|
|
—
|
|
|||
Other, net
|
|
(210
|
)
|
|
(173
|
)
|
|
(42
|
)
|
|||
Net cash provided by financing activities
|
|
48,378
|
|
|
49,388
|
|
|
68,739
|
|
|||
|
|
|
|
|
|
|
||||||
Net increase in cash and cash equivalents
|
|
12,471
|
|
|
3,445
|
|
|
22,505
|
|
|||
|
|
|
|
|
|
|
||||||
Cash and cash equivalents at beginning of year
|
|
32,810
|
|
|
29,365
|
|
|
6,860
|
|
|||
|
|
|
|
|
|
|
||||||
Cash and cash equivalents at end of year
|
|
$
|
45,281
|
|
|
$
|
32,810
|
|
|
$
|
29,365
|
|
|
|
Three Months Ended
|
||||||||||||||
|
|
December 31,
2018 |
|
September 30,
2018 |
|
June 30,
2018 |
|
March 31,
2018 |
||||||||
Income Statement Data:
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
$
|
31,849
|
|
|
$
|
30,223
|
|
|
$
|
27,416
|
|
|
$
|
25,979
|
|
Interest expense
|
|
16,428
|
|
|
14,253
|
|
|
11,955
|
|
|
10,564
|
|
||||
Net interest income
|
|
15,421
|
|
|
15,970
|
|
|
15,461
|
|
|
15,415
|
|
||||
Provision for loan losses
|
|
1,487
|
|
|
888
|
|
|
667
|
|
|
850
|
|
||||
Net interest income after provision for loan losses
|
|
13,934
|
|
|
15,082
|
|
|
14,794
|
|
|
14,565
|
|
||||
Noninterest income
|
|
2,047
|
|
|
1,994
|
|
|
2,177
|
|
|
2,542
|
|
||||
Noninterest expense
|
|
12,739
|
|
|
10,045
|
|
|
10,182
|
|
|
10,217
|
|
||||
Income before income taxes
|
|
3,242
|
|
|
7,031
|
|
|
6,789
|
|
|
6,890
|
|
||||
Income tax provision
|
|
(334
|
)
|
|
743
|
|
|
781
|
|
|
862
|
|
||||
Net income
|
|
$
|
3,576
|
|
|
$
|
6,288
|
|
|
$
|
6,008
|
|
|
$
|
6,028
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per Share Data:
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.35
|
|
|
$
|
0.61
|
|
|
$
|
0.67
|
|
|
$
|
0.71
|
|
Diluted
|
|
$
|
0.35
|
|
|
$
|
0.61
|
|
|
$
|
0.67
|
|
|
$
|
0.71
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
10,263,086
|
|
|
10,261,967
|
|
|
8,909,913
|
|
|
8,499,196
|
|
||||
Diluted
|
|
10,275,040
|
|
|
10,273,766
|
|
|
8,919,460
|
|
|
8,542,363
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
Three Months Ended
|
||||||||||||||
|
|
December 31,
2017 |
|
September 30,
2017 |
|
June 30,
2017 |
|
March 31,
2017 |
||||||||
Income Statement Data:
|
|
|
|
|
|
|
|
|
||||||||
Interest income
|
|
$
|
24,638
|
|
|
$
|
22,694
|
|
|
$
|
19,975
|
|
|
$
|
17,390
|
|
Interest expense
|
|
9,278
|
|
|
8,503
|
|
|
7,001
|
|
|
5,933
|
|
||||
Net interest income
|
|
15,360
|
|
|
14,191
|
|
|
12,974
|
|
|
11,457
|
|
||||
Provision for loan losses
|
|
1,179
|
|
|
1,336
|
|
|
1,322
|
|
|
1,035
|
|
||||
Net interest income after provision for loan losses
|
|
14,181
|
|
|
12,855
|
|
|
11,652
|
|
|
10,422
|
|
||||
Noninterest income
|
|
2,539
|
|
|
3,135
|
|
|
2,736
|
|
|
2,131
|
|
||||
Noninterest expense
|
|
9,701
|
|
|
9,401
|
|
|
8,923
|
|
|
8,698
|
|
||||
Income before income taxes
|
|
7,019
|
|
|
6,589
|
|
|
5,465
|
|
|
3,855
|
|
||||
Income tax provision
|
|
3,521
|
|
|
1,694
|
|
|
1,464
|
|
|
1,023
|
|
||||
Net income
|
|
$
|
3,498
|
|
|
$
|
4,895
|
|
|
$
|
4,001
|
|
|
$
|
2,832
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per Share Data:
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
$
|
0.41
|
|
|
$
|
0.72
|
|
|
$
|
0.61
|
|
|
$
|
0.43
|
|
Diluted
|
|
$
|
0.41
|
|
|
$
|
0.71
|
|
|
$
|
0.61
|
|
|
$
|
0.43
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
8,490,951
|
|
|
6,834,011
|
|
|
6,583,515
|
|
|
6,547,807
|
|
||||
Diluted
|
|
8,527,599
|
|
|
6,854,614
|
|
|
6,597,991
|
|
|
6,602,200
|
|
Name
|
|
Jurisdiction
|
First Internet Bank of Indiana
2
|
|
Indiana
|
First Internet Public Finance Corp.
3
|
|
Indiana
|
1
|
Omits two wholly-owned subsidiaries of First Internet Bank of Indiana that do not constitute significant subsidiaries.
|
2
|
Also does business as “First Internet Bank”.
|
3
|
Indirect subsidiary wholly-owned by First Internet Bank of Indiana.
|
|
|
/s/ John K. Keach Jr.
|
|
|
John K. Keach Jr.
|
|
|
/s/ David R. Lovejoy
|
|
|
David R. Lovejoy
|
|
|
/s/ Ann D. Murtlow
|
|
|
Ann D. Murtlow
|
|
|
/s/ Ralph R. Whitney, Jr.
|
|
|
Ralph R. Whitney, Jr.
|
|
|
/s/ Jerry Williams
|
|
|
Jerry Williams
|
|
|
/s/ Jean L. Wojtowicz
|
|
|
Jean L. Wojtowicz
|
1.
|
I have reviewed this Annual Report on Form 10-K of First Internet 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 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:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer 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 registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date: March 14, 2019
|
|
|
/s/ David B. Becker
|
|
David B. Becker, Chief Executive Officer
|
1.
|
I have reviewed this Annual Report on Form 10-K of First Internet 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 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:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external reporting purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer 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 registrant's board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Date: March 14, 2019
|
|
|
/s/ Kenneth J. Lovik
|
|
Kenneth J. Lovik, Chief Financial Officer
|
(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.
|
/s/ David B. Becker
|
|
David B. Becker
|
|
Chief Executive Officer
|
|
March 14, 2019
|
|
|
|
/s/ Kenneth J. Lovik
|
|
Kenneth J. Lovik
|
|
Chief Financial Officer
|
|
March 14, 2019
|
|