Tennessee | 37-1641316 | ||||
(State or other jurisdiction of
incorporation or organization) |
(I.R.S. Employer
Identification No.) |
||||
1736 Carothers Parkway, Suite 100 , Brentwood, Tennessee
|
37027
|
||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, $1.00 par value per share | RBNC | NASDAQ |
Large Accelerated Filer | ☐ | Accelerated Filer | ☐ | ||||||||
Non-Accelerated Filer | ☒ | Smaller Reporting Company | ☒ | ||||||||
Emerging growth company | ☐ |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS | 3 | |||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 1. | ||||||||
Item 1A. |
Risk Factors
|
|||||||
Item 2. | ||||||||
Item 6. | ||||||||
June 30, 2021 (unaudited)
|
December 31, 2020
|
||||||||||
ASSETS | |||||||||||
Cash and due from banks | $ | 11,763 | $ | 13,717 | |||||||
Interest-bearing deposits in financial institutions | 43,676 | 79,756 | |||||||||
Federal funds sold | 656 | 1,572 | |||||||||
Total cash and cash equivalents | 56,095 | 95,045 | |||||||||
Securities available for sale | 266,695 | 256,653 | |||||||||
Loans | 2,321,070 | 2,300,783 | |||||||||
Less: allowance for loan losses | (20,894) | (20,636) | |||||||||
Loans, net | 2,300,176 | 2,280,147 | |||||||||
Mortgage loans held for sale, net | 229,418 | 147,524 | |||||||||
Accrued interest receivable | 14,492 | 14,889 | |||||||||
Premises and equipment, net | 29,183 | 31,462 | |||||||||
Operating leases right of use assets | 12,744 | 13,103 | |||||||||
Restricted equity securities, at cost | 15,770 | 16,551 | |||||||||
Other real estate, net | 2,233 | 1,246 | |||||||||
Cash surrender value of life insurance contracts | 78,979 | 77,988 | |||||||||
Deferred tax assets, net | 5,978 | 7,121 | |||||||||
Goodwill | 54,396 | 54,396 | |||||||||
Core deposit intangibles | 10,434 | 11,347 | |||||||||
Other assets | 21,871 | 19,063 | |||||||||
TOTAL ASSETS | $ | 3,098,464 | $ | 3,026,535 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Deposits | |||||||||||
Noninterest-bearing demand | $ | 602,555 | $ | 575,289 | |||||||
Interest-bearing demand | 441,161 | 350,392 | |||||||||
Savings and money market deposit accounts | 1,003,402 | 857,210 | |||||||||
Time | 582,722 | 796,344 | |||||||||
Total deposits | 2,629,840 | 2,579,235 | |||||||||
Accrued interest payable | 1,967 | 2,571 | |||||||||
Subordinated debentures | 70,770 | 70,446 | |||||||||
Federal Home Loan Bank advances | 16,000 | 10,000 | |||||||||
Operating leases liabilities | 13,932 | 14,231 | |||||||||
Other liabilities | 19,666 | 28,079 | |||||||||
TOTAL LIABILITIES | 2,752,175 | 2,704,562 | |||||||||
Preferred stock, $1 par value per share; 10,000,000 shares authorized, — shares issued to date
|
— | — | |||||||||
Common stock, $1 par value per share; 30,000,000 shares authorized; 16,672,511 and 16,654,409 shares issued and outstanding at June 30, 2021, and December 31, 2020, respectively
|
16,673 | 16,654 | |||||||||
Additional paid-in capital | 234,390 | 233,331 | |||||||||
Retained earnings | 86,917 | 65,757 | |||||||||
Accumulated other comprehensive income | 8,309 | 6,231 | |||||||||
TOTAL SHAREHOLDERS’ EQUITY | 346,289 | 321,973 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 3,098,464 | $ | 3,026,535 |
Three Months Ended
June 30, |
Six Months Ended
June 30, |
||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||||||
INTEREST INCOME | |||||||||||||||||||||||||||||||||||||||||||||||
Interest and fees on loans | $ | 31,183 | $ | 33,447 | $ | 62,172 | $ | 54,092 | |||||||||||||||||||||||||||||||||||||||
Interest and fees on loans held for sale | 1,807 | 815 | 3,138 | 1,375 | |||||||||||||||||||||||||||||||||||||||||||
Interest on investment securities, taxable | 663 | 128 | 1,273 | 579 | |||||||||||||||||||||||||||||||||||||||||||
Interest on investment securities, nontaxable | 1,216 | 1,317 | 2,441 | 2,688 | |||||||||||||||||||||||||||||||||||||||||||
Restricted equity securities and other | 226 | 208 | 453 | 487 | |||||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST INCOME | 35,095 | 35,915 | 69,477 | 59,221 | |||||||||||||||||||||||||||||||||||||||||||
INTEREST EXPENSE | |||||||||||||||||||||||||||||||||||||||||||||||
Deposits | |||||||||||||||||||||||||||||||||||||||||||||||
Demand | 216 | 218 | 488 | 318 | |||||||||||||||||||||||||||||||||||||||||||
Savings and money market deposit accounts | 647 | 1,476 | 1,486 | 2,506 | |||||||||||||||||||||||||||||||||||||||||||
Time | 4,678 | 3,135 | 6,966 | 6,842 | |||||||||||||||||||||||||||||||||||||||||||
Federal Home Loan Bank advances and other borrowings | 13 | 148 | 17 | 509 | |||||||||||||||||||||||||||||||||||||||||||
Subordinated debentures | 980 | 982 | 1,933 | 1,975 | |||||||||||||||||||||||||||||||||||||||||||
TOTAL INTEREST EXPENSE | 6,534 | 5,959 | 10,890 | 12,150 | |||||||||||||||||||||||||||||||||||||||||||
NET INTEREST INCOME | 28,561 | 29,956 | 58,587 | 47,071 | |||||||||||||||||||||||||||||||||||||||||||
PROVISION FOR LOAN LOSSES | — | 3,000 | — | 5,900 | |||||||||||||||||||||||||||||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 28,561 | 26,956 | 58,587 | 41,171 | |||||||||||||||||||||||||||||||||||||||||||
NONINTEREST INCOME | |||||||||||||||||||||||||||||||||||||||||||||||
Service charges on deposit accounts | 1,656 | 1,381 | 3,217 | 2,589 | |||||||||||||||||||||||||||||||||||||||||||
Gains on mortgage loans sold, net | 2,978 | 2,248 | 7,906 | 3,821 | |||||||||||||||||||||||||||||||||||||||||||
Gain on securities transactions, net | 2,966 | 327 | 3,095 | 327 | |||||||||||||||||||||||||||||||||||||||||||
Other noninterest income | 710 | 466 | 1,429 | 967 | |||||||||||||||||||||||||||||||||||||||||||
TOTAL NONINTEREST INCOME | 8,310 | 4,422 | 15,647 | 7,704 | |||||||||||||||||||||||||||||||||||||||||||
NONINTEREST EXPENSE | |||||||||||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | 12,793 | 12,464 | 26,145 | 21,701 | |||||||||||||||||||||||||||||||||||||||||||
Occupancy | 1,999 | 2,026 | 4,007 | 3,512 | |||||||||||||||||||||||||||||||||||||||||||
Data processing and software | 2,262 | 2,026 | 4,491 | 3,845 | |||||||||||||||||||||||||||||||||||||||||||
Professional fees | 358 | 680 | 1,601 | 1,158 | |||||||||||||||||||||||||||||||||||||||||||
Regulatory fees | 343 | 537 | 704 | 991 | |||||||||||||||||||||||||||||||||||||||||||
Merger expenses | — | 2,632 | — | 6,818 | |||||||||||||||||||||||||||||||||||||||||||
Other operating expense | 2,729 | 1,899 | 5,200 | 3,837 | |||||||||||||||||||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 20,484 | 22,264 | 42,148 | 41,862 | |||||||||||||||||||||||||||||||||||||||||||
INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES | 16,387 | 9,114 | 32,086 | 7,013 | |||||||||||||||||||||||||||||||||||||||||||
INCOME TAX EXPENSE (BENEFIT) | 3,202 | 1,634 | 6,182 | 724 | |||||||||||||||||||||||||||||||||||||||||||
CONSOLIDATED NET INCOME | 13,185 | 7,480 | 25,904 | 6,289 | |||||||||||||||||||||||||||||||||||||||||||
NONCONTROLLING INTEREST IN NET (INCOME) LOSS OF SUBSIDIARY | (140) | 388 | (710) | 1,364 | |||||||||||||||||||||||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS | $ | 13,045 | $ | 7,868 | $ | 25,194 | $ | 7,653 | |||||||||||||||||||||||||||||||||||||||
Basic net income attributable to common shareholders, per share | $ | 0.79 | $ | 0.48 | $ | 1.52 | $ | 0.54 | |||||||||||||||||||||||||||||||||||||||
Diluted net income attributable to common shareholders, per share | $ | 0.78 | $ | 0.48 | $ | 1.50 | $ | 0.54 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||
Net income | $ | 13,185 | $ | 7,480 | $ | 25,904 | $ | 6,289 | |||||||||||||||||||||
Other comprehensive income: | |||||||||||||||||||||||||||||
Unrealized gains (losses) on securities available for sale: | |||||||||||||||||||||||||||||
Unrealized holdings (losses) arising during the period | 3,254 | 4,309 | 897 | 1,941 | |||||||||||||||||||||||||
Reclassification adjustment for (gains) losses included in net income (loss) | (2,966) | (327) | (3,095) | (327) | |||||||||||||||||||||||||
Tax effect | (75) | (1,041) | 574 | (422) | |||||||||||||||||||||||||
Net of tax | 213 | 2,941 | (1,624) | 1,192 | |||||||||||||||||||||||||
Unrealized gains (losses) on cash flow hedges | |||||||||||||||||||||||||||||
Unrealized holdings gains (losses) arising during the period | 675 | (1,086) | 2,153 | (6,956) | |||||||||||||||||||||||||
Reclassification adjustment for losses included in net income | 2,859 | — | 2,859 | — | |||||||||||||||||||||||||
Tax effect | (925) | 284 | (1,310) | 1,819 | |||||||||||||||||||||||||
Net of tax | 2,609 | (802) | 3,702 | (5,137) | |||||||||||||||||||||||||
Other comprehensive income (loss) | 2,822 | 2,139 | 2,078 | (3,945) | |||||||||||||||||||||||||
Comprehensive income | $ | 16,007 | $ | 9,619 | $ | 27,982 | $ | 2,344 | |||||||||||||||||||||
Comprehensive (income) loss attributable to noncontrolling interest | (140) | 388 | (710) | 1,364 | |||||||||||||||||||||||||
Comprehensive income attributable to the controlling interest | $ | 15,867 | $ | 10,007 | $ | 27,272 | $ | 3,708 |
COMMON STOCK |
ADDITIONAL
PAID-IN CAPITAL |
RETAINED
EARNINGS |
ACCUMULATED
OTHER COMPREHENSIVE INCOME (LOSS) |
NONCONTROLLING
INTEREST |
TOTAL | ||||||||||||||||||||||||||||||||||||
SHARES | AMOUNT | ||||||||||||||||||||||||||||||||||||||||
BALANCE - JANUARY 1, 2021 | 16,654,409 | $ | 16,654 | $ | 233,331 | $ | 65,757 | $ | 6,231 | $ | — | $ | 321,973 | ||||||||||||||||||||||||||||
Stock based compensation expense | — | — | 339 | — | — | — | 339 | ||||||||||||||||||||||||||||||||||
Exercise of stock options | 600 | 1 | 7 | — | — | — | 8 | ||||||||||||||||||||||||||||||||||
Restricted stock awards, net of taxes withheld and stock and dividend forfeitures | (594) | (1) | (10) | — | — | — | (11) | ||||||||||||||||||||||||||||||||||
Noncontrolling interest contributions | — | — | — | — | — | (570) | (570) | ||||||||||||||||||||||||||||||||||
Cash dividend declared to common shareholders ($0.12 per share)
|
— | — | — | (2,015) | — | — | (2,015) | ||||||||||||||||||||||||||||||||||
Net income | — | — | — | 12,149 | — | 570 | 12,719 | ||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | (744) | — | (744) | |||||||||||||||||||||||||||||||||||
BALANCE - MARCH 31, 2021 | 16,654,415 | $ | 16,654 | $ | 233,667 | $ | 75,891 | $ | 5,487 | $ | — | $ | 331,699 | ||||||||||||||||||||||||||||
Stock based compensation expense | — | — | 468 | — | — | — | 468 | ||||||||||||||||||||||||||||||||||
Employee Stock Purchase Plan stock issuance | 18,986 | 20 | 278 | — | — | — | 298 | ||||||||||||||||||||||||||||||||||
Restricted stock awards, net of taxes withheld and stock and dividend forfeitures | (890) | (1) | (23) | — | — | — | (24) | ||||||||||||||||||||||||||||||||||
Noncontrolling interest contributions | — | — | — | — | — | (140) | (140) | ||||||||||||||||||||||||||||||||||
Cash dividend declared to common shareholders ($0.12 per share)
|
— | — | — | (2,019) | — | — | (2,019) | ||||||||||||||||||||||||||||||||||
Net income | — | — | — | 13,045 | — | 140 | 13,185 | ||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 2,822 | — | 2,822 | ||||||||||||||||||||||||||||||||||
BALANCE - JUNE 30, 2021 | 16,672,511 | $ | 16,673 | $ | 234,390 | $ | 86,917 | $ | 8,309 | $ | — | $ | 346,289 | ||||||||||||||||||||||||||||
COMMON STOCK |
ADDITIONAL
PAID-IN CAPITAL |
RETAINED
EARNINGS |
ACCUMULATED
OTHER COMPREHENSIVE INCOME (LOSS) |
NONCONTROLLING
INTEREST |
TOTAL | ||||||||||||||||||||||||||||||||||||
SHARES | AMOUNT | ||||||||||||||||||||||||||||||||||||||||
BALANCE - JANUARY 1, 2020 | 11,206,254 | $ | 11,206 | $ | 167,006 | $ | 40,472 | $ | 5,069 | $ | — | $ | 223,753 | ||||||||||||||||||||||||||||
Stock based compensation expense | — | — | 349 | — | — | — | 349 | ||||||||||||||||||||||||||||||||||
Exercise of stock options | 868 | 1 | 7 | — | — | — | 8 | ||||||||||||||||||||||||||||||||||
Restricted stock awards, net of taxes withheld and stock and dividend forfeitures | (3,837) | (4) | (69) | — | — | — | (73) | ||||||||||||||||||||||||||||||||||
Conversion shares issued to shareholders of Tennessee Community Bank Holdings, Inc. | 811,210 | 811 | 17,230 | — | — | — | 18,041 | ||||||||||||||||||||||||||||||||||
Noncontrolling interest contributions | — | — | — | — | — | 976 | 976 | ||||||||||||||||||||||||||||||||||
Cash dividend declared to common shareholders ($0.10 per share)
|
— | — | — | (1,207) | — | — | (1,207) | ||||||||||||||||||||||||||||||||||
Cumulative effect of lease standard adoption | — | — | — | 100 | — | — | 100 | ||||||||||||||||||||||||||||||||||
Net loss | — | — | — | (215) | — | (976) | (1,191) | ||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (6,084) | — | (6,084) | ||||||||||||||||||||||||||||||||||
BALANCE - MARCH 31, 2020 | 12,014,495 | $ | 12,014 | $ | 184,523 | $ | 39,150 | $ | (1,015) | $ | — | $ | 234,672 | ||||||||||||||||||||||||||||
Stock based compensation expense | — | — | 485 | — | — | — | 485 | ||||||||||||||||||||||||||||||||||
Exercise of stock options | 1,021 | 1 | 14 | — | — | — | 15 | ||||||||||||||||||||||||||||||||||
Employee Stock Purchase Plan stock issuance | 8,344 | 8 | 108 | — | — | — | 116 | ||||||||||||||||||||||||||||||||||
Restricted stock awards, net of taxes withheld and stock and dividend forfeitures | 1,325 | 2 | (2) | — | — | — | — | ||||||||||||||||||||||||||||||||||
Conversion shares issued to shareholders of First Advantage Bancorp | 4,606,419 | 4,607 | 47,308 | — | — | — | 51,915 | ||||||||||||||||||||||||||||||||||
Noncontrolling interest contributions | — | — | — | — | — | 388 | 388 | ||||||||||||||||||||||||||||||||||
Cash dividend declared to common shareholders ($0.10 per share)
|
— | — | — | (1,667) | — | — | (1,667) | ||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | 7,868 | — | (388) | 7,480 | ||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 2,139 | — | 2,139 | ||||||||||||||||||||||||||||||||||
BALANCE - JUNE 30, 2020 | 16,631,604 | $ | 16,632 | $ | 232,436 | $ | 45,351 | $ | 1,124 | $ | — | $ | 295,543 | ||||||||||||||||||||||||||||
Six Months Ended
June 30, |
|||||||||||
OPERATING ACTIVITIES | 2021 | 2020 | |||||||||
Consolidated net income | $ | 25,904 | $ | 6,289 | |||||||
Adjustments to reconcile consolidated net income (loss) to net cash (used in) provided by operating activities | |||||||||||
Provision for loan losses | — | 5,900 | |||||||||
Deferred income taxes | 407 | 1,997 | |||||||||
Loss (gain) on disposal of premises and equipment | 40 | (9) | |||||||||
Depreciation of premises and equipment | 1,455 | 1,327 | |||||||||
Net amortization of securities | 844 | 1,354 | |||||||||
Net realized gains on sales of securities | (3,095) | (327) | |||||||||
Gains on mortgage loans sold, net | (7,906) | (3,821) | |||||||||
Stock-based compensation expense | 807 | 834 | |||||||||
Gain on other real estate | (14) | (25) | |||||||||
Earnings on bank-owned life insurance | (991) | (687) | |||||||||
Mortgage loans originated for resale | (593,801) | (184,146) | |||||||||
Proceeds from sale of mortgage loans | 519,813 | 129,742 | |||||||||
Right of use asset amortization | 1,304 | 1,224 | |||||||||
Other accretion, net of other amortization | (2,378) | (4,875) | |||||||||
Change in | |||||||||||
Accrued interest receivable | 397 | (3,058) | |||||||||
Other assets | (2,862) | (3,441) | |||||||||
Accrued interest payable | (604) | (1,170) | |||||||||
Other liabilities | (4,094) | (6,512) | |||||||||
TOTAL ADJUSTMENTS | (90,678) | (65,693) | |||||||||
NET CASH USED IN OPERATING ACTIVITIES | (64,774) | (59,404) | |||||||||
INVESTING ACTIVITIES | |||||||||||
Cash (used in) received from acquisitions, net | — | (8,500) | |||||||||
Activities in available for sale securities | |||||||||||
Purchases | (48,070) | (6,000) | |||||||||
Sales | 35,751 | 103,668 | |||||||||
Maturities, prepayments and calls | 1,779 | 9,635 | |||||||||
Redemptions (purchases) of restricted equity securities | 781 | (2,009) | |||||||||
Net change in loans | (16,443) | (108,983) | |||||||||
Purchase of premises and equipment | (261) | (1,896) | |||||||||
Proceeds from sale of premises and equipment | 56 | 90 | |||||||||
Proceeds from sale of other real estate | 62 | 889 | |||||||||
NET CASH USED IN INVESTING ACTIVITIES | (26,345) | (13,106) | |||||||||
FINANCING ACTIVITIES | |||||||||||
Net change in deposits | 50,642 | 127,398 | |||||||||
Proceeds from Federal Home Loan Bank advances | 346,962 | 313,898 | |||||||||
Payments on Federal Home Loan Bank advances | (340,962) | (324,515) | |||||||||
Issuance of ESPP shares and exercise of common stock options and warrants, net of repurchase of restricted shares | 271 | 66 | |||||||||
Noncontrolling interest contributions | (710) | 1,364 | |||||||||
Cash dividends paid on common stock | (4,034) | (2,874) | |||||||||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 52,169 | 115,337 | |||||||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | (38,950) | 42,827 | |||||||||
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD | 95,045 | 51,649 | |||||||||
CASH AND CASH EQUIVALENTS - END OF PERIOD | $ | 56,095 | $ | 94,476 |
Six Months Ended June 30,
|
|||||||||||
2021 | 2020 | ||||||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||||||||
Cash paid during the period for | |||||||||||
Interest | $ | 11,207 | $ | 12,382 | |||||||
Income taxes | 5,760 | 31 | |||||||||
Supplemental disclosures of non-cash transactions | |||||||||||
Unrealized (gain) loss on securities available-for-sale | $ | (2,749) | $ | 2,745 | |||||||
Unrealized gain (loss) on derivatives | 5,563 | (8,087) | |||||||||
Change in due to/from noncontrolling interest | (710) | 1,364 | |||||||||
Bank facilities no longer in use transferred to other real estate from premises and equipment | 990 | — | |||||||||
Loans foreclosed and transferred to other real estate | 45 | — | |||||||||
Right of use assets obtained in exchange for operating lease liabilities | 945 | 11,973 |
June 30, 2021 | |||||||||||||||||||||||
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
||||||||||||||||||||
U. S. Treasury and other U. S. government agencies | $ | 222 | $ | — | $ | — | $ | 222 | |||||||||||||||
State and municipal | 174,093 | 13,611 | (170) | 187,534 | |||||||||||||||||||
Corporate bonds | 27,000 | 1,123 | (41) | 28,082 | |||||||||||||||||||
Mortgage-backed securities - Residential | 47,908 | 392 | (56) | 48,244 | |||||||||||||||||||
Asset-backed securities | 2,634 | 1 | (22) | 2,613 | |||||||||||||||||||
Total | $ | 251,857 | $ | 15,127 | $ | (289) | $ | 266,695 |
December 31, 2020 | |||||||||||||||||||||||
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Estimated
Fair Value |
||||||||||||||||||||
U. S. Treasury and other U. S. government agencies | $ | 47 | $ | 1 | $ | — | $ | 48 | |||||||||||||||
State and municipal | 184,102 | 16,963 | (77) | 200,988 | |||||||||||||||||||
Corporate bonds | 23,750 | 397 | (34) | 24,113 | |||||||||||||||||||
Mortgage-backed securities - Residential | 28,084 | 360 | (2) | 28,442 | |||||||||||||||||||
Asset-backed securities | 3,083 | 1 | (22) | 3,062 | |||||||||||||||||||
Total | $ | 239,066 | $ | 17,722 | $ | (135) | $ | 256,653 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Proceeds | $ | 33,955 | $ | 47,332 | $ | 35,751 | $ | 103,668 | |||||||||||||||
Gross gains | 2,966 | 439 | 3,095 | 439 | |||||||||||||||||||
Gross losses | — | (112) | — | (112) |
Amortized
Cost |
Estimated
Fair Value |
||||||||||
Due within one year | $ | 222 | $ | 223 | |||||||
Due in one to five years | 2,085 | 2,129 | |||||||||
Due in five to ten years | 33,773 | 35,729 | |||||||||
Due after ten years | 165,235 | 177,757 | |||||||||
Mortgage-backed securities | 47,908 | 48,244 | |||||||||
Asset-backed securities | 2,634 | 2,613 | |||||||||
Total | $ | 251,857 | $ | 266,695 |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||||||||||||||
Estimated
Fair Value |
Unrealized
Loss |
Estimated
Fair Value |
Unrealized
Loss |
Estimated
Fair Value |
Unrealized
Loss |
||||||||||||||||||||||||||||||
June 30, 2021 | |||||||||||||||||||||||||||||||||||
State and municipal | $ | 21,952 | $ | 170 | $ | — | $ | — | $ | 21,952 | $ | 170 | |||||||||||||||||||||||
Corporate bonds | 5,209 | 41 | — | — | 5,209 | 41 | |||||||||||||||||||||||||||||
Mortgage-backed securities - Residential | 16,019 | 55 | 76 | 1 | 16,095 | 56 | |||||||||||||||||||||||||||||
Asset-backed securities | — | — | 2,424 | 22 | 2,424 | 22 | |||||||||||||||||||||||||||||
Total temporarily impaired | $ | 43,180 | $ | 266 | $ | 2,500 | $ | 23 | $ | 45,680 | $ | 289 |
December 31, 2020 | |||||||||||||||||||||||||||||||||||
State and municipal | $ | 9,475 | $ | 77 | $ | — | $ | — | $ | 9,475 | $ | 77 | |||||||||||||||||||||||
Corporate bonds | 5,716 | 34 | — | — | 5,716 | 34 | |||||||||||||||||||||||||||||
Mortgage-backed securities - Residential | 5,024 | 1 | 92 | 1 | 5,116 | 2 | |||||||||||||||||||||||||||||
Asset-backed securities | 729 | 2 | 2,013 | 20 | 2,742 | 22 | |||||||||||||||||||||||||||||
Total temporarily impaired | $ | 20,944 | $ | 114 | $ | 2,105 | $ | 21 | $ | 23,049 | $ | 135 |
June 30, 2021 | December 31, 2020 | ||||||||||
Commercial, Industrial and Agricultural | $ | 435,093 | $ | 459,739 | |||||||
Real Estate | |||||||||||
1-4 Family Residential | 326,768 | 323,473 | |||||||||
1-4 Family HELOC | 100,614 | 100,525 | |||||||||
Multi-family and Commercial | 831,093 | 834,000 | |||||||||
Construction, Land Development and Farmland | 397,557 | 365,058 | |||||||||
Consumer | 225,433 | 213,863 | |||||||||
Other | 7,614 | 8,669 | |||||||||
Gross loans | 2,324,172 | 2,305,327 | |||||||||
Less: Deferred loan fees | 3,102 | 4,544 | |||||||||
Less: Allowance for loan losses | 20,894 | 20,636 | |||||||||
Loans, net | $ | 2,300,176 | $ | 2,280,147 |
Pass |
Special
Mention |
Substandard | Total | ||||||||||||||||||||
June 30, 2021 | |||||||||||||||||||||||
Loans excluding PCI | |||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 432,841 | $ | 1,098 | $ | 996 | $ | 434,935 | |||||||||||||||
1-4 Family Residential Real Estate | 323,591 | 961 | 1,572 | 326,124 | |||||||||||||||||||
1-4 Family HELOC | 100,315 | — | 285 | 100,600 | |||||||||||||||||||
Multi-family and Commercial Real Estate | 823,945 | 1,741 | 4,856 | 830,542 | |||||||||||||||||||
Construction, Land Development and Farmland | 391,793 | — | 5,036 | 396,829 | |||||||||||||||||||
Consumer | 222,959 | 2 | 1,589 | 224,550 | |||||||||||||||||||
Other | 7,614 | — | — | 7,614 | |||||||||||||||||||
Total loans excluding PCI | $ | 2,303,058 | $ | 3,802 | $ | 14,334 | $ | 2,321,194 | |||||||||||||||
Total PCI loans | $ | 967 | $ | — | $ | 2,011 | $ | 2,978 | |||||||||||||||
Total loans | $ | 2,304,025 | $ | 3,802 | $ | 16,345 | $ | 2,324,172 |
Pass |
Special
Mention |
Substandard | Total | ||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||
Loans excluding PCI | |||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 456,170 | $ | 1,519 | $ | 1,863 | $ | 459,552 | |||||||||||||||
1-4 Family Residential Real Estate | 320,555 | 5 | 2,165 | 322,725 | |||||||||||||||||||
1-4 Family HELOC | 100,391 | — | 120 | 100,511 | |||||||||||||||||||
Multi-family and Commercial Real Estate | 829,353 | 653 | 3,337 | 833,343 | |||||||||||||||||||
Construction, Land Development and Farmland | 358,606 | — | 5,676 | 364,282 | |||||||||||||||||||
Consumer | 211,305 | 7 | 1,346 | 212,658 | |||||||||||||||||||
Other | 7,150 | 1,519 | — | 8,669 | |||||||||||||||||||
Total loans excluding PCI | $ | 2,283,530 | $ | 3,703 | $ | 14,507 | $ | 2,301,740 | |||||||||||||||
Total PCI loans | $ | 998 | $ | — | $ | 2,589 | $ | 3,587 | |||||||||||||||
Total loans | $ | 2,284,528 | $ | 3,703 | $ | 17,096 | $ | 2,305,327 |
Commercial Industrial and Agricultural | 1-4 Family Residential Real Estate | 1-4 Family HELOC |
Multi-family and Commercial
Real Estate |
Construction Land Development and Farmland | Consumer | Other | Total | |||||||||||||||||||
Beginning balance at March 31, 2021
|
$ | 6,072 | $ | 2,438 | $ | 1,110 | $ | 8,065 | $ | 1,905 | $ | 1,163 | $ | 32 | $ | 20,785 | ||||||||||
Charge-offs | — | (14) | — | — | — | (195) | — | (209) | ||||||||||||||||||
Recoveries | 50 | 14 | 3 | 206 | 6 | 39 | — | 318 | ||||||||||||||||||
Provision | 492 | (515) | (503) | 227 | 100 | 215 | (16) | — | ||||||||||||||||||
Ending balance at June 30, 2021
|
$ | 6,614 | $ | 1,923 | $ | 610 | $ | 8,498 | $ | 2,011 | $ | 1,222 | $ | 16 | $ | 20,894 | ||||||||||
Beginning balance at March 31, 2020
|
$ | 3,851 | $ | 1,488 | $ | 873 | $ | 6,760 | $ | 1,836 | $ | 298 | $ | 15 | $ | 15,121 | ||||||||||
Charge-offs | (245) | (60) | (98) | — | — | (264) | — | (667) | ||||||||||||||||||
Recoveries | 9 | 736 | 2 | 8 | 4 | 24 | — | 783 | ||||||||||||||||||
Provision | 1,060 | (710) | 198 | 1,639 | 286 | 526 | 1 | 3,000 | ||||||||||||||||||
Ending balance at June 30, 2020
|
$ | 4,675 | $ | 1,454 | $ | 975 | $ | 8,407 | $ | 2,126 | $ | 584 | $ | 16 | $ | 18,237 |
Commercial Industrial and Agricultural | 1-4 Family Residential Real Estate | 1-4 Family HELOC |
Multi-family and Commercial
Real Estate |
Construction Land Development and Farmland | Consumer | Other | Total | |||||||||||||||||||
Beginning balance at December 31, 2020
|
$ | 5,441 | $ | 2,445 | $ | 1,416 | $ | 8,535 | $ | 1,841 | $ | 928 | $ | 30 | $ | 20,636 | ||||||||||
Charge-offs | (32) | (21) | — | — | — | (454) | — | (507) | ||||||||||||||||||
Recoveries | 301 | 96 | 5 | 215 | 91 | 57 | — | 765 | ||||||||||||||||||
Provision | 904 | (597) | (811) | (252) | 79 | 691 | (14) | — | ||||||||||||||||||
Ending balance at June 30, 2021
|
$ | 6,614 | $ | 1,923 | $ | 610 | $ | 8,498 | $ | 2,011 | $ | 1,222 | $ | 16 | $ | 20,894 | ||||||||||
Beginning balance at December 31, 2019
|
$ | 2,529 | $ | 1,280 | $ | 624 | $ | 5,285 | $ | 2,649 | $ | 177 | $ | 34 | $ | 12,578 | ||||||||||
Charge-offs | (539) | (60) | (98) | — | (114) | (295) | — | (1,106) | ||||||||||||||||||
Recoveries | 70 | 747 | 3 | 11 | 4 | 30 | — | 865 | ||||||||||||||||||
Provision | 2,615 | (513) | 446 | 3,111 | (413) | 672 | (18) | 5,900 | ||||||||||||||||||
Ending balance at June 30, 2020
|
$ | 4,675 | $ | 1,454 | $ | 975 | $ | 8,407 | $ | 2,126 | $ | 584 | $ | 16 | $ | 18,237 |
Commercial Industrial and Agricultural | 1-4 Family Residential Real Estate | 1-4 Family HELOC |
Multi-family and Commercial
Real Estate |
Construction Land Development and Farmland | Consumer | Other | Total | |||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||
Allowance for loan losses | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 847 | $ | — | $ | — | $ | — | $ | — | $ | 5 | $ | — | $ | 852 | ||||||||||
Acquired with credit impairment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Collectively evaluated for impairment | 5,767 | 1,923 | 610 | 8,498 | 2,011 | 1,217 | 16 | 20,042 | ||||||||||||||||||
Total | $ | 6,614 | $ | 1,923 | $ | 610 | $ | 8,498 | $ | 2,011 | $ | 1,222 | $ | 16 | $ | 20,894 | ||||||||||
Loans | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 934 | $ | 1,428 | $ | 284 | $ | 4,856 | $ | 5,506 | $ | 1,587 | $ | — | $ | 14,595 | ||||||||||
Acquired with credit impairment | 158 | 644 | 14 | 551 | 728 | 883 | — | 2,978 | ||||||||||||||||||
Collectively evaluated for impairment | 434,001 | 324,696 | 100,316 | 825,686 | 391,323 | 222,963 | 7,614 | 2,306,599 | ||||||||||||||||||
Total | $ | 435,093 | $ | 326,768 | $ | 100,614 | $ | 831,093 | $ | 397,557 | $ | 225,433 | $ | 7,614 | $ | 2,324,172 |
Commercial Industrial and Agricultural | 1-4 Family Residential Real Estate | 1-4 Family HELOC |
Multi-family and Commercial
Real Estate |
Construction Land Development and Farmland | Consumer | Other | Total | |||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||
Allowance for loan losses | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 717 | $ | 18 | $ | — | $ | — | $ | — | $ | 13 | $ | — | $ | 748 | ||||||||||
Acquired with credit impairment | — | — | — | — | — | — | — | — | ||||||||||||||||||
Collectively evaluated for impairment | 4,724 | 2,427 | 1,416 | 8,535 | 1,841 | 915 | 30 | 19,888 | ||||||||||||||||||
Total | $ | 5,441 | $ | 2,445 | $ | 1,416 | $ | 8,535 | $ | 1,841 | $ | 928 | $ | 30 | $ | 20,636 | ||||||||||
Loans | ||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 1,027 | $ | 1,829 | $ | 110 | $ | 2,504 | $ | 5,676 | $ | 1,177 | $ | — | $ | 12,323 | ||||||||||
Acquired with credit impairment | 187 | 748 | 14 | 657 | 776 | 1,205 | — | 3,587 | ||||||||||||||||||
Collectively evaluated for impairment | 458,525 | 320,896 | 100,401 | 830,839 | 358,606 | 211,481 | 8,669 | 2,289,417 | ||||||||||||||||||
Total | $ | 459,739 | $ | 323,473 | $ | 100,525 | $ | 834,000 | $ | 365,058 | $ | 213,863 | $ | 8,669 | $ | 2,305,327 |
Current and Accruing | 30-89 Days Past Due |
90+ Days
Past Due and Accruing Interest |
Nonaccrual Loans | Total Loans | |||||||||||||||||||||||||||||||
June 30, 2021 | |||||||||||||||||||||||||||||||||||
Loans excluding PCI | |||||||||||||||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 434,662 | $ | — | $ | — | $ | 273 | $ | 434,935 | |||||||||||||||||||||||||
1-4 Family Residential Real Estate | 325,100 | 385 | — | 639 | 326,124 | ||||||||||||||||||||||||||||||
1-4 Family HELOC | 100,450 | 150 | — | — | 100,600 | ||||||||||||||||||||||||||||||
Multi-family and Commercial Real Estate | 829,306 | — | — | 1,236 | 830,542 | ||||||||||||||||||||||||||||||
Construction, Land Development and Farmland | 395,711 | — | — | 1,118 | 396,829 | ||||||||||||||||||||||||||||||
Consumer | 222,527 | 1,293 | 9 | 721 | 224,550 | ||||||||||||||||||||||||||||||
Other | 7,614 | — | — | — | 7,614 | ||||||||||||||||||||||||||||||
Total loans excluding PCI | $ | 2,315,370 | $ | 1,828 | $ | 9 | $ | 3,987 | $ | 2,321,194 | |||||||||||||||||||||||||
Total PCI loans | $ | 1,619 | $ | — | $ | — | $ | 1,359 | $ | 2,978 | |||||||||||||||||||||||||
Total loans | $ | 2,316,989 | $ | 1,828 | $ | 9 | $ | 5,346 | $ | 2,324,172 |
Current and Accruing | 30-89 Days Past Due |
90+ Days
Past Due and Accruing Interest |
Nonaccrual Loans | Total Loans | |||||||||||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||||||||||||||
Loans excluding PCI | |||||||||||||||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 458,974 | $ | 126 | $ | — | $ | 452 | $ | 459,552 | |||||||||||||||||||||||||
1-4 Family Residential Real Estate | 319,180 | 2,071 | — | 1,474 | 322,725 | ||||||||||||||||||||||||||||||
1-4 Family HELOC | 100,501 | 10 | — | — | 100,511 | ||||||||||||||||||||||||||||||
Multi-family and Commercial Real Estate | 832,697 | 150 | — | 496 | 833,343 | ||||||||||||||||||||||||||||||
Construction, Land Development and Farmland | 363,376 | — | — | 906 | 364,282 | ||||||||||||||||||||||||||||||
Consumer | 210,552 | 1,413 | 1 | 692 | 212,658 | ||||||||||||||||||||||||||||||
Other | 8,669 | — | — | — | 8,669 | ||||||||||||||||||||||||||||||
Total loans excluding PCI | $ | 2,293,949 | $ | 3,770 | $ | 1 | $ | 4,020 | $ | 2,301,740 | |||||||||||||||||||||||||
Total PCI loans | $ | 1,584 | $ | 37 | $ | — | $ | 1,966 | $ | 3,587 | |||||||||||||||||||||||||
Total loans | $ | 2,295,533 | $ | 3,807 | $ | 1 | $ | 5,986 | $ | 2,305,327 |
June 30, 2021 | December 31, 2020 | ||||||||||
Commercial, Industrial and Agricultural | $ | 889 | $ | 919 | |||||||
1-4 Family Residential Real Estate | 885 | 1,004 | |||||||||
1-4 Family HELOC | 19 | 19 | |||||||||
Multi-family and Commercial Real Estate | 1,218 | 1,325 | |||||||||
Construction, Land Development and Farmland | 944 | 992 | |||||||||
Consumer | 1,552 | 1,924 | |||||||||
Total outstanding balance | 5,507 | 6,183 | |||||||||
Less remaining purchase discount | 2,529 | 2,596 | |||||||||
Allowance for loan losses | — | — | |||||||||
Carrying amount, net of allowance for loan losses and remaining purchase discounts | $ | 2,978 | $ | 3,587 |
2021 | 2020 | ||||||||||
Balance at January 1, | $ | 580 | $ | 98 | |||||||
New loans purchased | — | 870 | |||||||||
Accretion income | (38) | (80) | |||||||||
Balance at June 30,
|
$ | 542 | $ | 888 |
Tennessee Community Bank Holdings, Inc. acquisition on January 1, 2020 | First Advantage Bancorp acquisition on April 1, 2020 | ||||||||||
Contractually required payments receivable of loans purchased during the year: | $ | 2,799 | $ | 7,540 | |||||||
Nonaccretable difference | (980) | (2,133) | |||||||||
Cash flows expected to be collected at acquisition | $ | 1,819 | $ | 5,407 | |||||||
Accretable yield | (131) | (739) | |||||||||
Fair value of acquired loans at acquisition | $ | 1,688 | $ | 4,668 |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||
Unpaid
Principal Balance |
Recorded Investment |
Related
Allowance |
Unpaid
Principal Balance |
Recorded Investment |
Related
Allowance |
||||||||||||||||||||||||||||||
With no related allowance recorded | |||||||||||||||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 1,294 | $ | 245 | $ | — | $ | 1,400 | $ | 367 | $ | — | |||||||||||||||||||||||
1-4 Family Residential Real Estate | 2,490 | 2,072 | — | 3,034 | 2,473 | — | |||||||||||||||||||||||||||||
1-4 Family HELOC | 311 | 298 | — | 130 | 124 | — | |||||||||||||||||||||||||||||
Multi-family and Commercial Real Estate | 6,856 | 5,407 | — | 4,549 | 3,161 | — | |||||||||||||||||||||||||||||
Construction, Land Development and Farmland | 6,619 | 6,234 | — | 6,809 | 6,452 | — | |||||||||||||||||||||||||||||
Consumer | 3,716 | 2,433 | — | 3,590 | 2,348 | — | |||||||||||||||||||||||||||||
Subtotal | $ | 21,286 | $ | 16,689 | $ | — | $ | 19,512 | $ | 14,925 | $ | — | |||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 859 | $ | 847 | $ | 847 | $ | 859 | $ | 847 | $ | 717 | |||||||||||||||||||||||
1-4 Family Residential Real Estate | — | — | — | 104 | 104 | 18 | |||||||||||||||||||||||||||||
1-4 Family HELOC | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Multi-family and Commercial Real Estate | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Construction, Land Development and Farmland | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Consumer | 40 | 37 | 5 | 34 | 34 | 13 | |||||||||||||||||||||||||||||
Subtotal | 899 | 884 | 852 | 997 | 985 | 748 | |||||||||||||||||||||||||||||
Total | $ | 22,185 | $ | 17,573 | $ | 852 | $ | 20,509 | $ | 15,910 | $ | 748 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | Average recorded investment | Interest income recognized | Average recorded investment | Interest income recognized | ||||||||||||||||||||||||||||||||||||||||
With no allowance | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 206 | $ | 2 | $ | 491 | $ | 9 | $ | 260 | $ | 10 | $ | 450 | $ | 14 | |||||||||||||||||||||||||||||||
1-4 Family Residential Real Estate | 2,348 | 34 | 3,086 | 60 | 2,389 | 64 | 2,881 | 100 | |||||||||||||||||||||||||||||||||||||||
1-4 Family HELOC | 299 | 3 | 382 | — | 241 | 6 | 296 | — | |||||||||||||||||||||||||||||||||||||||
Multi-family and Commercial Real Estate | 4,949 | 74 | 4,575 | 162 | 4,353 | 179 | 4,103 | 215 | |||||||||||||||||||||||||||||||||||||||
Construction, Land Development and Farmland | 6,518 | 76 | 2,730 | 33 | 6,496 | 186 | 3,971 | 87 | |||||||||||||||||||||||||||||||||||||||
Consumer | 2,393 | 88 | 1,177 | 136 | 2,378 | 177 | 1,567 | 137 | |||||||||||||||||||||||||||||||||||||||
Subtotal | $ | 16,713 | $ | 277 | $ | 12,441 | $ | 400 | $ | 16,117 | $ | 622 | $ | 13,268 | $ | 553 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||||||
Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | Average recorded investment | Interest income recognized | Average recorded investment | Interest income recognized | ||||||||||||||||||||||||||||||||||||||||
With an allowance recorded | |||||||||||||||||||||||||||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 847 | $ | 6 | $ | 923 | $ | 6 | $ | 847 | $ | 12 | $ | 898 | $ | 26 | |||||||||||||||||||||||||||||||
1-4 Family Residential Real Estate | — | — | — | — | 35 | — | 35 | — | |||||||||||||||||||||||||||||||||||||||
1-4 Family HELOC | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Multi-family and Commercial Real Estate | 75 | — | — | — | 50 | — | — | — | |||||||||||||||||||||||||||||||||||||||
Construction, Land Development and Farmland | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Consumer | 51 | 1 | 2 | — | 45 | 1 | 13 | — | |||||||||||||||||||||||||||||||||||||||
Subtotal | $ | 973 | $ | 7 | $ | 925 | $ | 6 | $ | 977 | $ | 13 | $ | 946 | $ | 26 | |||||||||||||||||||||||||||||||
Total | $ | 17,686 | $ | 284 | $ | 13,366 | $ | 406 | $ | 17,094 | $ | 635 | $ | 14,214 | $ | 579 |
Number of Contracts | Pre-Modification Outstanding Recorded Investments | Post-Modification Outstanding Recorded Investments | |||||||||||||||
Commercial, Industrial and Agricultural | 1 | $ | 150 | $ | 150 | ||||||||||||
1-4 Family Residential | 1 | 721 | 721 | ||||||||||||||
Multi-family and Commercial Real Estate | 1 | 394 | 394 | ||||||||||||||
Total | 3 | $ | 1,265 | $ | 1,265 |
June 30, 2021
|
||||||||||||||
Active Deferrals | % of Loans | |||||||||||||
Multi-family and Commercial | $ | 54,984 | 2.37 | % | ||||||||||
Construction, Land Development and Farmland | 13,000 | 0.56 | % | |||||||||||
Total | $ | 67,984 | 2.93 | % |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Interest | $ | 58 | $ | 148 | $ | 197 | $ | 148 | |||||||||||||||
Fees | 729 | 284 | 1,632 | 284 | |||||||||||||||||||
Total PPP Income | $ | 787 | $ | 432 | $ | 1,829 | $ | 432 |
Notional amounts | $ | 110,000 | |||
Weighted average pay rates | 1.63 | % | |||
Weighted average receive rates | 0.37 | % | |||
Weighted average maturity | 2.88 years | ||||
Unrealized losses | $ | 2,645 |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
Notional Amount | Fair Value | Notional Amount | Fair Value | ||||||||||||||||||||
Included in other liabilities: | |||||||||||||||||||||||
Interest rate swaps related to: | |||||||||||||||||||||||
Subordinated debentures | $ | 10,000 | $ | (532) | $ | 10,000 | $ | (690) | |||||||||||||||
Short-term interest-bearing liabilities | 100,000 | (2,113) | 150,000 | (6,967) | |||||||||||||||||||
Total included in other liabilities | $ | 110,000 | $ | (2,645) | $ | 160,000 | $ | (7,657) |
Amount of Gain (Loss) Recognized in Other Comprehensive Income (Loss) | |||||||||||||||||||||||
Three months ended June 30, | Six months ended June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Interest rate swaps - subordinate debentures | $ | 49 | $ | 8 | $ | 117 | $ | (281) | |||||||||||||||
Interest rate swaps - interest-bearing liabilities | 2,560 | (810) | 3,585 | (4,856) | |||||||||||||||||||
$ | 2,609 | $ | (802) | $ | 3,702 | $ | (5,137) |
Notional amounts | $ | 17,925 | |||
Weighted average pay rates | 3.67 | % | |||
Weighted average receive rates | 1.13 | % | |||
Weighted average maturity | 7.58 years | ||||
Unrealized losses | $ | 944 |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
Notional Amount | Fair Value | Notional Amount | Fair Value | ||||||||||||||||||||
Included in other liabilities: | |||||||||||||||||||||||
Interest rate swaps related to investments | 17,925 | (944) | 18,525 | (1,495) | |||||||||||||||||||
Total included in other liabilities | $ | 17,925 | $ | (944) | $ | 18,525 | $ | (1,495) |
Three months ended June 30, |
Six months ended
June 30,
|
||||||||||||||||||||||||||||
Item | Location | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||
Interest rate swaps - securities | Interest on investment securities, nontaxable | $ | (117) | $ | (78) | $ | (238) | $ | (125) | ||||||||||||||||||||
Hedged item - securities | Interest on investment securities, nontaxable | $ | 117 | $ | 78 | $ | 238 | $ | 125 |
Three months ended June 30, |
Six Months Ended June 30,
|
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Stock-based compensation expense before income taxes | $ | 468 | $ | 485 | $ | 807 | $ | 834 | |||||||||||||||
Less: deferred tax benefit | (122) | (127) | (211) | (218) | |||||||||||||||||||
Reduction of net income | $ | 346 | $ | 358 | $ | 596 | $ | 616 |
Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | ||||||||||||||||||||
Outstanding at December 31, 2020 | 116,621 | $ | 18.97 | 5.87 years | $ | 304 | |||||||||||||||||
Granted | — | $ | — | ||||||||||||||||||||
Exercised | (600) | $ | 13.65 | 4 | |||||||||||||||||||
Forfeited or expired | (5,600) | $ | 13.42 | ||||||||||||||||||||
Outstanding at June 30, 2021 | 110,421 | $ | 19.28 | 5.66 years | $ | 938 | |||||||||||||||||
Exercisable at June 30, 2021 | 75,721 | $ | 16.94 | 4.90 years | $ | 819 |
Restricted Stock Units | Restricted Stock | ||||||||||||||||||||||
Underlying Shares |
Weighted Average Grant-Date
Fair Value |
Shares |
Weighted Average Grant-Date
Fair Value |
||||||||||||||||||||
Outstanding at January 1, 2021 | 132,650 | $ | 16.93 | 40,910 | $ | 26.82 | |||||||||||||||||
Granted | 70,655 | 26.07 | — | — | |||||||||||||||||||
Vested | — | — | (5,000) | 24.76 | |||||||||||||||||||
Forfeited | (5,500) | 16.20 | — | — | |||||||||||||||||||
Outstanding at June 30, 2021 | 197,805 | $ | 20.22 | 35,910 | $ | 27.10 |
Actual
Regulatory Capital |
Minimum Required
Capital Including Capital Conservation Buffer |
To Be Well
Capitalized Under Prompt Corrective Action Provisions |
|||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
June 30, 2021 | |||||||||||||||||||||||||||||||||||
Reliant Bancorp | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 285,363 | 9.47 | % | $ | 120,533 | 4.00 | % | $ | 150,667 | 5.00 | % | |||||||||||||||||||||||
Common equity tier I | 273,553 | 10.18 | % | 188,101 | 7.00 | % | 174,665 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 285,363 | 10.62 | % | 228,398 | 8.50 | % | 214,963 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 365,942 | 13.62 | % | 282,114 | 10.50 | % | 268,680 | 10.00 | % | ||||||||||||||||||||||||||
Bank | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 334,911 | 11.14 | % | $ | 120,255 | 4.00 | % | $ | 150,319 | 5.00 | % | |||||||||||||||||||||||
Common equity tier I | 334,911 | 12.50 | % | 187,550 | 7.00 | % | 174,154 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 334,911 | 12.50 | % | 227,739 | 8.50 | % | 214,343 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 356,530 | 13.30 | % | 281,471 | 10.50 | % | 268,068 | 10.00 | % | ||||||||||||||||||||||||||
Actual
Regulatory Capital |
Minimum Required
Capital Including Capital Conservation Buffer |
To Be Well
Capitalized Under Prompt Corrective Action Provisions |
|||||||||||||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||||||||||||||
Reliant Bancorp | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 262,282 | 8.91 | % | $ | 117,747 | 4.00 | % | $ | 147,184 | 5.00 | % | |||||||||||||||||||||||
Common equity tier I | 250,513 | 10.22 | % | 171,584 | 7.00 | % | 159,328 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 262,282 | 10.70 | % | 208,355 | 8.50 | % | 196,099 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 342,246 | 13.96 | % | 257,420 | 10.50 | % | 245,162 | 10.00 | % | ||||||||||||||||||||||||||
Bank | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 313,633 | 10.64 | % | $ | 117,907 | 4.00 | % | $ | 147,384 | 5.00 | % | |||||||||||||||||||||||
Common equity tier I | 313,633 | 12.83 | % | 171,117 | 7.00 | % | 158,894 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 313,633 | 12.83 | % | 207,785 | 8.50 | % | 195,562 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 334,919 | 13.71 | % | 256,503 | 10.50 | % | 244,288 | 10.00 | % |
Three Months Ended | Six Months Ended | ||||||||||||||||||||||
June 30, | June 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Basic EPS Computation | |||||||||||||||||||||||
Net income attributable to common shareholders | $ | 13,045 | $ | 7,868 | $ | 25,194 | $ | 7,653 | |||||||||||||||
Weighted average common shares outstanding | 16,616,888 | 16,496,817 | 16,616,034 | 14,196,254 | |||||||||||||||||||
Basic earnings per common share | $ | 0.79 | $ | 0.48 | $ | 1.52 | $ | 0.54 | |||||||||||||||
Diluted EPS Computation | |||||||||||||||||||||||
Net income attributable to common shareholders | $ | 13,045 | $ | 7,868 | $ | 25,194 | $ | 7,653 | |||||||||||||||
Weighted average common shares outstanding | 16,616,888 | 16,496,817 | 16,616,034 | 14,196,254 | |||||||||||||||||||
Dilutive effect of stock options, restricted stock shares and units, and employee stock purchase plan | 167,856 | 32,263 | 146,613 | 44,911 | |||||||||||||||||||
Adjusted weighted average common shares outstanding | 16,784,744 | 16,529,080 | 16,762,647 | 14,241,165 | |||||||||||||||||||
Diluted earnings per common share | $ | 0.78 | $ | 0.48 | $ | 1.50 | $ | 0.54 |
Fair Value |
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||||||
June 30, 2021 | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
U. S. Treasury and other U. S. government agencies | $ | 222 | $ | — | $ | 222 | $ | — | |||||||||||||||
State and municipal | 187,534 | — | 187,534 | — | |||||||||||||||||||
Corporate bonds | 28,082 | — | 28,082 | — | |||||||||||||||||||
Mortgage-backed securities | 48,244 | — | 48,244 | — | |||||||||||||||||||
Asset-backed securities | 2,613 | — | 2,613 | — | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative liabilities | $ | 3,589 | $ | — | $ | 3,589 | $ | — | |||||||||||||||
December 31, 2020 | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
U. S. Treasury and other U. S. government agencies | $ | 48 | $ | — | $ | 48 | $ | — | |||||||||||||||
State and municipal | 200,988 | — | 200,988 | — | |||||||||||||||||||
Corporate bonds | 24,113 | — | 24,113 | — | |||||||||||||||||||
Mortgage-backed securities | 28,442 | — | 28,442 | — | |||||||||||||||||||
Asset-backed securities | 3,062 | — | 3,062 | — | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Derivative liabilities | $ | 9,152 | $ | — | $ | 9,152 | $ | — |
Fair Value |
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
Significant Other Observable Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3) |
||||||||||||||||||||
June 30, 2021 | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Impaired loans | $ | 16,721 | $ | — | $ | — | $ | 16,721 | |||||||||||||||
Other real estate | 2,233 | — | — | 2,233 | |||||||||||||||||||
Other repossessions | 1,161 | — | — | 1,161 | |||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Impaired loans | $ | 15,162 | $ | — | $ | — | $ | 15,162 | |||||||||||||||
Other real estate | 1,246 | — | — | 1,246 | |||||||||||||||||||
Other repossessions | 1,424 | — | — | 1,424 |
Valuation
Techniques (1) |
Significant
Unobservable Inputs |
Range
(Weighted Average) |
|||||||||||||||
Impaired loans | Appraisal | Estimated costs to sell | 10% | ||||||||||||||
Other real estate | Appraisal | Estimated costs to sell | 10% | ||||||||||||||
Other repossessions | Third-party guidelines | Estimated costs to sell | 10% |
June 30, 2021 |
Carrying
Amount |
Estimated
Fair Value |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Cash and due from banks | $ | 11,763 | $ | 11,763 | $ | 11,763 | $ | — | $ | — | |||||||||||||||||||
Interest-bearing deposits in financial institutions | 43,676 | 43,676 | 43,676 | — | — | ||||||||||||||||||||||||
Federal funds sold | 656 | 656 | — | 656 | — | ||||||||||||||||||||||||
Loans, net | 2,300,176 | 2,330,188 | — | — | 2,330,188 | ||||||||||||||||||||||||
Mortgage loans held for sale | 229,418 | 231,779 | — | 231,779 | — | ||||||||||||||||||||||||
Accrued interest receivable | 14,492 | 14,492 | — | 14,492 | — | ||||||||||||||||||||||||
Restricted equity securities | 15,770 | 15,770 | — | 15,770 | — | ||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Deposits | $ | 2,629,840 | $ | 2,631,464 | $ | — | $ | — | $ | 2,631,464 | |||||||||||||||||||
Accrued interest payable | 1,967 | 1,967 | — | 1,967 | — | ||||||||||||||||||||||||
Subordinate debentures | 70,770 | 72,650 | — | — | 72,650 | ||||||||||||||||||||||||
Federal Home Loan Bank advances | 16,000 | 16,000 | — | — | 16,000 |
December 31, 2020 |
Carrying
Amount |
Estimated
Fair Value |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Unobservable Inputs (Level 3) |
||||||||||||||||||||||||
Financial assets | |||||||||||||||||||||||||||||
Cash and due from banks | $ | 13,717 | $ | 13,717 | $ | 13,717 | $ | — | $ | — | |||||||||||||||||||
Interest-bearing deposits in financial institutions | 79,756 | 79,756 | 79,756 | — | — | ||||||||||||||||||||||||
Federal funds sold | 1,572 | 1,572 | — | 1,572 | — | ||||||||||||||||||||||||
Loans, net | 2,280,147 | 2,293,723 | — | — | 2,293,723 | ||||||||||||||||||||||||
Mortgage loans held for sale | 147,524 | 149,342 | — | 149,342 | — | ||||||||||||||||||||||||
Accrued interest receivable | 14,889 | 14,889 | — | 14,889 | — | ||||||||||||||||||||||||
Restricted equity securities | 16,551 | 16,551 | — | 16,551 | — | ||||||||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||||||||
Deposits | $ | 2,579,235 | $ | 2,583,525 | $ | — | $ | — | $ | 2,583,525 | |||||||||||||||||||
Accrued interest payable | 2,571 | 2,571 | — | 2,571 | — | ||||||||||||||||||||||||
Subordinate debentures | 70,446 | 71,750 | — | — | 71,750 | ||||||||||||||||||||||||
Federal Home Loan Bank advances | 10,000 | 10,000 | — | — | 10,000 |
Three Months Ended
June 30, 2021 |
|||||||||||||||||||||||
Commercial Banking |
Residential
Mortgage Banking |
Elimination
Entries |
Consolidated | ||||||||||||||||||||
Net interest income | $ | 27,440 | $ | 1,121 | $ | — | $ | 28,561 | |||||||||||||||
Provision for loan losses | — | — | — | — | |||||||||||||||||||
Noninterest income | 5,335 | 3,251 | (276) | 8,310 | |||||||||||||||||||
Noninterest expense (excluding merger expense) | 16,570 | 3,914 | — | 20,484 | |||||||||||||||||||
Merger expense | — | — | — | — | |||||||||||||||||||
Income tax expense | 3,160 | 42 | — | 3,202 | |||||||||||||||||||
Net income | 13,045 | 416 | (276) | 13,185 | |||||||||||||||||||
Noncontrolling interest in net income of subsidiary | — | (416) | 276 | (140) | |||||||||||||||||||
Net income attributable to common shareholders | $ | 13,045 | $ | — | $ | — | $ | 13,045 |
Three Months Ended
June 30, 2020 |
|||||||||||||||||||||||
Commercial Banking | Residential Mortgage Banking | Elimination Entries | Consolidated | ||||||||||||||||||||
Net interest income | $ | 29,420 | $ | 536 | $ | — | $ | 29,956 | |||||||||||||||
Provision for loan losses | 3,000 | — | — | 3,000 | |||||||||||||||||||
Noninterest income | 2,174 | 2,240 | 8 | 4,422 | |||||||||||||||||||
Noninterest expense (excluding merger expense) | 16,433 | 3,199 | — | 19,632 | |||||||||||||||||||
Merger expense | 2,632 | — | — | 2,632 | |||||||||||||||||||
Income tax (benefit) expense | 1,661 | (27) | — | 1,634 | |||||||||||||||||||
Net (loss) income | 7,868 | (396) | 8 | 7,480 | |||||||||||||||||||
Noncontrolling interest in net loss of subsidiary | — | 396 | (8) | 388 | |||||||||||||||||||
Net income attributable to common shareholders | $ | 7,868 | $ | — | $ | — | $ | 7,868 |
Six months ended June 30, 2021
|
||||||||||||||||||||||||||
Commercial Banking | Residential Mortgage Banking | Elimination Entries | Consolidated | |||||||||||||||||||||||
Net interest income | $ | 56,573 | $ | 2,014 | $ | — | $ | 58,587 | ||||||||||||||||||
Provision for loan losses | — | — | — | — | ||||||||||||||||||||||
Noninterest income | 7,744 | 8,284 | (381) | 15,647 | ||||||||||||||||||||||
Noninterest expense (excluding merger expense) | 33,030 | 9,118 | — | 42,148 | ||||||||||||||||||||||
Merger expense | — | — | — | — | ||||||||||||||||||||||
Income tax expense (benefit) | 6,093 | 89 | — | 6,182 | ||||||||||||||||||||||
Net income (loss) | 25,194 | 1,091 | (381) | 25,904 | ||||||||||||||||||||||
Noncontrolling interest in net loss of subsidiary | — | (1,091) | 381 | (710) | ||||||||||||||||||||||
Net income attributable to common shareholders | $ | 25,194 | $ | — | $ | — | $ | 25,194 |
Six months ended June 30, 2020
|
||||||||||||||||||||||||||
Commercial Banking | Residential Mortgage Banking | Elimination Entries | Consolidated | |||||||||||||||||||||||
Net interest income | $ | 46,202 | $ | 869 | $ | — | $ | 47,071 | ||||||||||||||||||
Provision for loan losses | 5,900 | — | — | 5,900 | ||||||||||||||||||||||
Noninterest income | 3,883 | 3,804 | 17 | 7,704 | ||||||||||||||||||||||
Noninterest expense (excluding merger expense) | 28,894 | 6,150 | — | 35,044 | ||||||||||||||||||||||
Merger expense | 6,818 | — | — | 6,818 | ||||||||||||||||||||||
Income tax expense (benefit) | 820 | (96) | — | 724 | ||||||||||||||||||||||
Net income (loss) | 7,653 | (1,381) | 17 | 6,289 | ||||||||||||||||||||||
Noncontrolling interest in net loss of subsidiary | — | 1,381 | (17) | 1,364 | ||||||||||||||||||||||
Net income attributable to common shareholders | $ | 7,653 | $ | — | $ | — | $ | 7,653 |
Calculation of Purchase Price | ||||||||
Shares of Tennessee Community Bank Holdings, Inc. common stock outstanding as of January 1, 2020 | 1,055,041 | |||||||
Exchange ratio for Reliant Bancorp, Inc. common stock | 0.769 | |||||||
Reliant Bancorp, Inc. common stock shares issued | 811,210 | |||||||
Reliant Bancorp, Inc. share price at January 1, 2020 | $ | 22.24 | ||||||
Estimated value of Reliant Bancorp, Inc. shares issued | 18,041 | |||||||
Cash settlement for Tennessee Community Bank Holdings, Inc. common stock ($17.13 per share)
|
18,073 | |||||||
Cash settlement for Tennessee Community Bank Holdings, Inc.'s 26,450 outstanding stock options ($34.25 settlement price less weighted average exercise price of $18.00)
|
430 | |||||||
Cash settlement for Reliant Bancorp, Inc. fractional shares ($22.36 per pro rata fractional share)
|
3 | |||||||
Estimated fair value of Tennessee Community Bank Holdings, Inc. | $ | 36,547 |
Allocation of Purchase Price | |||||
Total consideration above | $ | 36,547 | |||
Fair value of assets acquired and liabilities assumed | |||||
Cash and cash equivalents | 11,026 | ||||
Investment securities available for sale | 56,336 | ||||
Loans, net of unearned income | 171,445 | ||||
Accrued interest receivable | 948 | ||||
Premises and equipment | 5,221 | ||||
Cash surrender value of life insurance contracts | 5,629 | ||||
Restricted equity securities | 909 | ||||
Core deposit intangible | 3,617 | ||||
Other assets | 833 | ||||
Deposits | (210,538) | ||||
Deferred tax liability | (157) | ||||
Borrowings | (58) | ||||
FHLB advances | (13,102) | ||||
Other liabilities | (4,337) | ||||
Total fair value of net assets acquired | 27,772 | ||||
Goodwill | $ | 8,775 |
Calculation of Purchase Price | |||||
Shares of First Advantage Bancorp common stock outstanding as of April 1, 2020 | 3,935,165 | ||||
Conversion of restricted stock units to shares of common stock of First Advantage Bancorp as of April 1, 2020 | 2,000 | ||||
Total First Advantage Bancorp common stock outstanding as of April 1, 2020 | 3,937,165 | ||||
Exchange ratio for Reliant Bancorp, Inc. common stock | 1.17 | ||||
Reliant Bancorp, Inc. common stock shares issued | 4,606,483 | ||||
Remove fractional shares | (64) | ||||
Reliant Bancorp, Inc. common stock shares issued | 4,606,419 | ||||
Reliant Bancorp, Inc. share price at April 1, 2020 | $ | 11.27 | |||
Estimated value of Reliant Bancorp, Inc. shares issued | 51,914 | ||||
Cash settlement for Reliant Bancorp, Inc. fractional shares ($11.74 per pro rata fractional share)
|
1 | ||||
Cash settlement for First Advantage Bancorp common stock ($3.00 per share)
|
11,805 | ||||
Cash settlement for First Advantage Bancorp restricted stock units ($3.00 per share)
|
6 | ||||
Cash settlement for First Advantage Bancorp's 34,800 outstanding stock options ($30.00 settlement price less weighted average exercise price of $19.44)
|
368 | ||||
Estimated fair value of First Advantage Bancorp | $ | 64,094 |
Allocation of Purchase Price | |||||
Total consideration above | $ | 64,094 | |||
Fair value of assets acquired and liabilities assumed | |||||
Cash and cash equivalents | 11,159 | ||||
Investment securities available for sale | 35,970 | ||||
Loans, net of unearned income | 622,423 | ||||
Mortgage loans held for sale, net | 5,878 | ||||
Premises and equipment | 7,757 | ||||
Deferred tax asset | 4,937 | ||||
Cash surrender value of life insurance contracts | 14,776 | ||||
Other real estate and repossessed assets | 1,259 | ||||
Core deposit intangible | 2,280 | ||||
Operating lease right-of-use assets | 5,846 | ||||
Other assets | 11,624 | ||||
Deposits | (608,690) | ||||
Borrowings | (35,962) | ||||
Operating lease liabilities | (6,536) | ||||
Other liabilities | (10,606) | ||||
Total fair value of net assets acquired | 62,115 | ||||
Goodwill | $ | 1,979 |
Three Months Ended | Six Months Ended | |||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||
Revenue(1)
|
$ | 36,871 | $ | 34,378 | $ | 74,234 | $ | 61,644 | ||||||||||||
Net interest income | $ | 28,561 | $ | 29,956 | $ | 58,587 | $ | 52,709 | ||||||||||||
Net income attributable to common shareholders | $ | 13,045 | $ | 7,868 | $ | 25,194 | $ | 2,963 | ||||||||||||
(1) Net interest income plus noninterest income
|
(Dollar amounts in thousands, except per share amounts)
|
Three months ended, |
Six months ended
|
|||||||||||||||||||||||||||
June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||||||||||
Selected Statement of Income Data | |||||||||||||||||||||||||||||
Total interest income | $ | 35,095 | $ | 35,915 | $ | 69,477 | $ | 59,221 | |||||||||||||||||||||
Total interest expense | 6,534 | 5,959 | 10,890 | 12,150 | |||||||||||||||||||||||||
Net interest income | 28,561 | 29,956 | 58,587 | 47,071 | |||||||||||||||||||||||||
Provision for credit loss | — | 3,000 | — | 5,900 | |||||||||||||||||||||||||
Total noninterest income | 8,310 | 4,422 | 15,647 | 7,704 | |||||||||||||||||||||||||
Total noninterest expense | 20,484 | 22,264 | 42,148 | 41,862 | |||||||||||||||||||||||||
Net income before income taxes | 16,387 | 9,114 | 32,086 | 0 | 7,013 | ||||||||||||||||||||||||
Income tax expense | 3,202 | 1,634 | 6,182 | 724 | |||||||||||||||||||||||||
Consolidated net income | 13,185 | 7,480 | 25,904 | 6,289 | |||||||||||||||||||||||||
Noncontrolling interest in net loss of subsidiary | (140) | 388 | (710) | 1,364 | |||||||||||||||||||||||||
Net income attributable to common shareholders | $ | 13,045 | $ | 7,868 | $ | 25,194 | $ | 7,653 | |||||||||||||||||||||
Per Common Share | |||||||||||||||||||||||||||||
Basic net income | $ | 0.79 | $ | 0.48 | $ | 1.52 | $ | 0.54 | |||||||||||||||||||||
Diluted net income | 0.78 | 0.48 | 1.50 | 0.54 | |||||||||||||||||||||||||
Adjusted diluted income (1)
|
0.78 | 0.60 | 1.50 | 0.90 | |||||||||||||||||||||||||
Book value | 20.77 | 17.77 | 20.77 | 17.77 | |||||||||||||||||||||||||
Tangible book value(1)
|
16.88 | 13.96 | 16.88 | 13.96 | |||||||||||||||||||||||||
Shares Outstanding | |||||||||||||||||||||||||||||
Basic weighted average common shares | 16,616,888 | 16,496,817 | 16,616,034 | 14,196,254 | |||||||||||||||||||||||||
Diluted weighted average common shares | 16,784,744 | 16,529,080 | 16,762,647 | 14,241,165 | |||||||||||||||||||||||||
Common shares outstanding at period end | 16,672,511 | 16,631,604 | 16,672,511 | 16,631,604 | |||||||||||||||||||||||||
Selected Balance Sheet Data | |||||||||||||||||||||||||||||
Loans, net of unearned income | $ | 2,321,070 | $ | 2,317,324 | $ | 2,321,070 | $ | 2,317,324 | |||||||||||||||||||||
Total assets | 3,098,464 | 2,990,126 | 3,098,464 | 2,990,126 | |||||||||||||||||||||||||
Customer deposits | 2,320,054 | 2,177,734 | 2,320,054 | 2,177,734 | |||||||||||||||||||||||||
Wholesale and institutional deposits | 309,786 | 352,280 | 309,786 | 352,280 | |||||||||||||||||||||||||
Total deposits | 2,629,840 | 2,530,014 | 2,629,840 | 2,530,014 | |||||||||||||||||||||||||
Total liabilities | 2,752,175 | 2,694,583 | 2,752,175 | 2,694,583 | |||||||||||||||||||||||||
Total shareholders' equity | 346,289 | 295,543 | 346,289 | 295,543 | |||||||||||||||||||||||||
Total liabilities and shareholders' equity | 3,098,464 | 2,990,126 | 3,098,464 | 2,990,126 | |||||||||||||||||||||||||
Selected Balance Sheet Data - Averages | |||||||||||||||||||||||||||||
Loans held for investment | $ | 2,288,841 | $ | 2,302,639 | $ | 2,284,633 | $ | 1,957,834 | |||||||||||||||||||||
Earning assets(1)
|
2,868,803 | 2,735,404 | 2,831,071 | 2,363,975 | |||||||||||||||||||||||||
Total assets | 3,088,329 | 2,956,942 | 3,050,929 | 2,569,376 | |||||||||||||||||||||||||
Interest-bearing liabilities | 2,113,993 | 2,158,990 | 2,096,711 | 1,878,376 | |||||||||||||||||||||||||
Total liabilities | 2,748,825 | 2,667,981 | 2,717,628 | 2,303,949 | |||||||||||||||||||||||||
Total shareholders' equity | 339,504 | 288,961 | 333,301 | 265,427 |
(Dollar amounts in thousands, except per share amounts)
|
Three months ended, |
Six months ended
|
|||||||||||||||||||||||||||
June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||||||||||
Selected Performance Ratios | |||||||||||||||||||||||||||||
Return on average assets (2)
|
1.69 | % | 1.07 | % | 1.67 | % | 0.60 | % | |||||||||||||||||||||
Return on shareholders' equity (2)
|
15.41 | % | 10.95 | % | 15.24 | % | 5.80 | % | |||||||||||||||||||||
Return on average tangible common equity (1) (2)
|
19.07 | % | 14.04 | % | 18.96 | % | 7.66 | % | |||||||||||||||||||||
Average shareholders' equity to average assets
|
10.99 | % | 9.77 | % | 10.92 | % | 10.33 | % | |||||||||||||||||||||
Net interest margin (tax-equivalent basis) (2)
|
4.14 | % | 4.58 | % | 4.32 | % | 4.16 | % | |||||||||||||||||||||
Efficiency Ratio (tax-equivalent basis) | 54.1 | % | 62.7 | % | 55.3 | % | 73.9 | % | |||||||||||||||||||||
Bank Segment efficiency ratio (1)
|
50.6 | % | 60.3 | % | 51.4 | % | 71.3 | % | |||||||||||||||||||||
Loans held for investment to deposits ratio | 88.3 | % | 91.6 | % | 88.3 | % | 91.6 | % | |||||||||||||||||||||
Interest Rates and Yields (2)
|
|||||||||||||||||||||||||||||
Yield on interest-earning assets | 5.05 | % | 5.45 | % | 5.09 | % | 5.20 | % | |||||||||||||||||||||
Yield on loans held for investment | 5.58 | % | 5.98 | % | 5.60 | % | 5.67 | % | |||||||||||||||||||||
Cost of interest-bearing liabilities | 1.24 | % | 1.11 | % | 1.05 | % | 1.30 | % | |||||||||||||||||||||
Adjust cost of interest-bearing liabilities (1)
|
0.70 | % | 1.11 | % | 0.77 | % | 1.30 | % | |||||||||||||||||||||
Cost of funds | 0.97 | % | 0.91 | % | 0.82 | % | 1.08 | % | |||||||||||||||||||||
Adjusted cost of funds (1)
|
0.54 | % | 0.91 | % | 0.60 | % | 1.08 | % | |||||||||||||||||||||
Cost of total deposits | 0.83 | % | 0.79 | % | 0.67 | % | 0.93 | % | |||||||||||||||||||||
Adjusted cost of total deposits (1)
|
0.41 | % | 0.79 | % | 0.47 | % | 0.93 | % | |||||||||||||||||||||
Preliminary Consolidated Capital Ratios (3)
|
|||||||||||||||||||||||||||||
Tier 1 leverage | 9.47 | % | 8.47 | % | 9.47 | % | 8.47 | % | |||||||||||||||||||||
Common equity tier 1 | 10.18 | % | 9.25 | % | 10.18 | % | 9.25 | % | |||||||||||||||||||||
Tier 1 risk-based capital | 10.62 | % | 9.71 | % | 10.62 | % | 9.71 | % | |||||||||||||||||||||
Total risk-based capital | 13.62 | % | 12.80 | % | 13.62 | % | 12.80 | % | |||||||||||||||||||||
Selected Asset Quality Measures | |||||||||||||||||||||||||||||
Allowance for loan losses to total loans | 0.90 | % | 0.79 | % | 0.90 | % | 0.79 | % | |||||||||||||||||||||
Allowance for loan losses and purchase loan discounts to total loans | 1.46 | % | 1.73 | % | 1.46 | % | 1.73 | % | |||||||||||||||||||||
Net (recoveries) charge offs | $ | (109) | $ | (116) | $ | (258) | $ | 241 | |||||||||||||||||||||
Net (recoveries) charge offs to average loans (2)
|
(0.02) | % | (0.02) | % | (0.02) | % | 0.02 | % | |||||||||||||||||||||
Total nonperforming loans held for investment (HFI) | $ | 5,355 | $ | 7,549 | $ | 5,355 | $ | 7,549 | |||||||||||||||||||||
Total nonperforming assets (4)
|
$ | 9,726 | $ | 11,571 | $ | 9,726 | $ | 11,571 | |||||||||||||||||||||
Nonperforming loans HFI to total loans HFI | 0.23 | % | 0.33 | % | 0.23 | % | 0.33 | % | |||||||||||||||||||||
Nonperforming assets to total assets | 0.31 | % | 0.39 | % | 0.31 | % | 0.39 | % | |||||||||||||||||||||
Nonperforming assets to total loans HFI and NPAs | 0.42 | % | 0.50 | % | 0.42 | % | 0.50 | % |
Three Months Ended | Six months ended | ||||||||||||||||||||||||||||
June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||||||||||
Adjusted net interest margin (1):
|
|||||||||||||||||||||||||||||
Net interest income | $ | 28,561 | $ | 29,956 | $ | 58,587 | $ | 47,071 | |||||||||||||||||||||
Add: tax equivalent interest income | 1,021 | 1,161 | 2,040 | 1,854 | |||||||||||||||||||||||||
Add: swap termination fees | 2,859 | — | 2,859 | — | |||||||||||||||||||||||||
Less: purchase accounting adjustments | (1,839) | (5,232) | (3,683) | (5,905) | |||||||||||||||||||||||||
Adjusted net interest income | $ | 30,602 | $ | 25,885 | $ | 59,803 | $ | 43,020 |
Three Months Ended | Six months ended | ||||||||||||||||||||||||||||
June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||||||||||
Average Earning Assets | $ | 2,868,803 | $ | 2,735,404 | $ | 2,831,071 | $ | 2,363,975 | |||||||||||||||||||||
Net interest margin-tax equivalent | 4.14 | % | 4.58 | % | 4.32 | % | 4.16 | % | |||||||||||||||||||||
Adjusted net interest margin | 4.28 | % | 3.81 | % | 4.26 | % | 3.66 | % | |||||||||||||||||||||
Adjusted net income (2):
|
|||||||||||||||||||||||||||||
Net income attributable to common shareholders | $ | 13,045 | $ | 7,868 | $ | 25,194 | $ | 7,653 | |||||||||||||||||||||
Add: merger related expenses | — | 2,632 | — | 6,818 | |||||||||||||||||||||||||
Less: income tax impact of merger related expenses | — | (565) | — | (1,597) | |||||||||||||||||||||||||
Adjusted net income | $ | 13,045 | $ | 9,935 | $ | 25,194 | $ | 12,874 | |||||||||||||||||||||
Adjusted diluted earnings per share: | |||||||||||||||||||||||||||||
Adjusted net income | $ | 13,045 | $ | 9,935 | $ | 25,194 | $ | 12,874 | |||||||||||||||||||||
Weighted average shares - diluted | 16,784,744 | 16,529,080 | 16,762,647 | 14,241,165 | |||||||||||||||||||||||||
Diluted earnings per share | $ | 0.78 | $ | 0.48 | $ | 1.50 | $ | 0.54 | |||||||||||||||||||||
Adjusted diluted earnings per share | $ | 0.78 | $ | 0.60 | $ | 1.50 | $ | 0.90 | |||||||||||||||||||||
Adjusted annualized return on average assets: | |||||||||||||||||||||||||||||
Adjusted net income | $ | 13,045 | $ | 9,935 | $ | 25,194 | $ | 12,874 | |||||||||||||||||||||
Average assets | 3,088,329 | 2,956,942 | 3,050,929 | 2,569,376 | |||||||||||||||||||||||||
Annualized return on average assets | 1.69 | % | 1.07 | % | 1.67 | % | 0.60 | % | |||||||||||||||||||||
Adjusted annualized return on average assets | 1.69 | % | 1.35 | % | 1.67 | % | 1.01 | % | |||||||||||||||||||||
Adjusted annualized return on average equity: | |||||||||||||||||||||||||||||
Adjusted net income | $ | 13,045 | $ | 9,935 | $ | 25,194 | $ | 12,874 | |||||||||||||||||||||
Average total shareholders' equity | 339,504 | 288,961 | 333,301 | 265,427 | |||||||||||||||||||||||||
Annualized return on average equity | 15.41 | % | 10.95 | % | 15.24 | % | 5.80 | % | |||||||||||||||||||||
Adjusted annualized return on average equity | 15.41 | % | 13.83 | % | 15.24 | % | 9.75 | % | |||||||||||||||||||||
Adjusted annualized return on average tangible common equity: | |||||||||||||||||||||||||||||
Average total shareholders' equity | $ | 339,504 | $ | 288,961 | $ | 333,301 | $ | 265,427 | |||||||||||||||||||||
Less: average intangible assets | (65,088) | (63,594) | (65,308) | (64,461) | |||||||||||||||||||||||||
Average tangible common equity | $ | 274,416 | $ | 225,367 | $ | 267,993 | $ | 200,966 | |||||||||||||||||||||
Adjusted net income | 13,045 | 9,935 | 25,194 | 12,874 | |||||||||||||||||||||||||
Annualized return on average tangible common equity | 19.07 | % | 14.04 | % | 18.96 | % | 7.66 | % | |||||||||||||||||||||
Adjusted annualized return on average tangible common equity | 19.07 | % | 17.73 | % | 18.96 | % | 12.88 | % | |||||||||||||||||||||
Adjusted pre-tax pre-provision income: | |||||||||||||||||||||||||||||
Income before provision for income taxes | $ | 16,387 | $ | 9,114 | $ | 32,086 | $ | 7,013 | |||||||||||||||||||||
Add: merger related expenses | — | 2,632 | — | 6,818 | |||||||||||||||||||||||||
Add: provision for loan losses | — | 3,000 | — | 5,900 | |||||||||||||||||||||||||
Adjusted pre-tax pre-provision income | $ | 16,387 | $ | 14,746 | $ | 32,086 | $ | 19,731 | |||||||||||||||||||||
Three Months Ended | Six months ended | ||||||||||||||||||||||||||||
June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||||||||||
Tangible common equity to tangible assets: | |||||||||||||||||||||||||||||
Tangible common equity: | |||||||||||||||||||||||||||||
Total shareholders' equity | $ | 346,289 | $ | 295,543 | $ | 346,289 | $ | 295,543 | |||||||||||||||||||||
Less: intangible assets | (64,830) | (63,351) | (64,830) | (63,351) | |||||||||||||||||||||||||
Tangible common equity | $ | 281,459 | $ | 232,192 | $ | 281,459 | $ | 232,192 | |||||||||||||||||||||
Tangible assets: | |||||||||||||||||||||||||||||
Total assets | $ | 3,098,464 | $ | 2,990,126 | $ | 3,098,464 | $ | 2,990,126 | |||||||||||||||||||||
Less: intangible assets | (64,830) | (63,351) | (64,830) | (63,351) | |||||||||||||||||||||||||
Tangible assets | $ | 3,033,634 | $ | 2,926,775 | $ | 3,033,634 | $ | 2,926,775 | |||||||||||||||||||||
Total shareholders' equity to total assets | 11.18 | % | 9.88 | % | 11.18 | % | 9.88 | % | |||||||||||||||||||||
Tangible common equity to tangible assets | 9.28 | % | 7.93 | % | 9.28 | % | 7.93 | % | |||||||||||||||||||||
Tangible book value per share: | |||||||||||||||||||||||||||||
Tangible common equity | $ | 281,459 | $ | 232,192 | $ | 281,459 | $ | 232,192 | |||||||||||||||||||||
Total shares of common stock outstanding | 16,672,511 | 16,631,604 | 16,672,511 | 16,631,604 | |||||||||||||||||||||||||
Book value per common share | $ | 20.77 | $ | 17.77 | $ | 20.77 | $ | 17.77 | |||||||||||||||||||||
Tangible book value per share | $ | 16.88 | $ | 13.96 | $ | 16.88 | $ | 13.96 | |||||||||||||||||||||
Allowance for loan losses plus unaccreted loan purchase discounts: | |||||||||||||||||||||||||||||
Allowance for loan losses | $ | 20,894 | $ | 18,237 | $ | 20,894 | $ | 18,237 | |||||||||||||||||||||
Unaccreted loan purchase discounts | 12,980 | 21,939 | 12,980 | 21,939 | |||||||||||||||||||||||||
Allowance for loan losses plus unaccreted loan purchase discounts: | $ | 33,874 | $ | 40,176 | $ | 33,874 | $ | 40,176 | |||||||||||||||||||||
Total loans | 2,321,070 | 2,317,324 | 2,321,070 | 2,317,324 | |||||||||||||||||||||||||
Allowance for loan losses plus unaccreted purchased loan discounts to total loans | 1.46 | % | 1.73 | % | 1.46 | % | 1.73 | % | |||||||||||||||||||||
Allowance for loan losses to total loans | 0.90 | % | 0.79 | % | 0.90 | % | 0.79 | % | |||||||||||||||||||||
Bank segment adjusted net income: | |||||||||||||||||||||||||||||
Bank segment net income | $ | 13,045 | $ | 7,868 | $ | 25,194 | $ | 7,653 | |||||||||||||||||||||
Add: merger related expenses | — | 2,632 | — | 6,818 | |||||||||||||||||||||||||
Less: income tax impact of merger related expenses | — | (565) | — | (1,597) | |||||||||||||||||||||||||
Bank segment adjusted net income | $ | 13,045 | $ | 9,935 | $ | 25,194 | $ | 12,874 | |||||||||||||||||||||
Bank segment adjusted noninterest expense: | |||||||||||||||||||||||||||||
Bank segment noninterest expense | $ | 16,570 | $ | 19,065 | $ | 33,030 | $ | 35,712 | |||||||||||||||||||||
Add: merger related expenses | — | (2,632) | — | (6,818) | |||||||||||||||||||||||||
Bank segment adjusted noninterest expense | $ | 16,570 | $ | 16,433 | $ | 33,030 | $ | 28,894 | |||||||||||||||||||||
Three Months Ended | Six months ended | ||||||||||||||||||||||||||||
June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||||||||||
Bank segment adjusted efficiency ratio: | |||||||||||||||||||||||||||||
Bank segment adjusted total revenues: | |||||||||||||||||||||||||||||
Bank segment net interest income | $ | 27,440 | $ | 29,420 | $ | 56,573 | $ | 46,202 | |||||||||||||||||||||
Add: Tax equivalent interest income | 1,021 | 1,161 | 2,040 | 1,854 | |||||||||||||||||||||||||
Add: Bank segment noninterest income | 5,335 | 2,174 | 7,744 | 3,883 | |||||||||||||||||||||||||
Less: Gains on sale of securities, OREO, premises and equipment (3)
|
(2,922) | (338) | (3,069) | (361) | |||||||||||||||||||||||||
Add: Swap termination fee (3)
|
2,859 | — | 2,859 | — | |||||||||||||||||||||||||
Bank segment adjusted total revenues | $ | 33,733 | $ | 32,417 | $ | 66,147 | $ | 51,578 | |||||||||||||||||||||
Bank segment efficiency ratio | 50.6 | % | 60.3 | % | 51.4 | % | 71.3 | % | |||||||||||||||||||||
Bank segment adjusted efficiency ratio | 49.1 | % | 50.7 | % | 49.9 | % | 56.0 | % | |||||||||||||||||||||
Adjusted cost of funds: | |||||||||||||||||||||||||||||
Adjusted interest expense: | |||||||||||||||||||||||||||||
Interest Expense | $ | 6,534 | $ | 5,959 | $ | 10,890 | $ | 12,150 | |||||||||||||||||||||
Less: Swap termination fees | (2,859) | — | (2,859) | — | |||||||||||||||||||||||||
Adjusted interest expense | $ | 3,675 | $ | 5,959 | $ | 8,031 | $ | 12,150 | |||||||||||||||||||||
Average funds | 2,711,181 | 2,627,565 | 2,678,277 | 2,268,700 | |||||||||||||||||||||||||
Cost of funds | 0.97 | % | 0.91 | % | 0.82 | % | 1.08 | % | |||||||||||||||||||||
Adjusted cost of funds | 0.54 | % | 0.91 | % | 0.60 | % | 1.08 | % | |||||||||||||||||||||
Adjusted cost of interest-bearing liabilities: | |||||||||||||||||||||||||||||
Adjusted interest expense | $ | 3,675 | $ | 5,959 | $ | 8,031 | $ | 12,150 | |||||||||||||||||||||
Average interest-bearing liabilities | 2,113,993 | 2,158,990 | 2,096,711 | 1,878,376 | |||||||||||||||||||||||||
Cost of interest-bearing liabilities | 1.24 | % | 1.11 | % | 1.05 | % | 1.30 | % | |||||||||||||||||||||
Adjusted cost of interest-bearing liabilities | 0.70 | % | 1.11 | % | 0.77 | % | 1.30 | % | |||||||||||||||||||||
Adjusted cost of deposits: | |||||||||||||||||||||||||||||
Adjusted deposit expense: | |||||||||||||||||||||||||||||
Deposit expense | $ | 5,541 | $ | 4,829 | $ | 8,940 | $ | 9,666 | |||||||||||||||||||||
Less: Swap termination fees | (2,859) | — | (2,859) | — | |||||||||||||||||||||||||
Adjusted deposit expense | $ | 2,682 | $ | 4,829 | $ | 6,081 | $ | 9,666 | |||||||||||||||||||||
Average deposits | 2,617,853 | 2,429,818 | 2,592,542 | 2,079,863 | |||||||||||||||||||||||||
Cost of deposits | 0.83 | % | 0.79 | % | 0.67 | % | 0.93 | % | |||||||||||||||||||||
Adjusted cost of deposits | 0.41 | % | 0.79 | % | 0.47 | % | 0.93 | % | |||||||||||||||||||||
Three Months Ended June 30,
|
Change | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2021
|
2020
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
Average Balances (1)
|
Rates / Yields (%) | Interest Income / Expense |
Average Balances (1)
|
Rates / Yields (%) | Interest Income / Expense | Due to Volume | Due to Rate | Total | |||||||||||||||||||||||||||||||||||||||||||||
Interest earning assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans (2) (3)
|
$ | 2,288,841 | 5.12 | $ | 28,539 | $ | 2,302,639 | 5.68 | $ | 31,708 | $ | (189) | $ | (3,103) | $ | (3,292) | |||||||||||||||||||||||||||||||||||||
Loan fees | — | 0.46 | 2,644 | — | 0.30 | 1,739 | 905 | — | 905 | ||||||||||||||||||||||||||||||||||||||||||||
Loans with fees | 2,288,841 | 5.58 | 31,183 | 2,302,639 | 5.98 | 33,447 | 716 | (3,103) | (2,387) | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage loans held for sale | 232,850 | 3.11 | 1,807 | 85,313 | 3.84 | 815 | 1,115 | (123) | 992 | ||||||||||||||||||||||||||||||||||||||||||||
Deposits with banks | 58,619 | 0.36 | 52 | 66,052 | 0.30 | 50 | (3) | 5 | 2 | ||||||||||||||||||||||||||||||||||||||||||||
Investment securities - taxable | 73,368 | 3.62 | 663 | 66,234 | 0.78 | 128 | 15 | 520 | 535 | ||||||||||||||||||||||||||||||||||||||||||||
Investment securities - tax-exempt (4)
|
197,309 | 3.19 | 1,216 | 193,216 | 3.51 | 1,317 | 36 | (154) | (118) | ||||||||||||||||||||||||||||||||||||||||||||
Restricted equity securities and other | 17,816 | 3.92 | 174 | 21,950 | 2.90 | 158 | (18) | 34 | 16 | ||||||||||||||||||||||||||||||||||||||||||||
Total earning assets | 2,868,803 | 5.05 | 35,095 | 2,735,404 | 5.45 | 35,915 | 1,861 | (2,821) | (960) | ||||||||||||||||||||||||||||||||||||||||||||
Nonearning assets | 219,526 | 221,538 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 3,088,329 | $ | 2,956,942 | |||||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing demand | 412,117 | 0.21 | 216 | 279,092 | 0.31 | 218 | (6) | 4 | (2) | ||||||||||||||||||||||||||||||||||||||||||||
Savings and money market | 972,082 | 0.27 | 647 | 731,278 | 0.81 | 1,476 | 809 | (1,638) | (829) | ||||||||||||||||||||||||||||||||||||||||||||
Time deposits - retail | 443,512 | 0.94 | 1,042 | 749,566 | 1.19 | 2,217 | (776) | (399) | (1,175) | ||||||||||||||||||||||||||||||||||||||||||||
Time deposits - wholesale | 192,954 | 7.56 | 3,636 | 201,307 | 1.83 | 918 | (37) | 2,755 | 2,718 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 2,020,665 | 1.10 | 5,541 | 1,961,243 | 0.99 | 4,829 | (9) | 721 | 712 | ||||||||||||||||||||||||||||||||||||||||||||
Federal Home Loan Bank advances and other borrowings | 22,582 | 0.23 | 13 | 127,350 | 0.47 | 148 | (83) | (52) | (135) | ||||||||||||||||||||||||||||||||||||||||||||
Subordinated debt | 70,746 | 5.56 | 980 | 70,397 | 5.61 | 982 | 3 | (5) | (2) | ||||||||||||||||||||||||||||||||||||||||||||
Total borrowed funds | 93,328 | 4.27 | 993 | 197,747 | 2.30 | 1,130 | (81) | (56) | (137) | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 2,113,993 | 1.24 | 6,534 | 2,158,990 | 1.11 | 5,959 | (90) | 665 | 575 | ||||||||||||||||||||||||||||||||||||||||||||
Net interest spread (5)
|
3.81 | $ | 28,561 | 4.34 | $ | 29,956 | $ | 1,951 | $ | (3,486) | $ | (1,535) | |||||||||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 597,188 | (0.27) | 468,575 | (0.20) | |||||||||||||||||||||||||||||||||||||||||||||||||
Other noninterest bearing liabilities | 37,644 | 40,416 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | 339,504 | 288,961 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 3,088,329 | $ | 2,956,942 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cost of funds | 0.97 | 0.91 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin (6)
|
4.14 | 4.58 |
Three months ended June 30,
|
|||||||||||||||||||||||
2021
|
2020
|
||||||||||||||||||||||
Interest Income | Average Yield | Interest Income | Average Yield | ||||||||||||||||||||
Loan yield components: | |||||||||||||||||||||||
Contractual interest rate on loans held for investment (1)
|
$ | 26,707 | 4.68 | % | $ | 27,468 | 4.80 | % | |||||||||||||||
Origination and other fee income (2)
|
2,644 | 0.46 | % | 1,739 | 0.30 | % | |||||||||||||||||
Accretion on purchased loans | 1,832 | 0.32 | % | 4,240 | 0.74 | % | |||||||||||||||||
Loan tax credits | 667 | 0.12 | % | 790 | 0.14 | % | |||||||||||||||||
Tax-equivalent loan interest income | $ | 31,850 | 5.58 | % | $ | 34,237 | 5.98 | % |
Six Months Ended
June 30, 2021 |
Six Months Ended
June 30, 2020 |
Change | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average Balances (1)
|
Rates / Yields (%) | Interest Income / Expense |
Average Balances (1)
|
Rates / Yields (%) | Interest Income / Expense | Due to Volume | Due to Rate | Total | |||||||||||||||||||||||||||||||||||||||||||||
Interest earning assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans (2) (3)
|
$ | 2,284,633 | 5.13 | $ | 56,828 | $ | 1,957,834 | 5.40 | $ | 51,463 | $ | 12,434 | $ | (6,847) | $ | 5,587 | |||||||||||||||||||||||||||||||||||||
Loan fees | — | 0.47 | 5,344 | — | 0.27 | 2,629 | 2,715 | — | 2,715 | ||||||||||||||||||||||||||||||||||||||||||||
Loans with fees | 2,284,633 | 5.60 | 62,172 | 1,957,834 | 5.67 | 54,092 | 15,149 | (6,847) | 8,302 | ||||||||||||||||||||||||||||||||||||||||||||
Mortgage loans held for sale | 201,473 | 3.14 | 3,138 | 66,499 | 4.16 | 1,375 | 2,783 | (1,020) | 1,763 | ||||||||||||||||||||||||||||||||||||||||||||
Deposits with banks | 60,270 | 0.34 | 103 | 54,817 | 0.64 | 174 | 45 | (116) | (71) | ||||||||||||||||||||||||||||||||||||||||||||
Investment securities - taxable | 69,455 | 3.70 | 1,273 | 70,461 | 1.65 | 579 | (26) | 720 | 694 | ||||||||||||||||||||||||||||||||||||||||||||
Investment securities - tax-exempt (4)
|
197,670 | 3.22 | 2,441 | 195,228 | 3.54 | 2,688 | 117 | (400) | (283) | ||||||||||||||||||||||||||||||||||||||||||||
Restricted equity securities and other | 17,570 | 4.02 | 350 | 19,136 | 3.29 | 313 | (66) | 103 | 37 | ||||||||||||||||||||||||||||||||||||||||||||
Total earning assets | 2,831,071 | 5.09 | 69,477 | 2,363,975 | 5.20 | 59,221 | 18,002 | (7,560) | 10,442 | ||||||||||||||||||||||||||||||||||||||||||||
Nonearning assets | 219,858 | 205,401 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 3,050,929 | $ | 2,569,376 | |||||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing demand | 395,011 | 0.25 | 488 | 232,664 | 0.27 | 318 | 238 | (68) | 170 | ||||||||||||||||||||||||||||||||||||||||||||
Savings and money market | 936,958 | 0.32 | 1,486 | 595,517 | 0.85 | 2,506 | 2,535 | (3,555) | (1,020) | ||||||||||||||||||||||||||||||||||||||||||||
Time deposits - retail | 468,869 | 1.05 | 2,446 | 645,769 | 1.47 | 4,713 | (1,110) | (1,157) | (2,267) | ||||||||||||||||||||||||||||||||||||||||||||
Time deposits - wholesale | 210,138 | 4.34 | 4,520 | 215,589 | 1.99 | 2,129 | (162) | 2,553 | 2,391 | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 2,010,976 | 0.90 | 8,940 | 1,689,539 | 1.15 | 9,666 | 1,501 | (2,227) | (726) | ||||||||||||||||||||||||||||||||||||||||||||
Federal Home Loan Bank advances and other borrowings | 15,066 | 0.23 | 17 | 118,335 | 0.86 | 509 | (267) | (225) | (492) | ||||||||||||||||||||||||||||||||||||||||||||
Subordinated debt | 70,669 | 5.52 | 1,933 | 70,502 | 5.63 | 1,975 | 12 | (54) | (42) | ||||||||||||||||||||||||||||||||||||||||||||
Total borrowed funds | 85,735 | 4.59 | 1,950 | 188,837 | 2.65 | 2,484 | (255) | (279) | (534) | ||||||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 2,096,711 | 1.05 | 10,890 | 1,878,376 | 1.30 | 12,150 | 1,246 | (2,506) | (1,260) | ||||||||||||||||||||||||||||||||||||||||||||
Net interest spread (5)
|
4.04 | $ | 58,587 | 3.90 | $ | 47,071 | $ | 16,756 | $ | (5,054) | $ | 11,702 | |||||||||||||||||||||||||||||||||||||||||
Noninterest bearing deposits | 581,566 | (0.23) | 390,324 | (0.22) | |||||||||||||||||||||||||||||||||||||||||||||||||
Other noninterest bearing liabilities | 39,351 | 35,249 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | 333,301 | 265,427 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 3,050,929 | $ | 2,569,376 | |||||||||||||||||||||||||||||||||||||||||||||||||
Cost of funds | 0.82 | 1.08 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net interest margin (6)
|
4.32 | 4.16 |
Six months ended June 30,
|
|||||||||||||||||||||||
2021
|
2020
|
||||||||||||||||||||||
Interest Income | Average Yield | Interest Income | Average Yield | ||||||||||||||||||||
Loan yield components: | |||||||||||||||||||||||
Interest rate on loans held for investment (1)
|
$ | 53,197 | 4.69 | % | $ | 46,701 | 4.80 | % | |||||||||||||||
Origination and other fee income (2)
|
5,344 | 0.47 | % | 2,629 | 0.27 | % | |||||||||||||||||
Accretion on purchased loans | 3,631 | 0.32 | % | 4,762 | 0.49 | % | |||||||||||||||||
Loan tax credits | 1,328 | 0.12 | % | 1,106 | 0.11 | % | |||||||||||||||||
Tax-equivalent loan interest income | $ | 63,500 | 5.60 | % | $ | 55,198 | 5.67 | % |
Three Months Ended June 30, |
Percent
Increase |
Six Months Ended June 30, |
Percent
Increase |
|||||||||||||||||||||||||||||||||||||||||
2021 | 2020 | (Decrease) | 2021 | 2020 | (Decrease) | |||||||||||||||||||||||||||||||||||||||
Non-Interest Income | ||||||||||||||||||||||||||||||||||||||||||||
Service charges and fees on deposits | $ | 1,656 | $ | 1,381 | 19.9 | % | $ | 3,217 | $ | 2,589 | 24.3 | % | ||||||||||||||||||||||||||||||||
Gains on mortgage loans sold, net | 2,978 | 2,248 | 32.5 | % | 7,906 | 3,821 | 106.9 | % | ||||||||||||||||||||||||||||||||||||
Gain (loss) on securities transactions, net | 2,966 | 327 | 807.0 | % | 3,095 | 327 | 846.5 | % | ||||||||||||||||||||||||||||||||||||
Bank-owned life insurance | 556 | 392 | 41.8 | % | 991 | 687 | 44.3 | % | ||||||||||||||||||||||||||||||||||||
Brokerage revenue | 84 | 45 | 86.7 | % | 153 | 77 | 98.7 | % | ||||||||||||||||||||||||||||||||||||
Miscellaneous noninterest income | 70 | 29 | 141.4 | % | 311 | 169 | 84.0 | % | ||||||||||||||||||||||||||||||||||||
Total noninterest income | $ | 8,310 | $ | 4,422 | 87.9 | % | $ | 15,647 | $ | 7,704 | 103.1 | % |
Three Months Ended June 30, |
Percent
Increase |
Six Months Ended
June 30, |
Percent
Increase |
|||||||||||||||||||||||||||||||||||
2021 | 2020 | (Decrease) | 2021 | 2020 | (Decrease) | |||||||||||||||||||||||||||||||||
Non-Interest Expense | ||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits | $ | 12,793 | $ | 12,464 | 2.6 | % | $ | 26,145 | $ | 21,701 | 20.5 | % | ||||||||||||||||||||||||||
Occupancy | 1,999 | 2,026 | (1.3) | % | 4,007 | 3,512 | 14.1 | % | ||||||||||||||||||||||||||||||
Data processing and software | 2,262 | 2,026 | 11.6 | % | 4,491 | 3,845 | 16.8 | % | ||||||||||||||||||||||||||||||
Professional fees | 358 | 680 | (47.4) | % | 1,601 | 1,158 | 38.3 | % | ||||||||||||||||||||||||||||||
Regulatory fees | 343 | 537 | (36.1) | % | 704 | 991 | (29.0) | % | ||||||||||||||||||||||||||||||
Merger expenses | — | 2,632 | (100.0) | % | — | 6,818 | (100.0) | % | ||||||||||||||||||||||||||||||
Other operating expense | 2,729 | 1,899 | 43.7 | % | 5,200 | 3,837 | 35.5 | % | ||||||||||||||||||||||||||||||
Total noninterest expense | $ | 20,484 | $ | 22,264 | (8.0) | % | $ | 42,148 | $ | 41,862 | 0.7 | % |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||
Amount | Percent | Amount | Percent | ||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 435,093 | 18.7 | % | $ | 459,739 | 19.9 | % | |||||||||||||||
Real estate: | |||||||||||||||||||||||
1-4 Family Residential | 326,768 | 14.1 | % | 323,473 | 14.0 | % | |||||||||||||||||
1-4 Family HELOC | 100,614 | 4.3 | % | 100,525 | 4.4 | % | |||||||||||||||||
Multifamily and Commercial | 831,093 | 35.8 | % | 834,000 | 36.2 | % | |||||||||||||||||
Construction, Land Development and Farmland | 397,557 | 17.1 | % | 365,058 | 15.8 | % | |||||||||||||||||
Consumer | 225,433 | 9.7 | % | 213,863 | 9.3 | % | |||||||||||||||||
Other | 7,614 | 0.3 | % | 8,669 | 0.4 | % | |||||||||||||||||
2,324,172 | 100.0 | % | 2,305,327 | 100.0 | % | ||||||||||||||||||
Less: | |||||||||||||||||||||||
Deferred loan fees | 3,102 | 4,544 | |||||||||||||||||||||
Allowance for loan losses | 20,894 | 20,636 | |||||||||||||||||||||
Loans, net | $ | 2,300,176 | $ | 2,280,147 |
June 30, 2021 | December 31, 2020 | |||||||
Commercial, Industrial and Agricultural | $ | 889 | $ | 919 | ||||
Real estate: | ||||||||
1-4 Family Residential | 885 | 1,004 | ||||||
1-4 Family HELOC | 19 | 19 | ||||||
Multifamily and Commercial | 1,218 | 1,325 | ||||||
Construction, Land Development and Farmland | 944 | 992 | ||||||
Consumer | 1,552 | 1,924 | ||||||
Total gross PCI loans | 5,507 | 6,183 | ||||||
Less: | ||||||||
Remaining purchase discount | 2,529 | 2,596 | ||||||
Allowance for loan losses | — | — | ||||||
Loans, net | $ | 2,978 | $ | 3,587 |
One Year or
Less |
One to Five
Years |
Over Five
Years |
Total | ||||||||||||||||||||
Gross loans | $ | 701,267 | $ | 1,275,256 | $ | 347,649 | $ | 2,324,172 | |||||||||||||||
Fixed interest rate | $ | 1,224,723 | |||||||||||||||||||||
Variable interest rate | 1,099,449 | ||||||||||||||||||||||
Total | $ | 2,324,172 |
June 30, 2021 | June 30, 2020 | ||||||||||
Beginning Balance, January 1, 2021 and 2020, respectively | $ | 20,636 | $ | 12,578 | |||||||
Loans charged off: | |||||||||||
Commercial, Industrial and Agricultural | (32) | (539) | |||||||||
Real estate: | |||||||||||
1-4 Family Residential | (21) | (60) | |||||||||
1-4 Family HELOC | — | (98) | |||||||||
Multifamily and Commercial | — | — | |||||||||
Construction, Land Development and Farmland | — | (114) | |||||||||
Consumer | (454) | (295) | |||||||||
Other | — | — | |||||||||
Total loans charged off | (507) | (1,106) | |||||||||
Recoveries on loans previously charged off: | |||||||||||
Commercial, Industrial and Agricultural | 301 | 70 | |||||||||
Real estate: | |||||||||||
1-4 Family Residential | 96 | 747 | |||||||||
1-4 Family HELOC | 5 | 3 | |||||||||
Multifamily and Commercial | 215 | 11 | |||||||||
Construction, Land Development and Farmland | 91 | 4 | |||||||||
Consumer | 57 | 30 | |||||||||
Other | — | — | |||||||||
Total loan recoveries | 765 | 865 | |||||||||
Net recoveries (charge-offs) | 258 | (241) | |||||||||
Provision for loan losses | — | 5,900 | |||||||||
Total allowance for loan losses at end of period | $ | 20,894 | $ | 18,237 | |||||||
Allowance for loan losses to total loans, net | 0.90 | % | 0.79 | % | |||||||
Net (recoveries) charge-offs to average loans outstanding | (0.02) | % | 0.02 | % |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||
Amount | % of Allowance to Allowance | % of Loan Type to Total Loans | Amount | % of Allowance to Allowance | % of Loan Type to Total Loans | ||||||||||||||||||||||||||||||
Commercial, Industrial and Agricultural | $ | 6,614 | 31.7 | % | 18.7 | % | $ | 5,441 | 26.4 | % | 19.9 | % | |||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||||
1-4 Family Residential | 1,923 | 9.2 | % | 14.1 | % | 2,445 | 11.8 | % | 14.0 | % | |||||||||||||||||||||||||
1-4 Family HELOC | 610 | 2.9 | % | 4.3 | % | 1,416 | 6.9 | % | 4.4 | % | |||||||||||||||||||||||||
Multifamily and Commercial | 8,498 | 40.7 | % | 35.8 | % | 8,535 | 41.4 | % | 36.2 | % | |||||||||||||||||||||||||
Construction, Land Development and Farmland | 2,011 | 9.6 | % | 17.1 | % | 1,841 | 8.9 | % | 15.8 | % | |||||||||||||||||||||||||
Consumer | 1,222 | 5.8 | % | 9.7 | % | 928 | 4.5 | % | 9.3 | % | |||||||||||||||||||||||||
Other | 16 | 0.1 | % | 0.3 | % | 30 | 0.1 | % | 0.4 | % | |||||||||||||||||||||||||
$ | 20,894 | 100.0 | % | 100.0 | % | $ | 20,636 | 100.0 | % | 100.0 | % |
June 30, 2021 | December 31, 2020 | ||||||||||
Total nonperforming loans | $ | 5,355 | $ | 5,987 | |||||||
Foreclosed real estate ("OREO") | 2,233 | 1,246 | |||||||||
Repossessed collateral | 1,161 | 1,424 | |||||||||
Mortgage Loans HFS | 977 | 630 | |||||||||
Total nonperforming assets | $ | 9,726 | $ | 9,287 | |||||||
Total nonperforming loans HFI as a percentage of total loans HFI | 0.23 | % | 0.26 | % | |||||||
Total nonperforming assets as a percentage of total assets | 0.31 | % | 0.31 | % | |||||||
Allowance for loan losses as a percentage of nonperforming loans HFI | 390.18 | % | 344.68 | % | |||||||
Troubled Debt Restructurings ("TDRs") | $ | 3,490 | $ | 4,236 | |||||||
TDRs as a percentage of total loans | 0.15 | % | 0.18 | % |
June 30, 2021 | December 31, 2020 | ||||||||||||||||||||||||||||||||||
Amortized
Cost |
Fair Value | % of Total |
Amortized
Cost |
Fair Value | % of Total | ||||||||||||||||||||||||||||||
U.S. Treasury and other U.S. government agencies | $ | 222 | 222 | 0.08 | % | $ | 47 | 48 | 0.02 | % | |||||||||||||||||||||||||
State and municipal bonds | 174,093 | 187,534 | 70.32 | % | 184,102 | 200,988 | 78.31 | % | |||||||||||||||||||||||||||
Corporate bonds | 27,000 | 28,082 | 10.53 | % | 23,750 | 24,113 | 9.40 | % | |||||||||||||||||||||||||||
Mortgage-backed securities | 47,908 | 48,244 | 18.09 | % | 28,084 | 28,442 | 11.08 | % | |||||||||||||||||||||||||||
Asset-backed securities | 2,634 | 2,613 | 0.98 | % | 3,083 | 3,062 | 1.19 | % | |||||||||||||||||||||||||||
Total | $ | 251,857 | 266,695 | 100.00 | % | $ | 239,066 | 256,653 | 100.00 | % |
Amortized
Cost |
Estimated
Fair Value |
||||||||||
Due within one year | $ | 222 | $ | 223 | |||||||
Due in one to five years | 2,085 | 2,129 | |||||||||
Due in five to ten years | 33,773 | 35,729 | |||||||||
Due after ten years | 165,235 | 177,757 | |||||||||
Mortgage-backed securities | 47,908 | 48,244 | |||||||||
Asset-backed securities | 2,634 | 2,613 | |||||||||
Total | $ | 251,857 | $ | 266,695 |
June 30, 2021
|
December 31, 2020
|
|||||||||||||||||||||||||||||||||||||
Ending Balance | % of Total Deposits | Average Rate | Ending Balance | % of Total Deposits | Average Rate | |||||||||||||||||||||||||||||||||
Noninterest-bearing demand | $ | 602,555 | 22.9 | % | — | % | $ | 575,289 | 22.3 | % | — | % | ||||||||||||||||||||||||||
Interest bearing demand | 441,161 | 16.8 | % | 0.25 | % | $ | 350,392 | 13.6 | % | 0.30 | % | |||||||||||||||||||||||||||
Savings and money market | 1,003,402 | 38.2 | % | 0.32 | % | $ | 857,210 | 33.2 | % | 0.67 | % | |||||||||||||||||||||||||||
Time deposits - retail | 445,432 | 16.9 | % | 1.05 | % | 527,985 | 20.5 | % | 1.19 | % | ||||||||||||||||||||||||||||
Time deposits - wholesale | 137,290 | 5.2 | % | 4.34 | % | 268,359 | 10.4 | % | 1.77 | % | ||||||||||||||||||||||||||||
Total deposits | $ | 2,629,840 | 100.00 | % | 0.67 | % | $ | 2,579,235 | 100.00 | % | 0.73 | % |
June 30, 2021 | |||||
Twelve months or less | $ | 127,701 | |||
Over twelve months through three years | 21,306 | ||||
Over three years | 3,345 | ||||
Total | $ | 152,352 |
Instantaneous, Parallel Change in Prevailing Interest Rates Equal to |
Estimated Change in Net Interest Income and Policy of Maximum
Percentage Decline in Net Interest Income |
|||||||||||||||||||||||||
Next 12 | Next 24 | |||||||||||||||||||||||||
Months | Months | |||||||||||||||||||||||||
Estimate | Policy | Estimate | Policy | |||||||||||||||||||||||
-200 bp | (4.0)% | (15)% | (7.4)% | (15)% | ||||||||||||||||||||||
-100 bp | (2.7)% | (10)% | (5.3)% | (10)% | ||||||||||||||||||||||
+100 bp | 2.3% | (10)% | 4.9% | (10)% | ||||||||||||||||||||||
+200 bp | 5.1% | (15)% | 9.6% | (15)% | ||||||||||||||||||||||
+300 bp | 8.3% | (20)% | 14.7% | (20)% | ||||||||||||||||||||||
+400 bp | 11.5% | (25)% | 19.8% | (25)% |
Instantaneous, Parallel Change in Prevailing
Interest Rates Equal to |
Maximum Percentage Decline in Economic Value of
Equity from the Economic Value of Equity at Currently Prevailing Interest Rates |
|||||||
±100bp | 15% | |||||||
±200 bp | 25% | |||||||
±300 bp | 30% | |||||||
±400 bp | 35% | |||||||
Non-parallel shifts | 35% |
Actual Regulatory Capital |
Minimum Required Capital
Including Capital Conservation Buffer |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
|||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
June 30, 2021 | |||||||||||||||||||||||||||||||||||
Company | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 285,363 | 9.47 | % | $ | 120,533 | 4.00 | % | $ | 150,667 | 5.00 | % | |||||||||||||||||||||||
Common equity Tier 1 | 273,553 | 10.18 | % | 188,101 | 7.00 | % | 174,665 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 285,363 | 10.62 | % | 228,398 | 8.50 | % | 214,963 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 365,942 | 13.62 | % | 282,114 | 10.50 | % | 268,680 | 10.00 | % | ||||||||||||||||||||||||||
Bank | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 334,911 | 11.14 | % | $ | 120,255 | 4.00 | % | $ | 150,319 | 5.00 | % | |||||||||||||||||||||||
Common equity Tier 1 | 334,911 | 12.50 | % | 187,550 | 7.00 | % | 174,154 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 334,911 | 12.50 | % | 227,739 | 8.50 | % | 214,343 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 356,530 | 13.30 | % | 281,471 | 10.50 | % | 268,068 | 10.00 | % | ||||||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||||||||||||||
Company | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 262,282 | 8.91 | % | $ | 117,747 | 4.00 | % | $ | 147,184 | 5.00 | % | |||||||||||||||||||||||
Common equity Tier 1 | 250,513 | 10.22 | % | 171,584 | 7.00 | % | 159,328 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 262,282 | 10.70 | % | 208,355 | 8.50 | % | 196,099 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 342,246 | 13.96 | % | 257,420 | 10.50 | % | 245,162 | 10.00 | % | ||||||||||||||||||||||||||
Bank | |||||||||||||||||||||||||||||||||||
Tier I leverage | $ | 313,633 | 10.64 | % | $ | 117,907 | 4.00 | % | $ | 147,384 | 5.00 | % | |||||||||||||||||||||||
Common equity Tier 1 | 313,633 | 12.83 | % | 171,117 | 7.00 | % | 158,894 | 6.50 | % | ||||||||||||||||||||||||||
Tier I risk-based capital | 313,633 | 12.83 | % | 207,785 | 8.50 | % | 195,562 | 8.00 | % | ||||||||||||||||||||||||||
Total risk-based capital | 334,919 | 13.71 | % | 256,503 | 10.50 | % | 244,288 | 10.00 | % |
June 30, 2021 | |||||
Unused lines of credit | $ | 628,183 | |||
Standby letters of credit | 31,752 | ||||
Total commitments | $ | 659,935 |
Period |
Total Number of Shares Purchased (1)
|
Average Price Paid Per Share |
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs (2)
|
Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs (2) (in thousands)
|
||||||||||
April 1, 2021 to April 30, 2021 | 297 | $28.50 | — | $10,000 | ||||||||||
May 1, 2021 to May 31, 2021 | 593 | $27.63 | — | $10,000 | ||||||||||
June 1, 2021 to June 30, 2021 | — | $— | — | $10,000 | ||||||||||
Total | 890 | $28.50 | — | $10,000 | ||||||||||
Exhibit
No.
|
Description
|
||||
2.1
|
|||||
|
|||||
101.INS* | Inline XBRL Instance Document. | ||||
101.SCH* | Inline XBRL Schema Documents. | ||||
101.CAL* | Inline XBRL Calculation Linkbase Document. | ||||
101.LAB* | Inline XBRL Label Linkbase Document. | ||||
101.PRE* | Inline XBRL Presentation Linkbase Document. | ||||
101.DEF* | Inline XBRL Definition Linkbase Document. | ||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). | ||||
RELIANT BANCORP, INC. | ||||||||||||||
August 5, 2021 | /s/ DeVan D. Ard, Jr. | |||||||||||||
DeVan D. Ard, Jr. | ||||||||||||||
Chairman and Chief Executive Officer
|
||||||||||||||
(Principal Executive Officer) | ||||||||||||||
August 5, 2021 | /s/ Jerry Cooksey | |||||||||||||
Jerry Cooksey | ||||||||||||||
Chief Financial Officer | ||||||||||||||
(Principal Financial Officer) |
1. | I have reviewed this report on Form 10-Q of Reliant Bancorp, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements and other financial information included in this report fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(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 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(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(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. |
August 5, 2021
|
/ s/ DeVan D. Ard, Jr. | ||||
DeVan D. Ard, Jr. | |||||
Chief Executive Officer | |||||
(Principal Executive Officer) | |||||
1. | I have reviewed this report on Form 10-Q of Reliant Bancorp, Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements and other financial information included in this report fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(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 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(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): |
(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. |
August 5, 2021
|
/ s/ Jerry Cooksey | ||||
Jerry Cooksey | |||||
Chief Financial Officer | |||||
(Principal 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 result of operations of the Company. |
August 5, 2021
|
/ s/ DeVan D. Ard, Jr. | ||||
DeVan D. Ard, Jr. | |||||
Chief Executive Officer | |||||
(Principal Executive Officer) | |||||
August 5, 2021
|
/ s/ Jerry Cooksey | ||||
Jerry Cooksey | |||||
Chief Financial Officer | |||||
(Principal Financial Officer) | |||||