Fair Value | |||||
(dollars in thousands) | |||||
Assets acquired: | |||||
Cash and cash equivalents | $ | 111,035 | |||
Loans held for investment, net | 399,822 | ||||
Investment in restricted stock, at cost | 4,148 | ||||
Premises and equipment | 719 | ||||
Servicing assets | 1,054 | ||||
Cash surrender value of bank-owned life insurance | 4,712 | ||||
Deferred taxes | 4,612 | ||||
Core deposit intangible | 6,908 | ||||
Accrued interest receivable and other assets | 3,487 | ||||
Total assets acquired | $ | 536,497 | |||
Liabilities assumed: | |||||
Deposits | $ | 474,925 | |||
Accrued interest payable and other liabilities | 1,724 | ||||
Total liabilities assumed | 476,649 | ||||
Net assets acquired | $ | 59,848 | |||
Purchase consideration: | |||||
Fair value of shares of First Choice Bancorp issued in the merger | $ | 125,902 | |||
Fair value of equity awards exchanged | 7,371 | ||||
Total purchase consideration | 133,273 | ||||
Goodwill recognized | $ | 73,425 |
Loans | |||||
(dollars in thousands) | |||||
Contractual amounts receivable | $ | 507,720 | |||
Contractual cash flows not expected to be collected | (8,520) | ||||
Expected cash flows | 499,200 | ||||
Interest component of expected cash flows | (102,431) | ||||
Fair value of loans acquired, excluding PCI loans | $ | 396,769 |
PCI Loans | |||||
(dollars in thousands) | |||||
Contractually required payments receivable (principal and interest) | $ | 8,580 | |||
Nonaccretable difference (contractual cash flows not expected to be collected) | (3,416) | ||||
Expected cash flows | 5,164 | ||||
Accretable yield | (2,111) | ||||
Fair value of PCI loans acquired | $ | 3,053 |
Fair Value | |||||
(dollars in thousands) | |||||
Assets acquired: | |||||
Cash and cash equivalents | $ | 111,035 | |||
Loans held for investment, net | 399,822 | ||||
Investment in restricted stock, at cost | 4,148 | ||||
Premises and equipment | 719 | ||||
Servicing assets | 1,054 | ||||
Cash surrender value of bank-owned life insurance | 4,712 | ||||
Deferred taxes | 4,612 | ||||
Core deposit intangible | 6,908 | ||||
Accrued interest receivable and other assets | 3,487 | ||||
Total assets acquired | $ | 536,497 | |||
Liabilities assumed: | |||||
Deposits | $ | 474,925 | |||
Accrued interest payable and other liabilities | 1,724 | ||||
Total liabilities assumed | 476,649 | ||||
Net assets acquired | $ | 59,848 | |||
Purchase consideration: | |||||
Fair value of shares of First Choice Bancorp issued in the merger | $ | 125,902 | |||
Fair value of equity awards exchanged | 7,371 | ||||
Total purchase consideration | 133,273 | ||||
Goodwill recognized | $ | 73,425 |
Loans | |||||
(dollars in thousands) | |||||
Contractual amounts receivable | $ | 507,720 | |||
Contractual cash flows not expected to be collected | (8,520) | ||||
Expected cash flows | 499,200 | ||||
Interest component of expected cash flows | (102,431) | ||||
Fair value of loans acquired, excluding PCI loans | $ | 396,769 |
PCI Loans | |||||
(dollars in thousands) | |||||
Contractually required payments receivable (principal and interest) | $ | 8,580 | |||
Nonaccretable difference (contractual cash flows not expected to be collected) | (3,416) | ||||
Expected cash flows | 5,164 | ||||
Accretable yield | (2,111) | ||||
Fair value of PCI loans acquired | $ | 3,053 |
☒ | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Shares, no par value | FCBP |
Nasdaq Capital Market
|
Large accelerated filer | ☐ | Accelerated Filer | ☒ | ||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☒ | ||||||||
Emerging Growth Company | ☒ |
Item 1. | ||||||||
Item 1A. | ||||||||
Item 1B. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
PART II. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
Item 7. | ||||||||
Item 7A. | ||||||||
Item 8. | ||||||||
Item 9. | ||||||||
Item 9A. | ||||||||
Item 9B. | ||||||||
PART III. | ||||||||
Item 10. | ||||||||
Item 11. | ||||||||
Item 12. | ||||||||
Item 13. | ||||||||
Item 14. | ||||||||
PART IV. | ||||||||
Item 15. | ||||||||
Item 16. | ||||||||
December 31, 2020 | December 31, 2019 | |||||||||||||||||||||||||
Amount | % of Total | Amount | % of Total | |||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
Residential construction (single family 1-4 units) | $ | 78,628 | 39.78 | % | $ | 86,798 | 34.79 | % | ||||||||||||||||||
Commercial real estate construction | 64,228 | 32.49 | % | 115,769 | 46.40 | % | ||||||||||||||||||||
Land acquisition & development | 54,778 | 27.73 | % | 46,937 | 18.81 | % | ||||||||||||||||||||
Total construction and land development loans | $ | 197,634 | 100.00 | % | $ | 249,504 | 100.00 | % |
December 31, 2020 | December 31, 2019 | |||||||||||||||||||||||||
Amount | % of Total | Amount | % of Total | |||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||
SBA 7(a) (1)
|
$ | 418,621 | 74.4 | % | $ | 100,103 | 56.4 | % | ||||||||||||||||||
SBA 504 | 144,221 | 25.6 | % | 77,530 | 43.6 | % | ||||||||||||||||||||
Total SBA loans | $ | 562,842 | 100.0 | % | $ | 177,633 | 100.0 | % |
Top 5 Industries (1)
|
SBA Guaranteed (2)
|
SBA Unguaranteed | Total | % of Total | |||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Hospitality (3)
|
$ | 76,821 | $ | 42,484 | $ | 119,305 | 21.2 | % | |||||||||||||||
Construction | 41,102 | 6,993 | 48,095 | 8.5 | % | ||||||||||||||||||
Health care and social assistance | 37,455 | 9,738 | 47,193 | 8.4 | % | ||||||||||||||||||
Professional, scientific, and technical services | 33,047 | 28,312 | 61,359 | 10.9 | % | ||||||||||||||||||
Manufacturing | 31,239 | 21,948 | 53,187 | 9.4 | % | ||||||||||||||||||
Others | 131,240 | 102,463 | 233,703 | 41.6 | % | ||||||||||||||||||
Total | $ | 350,904 | $ | 211,938 | $ | 562,842 | 100.0 | % |
Office | Address | |||||||||||||
Principal Executive Office | 17785 Center Court Drive N., Suite 750, Cerritos, CA 90703 | |||||||||||||
Branches: | ||||||||||||||
Cerritos | 12845 Towne Center Drive, Cerritos, CA 90703 | |||||||||||||
Alhambra | 407 W. Valley Blvd., Suite 1, Alhambra, CA 91803 | |||||||||||||
Anaheim | 2401 E. Katella Ave., Suite 125, Anaheim, CA 92806 | |||||||||||||
Carlsbad | 5857 Owens Ave., Suite 106 Carlsbad, CA 92008 | |||||||||||||
Los Angeles - 6th & Figueroa | 888 W. 6th Street, Suite 550, Los Angeles, CA 90017 | |||||||||||||
West Los Angeles | 11300 West Olympic Blvd., Suite 100, Los Angeles, CA 90064 | |||||||||||||
Chula Vista | 530 Broadway, Chula Vista, CA 91910 | |||||||||||||
Pasadena | 918 E. Green Street, Suite 100, Pasadena, CA 91106 | |||||||||||||
Loan production offices: | ||||||||||||||
Manhattan Beach | 2321 Rosecrans Ave., El Segundo, CA 90245 | |||||||||||||
San Diego | 12730 High Bluff Drive, Suite 100, San Diego, CA 92130 |
Period |
(a)
Total number of shares (or units) purchased (1)
|
(b)
Average price paid per share (or unit) |
(c)
Total number of shares (or units) purchased as part of publicly announced plans or programs |
(d)
Maximum number (or approximate dollar value) of shares (or units) that may yet be purchased under the plans or programs (2)
|
|||||||||||||||||||
October 1 – 31, 2020 | 548 | $ | 13.58 | — | 695,489 | ||||||||||||||||||
November 1 – 30, 2020 | 10 | $ | 16.53 | — | 695,489 | ||||||||||||||||||
December 1 – 31, 2020 | 16 | $ | 18.07 | — | 695,489 | ||||||||||||||||||
Total | 574 | $ | 13.76 | — |
As of and for the Year Ended December 31, | |||||||||||||||||
2020 | 2019 | 2018 | |||||||||||||||
(dollars in thousands, except share data) | |||||||||||||||||
Results of Operations: | |||||||||||||||||
Interest and dividend income | $ | 91,615 | $ | 90,354 | $ | 64,377 | |||||||||||
Interest expense | 6,879 | 12,092 | 8,710 | ||||||||||||||
Net interest income | 84,736 | 78,262 | 55,667 | ||||||||||||||
Provision for loan losses | 5,900 | 2,800 | 1,520 | ||||||||||||||
Net interest income after provision for loan losses | 78,836 | 75,462 | 54,147 | ||||||||||||||
Noninterest income | 8,607 | 7,700 | 3,610 | ||||||||||||||
Noninterest expense | 46,468 | 43,240 | 36,192 | ||||||||||||||
Net income before taxes | 40,975 | 39,922 | 21,565 | ||||||||||||||
Income taxes | 12,024 | 12,074 | 6,435 | ||||||||||||||
Net income | $ | 28,951 | $ | 27,848 | $ | 15,130 | |||||||||||
Per Common Share Data: | |||||||||||||||||
Basic earnings per common share 1
|
$ | 2.48 | $ | 2.38 | $ | 1.66 | |||||||||||
Diluted earnings per common share 1
|
$ | 2.47 | $ | 2.36 | $ | 1.64 | |||||||||||
Cash dividends declared per common share | $ | 1.00 | $ | 0.85 | $ | 0.80 | |||||||||||
Book value per common share outstanding | $ | 23.98 | $ | 22.50 | $ | 21.16 | |||||||||||
Tangible book value per common share outstanding 2
|
$ | 17.29 | $ | 15.70 | $ | 14.33 | |||||||||||
Shares outstanding at period end | 11,705,684 | 11,635,531 | 11,726,074 | ||||||||||||||
Weighted average shares outstanding - Basic | 11,569,128 | 11,586,651 | 9,015,203 | ||||||||||||||
Weighted average shares outstanding - Diluted | 11,617,780 | 11,687,089 | 9,143,242 | ||||||||||||||
Balance Sheet Data: | |||||||||||||||||
Investment securities, available-for-sale | $ | 42,027 | $ | 26,653 | $ | 29,543 | |||||||||||
Investment securities, held-to-maturity | 1,358 | 5,056 | 5,322 | ||||||||||||||
Loans held for sale | 9,932 | 7,659 | 28,022 | ||||||||||||||
Loans held for investment | 1,880,777 | 1,374,675 | 1,250,981 | ||||||||||||||
Loans held for investment, net | 1,861,610 | 1,361,153 | 1,239,925 | ||||||||||||||
Total assets | 2,283,115 | 1,690,324 | 1,622,501 | ||||||||||||||
Noninterest-bearing deposits | 820,711 | 626,569 | 546,713 | ||||||||||||||
Total deposits | 1,634,158 | 1,313,693 | 1,252,339 | ||||||||||||||
Borrowings | 145,000 | 90,000 | 104,998 | ||||||||||||||
Paycheck Protection Program Liquidity Facility | 204,719 | — | — | ||||||||||||||
Senior secured notes | 2,000 | 9,600 | 8,450 | ||||||||||||||
Total shareholders’ equity | 280,741 | 261,805 | 248,069 | ||||||||||||||
Performance Metrics: | |||||||||||||||||
Return on average assets | 1.38 | % | 1.74 | % | 1.28 | % | |||||||||||
Return on average equity | 10.70 | % | 10.93 | % | 9.09 | % |
As of and for the Year Ended December 31, | |||||||||||||||||
2020 | 2019 | 2018 | |||||||||||||||
(dollars in thousands, except share data) | |||||||||||||||||
Return on tangible equity 2
|
15.10 | % | 15.90 | % | 11.38 | % | |||||||||||
Yield on average earning assets | 4.64 | % | 6.05 | % | 5.70 | % | |||||||||||
Cost of interest-bearing liabilities | 0.64 | % | 1.61 | % | 1.32 | % | |||||||||||
Net interest margin | 4.28 | % | 5.24 | % | 4.93 | % | |||||||||||
Dividend payout ratio | 40.41 | % | 35.65 | % | 50.13 | % | |||||||||||
Equity to assets ratio | 12.30 | % | 15.49 | % | 15.29 | % | |||||||||||
Loans3 to deposits ratio
|
115.09 | % | 104.64 | % | 99.89 | % | |||||||||||
Efficiency ratio 2
|
49.78 | % | 50.30 | % | 61.06 | % |
December 31, | |||||||||||||||||
2020 | 2019 | 2018 | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
Credit Quality: | |||||||||||||||||
Loans 30-89 days past due 4
|
$ | 54 | $ | 1,767 | $ | 484 | |||||||||||
Loans 30-89 days past due 4 to total loans held for investment
|
— | % | 0.13 | % | 0.04 | % | |||||||||||
Non-performing loans 4
|
$ | 6,446 | $ | 11,265 | $ | 1,722 | |||||||||||
Non-performing loans 4 to total loans held for investment
|
0.34 | % | 0.82 | % | 0.14 | % | |||||||||||
Non-performing assets 4
|
$ | 6,446 | $ | 11,265 | $ | 1,722 | |||||||||||
Non-performing assets 4 to total assets
|
0.28 | % | 0.67 | % | 0.11 | % | |||||||||||
Allowance for loan losses | $ | 19,167 | $ | 13,522 | $ | 11,056 | |||||||||||
Allowance for loan losses to total loans held for investment | 1.02 | % | 0.98 | % | 0.88 | % | |||||||||||
Allowance for loan losses as a percentage of total loans held for investment excluding PPP loans | 1.23 | % | 0.98 | % | 0.88 | % | |||||||||||
Allowance for loan losses to non-performing loans 4
|
297.3 | % | 120.0 | % | 642.0 | % | |||||||||||
Net charge-offs | $ | 255 | $ | 334 | $ | 961 | |||||||||||
Net charge-offs to average loans | 0.01 | % | 0.03 | % | 0.10 | % | |||||||||||
Regulatory Capital Ratios (First Choice Bank): | |||||||||||||||||
Community Bank Leverage Ratio 5
|
10.28 | % | — | % | — | % | |||||||||||
Tier 1 leverage ratio | N/A | 12.01 | % | 12.03 | % | ||||||||||||
Common equity Tier 1 capital | N/A | 13.04 | % | 13.26 | % | ||||||||||||
Tier 1 risk-based capital ratio | N/A | 13.04 | % | 13.26 | % | ||||||||||||
Total risk-based capital ratio | N/A | 14.03 | % | 14.18 | % |
# of Loans on Payment Deferral |
Loan Balance on Payment Deferral
($ in millions) |
|||||||||||||
June 30, 2020 | 520 | $ | 626 | |||||||||||
September 30, 2020 | 12 | 37 | ||||||||||||
December 31, 2020 | 3 | 3 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
Efficiency Ratio | (dollars in thousands) | ||||||||||
Noninterest expense (numerator) | $ | 46,468 | $ | 43,240 | |||||||
Net interest income (denominator) | 84,736 | 78,262 | |||||||||
Plus: Noninterest income | 8,607 | 7,700 | |||||||||
Total net interest income and noninterest income (denominator) | $ | 93,343 | $ | 85,962 | |||||||
Efficiency ratio (1)
|
49.8 | % | 50.3 | % | |||||||
Pre-tax Pre-provision Income | |||||||||||
Net interest income | $ | 84,736 | $ | 78,262 | |||||||
Noninterest income | 8,607 | 7,700 | |||||||||
Total net interest income and noninterest income | 93,343 | 85,962 | |||||||||
Less: Noninterest expense | 46,468 | 43,240 | |||||||||
Pre-tax pre-provision income (1)
|
$ | 46,875 | $ | 42,722 | |||||||
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
Return on Average Assets, Equity, Tangible Common Equity
|
(dollars in thousands) | ||||||||||
Net income | $ | 28,951 | $ | 27,848 | |||||||
Average assets | 2,095,784 | 1,603,600 | |||||||||
Average shareholders’ equity | 270,521 | 254,770 | |||||||||
Less: Average intangible assets | 78,790 | 79,631 | |||||||||
Average tangible equity (1)
|
$ | 191,731 | $ | 175,139 | |||||||
Return on average assets | 1.38 | % | 1.74 | % | |||||||
Return on average equity | 10.70 | % | 10.93 | % | |||||||
Return on average tangible common equity (1)
|
15.10 | % | 15.90 | % | |||||||
December 31, | |||||||||||
2020 | 2019 | ||||||||||
Tangible Common Equity Ratio/Tangible Book Value Per Share | (dollars in thousands) | ||||||||||
Shareholders’ equity | $ | 280,741 | $ | 261,805 | |||||||
Less: Intangible assets | 78,381 | 79,153 | |||||||||
Tangible common equity (1)
|
$ | 202,360 | $ | 182,652 | |||||||
Total assets | $ | 2,283,115 | $ | 1,690,324 | |||||||
Less: Intangible assets | 78,381 | 79,153 | |||||||||
Tangible assets (1)
|
$ | 2,204,734 | $ | 1,611,171 | |||||||
Equity to asset ratio | 12.30 | % | 15.49 | % | |||||||
Tangible common equity to tangible asset ratio (1)
|
9.18 | % | 11.34 | % | |||||||
Book value per share | $ | 23.98 | $ | 22.50 | |||||||
Tangible book value per share (1)
|
$ | 17.29 | $ | 15.70 | |||||||
Shares outstanding | 11,705,684 | 11,635,531 |
Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average
Balance |
Interest
Income / Expense |
Average Yield / Cost |
Average
Balance |
Interest
Income / Expense |
Average Yield / Cost |
Average
Balance |
Interest
Income / Expense |
Average Yield / Cost | |||||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | (dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Loans (1) | $ | 1,731,049 | $ | 89,210 | 5.15 | % | $ | 1,317,345 | $ | 86,207 | 6.54 | % | $ | 985,513 | $ | 61,075 | 6.20 | % | |||||||||||||||||||||||||||||||||||
Investment securities | 42,064 | 777 | 1.85 | % | 35,883 | 853 | 2.38 | % | 37,642 | 922 | 2.45 | % | |||||||||||||||||||||||||||||||||||||||||
Deposits in other financial institutions | 188,345 | 825 | 0.44 | % | 124,506 | 2,375 | 1.91 | % | 98,353 | 1,847 | 1.88 | % | |||||||||||||||||||||||||||||||||||||||||
Federal funds sold/resale agreements | — | — | — | % | 1,243 | 30 | 2.41 | % | 1,258 | 25 | 1.99 | % | |||||||||||||||||||||||||||||||||||||||||
Restricted stock investments and other bank stocks | 14,663 | 803 | 5.48 | % | 13,973 | 889 | 6.36 | % | 7,043 | 508 | 7.21 | % | |||||||||||||||||||||||||||||||||||||||||
Total interest-earning assets | 1,976,121 | 91,615 | 4.64 | % | 1,492,950 | 90,354 | 6.05 | % | 1,129,809 | 64,377 | 5.70 | % | |||||||||||||||||||||||||||||||||||||||||
Noninterest-earning assets | 119,663 | 110,650 | 54,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 2,095,784 | $ | 1,603,600 | $ | 1,184,309 | |||||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Interest checking | $ | 241,275 | $ | 592 | 0.25 | % | $ | 120,494 | $ | 1,268 | 1.05 | % | $ | 153,403 | $ | 1,679 | 1.09 | % | |||||||||||||||||||||||||||||||||||
Money market accounts | 318,216 | 1,481 | 0.47 | % | 278,075 | 3,498 | 1.26 | % | 196,871 | 2,275 | 1.16 | % | |||||||||||||||||||||||||||||||||||||||||
Savings accounts | 30,674 | 80 | 0.26 | % | 30,608 | 232 | 0.76 | % | 51,254 | 410 | 0.80 | % | |||||||||||||||||||||||||||||||||||||||||
Time deposits | 92,242 | 1,117 | 1.21 | % | 149,921 | 2,647 | 1.77 | % | 176,761 | 2,912 | 1.65 | % | |||||||||||||||||||||||||||||||||||||||||
Brokered time deposits | 97,102 | 1,877 | 1.93 | % | 107,958 | 2,626 | 2.43 | % | 52,879 | 774 | 1.46 | % | |||||||||||||||||||||||||||||||||||||||||
Total interest-bearing deposits | 779,509 | 5,147 | 0.66 | % | 687,056 | 10,271 | 1.49 | % | 631,168 | 8,050 | 1.28 | % | |||||||||||||||||||||||||||||||||||||||||
Borrowings | 134,696 | 985 | 0.73 | % | 49,914 | 1,143 | 2.29 | % | 23,176 | 412 | 1.78 | % | |||||||||||||||||||||||||||||||||||||||||
Paycheck Protection Program Liquidity Facility | 153,679 | 540 | 0.35 | % | — | — | — | % | — | — | — | % | |||||||||||||||||||||||||||||||||||||||||
Senior secured notes | 5,401 | 207 | 3.83 | % | 11,933 | 678 | 5.68 | % | 4,544 | 248 | 5.46 | % | |||||||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 1,073,285 | 6,879 | 0.64 | % | 748,903 | 12,092 | 1.61 | % | 658,888 | 8,710 | 1.32 | % | |||||||||||||||||||||||||||||||||||||||||
Noninterest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Demand deposits | 735,129 | 586,508 | 353,157 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 16,849 | 13,419 | 5,790 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Shareholders’ equity | 270,521 | 254,770 | 166,474 | ||||||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 2,095,784 | $ | 1,603,600 | $ | 1,184,309 | |||||||||||||||||||||||||||||||||||||||||||||||
Net interest spread | $ | 84,736 | 4.00 | % | $ | 78,262 | 4.44 | % | $ | 55,667 | 4.38 | % | |||||||||||||||||||||||||||||||||||||||||
Net interest margin | 4.28 | % | 5.24 | % | 4.93 | % | |||||||||||||||||||||||||||||||||||||||||||||||
Total deposits | $ | 1,514,638 | $ | 5,147 | 0.34 | % | $ | 1,273,564 | $ | 10,271 | 0.81 | % | $ | 984,325 | $ | 8,050 | 0.82 | % | |||||||||||||||||||||||||||||||||||
Total funding sources | $ | 1,808,414 | $ | 6,879 | 0.38 | % | $ | 1,335,411 | $ | 12,092 | 0.91 | % | $ | 1,012,045 | $ | 8,710 | 0.86 | % |
Year Ended December 31, | |||||||||||||||||||||||||||||||||||
2020 vs. 2019 | 2019 vs. 2018 | ||||||||||||||||||||||||||||||||||
Change Attributable to | Change Attributable to | ||||||||||||||||||||||||||||||||||
Volume | Rate | Total Change | Volume | Rate | Total Change | ||||||||||||||||||||||||||||||
Interest and dividend income: | (dollars in thousands) | ||||||||||||||||||||||||||||||||||
Interest and fees on loans | $ | 23,632 | $ | (20,629) | $ | 3,003 | $ | 21,612 | $ | 3,520 | $ | 25,132 | |||||||||||||||||||||||
Interest on investment securities | 68 | (144) | (76) | (40) | (29) | (69) | |||||||||||||||||||||||||||||
Interest on deposits in financial institutions | 844 | (2,394) | (1,550) | 498 | 30 | 528 | |||||||||||||||||||||||||||||
Federal funds sold/resale agreements | (30) | — | (30) | — | 5 | 5 | |||||||||||||||||||||||||||||
Dividends on restricted stock investments and other bank stocks | 42 | (128) | (86) | 448 | (67) | 381 | |||||||||||||||||||||||||||||
Change in interest and dividend income | 24,556 | (23,295) | 1,261 | 22,518 | 3,459 | 25,977 | |||||||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||||||||
Savings, interest checking and money market accounts | 986 | (3,831) | (2,845) | 502 | 132 | 634 | |||||||||||||||||||||||||||||
Time deposits | (1,085) | (1,194) | (2,279) | 665 | 922 | 1,587 | |||||||||||||||||||||||||||||
Borrowings | 986 | (1,144) | (158) | 584 | 147 | 731 | |||||||||||||||||||||||||||||
Paycheck Protection Program Liquidity Facility | 540 | — | 540 | — | — | — | |||||||||||||||||||||||||||||
Senior secured notes | (295) | (176) | (471) | 420 | 10 | 430 | |||||||||||||||||||||||||||||
Change in interest expense | 1,132 | (6,345) | (5,213) | 2,171 | 1,211 | 3,382 | |||||||||||||||||||||||||||||
Change in net interest income | $ | 23,424 | $ | (16,950) | $ | 6,474 | $ | 20,347 | $ | 2,248 | $ | 22,595 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Gain on sale of loans | $ | 4,653 | $ | 3,674 | |||||||
Service charges and fees on deposit accounts | 1,965 | 1,942 | |||||||||
Net servicing fees | 644 | 850 | |||||||||
Other income | 1,345 | 1,234 | |||||||||
Total noninterest income | $ | 8,607 | $ | 7,700 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Salaries and employee benefits | $ | 28,626 | $ | 25,691 | |||||||
Occupancy and equipment | 4,476 | 5,406 | |||||||||
Data processing | 3,653 | 2,864 | |||||||||
Professional fees | 1,875 | 1,633 | |||||||||
Office, postage and telecommunications | 1,121 | 1,032 | |||||||||
Deposit insurance and regulatory assessments | 963 | 392 | |||||||||
Loan related | 644 | 694 | |||||||||
Customer service related | 841 | 1,755 | |||||||||
Amortization of core deposit intangible | 771 | 848 | |||||||||
Other expenses | 3,498 | 2,925 | |||||||||
Total noninterest expense | $ | 46,468 | $ | 43,240 |
December 31, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||
Fair
Value |
Percentage of Total |
Fair
Value |
Percentage of Total | ||||||||||||||||||||||||||||||||
Securities available-for-sale: | (dollars in thousands) | ||||||||||||||||||||||||||||||||||
U.S. Government and agency securities | $ | 2,705 | 6.4 | % | $ | — | — | % | |||||||||||||||||||||||||||
Mortgage-backed securities | 5,653 | 13.5 | % | 7,431 | 27.9 | % | |||||||||||||||||||||||||||||
Collateralized mortgage obligations | 25,778 | 61.3 | % | 10,598 | 39.7 | % | |||||||||||||||||||||||||||||
SBA pools | 7,891 | 18.8 | % | 8,624 | 32.4 | % | |||||||||||||||||||||||||||||
$ | 42,027 | 100.0 | % | $ | 26,653 | 100.0 | % | ||||||||||||||||||||||||||||
December 31, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||||||||
Amortized Cost | Percentage of Total | Amortized Cost | Percentage of Total | ||||||||||||||||||||||||||||||||
Securities held-to-maturity: | (dollars in thousands) | ||||||||||||||||||||||||||||||||||
U.S. Government and agency securities | $ | — | — | % | $ | 3,342 | 66.1 | % | |||||||||||||||||||||||||||
Mortgage-backed securities | 1,358 | 100.0 | % | 1,714 | 33.9 | % | |||||||||||||||||||||||||||||
$ | 1,358 | 100.0 | % | $ | 5,056 | 100.0 | % |
December 31, 2020 | |||||||||||||||||||||||||||||
One Year
or Less |
After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | Total | |||||||||||||||||||||||||
Securities available-for-sale: | (dollars in thousands) | ||||||||||||||||||||||||||||
U.S. Government and agency securities | $ | — | $ | — | $ | — | $ | 2,705 | $ | 2,705 | |||||||||||||||||||
Mortgage-backed securities | — | — | — | 5,653 | 5,653 | ||||||||||||||||||||||||
Collateralized mortgage obligations | — | — | — | 25,778 | 25,778 | ||||||||||||||||||||||||
SBA pools | — | — | — | 7,891 | 7,891 | ||||||||||||||||||||||||
$ | — | $ | — | $ | — | $ | 42,027 | $ | 42,027 | ||||||||||||||||||||
Weighted average yield: | |||||||||||||||||||||||||||||
U.S. Government and agency securities | — | % | — | % | — | % | 2.13 | % | 2.13 | % | |||||||||||||||||||
Mortgage-backed securities | — | % | — | % | — | % | 1.89 | % | 1.89 | % | |||||||||||||||||||
Collateralized mortgage obligations | — | % | — | % | — | % | 0.90 | % | 0.90 | % | |||||||||||||||||||
SBA pools | — | % | — | % | — | % | 2.43 | % | 2.43 | % | |||||||||||||||||||
— | % | — | % | — | % | 1.39 | % | 1.39 | % |
December 31, 2020 | |||||||||||||||||||||||||||||
One Year
or Less |
After One Year Through Five Years | After Five Years Through Ten Years | After Ten Years | Total | |||||||||||||||||||||||||
Securities held-to-maturity: | (dollars in thousands) | ||||||||||||||||||||||||||||
Mortgage-backed securities | $ | — | $ | — | $ | — | $ | 1,358 | $ | 1,358 | |||||||||||||||||||
$ | — | $ | — | $ | — | $ | 1,358 | $ | 1,358 | ||||||||||||||||||||
Weighted average yield: | |||||||||||||||||||||||||||||
Mortgage-backed securities | — | % | — | % | — | % | 2.86 | % | 2.86 | % | |||||||||||||||||||
— | % | — | % | — | % | 2.86 | % | 2.86 | % |
December 31, 2020 | December 31, 2019 | December 31, 2018 | December 31, 2017 | December 31, 2016 | ||||||||||||||||||||||||||||||||||||||||
Amount |
Percentage
of Total |
Amount |
Percentage
of Total |
Amount |
Percentage
of Total |
Amount |
Percentage
of Total |
Amount |
Percentage
of Total |
|||||||||||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
Construction and land development | $ | 197,634 | 10.5 | % | $ | 249,504 | 18.1 | % | $ | 184,177 | 14.7 | % | $ | 115,427 | 15.6 | % | $ | 110,696 | 15.9 | % | ||||||||||||||||||||||||
Real estate: | ||||||||||||||||||||||||||||||||||||||||||||
Residential | 27,683 | 1.5 | % | 43,736 | 3.2 | % | 57,443 | 4.6 | % | 63,415 | 8.5 | % | 85,709 | 12.3 | % | |||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 161,823 | 8.6 | % | 171,595 | 12.5 | % | 179,494 | 14.3 | % | 52,753 | 7.1 | % | 53,761 | 7.7 | % | |||||||||||||||||||||||||||||
Commercial real estate - non-owner occupied | 550,788 | 29.1 | % | 423,823 | 30.8 | % | 401,665 | 32.2 | % | 251,821 | 33.9 | % | 194,720 | 28.1 | % | |||||||||||||||||||||||||||||
Commercial and industrial | 388,814 | 20.5 | % | 309,011 | 22.5 | % | 281,718 | 22.5 | % | 169,183 | 22.8 | % | 161,666 | 23.2 | % | |||||||||||||||||||||||||||||
SBA loans (1)
|
562,842 | 29.8 | % | 177,633 | 12.9 | % | 146,462 | 11.7 | % | 88,688 | 12.0 | % | 81,021 | 11.6 | % | |||||||||||||||||||||||||||||
Consumer | 1 | — | % | 430 | — | % | 159 | — | % | 826 | 0.1 | % | 8,325 | 1.2 | % | |||||||||||||||||||||||||||||
Loans held for investment, net of discounts (2)
|
$ | 1,889,585 | 100.0 | % | $ | 1,375,732 | 100.0 | % | $ | 1,251,118 | 100.0 | % | $ | 742,113 | 100.0 | % | $ | 695,898 | 100.0 | % | ||||||||||||||||||||||||
Net deferred origination (fees) costs (1)
|
(8,808) | (1,057) | (137) | (400) | 187 | |||||||||||||||||||||||||||||||||||||||
Loans held for investment | 1,880,777 | 1,374,675 | 1,250,981 | 741,713 | 696,085 | |||||||||||||||||||||||||||||||||||||||
Allowance for loan losses | (19,167) | (13,522) | (11,056) | (10,497) | (11,599) | |||||||||||||||||||||||||||||||||||||||
Loans held for investment, net | $ | 1,861,610 | $ | 1,361,153 | $ | 1,239,925 | $ | 731,216 | $ | 684,486 |
December 31, 2020 | December 31, 2019 | ||||||||||
(dollars in thousands) | |||||||||||
SBA 7(a) (1)
|
$ | 418,621 | $ | 100,103 | |||||||
SBA 504 | 144,221 | 77,530 | |||||||||
Total | $ | 562,842 | $ | 177,633 |
December 31, 2020 | December 31, 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Secured - industrial warehouse | $ | 66,969 | $ | 23,364 | |||||||
Secured - hospitality | 25,172 | 24,858 | |||||||||
Secured - retail center/building | 24,960 | 28,182 | |||||||||
Secured - other real estate | 82,933 | 58,757 | |||||||||
Unsecured or secured by other business assets | 11,905 | 11,921 | |||||||||
Total unguaranteed portion | 211,939 | 147,082 | |||||||||
Guaranteed portion (1)
|
350,903 | 30,551 | |||||||||
Total | $ | 562,842 | $ | 177,633 |
December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||
Within One Year | After One Year Through Five Years | After Five Years | |||||||||||||||||||||||||||||||||||||||
Fixed | Adjustable Rate | Fixed | Adjustable Rate | Fixed |
Adjustable
Rate |
Total | |||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||
Construction and land development | $ | 4,359 | $ | 118,035 | $ | 12,044 | $ | 51,154 | $ | — | $ | 12,042 | $ | 197,634 | |||||||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||||||||||
Residential | — | — | — | 934 | 1,796 | 24,953 | 27,683 | ||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 1,086 | 1,698 | 18,019 | 37,497 | 22,059 | 81,464 | 161,823 | ||||||||||||||||||||||||||||||||||
Commercial real estate - non-owner occupied | 8,840 | 8,088 | 85,943 | 125,764 | 69,394 | 252,759 | 550,788 | ||||||||||||||||||||||||||||||||||
Commercial and industrial | 932 | 106,347 | 42,049 | 93,442 | 17,898 | 128,146 | 388,814 | ||||||||||||||||||||||||||||||||||
SBA loans (1)
|
— | 24,604 | 329,432 | 11,261 | 9,933 | 187,612 | 562,842 | ||||||||||||||||||||||||||||||||||
Consumer & other | 1 | — | — | — | — | — | 1 | ||||||||||||||||||||||||||||||||||
Total | $ | 15,218 | $ | 258,772 | $ | 487,487 | $ | 320,052 | $ | 121,080 | $ | 686,976 | $ | 1,889,585 |
December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||
Construction and land development | Residential | Commercial real estate - owner occupied | Commercial real estate - non-owner occupied | Commercial and industrial | SBA loans | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard (1) | $ | — | $ | 254 | $ | 1,417 | $ | 3,536 | $ | 3,967 | $ | 9,187 | $ | — | $ | 18,361 | |||||||||||||||||||||||||||||||
Total | $ | — | $ | 254 | $ | 1,417 | $ | 3,536 | $ | 3,967 | $ | 9,187 | $ | — | $ | 18,361 |
December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||
Construction and land development | Residential | Commercial real estate - owner occupied | Commercial real estate - non-owner occupied | Commercial and industrial | SBA loans | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Substandard (1) | $ | — | $ | — | $ | 9,624 | $ | 2,092 | $ | 2,630 | $ | 10,260 | $ | — | $ | 24,606 | |||||||||||||||||||||||||||||||
Total | $ | — | $ | — | $ | 9,624 | $ | 2,092 | $ | 2,630 | $ | 10,260 | $ | — | $ | 24,606 |
December 31, | |||||||||||||||||||||||||||||
2020 | 2019 | 2018 | 2017 | 2016 | |||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||
Accruing loans past due 90 days or more | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||
Non-accrual | 6,099 | 11,107 | 1,128 | — | 683 | ||||||||||||||||||||||||
Troubled debt restructurings on non-accrual | 347 | 158 | 594 | 1,761 | 2,586 | ||||||||||||||||||||||||
Total nonperforming loans | $ | 6,446 | $ | 11,265 | $ | 1,722 | $ | 1,761 | $ | 3,269 | |||||||||||||||||||
Foreclosed assets | — | — | — | — | — | ||||||||||||||||||||||||
Total nonperforming assets | $ | 6,446 | $ | 11,265 | $ | 1,722 | $ | 1,761 | $ | 3,269 | |||||||||||||||||||
Troubled debt restructurings - on accrual | $ | 319 | $ | 321 | $ | 327 | $ | — | $ | — | |||||||||||||||||||
Nonperforming loans as a percentage of gross loans | 0.34 | % | 0.82 | % | 0.14 | % | 0.24 | % | 0.47 | % | |||||||||||||||||||
Nonperforming assets as a percentage of total assets | 0.28 | % | 0.67 | % | 0.11 | % | 0.19 | % | 0.38 | % |
December 31, | |||||||||||
2020 | 2019 | ||||||||||
Nonperforming loans: | (dollars in thousands) | ||||||||||
Real estate: | |||||||||||
Residential | $ | 254 | $ | — | |||||||
Commercial real estate - owner occupied | 1,293 | 3,049 | |||||||||
Commercial real estate - non-owner occupied | 1,465 | 1,368 | |||||||||
Commercial and industrial | 183 | 229 | |||||||||
SBA loans | 3,251 | 6,619 | |||||||||
Total nonperforming loans (1)
|
$ | 6,446 | $ | 11,265 |
Year Ended December 31, | |||||||||||||||||||||||||||||
2020 | 2019 | 2018 | 2017 | 2016 | |||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||
Balance, beginning of period | $ | 13,522 | $ | 11,056 | $ | 10,497 | $ | 11,599 | $ | 11,415 | |||||||||||||||||||
Charge-offs: | |||||||||||||||||||||||||||||
Commercial and industrial | (330) | (567) | (539) | (1,386) | (1,556) | ||||||||||||||||||||||||
SBA loans | (447) | (12) | (610) | (459) | — | ||||||||||||||||||||||||
(777) | (579) | (1,149) | (1,845) | (1,556) | |||||||||||||||||||||||||
Recoveries: | |||||||||||||||||||||||||||||
Commercial and industrial | 488 | 57 | 188 | 56 | — | ||||||||||||||||||||||||
SBA loans | 34 | 188 | — | 45 | — | ||||||||||||||||||||||||
522 | 245 | 188 | 101 | — | |||||||||||||||||||||||||
Net charge-offs | (255) | (334) | (961) | (1,744) | (1,556) | ||||||||||||||||||||||||
Provision for loan losses | 5,900 | 2,800 | 1,520 | 642 | 1,740 | ||||||||||||||||||||||||
Balance, end of period | $ | 19,167 | $ | 13,522 | $ | 11,056 | $ | 10,497 | $ | 11,599 | |||||||||||||||||||
Loans held for investment | $ | 1,880,777 | $ | 1,374,675 | $ | 1,250,981 | $ | 741,713 | $ | 696,085 | |||||||||||||||||||
Average loans | $ | 1,731,049 | $ | 1,317,345 | $ | 985,513 | $ | 739,935 | $ | 673,635 | |||||||||||||||||||
Allowance for loan losses as a percentage of loans held for investment | 1.02 | % | 0.98 | % | 0.88 | % | 1.42 | % | 1.67 | % | |||||||||||||||||||
Allowance for loan losses to nonperforming loans | 297.35 | % | 120.04 | % | 642.04 | % | 596.08 | % | 354.82 | % | |||||||||||||||||||
Ratio of net charge-offs to average loans held for investment | 0.01 | % | 0.03 | % | 0.10 | % | 0.24 | % | 0.23 | % |
December 31, 2020 | December 31, 2019 | December 31, 2018 | December 31, 2017 | December 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allowance for Loan Losses | % of Loans in Each Category to Total Loans | Allowance for Loan Losses | % of Loans in Each Category to Total Loans | Allowance for Loan Losses | % of Loans in Each Category to Total Loans | Allowance for Loan Losses | % of Loans in Each Category to Total Loans | Allowance for Loan Losses | % of Loans in Each Category to Total Loans | ||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Construction and land development | $ | 2,129 | 10.5 | % | $ | 2,350 | 18.1 | % | $ | 1,721 | 14.7 | % | $ | 1,597 | 15.6 | % | $ | 1,827 | 15.9 | % | |||||||||||||||||||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Residential | 233 | 1.5 | % | 292 | 3.2 | % | 422 | 4.6 | % | 375 | 8.5 | % | 924 | 12.3 | % | ||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 1,290 | 8.6 | % | 918 | 12.5 | % | 734 | 14.3 | % | 655 | 7.1 | % | 618 | 7.7 | % | ||||||||||||||||||||||||||||||||||||||||||||
Commercial real estate - non-owner occupied | 5,545 | 29.1 | % | 3,074 | 30.8 | % | 2,686 | 32.2 | % | 3,136 | 33.9 | % | 2,501 | 28.1 | % | ||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | 6,714 | 20.5 | % | 4,145 | 22.5 | % | 3,686 | 22.5 | % | 3,232 | 22.8 | % | 3,541 | 23.2 | % | ||||||||||||||||||||||||||||||||||||||||||||
SBA loans | 3,256 | 29.8 | % | 2,741 | 12.9 | % | 1,807 | 11.7 | % | 1,494 | 12.0 | % | 2,086 | 11.6 | % | ||||||||||||||||||||||||||||||||||||||||||||
Consumer | — | — | % | 2 | — | % | — | — | % | 8 | 0.1 | % | 102 | 1.2 | % | ||||||||||||||||||||||||||||||||||||||||||||
$ | 19,167 | 100.0 | % | $ | 13,522 | 100.0 | % | $ | 11,056 | 100.0 | % | $ | 10,497 | 100.0 | % | $ | 11,599 | 100.0 | % |
December 31, 2020 | December 31, 2019 | December 31, 2018 | |||||||||||||||||||||||||||||||||
Amount | Percentage of Total | Amount | Percentage of Total | Amount | Percentage of Total | ||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||
Noninterest-bearing demand | $ | 820,711 | 50.2 | % | $ | 626,569 | 47.7 | % | $ | 546,713 | 43.7 | % | |||||||||||||||||||||||
Interest-bearing deposits: | |||||||||||||||||||||||||||||||||||
Interest checking (1)
|
297,337 | 18.2 | % | 167,581 | 12.8 | % | 129,884 | 10.4 | % | ||||||||||||||||||||||||||
Money market (2)
|
309,488 | 19.0 | % | 319,694 | 24.2 | % | 296,085 | 23.6 | % | ||||||||||||||||||||||||||
Savings | 32,805 | 2.0 | % | 27,091 | 2.1 | % | 39,154 | 3.1 | % | ||||||||||||||||||||||||||
Retail time deposits | 62,742 | 3.8 | % | 97,220 | 7.4 | % | 151,995 | 12.1 | % | ||||||||||||||||||||||||||
Wholesale time deposits | 111,075 | 6.8 | % | 75,538 | 5.8 | % | 88,508 | 7.1 | % | ||||||||||||||||||||||||||
$ | 1,634,158 | 100.0 | % | $ | 1,313,693 | 100.0 | % | $ | 1,252,339 | 100.0 | % |
December 31, 2020 | |||||
(dollars in thousands) | |||||
Three months or less | $ | 17,690 | |||
Over three months through six months | 2,784 | ||||
Over six months through twelve months | 2,658 | ||||
Over twelve months | 7,608 | ||||
$ | 30,740 |
December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
FHLB advances | $ | 145,000 | $ | 90,000 | |||||||
Paycheck Protection Program Liquidity Facility | $ | 204,719 | $ | — | |||||||
Senior secured notes | $ | 2,000 | $ | 9,600 |
December 31, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||
Balance | Rate | Maturity Date | Balance | Rate | Maturity Date | |||||||||||||||||||||||||||||||||
Advances: | (dollars in thousands) | |||||||||||||||||||||||||||||||||||||
Recovery advance | $ | 5,000 | — | % | 5/19/2021 | $ | — | — | % | — | ||||||||||||||||||||||||||||
Term and fixed-rate advance | 50,000 | 0.19 | % | 2/26/2021 | 60,000 | 1.72 | % | 3/20/2020 | ||||||||||||||||||||||||||||||
Term and fixed-rate advance | 30,000 | 0.25 | % | 5/26/2021 | — | — | % | — | ||||||||||||||||||||||||||||||
Term and fixed-rate advance | 30,000 | 0.21 | % | 5/27/2021 | — | — | % | — | ||||||||||||||||||||||||||||||
Term and fixed-rate advance | 30,000 | 1.93 | % | 6/11/2021 | 30,000 | 1.93 | % | 6/11/2021 | ||||||||||||||||||||||||||||||
$ | 145,000 | 0.56 | % | $ | 90,000 | 1.79 | % |
December 31, | |||||||||||||||||
2020 | 2019 | 2018 | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
FHLB Advances: | |||||||||||||||||
Average amount outstanding during the period | $ | 133,986 | $ | 49,277 | $ | 22,707 | |||||||||||
Maximum month-ending amount outstanding during the period | $ | 150,000 | $ | 210,000 | $ | 90,000 | |||||||||||
Balance, end of period | $ | 145,000 | $ | 90,000 | $ | 90,000 | |||||||||||
Weighted average interest rate, end of period | 0.56 | % | 1.79 | % | 2.56 | % | |||||||||||
Weighted average interest rate during the period | 0.73 | % | 2.29 | % | 1.76 | % |
December 31, | |||||||||||||||||
2020 | 2019 | 2018 | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
Paycheck Protection Program Liquidity Facility: | |||||||||||||||||
Average amount outstanding during the period | $ | 153,679 | $ | — | $ | — | |||||||||||
Maximum month-ending amount outstanding during the period | $ | 259,184 | $ | — | $ | — | |||||||||||
Balance, end of period | $ | 204,719 | $ | — | $ | — | |||||||||||
Weighted average interest rate, end of period | 0.35 | % | — | % | — | % | |||||||||||
Weighted average interest rate during the period | 0.35 | % | — | % | — | % |
December 31, | |||||||||||||||||
2020 | 2019 | 2018 | |||||||||||||||
(dollars in thousands) | |||||||||||||||||
Federal Funds Unsecured Lines of Credit: | |||||||||||||||||
Average amount outstanding during the period | $ | — | $ | 631 | $ | 441 | |||||||||||
Maximum month-ending amount outstanding during the period | $ | — | $ | 30,000 | $ | 18,000 | |||||||||||
Balance, end of period | $ | — | $ | — | $ | 14,998 | |||||||||||
Weighted average interest rate, end of period | — | % | — | % | 2.64 | % | |||||||||||
Weighted average interest rate during the period | — | % | 2.69 | % | 2.43 | % |
Payments Due by Period | |||||||||||||||||||||||||||||
Total | Within One Year | After One But Within Three Years | After Three But Within Five Years |
After
Five Years |
|||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||
Deposits without a stated maturity | $ | 1,460,341 | $ | 1,460,341 | $ | — | $ | — | $ | — | |||||||||||||||||||
Time deposits (1) | 173,817 | 82,093 | 62,950 | 28,774 | — | ||||||||||||||||||||||||
Borrowings | 145,000 | 145,000 | — | — | — | ||||||||||||||||||||||||
Paycheck Protection Program Liquidity Facility | 204,719 | — | 204,719 | — | — | ||||||||||||||||||||||||
Senior secured notes | 2,000 | — | 2,000 | — | — | ||||||||||||||||||||||||
Operating lease obligations | 5,629 | 2,470 | 2,974 | 185 | — | ||||||||||||||||||||||||
$ | 1,991,506 | $ | 1,689,904 | $ | 272,643 | $ | 28,959 | $ | — |
Minimum Capital Required | |||||||||||||||||||||||||||||
First Choice Bank | Actual | For Capital Adequacy Purposes | Capital Conservation Buffer Phase-In | For Well Capitalized Requirement | |||||||||||||||||||||||||
December 31, 2019: | |||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | 14.03 | % | 8.00 | % | 10.50 | % | 10.00 | % | |||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | 13.04 | % | 6.00 | % | 8.50 | % | 8.00 | % | |||||||||||||||||||||
CET1 Capital (to risk-weighted assets) | 13.04 | % | 4.50 | % | 7.00 | % | 6.50 | % | |||||||||||||||||||||
Tier 1 Capital (to average assets) | 12.01 | % | 4.00 | % | 4.00 | % | 5.00 | % |
Year Ended December 31, | |||||||||||
Dividends declared: | 2020 | 2019 | |||||||||
Fourth quarter | $ | 0.25 | $ | 0.25 | |||||||
Third quarter | $ | 0.25 | $ | 0.20 | |||||||
Second quarter | $ | 0.25 | $ | 0.20 | |||||||
First quarter | $ | 0.25 | $ | 0.20 |
NII at Risk | EVE | ||||||||||||||||||||||
Adjusted Net Interest Income | Percentage Change from Base Case | Market Value | Percentage of Change from Base Case | ||||||||||||||||||||
Interest rate scenario | (dollars in thousands) | ||||||||||||||||||||||
Up 300 basis points | $ | 103,186 | 19.1 | % | $ | 381,345 | 9.6 | % | |||||||||||||||
Up 200 basis points | $ | 96,300 | 11.2 | % | $ | 367,508 | 5.6 | % | |||||||||||||||
Up 100 basis points | $ | 90,087 | 4.0 | % | $ | 355,169 | 2.1 | % | |||||||||||||||
Base | $ | 86,622 | — | $ | 347,909 | — | |||||||||||||||||
Down 100 basis points | $ | 86,481 | (0.2) | % | $ | 342,669 | (1.5) | % | |||||||||||||||
Down 200 basis points | $ | 86,439 | (0.2) | % | $ | 345,226 | (0.8) | % |
CONSOLIDATED FINANCIAL STATEMENTS | |||||
December 31, | |||||||||||
2020 | 2019 | ||||||||||
ASSETS | (dollars in thousands, except share data) | ||||||||||
Cash and due from banks | $ | 18,011 | $ | 27,359 | |||||||
Interest-bearing deposits at other banks | 218,370 | 134,442 | |||||||||
Total cash and cash equivalents | 236,381 | 161,801 | |||||||||
Securities available-for-sale, at fair value | 42,027 | 26,653 | |||||||||
Securities held-to-maturity, at cost | 1,358 | 5,056 | |||||||||
Equity securities, at fair value | 2,798 | 2,694 | |||||||||
Restricted stock investments, at cost | 12,999 | 12,986 | |||||||||
Loans held for sale, at lower of cost or fair value | 9,932 | 7,659 | |||||||||
Loans held for investment | 1,880,777 | 1,374,675 | |||||||||
Allowance for loan losses | (19,167) | (13,522) | |||||||||
Loans held for investment, net | 1,861,610 | 1,361,153 | |||||||||
Accrued interest receivable | 9,569 | 5,451 | |||||||||
Premises and equipment, net | 2,149 | 1,542 | |||||||||
Servicing asset | 2,860 | 3,202 | |||||||||
Deferred taxes, net | 7,385 | 6,163 | |||||||||
Goodwill | 73,425 | 73,425 | |||||||||
Core deposit intangible, net | 4,956 | 5,728 | |||||||||
Other assets | 15,666 | 16,811 | |||||||||
TOTAL ASSETS | $ | 2,283,115 | $ | 1,690,324 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Deposits: | |||||||||||
Noninterest-bearing demand | $ | 820,711 | $ | 626,569 | |||||||
Money market, interest checking and savings | 639,630 | 514,366 | |||||||||
Time deposits | 173,817 | 172,758 | |||||||||
Total deposits | 1,634,158 | 1,313,693 | |||||||||
Borrowings | 145,000 | 90,000 | |||||||||
Paycheck Protection Program Liquidity Facility ("PPPLF") | 204,719 | — | |||||||||
Senior secured notes | 2,000 | 9,600 | |||||||||
Accrued interest payable and other liabilities | 16,497 | 15,226 | |||||||||
Total liabilities | 2,002,374 | 1,428,519 | |||||||||
Commitments and contingencies - Note 12 | |||||||||||
Shareholders’ equity: | |||||||||||
Common stock no par value; 100,000,000 shares authorized; issued and outstanding: 11,705,684 at December 31, 2020 and 11,635,531 at December 31, 2019
|
217,734 | 216,398 | |||||||||
Additional paid-in capital | 3,292 | 3,493 | |||||||||
Retained earnings | 59,176 | 41,920 | |||||||||
Accumulated other comprehensive income (loss), net
|
539 | (6) | |||||||||
Total shareholders’ equity | 280,741 | 261,805 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 2,283,115 | $ | 1,690,324 |
Year Ended December 31, | ||||||||||||||
2020 | 2019 | |||||||||||||
(dollars in thousands, except share and per share data) | ||||||||||||||
INTEREST AND DIVIDEND INCOME | ||||||||||||||
Interest and fees on loans | $ | 89,210 | $ | 86,207 | ||||||||||
Interest on investment securities | 777 | 853 | ||||||||||||
Interest on deposits in other financial institutions | 825 | 2,405 | ||||||||||||
Dividends on restricted stock investments | 803 | 889 | ||||||||||||
Total interest and dividend income | 91,615 | 90,354 | ||||||||||||
INTEREST EXPENSE | ||||||||||||||
Interest on savings, interest checking and money market accounts | 2,153 | 4,998 | ||||||||||||
Interest on time deposits | 2,994 | 5,273 | ||||||||||||
Interest on borrowings | 985 | 1,143 | ||||||||||||
Interest on PPPLF | 540 | — | ||||||||||||
Interest on senior secured notes | 207 | 678 | ||||||||||||
Total interest expense | 6,879 | 12,092 | ||||||||||||
Net interest income | 84,736 | 78,262 | ||||||||||||
Provision for loan losses | 5,900 | 2,800 | ||||||||||||
Net interest income after provision for loan losses | 78,836 | 75,462 | ||||||||||||
NONINTEREST INCOME | ||||||||||||||
Gain on sale of loans | 4,653 | 3,674 | ||||||||||||
Service charges and fees on deposit accounts | 1,965 | 1,942 | ||||||||||||
Net servicing fees | 644 | 850 | ||||||||||||
Other income | 1,345 | 1,234 | ||||||||||||
Total noninterest income | 8,607 | 7,700 | ||||||||||||
NONINTEREST EXPENSE | ||||||||||||||
Salaries and employee benefits | 28,626 | 25,691 | ||||||||||||
Occupancy and equipment | 4,476 | 5,406 | ||||||||||||
Data processing | 3,653 | 2,864 | ||||||||||||
Professional fees | 1,875 | 1,633 | ||||||||||||
Office, postage and telecommunications | 1,121 | 1,032 | ||||||||||||
Deposit insurance and regulatory assessments | 963 | 392 | ||||||||||||
Loan related | 644 | 694 | ||||||||||||
Customer service related | 841 | 1,755 | ||||||||||||
Amortization of core deposit intangible | 771 | 848 | ||||||||||||
Other expenses | 3,498 | 2,925 | ||||||||||||
Total noninterest expense | 46,468 | 43,240 | ||||||||||||
Income before taxes | 40,975 | 39,922 | ||||||||||||
Income taxes | 12,024 | 12,074 | ||||||||||||
Net income | $ | 28,951 | $ | 27,848 | ||||||||||
Net income per share: | ||||||||||||||
Basic | $ | 2.48 | $ | 2.38 | ||||||||||
Diluted | $ | 2.47 | $ | 2.36 | ||||||||||
Weighted-average common shares outstanding: | ||||||||||||||
Basic | 11,569,128 | 11,586,651 | ||||||||||||
Diluted | 11,617,780 | 11,687,089 |
Year Ended December 31, | ||||||||||||||
2020 | 2019 | |||||||||||||
Net income | $ | 28,951 | $ | 27,848 | ||||||||||
Other comprehensive income: | ||||||||||||||
Unrealized gain on investment securities: | ||||||||||||||
Change in net unrealized gain on available-for-sale securities | 774 | 985 | ||||||||||||
Related income taxes: | ||||||||||||||
Income tax expense related to net unrealized holding gains | (229) | (292) | ||||||||||||
Total other comprehensive income | 545 | 693 | ||||||||||||
Total comprehensive net income | $ | 29,496 | $ | 28,541 |
Common Stock | |||||||||||||||||||||||||||||||||||||||||||||||
Number
of Shares |
Amount |
Additional
Paid-in Capital |
Retained
Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Total | ||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands, except share and per share data) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2018 | 11,726,074 | $ | 217,514 | $ | 7,269 | $ | 23,985 | $ | (699) | $ | 248,069 | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 27,848 | — | 27,848 | |||||||||||||||||||||||||||||||||||||||||
Cash dividends ($0.85 per share)
|
— | — | — | (9,927) | — | (9,927) | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 1,935 | 14 | — | 1,949 | |||||||||||||||||||||||||||||||||||||||||
Issuance of restricted shares, net | 99,605 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Vesting of restricted shares | — | 1,414 | (1,414) | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Repurchase of shares in settlement of restricted stocks | (5,626) | (120) | — | — | — | (120) | |||||||||||||||||||||||||||||||||||||||||
Exercise of stock options, net | 245,295 | 6,890 | (4,297) | — | — | 2,593 | |||||||||||||||||||||||||||||||||||||||||
Common stock repurchased under authorized stock repurchase program | (429,817) | (9,300) | — | — | — | (9,300) | |||||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | — | 693 | 693 | |||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2019 | 11,635,531 | $ | 216,398 | $ | 3,493 | $ | 41,920 | $ | (6) | $ | 261,805 | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | 28,951 | — | 28,951 | |||||||||||||||||||||||||||||||||||||||||
Cash dividends ($1.00 per share)
|
— | — | — | (11,699) | — | (11,699) | |||||||||||||||||||||||||||||||||||||||||
Stock-based compensation | — | — | 2,040 | 4 | — | 2,044 | |||||||||||||||||||||||||||||||||||||||||
Issuance of restricted shares, net | 99,191 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Vesting of restricted shares | — | 1,966 | (1,966) | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Repurchase of shares in settlement of restricted stocks | (8,275) | (174) | — | — | — | (174) | |||||||||||||||||||||||||||||||||||||||||
Exercise of stock options, net | 17,648 | 402 | (275) | 127 | |||||||||||||||||||||||||||||||||||||||||||
Common stock repurchased under authorized stock repurchase program | (38,411) | (858) | — | — | — | (858) | |||||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net of taxes | — | — | — | — | 545 | 545 | |||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2020 | 11,705,684 | $ | 217,734 | $ | 3,292 | $ | 59,176 | $ | 539 | $ | 280,741 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
OPERATING ACTIVITIES | (dollars in thousands) | ||||||||||
Net income | $ | 28,951 | $ | 27,848 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 1,852 | 1,708 | |||||||||
Amortization of premiums of investment securities | 266 | 178 | |||||||||
Amortization of servicing asset | 1,350 | 1,124 | |||||||||
Provision for loan losses | 5,900 | 2,800 | |||||||||
Provision (reversal of) for losses - unfunded commitments | 300 | (200) | |||||||||
Gain on sale of loans | (4,653) | (3,674) | |||||||||
Impairment charges of fixed assets and right-of-use assets | — | 1,207 | |||||||||
Loans originated for sale | (209,588) | (33,277) | |||||||||
Proceeds from loans originated for sale | 213,393 | 67,554 | |||||||||
Accretion of net discounts and deferred loan fees, net | (10,078) | (6,695) | |||||||||
Deferred income taxes | (1,450) | 2,211 | |||||||||
Stock-based compensation | 2,044 | 1,949 | |||||||||
Appreciation of Bank Owned Life Insurance | (111) | (107) | |||||||||
Increase in other items, net | (288) | (2,263) | |||||||||
Net cash provided by operating activities | 27,888 | 60,363 | |||||||||
INVESTING ACTIVITIES | |||||||||||
Proceeds from paydowns of securities available-for-sale | 10,836 | 4,705 | |||||||||
Proceeds from paydowns of securities held-to-maturity | 337 | 253 | |||||||||
Proceeds from calls of securities available-for-sale | 295 | — | |||||||||
Proceeds from calls of securities held-to-maturity | 3,350 | — | |||||||||
Purchases of securities available-for-sale | (25,988) | (995) | |||||||||
Net increase in loans | (498,556) | (128,713) | |||||||||
Purchases of Federal Reserve and FHLB stock | (13) | (131) | |||||||||
Purchases of equity investment | (2,312) | (959) | |||||||||
Proceeds from disposal of premises and equipment | 31 | — | |||||||||
Purchases of premises and equipment | (1,268) | (850) | |||||||||
Net cash used in investing activities | (513,288) | (126,690) | |||||||||
FINANCING ACTIVITIES | |||||||||||
Net increase in deposits | 320,465 | 61,354 | |||||||||
Net increase (decrease) in short term borrowings | — | (74,998) | |||||||||
Repayment and maturities of long term FHLB borrowings | (145,000) | — | |||||||||
Proceeds from long term FHLB borrowings | 200,000 | 60,000 | |||||||||
Repayment of Paycheck Protection Program Liquidity Facility | (56,899) | — | |||||||||
Proceeds from Paycheck Protection Program Liquidity Facility | 261,618 | — | |||||||||
Repayment of senior secured notes | (19,300) | (16,500) | |||||||||
Proceeds from senior secured notes | 11,700 | 17,650 | |||||||||
Cash dividends paid | (11,699) | (9,927) | |||||||||
Repurchases of common stock | (1,032) | (9,420) | |||||||||
Proceeds from exercise of stock options, net | 127 | 2,593 | |||||||||
Net cash provided by financing activities | 559,980 | 30,752 | |||||||||
Increase (decrease) in cash and cash equivalents | 74,580 | (35,575) | |||||||||
Cash and cash equivalents, beginning of period | 161,801 | 197,376 | |||||||||
Cash and cash equivalents, end of period | $ | 236,381 | $ | 161,801 | |||||||
Supplemental Disclosures of Cash Flow Information: | |||||||||||
Cash paid during the period for: | |||||||||||
Interest paid | $ | 6,548 | $ | 12,054 | |||||||
Taxes paid | $ | 10,328 | $ | 11,098 | |||||||
Noncash investing and financing activities: | |||||||||||
Transfers of loans from held for investment to held for sale | $ | 933 | $ | 10,249 | |||||||
Transfers of loans to foreclosed assets | $ | 602 | $ | — | |||||||
Servicing rights asset recognized | $ | 1,008 | $ | 1,140 | |||||||
Initial recognition of operating lease right-of-use assets | $ | — | $ | 6,022 | |||||||
Initial recognition of operating lease liabilities | $ | — | $ | 6,141 |
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Fair
Value |
||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||
Securities available-for-sale: | |||||||||||||||||||||||
U.S. Government and agency securities | $ | 2,679 | $ | 26 | $ | — | $ | 2,705 | |||||||||||||||
Mortgage-backed securities | 5,537 | 116 | — | 5,653 | |||||||||||||||||||
Collateralized mortgage obligations | 25,552 | 328 | (102) | 25,778 | |||||||||||||||||||
SBA pools | 7,494 | 397 | — | 7,891 | |||||||||||||||||||
$ | 41,262 | $ | 867 | $ | (102) | $ | 42,027 | ||||||||||||||||
Securities held-to-maturity: | |||||||||||||||||||||||
Mortgage-backed securities | 1,358 | 112 | — | 1,470 | |||||||||||||||||||
$ | 1,358 | $ | 112 | $ | — | $ | 1,470 |
Amortized
Cost |
Gross
Unrealized Gains |
Gross
Unrealized Losses |
Fair
Value |
||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||
Securities available-for-sale: | |||||||||||||||||||||||
Mortgage-backed securities | $ | 7,480 | $ | 20 | $ | (69) | $ | 7,431 | |||||||||||||||
Collateralized mortgage obligations | 10,571 | 52 | (25) | 10,598 | |||||||||||||||||||
SBA pools | 8,610 | 58 | (44) | 8,624 | |||||||||||||||||||
$ | 26,661 | $ | 130 | $ | (138) | $ | 26,653 | ||||||||||||||||
Securities held-to-maturity: | |||||||||||||||||||||||
U.S. Government and agency securities | $ | 3,342 | $ | 9 | $ | — | $ | 3,351 | |||||||||||||||
Mortgage-backed securities | 1,714 | 27 | (15) | 1,726 | |||||||||||||||||||
$ | 5,056 | $ | 36 | $ | (15) | $ | 5,077 |
Held to Maturity | Available for Sale | ||||||||||||||||||||||
Amortized
Cost |
Fair
Value |
Amortized
Cost |
Fair
Value |
||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Due in one year or less | $ | — | $ | — | $ | — | $ | — | |||||||||||||||
Due after one year through five years | — | — | — | — | |||||||||||||||||||
Due after five years through ten years | — | — | — | — | |||||||||||||||||||
Due after ten years | 1,358 | 1,470 | 41,262 | 42,027 | |||||||||||||||||||
$ | 1,358 | $ | 1,470 | $ | 41,262 | $ | 42,027 |
Less Than
Twelve Months |
Twelve Months
Or Longer |
Total | |||||||||||||||||||||||||||||||||
Unrealized
Losses |
Fair
Value |
Unrealized
Losses |
Fair
Value |
Unrealized
Losses |
Fair
Value |
||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||||||||||||||
Securities available-for-sale: | |||||||||||||||||||||||||||||||||||
Collateralized mortgage obligations | $ | (102) | $ | 10,429 | $ | — | $ | — | $ | (102) | $ | 10,429 | |||||||||||||||||||||||
$ | (102) | $ | 10,429 | $ | — | $ | — | $ | (102) | $ | 10,429 | ||||||||||||||||||||||||
Less Than
Twelve Months |
Twelve Months
Or Longer |
Total | |||||||||||||||||||||||||||||||||
Unrealized
Losses |
Fair
Value |
Unrealized
Losses |
Fair
Value |
Unrealized
Losses |
Fair
Value |
||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||
Securities available-for-sale: | |||||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | — | $ | — | $ | (69) | $ | 6,271 | $ | (69) | $ | 6,271 | |||||||||||||||||||||||
Collateralized mortgage obligations | (2) | 1,342 | (23) | 1,288 | (25) | 2,630 | |||||||||||||||||||||||||||||
SBA pools | (44) | 3,043 | — | — | (44) | 3,043 | |||||||||||||||||||||||||||||
$ | (46) | $ | 4,385 | $ | (92) | $ | 7,559 | $ | (138) | $ | 11,944 | ||||||||||||||||||||||||
Securities held-to-maturity: | |||||||||||||||||||||||||||||||||||
Mortgage-backed securities | $ | — | $ | — | $ | (15) | $ | 790 | $ | (15) | $ | 790 | |||||||||||||||||||||||
$ | — | $ | — | $ | (15) | $ | 790 | $ | (15) | $ | 790 |
December 31, | |||||||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||
Construction and land development | $ | 197,634 | $ | 249,504 | |||||||||||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||||||||
Residential | 27,683 | 43,736 | |||||||||||||||||||||||||||||||||
Commercial real estate - owner occupied | 161,823 | 171,595 | |||||||||||||||||||||||||||||||||
Commercial real estate - non-owner occupied | 550,788 | 423,823 | |||||||||||||||||||||||||||||||||
Commercial and industrial | 388,814 | 309,011 | |||||||||||||||||||||||||||||||||
SBA loans (1)
|
562,842 | 177,633 | |||||||||||||||||||||||||||||||||
Consumer | 1 | 430 | |||||||||||||||||||||||||||||||||
Loans held for investment, net of discounts (2)
|
1,889,585 | 1,375,732 | |||||||||||||||||||||||||||||||||
Net deferred origination fees (1)
|
(8,808) | (1,057) | |||||||||||||||||||||||||||||||||
Loans held for investment | $ | 1,880,777 | $ | 1,374,675 | |||||||||||||||||||||||||||||||
Allowance for loan losses | (19,167) | (13,522) | |||||||||||||||||||||||||||||||||
Loans held for investment, net | $ | 1,861,610 | $ | 1,361,153 |
December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Gross loans held for investment(1)
|
$ | 1,897,599 | $ | 1,385,142 | |||||||
Unamortized net discounts(2)
|
(8,014) | (9,410) | |||||||||
Net unamortized deferred origination fees(3)
|
(8,808) | (1,057) | |||||||||
Loans held for investment | $ | 1,880,777 | $ | 1,374,675 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Balance, beginning of period | $ | 13,522 | $ | 11,056 | |||||||
Provision for loan losses | 5,900 | 2,800 | |||||||||
Charge-offs | (777) | (579) | |||||||||
Recoveries | 522 | 245 | |||||||||
Net charge-offs | (255) | (334) | |||||||||
Balance, end of period | $ | 19,167 | $ | 13,522 |
Year Ended December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||
Construction and Land Development | Residential | Commercial - Owner Occupied | Commercial - Non-owner Occupied | Commercial and Industrial | SBA Loans | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2019 | $ | 2,350 | $ | 292 | $ | 918 | $ | 3,074 | $ | 4,145 | $ | 2,741 | $ | 2 | $ | 13,522 | |||||||||||||||||||||||||||||||
Provision for (reversal of) loan losses | (221) | (59) | 372 | 2,471 | 2,411 | 928 | (2) | 5,900 | |||||||||||||||||||||||||||||||||||||||
Charge-offs | — | — | — | — | (330) | (447) | — | (777) | |||||||||||||||||||||||||||||||||||||||
Recoveries | — | — | — | — | 488 | 34 | — | 522 | |||||||||||||||||||||||||||||||||||||||
Net recoveries (charge-offs) | — | — | — | — | 158 | (413) | — | (255) | |||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 | $ | 2,129 | $ | 233 | $ | 1,290 | $ | 5,545 | $ | 6,714 | $ | 3,256 | $ | — | $ | 19,167 | |||||||||||||||||||||||||||||||
Reserves: | |||||||||||||||||||||||||||||||||||||||||||||||
Specific | $ | — | $ | — | $ | — | $ | 101 | $ | — | $ | 343 | $ | — | $ | 444 | |||||||||||||||||||||||||||||||
General | 2,129 | 233 | 1,290 | 5,444 | 6,714 | 2,913 | — | 18,723 | |||||||||||||||||||||||||||||||||||||||
$ | 2,129 | $ | 233 | $ | 1,290 | $ | 5,545 | $ | 6,714 | $ | 3,256 | $ | — | $ | 19,167 | ||||||||||||||||||||||||||||||||
Loans evaluated for impairment: | |||||||||||||||||||||||||||||||||||||||||||||||
Individually | $ | — | $ | 254 | $ | 1,293 | $ | 1,465 | $ | 183 | $ | 3,570 | $ | — | $ | 6,765 | |||||||||||||||||||||||||||||||
Collectively | 197,634 | 27,429 | 160,442 | 549,323 | 388,366 | 558,864 | 1 | 1,882,059 | |||||||||||||||||||||||||||||||||||||||
PCI | — | — | 88 | — | 265 | 408 | — | 761 | |||||||||||||||||||||||||||||||||||||||
$ | 197,634 | $ | 27,683 | $ | 161,823 | $ | 550,788 | $ | 388,814 | $ | 562,842 | $ | 1 | $ | 1,889,585 |
Year Ended December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||||||||||||||||||||
Construction and Land Development | Residential | Commercial - Owner Occupied | Commercial - Non-owner Occupied | Commercial and Industrial | SBA Loans | Consumer | Total | ||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018
|
$ | 1,721 | $ | 422 | $ | 734 | $ | 2,686 | $ | 3,686 | $ | 1,807 | $ | — | $ | 11,056 | |||||||||||||||||||||||||||||||
Provision for (reversal of) loan losses | 629 | (130) | 184 | 388 | 969 | 758 | 2 | 2,800 | |||||||||||||||||||||||||||||||||||||||
Charge-offs | — | — | — | — | (567) | (12) | — | (579) | |||||||||||||||||||||||||||||||||||||||
Recoveries | — | — | — | — | 57 | 188 | — | 245 | |||||||||||||||||||||||||||||||||||||||
Net (charge-offs) recoveries | — | — | — | — | (510) | 176 | — | (334) | |||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2019 | $ | 2,350 | $ | 292 | $ | 918 | $ | 3,074 | $ | 4,145 | $ | 2,741 | $ | 2 | $ | 13,522 | |||||||||||||||||||||||||||||||
Reserves: | |||||||||||||||||||||||||||||||||||||||||||||||
Specific | $ | — | $ | — | $ | — | $ | 215 | $ | — | $ | 939 | $ | — | $ | 1,154 | |||||||||||||||||||||||||||||||
General | 2,350 | 292 | 918 | 2,859 | 4,145 | 1,802 | 2 | 12,368 | |||||||||||||||||||||||||||||||||||||||
$ | 2,350 | $ | 292 | $ | 918 | $ | 3,074 | $ | 4,145 | $ | 2,741 | $ | 2 | $ | 13,522 | ||||||||||||||||||||||||||||||||
Loans evaluated for impairment: | |||||||||||||||||||||||||||||||||||||||||||||||
Individually | $ | — | $ | — | $ | 3,049 | $ | 1,368 | $ | 229 | $ | 6,940 | $ | — | $ | 11,586 | |||||||||||||||||||||||||||||||
Collectively | 249,504 | 43,736 | 168,438 | 422,455 | 308,319 | 170,140 | 430 | 1,363,022 | |||||||||||||||||||||||||||||||||||||||
PCI | — | — | 108 | — | 463 | 553 | — | 1,124 | |||||||||||||||||||||||||||||||||||||||
$ | 249,504 | $ | 43,736 | $ | 171,595 | $ | 423,823 | $ | 309,011 | $ | 177,633 | $ | 430 | $ | 1,375,732 | ||||||||||||||||||||||||||||||||
December 31, 2020 | |||||||||||||||||||||||
Pass |
Substandard (1)
|
Total | |||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Construction and land development | $ | 197,634 | $ | — | $ | 197,634 | |||||||||||||||||
Real estate: | |||||||||||||||||||||||
Residential | 27,429 | 254 | 27,683 | ||||||||||||||||||||
Commercial real estate - owner occupied | 160,318 | 1,417 | 161,735 | ||||||||||||||||||||
Commercial real estate - non-owner occupied | 547,252 | 3,536 | 550,788 | ||||||||||||||||||||
Commercial and industrial | 384,582 | 3,967 | 388,549 | ||||||||||||||||||||
SBA loans | 553,247 | 9,187 | 562,434 | ||||||||||||||||||||
Consumer | 1 | — | 1 | ||||||||||||||||||||
$ | 1,870,463 | $ | 18,361 | $ | 1,888,824 |
December 31, 2019 | |||||||||||||||||||||||
Pass |
Substandard (1)
|
Total | |||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Construction and land development | $ | 249,504 | $ | — | $ | 249,504 | |||||||||||||||||
Real estate: | |||||||||||||||||||||||
Residential | 43,736 | — | 43,736 | ||||||||||||||||||||
Commercial real estate - owner occupied | 161,863 | 9,624 | 171,487 | ||||||||||||||||||||
Commercial real estate - non-owner occupied | 421,731 | 2,092 | 423,823 | ||||||||||||||||||||
Commercial and industrial | 305,918 | 2,630 | 308,548 | ||||||||||||||||||||
SBA loans | 166,820 | 10,260 | 177,080 | ||||||||||||||||||||
Consumer | 430 | — | 430 | ||||||||||||||||||||
$ | 1,350,002 | $ | 24,606 | $ | 1,374,608 |
December 31, 2020 | |||||||||||||||||||||||
Still Accruing | |||||||||||||||||||||||
30-59 Days
Past Due |
60-89 Days
Past Due |
Over 90 Days
Past Due |
Nonaccrual | ||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||
Residential | $ | — | $ | — | $ | — | $ | 254 | |||||||||||||||
Commercial real estate - owner occupied | — | — | — | 1,293 | |||||||||||||||||||
Commercial real estate - non-owner occupied | — | — | — | 1,465 | |||||||||||||||||||
Commercial and industrial | 1 | — | — | 183 | |||||||||||||||||||
SBA loans | 53 | — | — | 3,251 | |||||||||||||||||||
Total | $ | 54 | $ | — | $ | — | $ | 6,446 |
December 31, 2019 | |||||||||||||||||||||||
Still Accruing | |||||||||||||||||||||||
30-59 Days
Past Due |
60-89 Days
Past Due |
Over 90 Days
Past Due |
Nonaccrual | ||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||
Residential | $ | 1,471 | $ | 290 | $ | — | $ | — | |||||||||||||||
Commercial real estate - owner occupied | — | — | — | 3,049 | |||||||||||||||||||
Commercial real estate - non-owner occupied | — | — | — | 1,368 | |||||||||||||||||||
Commercial and industrial | 4 | 2 | — | 229 | |||||||||||||||||||
SBA loans | — | — | — | 6,619 | |||||||||||||||||||
Total | $ | 1,475 | $ | 292 | $ | — | $ | 11,265 |
December 31, 2020 | |||||||||||||||||||||||||||||
Impaired Loans | |||||||||||||||||||||||||||||
Unpaid
Principal Balance |
Recorded
Investment(1)
|
Without
Specific Reserve |
With
Specific Reserve |
Related
Allowance |
|||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||
Residential | $ | 253 | $ | 254 | $ | 254 | $ | — | $ | — | |||||||||||||||||||
Commercial real estate - owner occupied | 1,345 | 1,293 | 1,293 | — | — | ||||||||||||||||||||||||
Commercial real estate - non-owner occupied | 1,507 | 1,465 | 202 | 1,263 | 101 | ||||||||||||||||||||||||
Commercial and industrial | 183 | 183 | 183 | — | — | ||||||||||||||||||||||||
SBA loans | 3,891 | 3,570 | 2,089 | 1,481 | 343 | ||||||||||||||||||||||||
Total | $ | 7,179 | $ | 6,765 | $ | 4,021 | $ | 2,744 | $ | 444 |
December 31, 2019 | |||||||||||||||||||||||||||||
Impaired Loans | |||||||||||||||||||||||||||||
Unpaid
Principal Balance |
Recorded
Investment(1)
|
Without
Specific Reserve |
With
Specific Reserve |
Related
Allowance |
|||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||
Commercial real estate - owner occupied | $ | 3,132 | $ | 3,049 | $ | 3,049 | $ | — | $ | — | |||||||||||||||||||
Commercial real estate - non-owner occupied | 1,411 | 1,368 | — | 1,368 | 215 | ||||||||||||||||||||||||
Commercial and industrial | 229 | 229 | 229 | — | — | ||||||||||||||||||||||||
SBA loans | 7,344 | 6,940 | 4,750 | 2,190 | 939 | ||||||||||||||||||||||||
Total | $ | 12,116 | $ | 11,586 | $ | 8,028 | $ | 3,558 | $ | 1,154 |
Year Ended December 31, | |||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||
Average
Recorded Investment |
Interest
Income Recognized |
Average
Recorded Investment |
Interest
Income Recognized |
||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||
Residential | $ | 163 | $ | — | $ | — | $ | — | |||||||||||||||
Commercial real estate - owner occupied | 1,716 | — | 535 | — | |||||||||||||||||||
Commercial real estate - non-owner occupied | 2,611 | — | 235 | — | |||||||||||||||||||
Commercial and industrial | 187 | — | 385 | — | |||||||||||||||||||
SBA loans | 5,626 | 25 | 3,742 | 78 | |||||||||||||||||||
Total | $ | 10,303 | $ | 25 | $ | 4,897 | $ | 78 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Balance, beginning of period | $ | 3,202 | $ | 3,186 | |||||||
Additions | 1,008 | 1,140 | |||||||||
Amortization (1) | (1,350) | (1,124) | |||||||||
Balance, end of period | $ | 2,860 | $ | 3,202 |
Change in Assumption | Change in Estimated Fair Value | ||||||||||
(dollars in thousands) | |||||||||||
Prepayment speeds |
+10%
|
$ | (191) | ||||||||
Prepayment speeds |
+20%
|
(363) | |||||||||
Discount rate |
+1%
|
(87) | |||||||||
Discount rate |
+2%
|
(170) |
December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Construction in progress | $ | 232 | $ | 6 | |||||||
Leasehold improvements | 2,243 | 1,877 | |||||||||
Furniture, fixtures, and equipment | 4,328 | 3,655 | |||||||||
6,803 | 5,538 | ||||||||||
Less: Impairment | — | (207) | |||||||||
Less: Accumulated depreciation and amortization | (4,654) | (3,789) | |||||||||
$ | 2,149 | $ | 1,542 |
Consolidated Balance Sheet and Supplemental Information | December 31, | ||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Operating lease ROU assets classified as other assets | $4,916 | $6,633 | |||||||||
Operating lease liability classified as other liabilities | $5,502 | $7,071 | |||||||||
Weighted average remaining lease term, in years | 2.4 | 3.1 | |||||||||
Weighted average discount rate | 1.98 | % | 2.23 | % |
Year Ended December 31, | ||||||||||||||
2020 | 2019 | |||||||||||||
(dollars in thousands) | ||||||||||||||
Lease Costs | ||||||||||||||
Operating lease cost | $ | 2,351 | $ | 2,189 | ||||||||||
Variable lease cost | 110 | 198 | ||||||||||||
Short-term lease cost | 12 | 20 | ||||||||||||
Total lease costs | $ | 2,473 | $ | 2,407 | ||||||||||
Other Information | ||||||||||||||
ROU asset impairment expense | $ | — | $ | 1,207 | ||||||||||
Cash paid for amounts included in the measurement of lease liabilities | $ | 2,401 | $ | 2,200 |
Year Ended December 31, | (dollars in thousands) | ||||
2021 | $ | 2,470 | |||
2022 | 2,146 | ||||
2023 | 828 | ||||
2024 | 185 | ||||
2025 | — | ||||
Total future minimum lease payments | 5,629 | ||||
Less: Imputed interest | (127) | ||||
Present value of net future minimum lease payments | $ | 5,502 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Core deposit intangible: | |||||||||||
Gross balance, beginning of period | $ | 6,908 | $ | 6,908 | |||||||
Additions | — | — | |||||||||
Gross balance, end of period | $ | 6,908 | $ | 6,908 | |||||||
Accumulated amortization: | |||||||||||
Balance, beginning of period | $ | (1,180) | $ | (332) | |||||||
Amortization | (772) | (848) | |||||||||
Balance, end of period | (1,952) | (1,180) | |||||||||
Net core deposit intangible, end of period | $ | 4,956 | $ | 5,728 |
December 31, | (dollars in thousands) | ||||
2021 | $ | 753 | |||
2022 | 732 | ||||
2023 | 707 | ||||
2024 | 678 | ||||
2025 | 646 | ||||
Thereafter | 1,440 | ||||
$ | 4,956 |
December 31, 2020 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||
Balance | Rate | Maturity Date | Balance | Rate | Maturity Date | |||||||||||||||||||||||||||||||||
Advances: | (dollars in thousands) | |||||||||||||||||||||||||||||||||||||
Recovery advance | $ | 5,000 | — | % | 5/19/2021 | $ | — | — | % | — | ||||||||||||||||||||||||||||
Term and fixed-rate advance | 50,000 | 0.19 | % | 2/26/2021 | 60,000 | 1.72 | % | 3/20/2020 | ||||||||||||||||||||||||||||||
Term and fixed-rate advance | 30,000 | 0.25 | % | 5/26/2021 | — | — | % | — | ||||||||||||||||||||||||||||||
Term and fixed-rate advance | 30,000 | 0.21 | % | 5/27/2021 | — | — | % | — | ||||||||||||||||||||||||||||||
Term and fixed-rate advance | 30,000 | 1.93 | % | 6/11/2021 | 30,000 | 1.93 | % | 6/11/2021 | ||||||||||||||||||||||||||||||
$ | 145,000 | 0.56 | % | $ | 90,000 | 1.79 | % |
December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Current income tax expense | |||||||||||
Federal | $ | 8,617 | $ | 6,290 | |||||||
State | 4,857 | 3,573 | |||||||||
Total current income tax expense | 13,474 | 9,863 | |||||||||
Deferred income tax (benefit) expense | |||||||||||
Federal | (978) | 1,269 | |||||||||
State | (472) | 942 | |||||||||
Total deferred income tax (benefit) expense | (1,450) | 2,211 | |||||||||
Total income tax expense | $ | 12,024 | $ | 12,074 |
December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Deferred tax assets: | |||||||||||
Allowance for loan losses due to tax limitations | $ | 5,667 | $ | 3,998 | |||||||
Organizational expenses | 146 | 197 | |||||||||
State taxes | 988 | 752 | |||||||||
Non-qualified stock options | 218 | 235 | |||||||||
Restricted stock | 428 | 383 | |||||||||
Accrued expenses | 567 | — | |||||||||
Depreciation differences | 489 | 234 | |||||||||
Unrecognized loss on securities available-for-sale | — | 3 | |||||||||
Fair value adjustment on acquired loans | 1,348 | 2,350 | |||||||||
Net operating losses | 33 | 143 | |||||||||
Other items | 1,115 | 866 | |||||||||
Total deferred tax assets | 10,999 | 9,161 | |||||||||
Deferred tax liabilities: | |||||||||||
Core deposit intangibles | (1,465) | (1,693) | |||||||||
Deferred loan costs | (1,679) | (1,246) | |||||||||
Unrecognized gain on securities available-for-sale | (226) | — | |||||||||
Other items | (244) | (59) | |||||||||
Total deferred tax liabilities | (3,614) | (2,998) | |||||||||
Deferred taxes, net | $ | 7,385 | $ | 6,163 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Balance at January 1, | $ | 113 | $ | 480 | |||||||
Additional based on tax positions related to prior years | — | — | |||||||||
Expiration of the statute of limitations | (113) | (367) | |||||||||
Balance at December 31, | $ | — | $ | 113 |
December 31, | |||||||||||
December 31, 2020 | December 31, 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Commitments to extend credit | $ | 429,519 | $ | 376,879 | |||||||
Standby letters of credit | 3,777 | 7,616 | |||||||||
Commitments to contribute capital to low income housing tax credit projects | 2,089 | 1,738 | |||||||||
Commitments to contribute capital to other CRA equity investments | 61 | 236 | |||||||||
Total | $ | 435,446 | $ | 386,469 |
Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
Shares |
Weighted
Average Exercise Price |
Weighted Average Remaining Contractual Life (Years) |
Aggregate Intrinsic Value
($ in thousand) |
Shares |
Weighted
Average Exercise Price |
Weighted Average Remaining Contractual Life (Years) |
Aggregate Intrinsic Value
($ in thousand) |
||||||||||||||||||||||||||||||||||||||||
Outstanding, beginning of period | 137,531 | $ | 10.20 | 383,212 | $ | 10.44 | |||||||||||||||||||||||||||||||||||||||||
Exercised | (17,648) | 7.22 | (245,295) | 10.57 | |||||||||||||||||||||||||||||||||||||||||||
Granted | 5,000 | 14.42 | — | — | |||||||||||||||||||||||||||||||||||||||||||
Forfeited | (5,721) | 16.67 | (386) | 12.94 | |||||||||||||||||||||||||||||||||||||||||||
Outstanding, end of period | 119,162 | $ | 10.50 | 3.3 years | $ | 952 | 137,531 | $ | 10.20 | 3.9 years | $ | 2,306 | |||||||||||||||||||||||||||||||||||
Options exercisable | 114,162 | $ | 10.33 | 3.0 years | $ | 932 | 137,531 | $ | 10.20 | 3.9 years | $ | 2,306 | |||||||||||||||||||||||||||||||||||
Year Ended December 31, | |||||||||||||||||||||||
2020 | 2019 | ||||||||||||||||||||||
Shares |
Weighted
Average Grant-Date Fair Value |
Shares |
Weighted
Average Grant-Date Fair Value |
||||||||||||||||||||
Nonvested, beginning of period | 113,635 | $ | 22.50 | 84,120 | $ | 23.90 | |||||||||||||||||
Granted | 103,167 | 21.55 | 117,970 | 22.19 | |||||||||||||||||||
Vested | (87,928) | 22.35 | (70,090) | 23.39 | |||||||||||||||||||
Forfeited | (3,976) | 26.69 | (18,365) | 23.50 | |||||||||||||||||||
Nonvested, end of period | 124,898 | $ | 21.69 | 113,635 | $ | 22.50 |
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
Numerator for basic earnings per share: |
(dollars in thousands, except share data)
|
||||||||||
Net income | $ | 28,951 | $ | 27,848 | |||||||
Less: dividends and net income allocated to participating securities | (296) | (278) | |||||||||
Net income available to common shareholders | $ | 28,655 | $ | 27,570 | |||||||
Denominator for basic earnings per share: | |||||||||||
Basic weighted average common shares outstanding during the period | 11,569,128 | 11,586,651 | |||||||||
Denominator for diluted earnings per share: | |||||||||||
Basic weighted average common shares outstanding during the period | 11,569,128 | 11,586,651 | |||||||||
Net effect of dilutive stock options | 48,652 | 100,438 | |||||||||
Diluted weighted average common shares | 11,617,780 | 11,687,089 | |||||||||
Earnings per common share: | |||||||||||
Basic | $ | 2.48 | $ | 2.38 | |||||||
Diluted | $ | 2.47 | $ | 2.36 |
Amount of Capital Required | |||||||||||||||||||||||||||||||||||
Actual | For Capital Adequacy Purposes | For Well Capitalized Requirement | |||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||
December 31, 2019 | |||||||||||||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets) | $ | 208,233 | 14.03 | % | $ | 118,750 | 8.00 | % | $ | 148,438 | 10.00 | % | |||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets) | $ | 193,536 | 13.04 | % | $ | 89,063 | 6.00 | % | $ | 118,750 | 8.00 | % | |||||||||||||||||||||||
CET1 Capital (to Risk-Weighted Assets) | $ | 193,536 | 13.04 | % | $ | 66,797 | 4.50 | % | $ | 96,485 | 6.50 | % | |||||||||||||||||||||||
Tier 1 Capital (to Average Assets) | $ | 193,536 | 12.01 | % | $ | 64,437 | 4.00 | % | $ | 80,546 | 5.00 | % |
December 31, 2020 | December 31, 2019 | ||||||||||||||||||||||||||||
Fair Value
Hierarchy |
Carrying
Amount |
Fair
Value |
Carrying
Amount |
Fair
Value |
|||||||||||||||||||||||||
Financial Assets: | (dollars in thousands) | ||||||||||||||||||||||||||||
Cash and cash equivalents | Level 1 | $ | 236,381 | $ | 236,381 | $ | 161,801 | $ | 161,801 | ||||||||||||||||||||
Securities available-for-sale | Level 2 | 42,027 | 42,027 | 26,653 | 26,653 | ||||||||||||||||||||||||
Securities held-to-maturity | Level 2 | 1,358 | 1,470 | 5,056 | 5,077 | ||||||||||||||||||||||||
Equity securities | Level 1 | 2,798 | 2,798 | 2,694 | 2,694 | ||||||||||||||||||||||||
Loans held for sale | Level 2 | 9,932 | 10,618 | 7,659 | 8,420 | ||||||||||||||||||||||||
Loan held for investment, net | Level 3 | 1,861,610 | 1,904,785 | 1,361,153 | 1,393,282 | ||||||||||||||||||||||||
Restricted stock investments, at cost | Level 2 | 12,999 | 12,999 | 12,986 | 12,986 | ||||||||||||||||||||||||
Servicing asset | Level 3 | 2,860 | 3,434 | 3,202 | 3,246 | ||||||||||||||||||||||||
Accrued interest receivable | Level 2 | 9,569 | 9,569 | 5,451 | 5,451 | ||||||||||||||||||||||||
Financial Liabilities: | |||||||||||||||||||||||||||||
Deposits | Level 2 | $ | 1,634,158 | $ | 1,634,170 | $ | 1,313,693 | $ | 1,316,287 | ||||||||||||||||||||
Borrowings | Level 2 | 145,000 | 145,357 | 90,000 | 91,029 | ||||||||||||||||||||||||
PPP Liquidity Facility | Level 2 | 204,719 | 204,820 | — | — | ||||||||||||||||||||||||
Senior secured notes | Level 2 | 2,000 | 2,000 | 9,600 | 9,600 | ||||||||||||||||||||||||
Accrued interest payable | Level 2 | 534 | 534 | 203 | 203 |
Recurring Fair Value Measurements | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
December 31, 2020: | (dollars in thousands) | ||||||||||||||||||||||
Securities available-for-sale: | |||||||||||||||||||||||
U.S. Government and agency securities | $ | — | $ | 2,705 | $ | — | $ | 2,705 | |||||||||||||||
Mortgage-backed securities | — | 5,653 | — | 5,653 | |||||||||||||||||||
Collateralized mortgage obligations | — | 25,778 | — | 25,778 | |||||||||||||||||||
SBA Pools | — | 7,891 | — | 7,891 | |||||||||||||||||||
Securities available-for-sale | $ | — | $ | 42,027 | $ | — | $ | 42,027 | |||||||||||||||
Equity securities: | |||||||||||||||||||||||
Mutual fund investment | $ | 2,798 | $ | — | $ | — | $ | 2,798 | |||||||||||||||
December 31, 2019: | |||||||||||||||||||||||
Securities available-for-sale: | |||||||||||||||||||||||
Mortgage-backed securities | $ | — | $ | 7,431 | $ | — | $ | 7,431 | |||||||||||||||
Collateralized mortgage obligations | — | 10,598 | — | 10,598 | |||||||||||||||||||
SBA Pools | — | 8,624 | — | 8,624 | |||||||||||||||||||
Securities available-for-sale | $ | — | $ | 26,653 | $ | — | $ | 26,653 | |||||||||||||||
Equity securities: | |||||||||||||||||||||||
Mutual fund investment | $ | 2,694 | $ | — | $ | — | $ | 2,694 |
Nonrecurring Fair Value Measurements | |||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||
December 31, 2020: | (dollars in thousands) | ||||||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 2,300 | $ | 2,300 | |||||||||||||||
December 31, 2019: | |||||||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 3,558 | $ | 3,558 | |||||||||||||||
Year Ended December 31, | |||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Noninterest income, in-scope: | |||||||||||
Service charges and fees on deposit accounts | $ | 1,965 | $ | 1,942 | |||||||
Other income | 159 | 181 | |||||||||
Total noninterest income, in-scope | 2,124 | 2,123 | |||||||||
Noninterest income, not in-scope: | |||||||||||
Gain on sale of loans | 4,653 | 3,674 | |||||||||
Net servicing fees | 644 | 850 | |||||||||
Change in fair value of equity securities | 39 | 82 | |||||||||
Other income | 1,147 | 971 | |||||||||
Total noninterest income, not in-scope | 6,483 | 5,577 | |||||||||
Total noninterest income | $ | 8,607 | $ | 7,700 |
Condensed Balance Sheets | December 31, | ||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
ASSETS | |||||||||||
Cash and cash equivalents | $ | 399 | $ | 337 | |||||||
Investment in Bank subsidiary | 281,844 | 271,189 | |||||||||
Taxes receivable | 337 | — | |||||||||
Intercompany receivable | 145 | — | |||||||||
Other assets | 42 | 21 | |||||||||
TOTAL ASSETS | $ | 282,767 | $ | 271,547 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Accrued expenses | $ | 26 | $ | 13 | |||||||
Taxes payable | — | 129 | |||||||||
Senior secured notes | 2,000 | 9,600 | |||||||||
Total liabilities | 2,026 | 9,742 | |||||||||
Shareholders’ equity: | |||||||||||
Preferred stock | — | — | |||||||||
Common stock | 217,734 | 216,398 | |||||||||
Additional paid-in capital | 3,292 | 3,493 | |||||||||
Retained earnings | 59,176 | 41,920 | |||||||||
Accumulated other comprehensive income (loss) | 539 | (6) | |||||||||
Total shareholders’ equity | 280,741 | 261,805 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 282,767 | $ | 271,547 |
Condensed Statements of Income | Year Ended December 31, | ||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
Income: | |||||||||||
Dividends from Bank subsidiary | $ | 20,000 | $ | 19,000 | |||||||
Expense: | |||||||||||
Interest expense | 207 | 678 | |||||||||
Salaries and employee benefits | 764 | 261 | |||||||||
Professional fees | 191 | 136 | |||||||||
Data processing | 31 | 28 | |||||||||
Other expenses | 453 | 190 | |||||||||
Total expense | $ | 1,646 | $ | 1,293 | |||||||
Income before income taxes and equity in undistributed earnings of Bank subsidiary | 18,354 | 17,707 | |||||||||
Income tax benefit | (487) | (383) | |||||||||
Income before equity in undistributed earnings of Bank subsidiary | $ | 18,841 | $ | 18,090 | |||||||
Equity in undistributed earnings of Bank subsidiary | 10,110 | 9,758 | |||||||||
Net income | $ | 28,951 | $ | 27,848 |
Condensed Statements of Cash Flows | Year Ended December 31, | ||||||||||
2020 | 2019 | ||||||||||
(dollars in thousands) | |||||||||||
OPERATING ACTIVITIES | |||||||||||
Net income | $ | 28,951 | $ | 27,848 | |||||||
Adjustments to reconcile net income to net cash used in operating activities: | |||||||||||
Equity in undistributed earnings of Bank subsidiary | (10,110) | (9,758) | |||||||||
Changes in other asset and liabilities: | |||||||||||
Taxes receivable | (208) | 164 | |||||||||
Accrued expenses | 13 | (35) | |||||||||
Intercompany payable | (145) | — | |||||||||
Other items, net | 1,765 | (2,451) | |||||||||
Net cash provided by operating activities | 20,266 | 15,768 | |||||||||
INVESTING ACTIVITIES | |||||||||||
Net cash provided in investing activities | — | — | |||||||||
FINANCING ACTIVITIES | |||||||||||
Net (decrease)/increase advances in senior secured notes | (7,600) | 1,150 | |||||||||
Dividends paid | (11,699) | (9,927) | |||||||||
Repurchase of shares | (1,032) | (9,420) | |||||||||
Proceeds from exercise of stock options | 127 | 2,593 | |||||||||
Net cash used in financing activities | (20,204) | (15,604) | |||||||||
Net change in cash and cash equivalents | 62 | 164 | |||||||||
Cash and cash equivalents, beginning of period | 337 | 173 | |||||||||
Cash and cash equivalents, end of period | $ | 399 | $ | 337 |
Plan Category |
(a)
Number of Securities to be Issued Upon Exercise of Outstanding Options and Awards |
(b)
Weighted-Average Exercise Price of Outstanding Options and Awards |
(c)
Number of Securities Remaining Available for Future Issuance (Excluding Securities Reflected in Column (a)) |
||||||||||||||
Equity compensation plans approved by security holders | 401,528 | ||||||||||||||||
Stock Options | 119,162 | $ | 10.50 | ||||||||||||||
Restricted Shares | 124,898 | — | |||||||||||||||
244,060 | $ | 5.13 | 401,528 | ||||||||||||||
Equity compensation plans not approved by security holders | — | $ | — | — | |||||||||||||
Total | 244,060 | $ | 5.13 | 401,528 |
Exhibit No. | Exhibit Description | |||||||
2.1 | ||||||||
2.2 | ||||||||
3.1 | ||||||||
3.2 | ||||||||
4.1 | ||||||||
4.2 | ||||||||
10.1 | ||||||||
10.2 | ||||||||
10.3 | ||||||||
10.4 | ||||||||
10.5 | ||||||||
10.6 | ||||||||
10.7 | ||||||||
10.8 | ||||||||
21.1 | ||||||||
23.1 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
32.2 | ||||||||
Exhibit 101.INS |
XBRL Instance Document
|
|||||||
Exhibit 101.SCH |
XBRL Taxonomy Extension Schema Document
|
|||||||
Exhibit 101.CAL |
XBRL Taxonomy Extension Calculation Linkbase Document
|
|||||||
Exhibit 101.DEF |
XBRL Taxonomy Extension Definitions Linkbase Document
|
|||||||
Exhibit 101.LAB |
XBRL Taxonomy Extension Label Linkbase Document
|
|||||||
Exhibit 101.PRE |
XBRL Taxonomy Extension Presentation Linkbase Document
|
FIRST CHOICE BANCORP | ||||||||
Dated: March 15, 2021 | /s/ Robert M. Franko | |||||||
Robert M. Franko | ||||||||
President and Chief Executive Officer | ||||||||
(principal executive officer) | ||||||||
Dated: March 15, 2021 | /s/ Diana C. Hanson | |||||||
Diana C. Hanson | ||||||||
Senior Vice President and Chief Accounting Officer | ||||||||
(principal financial officer) |
Signature | Title | Date | ||||||||||||
/s/ Roshan H. Bhakta | Director | March 15, 2021 | ||||||||||||
Roshan H. Bhakta | ||||||||||||||
/s/ Max Freifeld | Director | March 15, 2021 | ||||||||||||
Max Freifeld | ||||||||||||||
/s/ Robert M. Franko | President, Chief Executive Officer and Director | March 15, 2021 | ||||||||||||
Robert M. Franko | ||||||||||||||
/s/ James H. Gray | Director | March 15, 2021 | ||||||||||||
James H. Gray | ||||||||||||||
/s/ Peter H. Hui | Chairman of the Board | March 15, 2021 | ||||||||||||
Peter H. Hui | ||||||||||||||
/s/ Thomas Iino | Director | March 15, 2021 | ||||||||||||
Thomas Iino | ||||||||||||||
/s/ Fred D. Jensen | Director | March 15, 2021 | ||||||||||||
Fred D. Jensen | ||||||||||||||
/s/ Luis Maizel | Director | March 15, 2021 | ||||||||||||
Luis Maizel | ||||||||||||||
/s/ Pravin C. Pranav | Director | March 15, 2021 | ||||||||||||
Pravin C. Pranav | ||||||||||||||
/s/ Lynn McKenzie-Tallerico
|
Director | March 15, 2021 | ||||||||||||
Lynn McKenzie-Tallerico | ||||||||||||||
/s/ Phillip T. Thong | Vice Chairman of the Board | March 15, 2021 | ||||||||||||
Phillip T. Thong |
Employment Agreement – Robert M. Franko
|
Page 1 of 13
|
Employment Agreement – Robert M. Franko
|
Page 2 of 13
|
Employment Agreement – Robert M. Franko
|
Page 3 of 13
|
Employment Agreement – Robert M. Franko
|
Page 4 of 13
|
Employment Agreement – Robert M. Franko
|
Page 5 of 13
|
Employment Agreement – Robert M. Franko
|
Page 6 of 13
|
Employment Agreement – Robert M. Franko
|
Page 7 of 13
|
Employment Agreement – Robert M. Franko
|
Page 8 of 13
|
If to the Company: |
First Choice Bancorp and First Choice Bank
17785 Center Court Drive, Suite 700
Cerritos, California 90703
Attn: Mr. Pravin Pranav, Co-Chair
Compensation, Nominating and Governance Committee
Email: pravinpranav@firstchoicebankca.com
|
||||
If to Executive: | To Executive’s most current home address on file with the Company’s Human Resources Department, or to such other address as any party hereto may designate by notice to the other in accordance with this Section 10, and shall be deemed to have been given upon receipt. |
Employment Agreement – Robert M. Franko
|
Page 9 of 13
|
Employment Agreement – Robert M. Franko
|
Page 10 of 13
|
Employment Agreement – Robert M. Franko
|
Page 11 of 13
|
Employment Agreement – Robert M. Franko
|
Page 12 of 13
|
FIRST CHOICE BANCORP
and
FIRST CHOICE BANK
By: /s/Pravin C. Pranav
Name: Pravin C. Pranav
Title: Chairman of the Compensation, Nominating
and Corporate Governance Committee
|
EXECUTIVE
/s/ Robert M. Franko
Name: Robert M. Franko
|
||||
By: /s/Phillip T. Thong
Name: Phillip T. Thong
Title: Corporate Secretary
|
Employment Agreement – Robert M. Franko
|
Page 13 of 13
|
Employment Agreement – Robert M. Franko
|
Page 14 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 1 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 2 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 3 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 4 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 5 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 6 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 7 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 8 of 13
|
If to the Company: |
First Choice Bancorp and First Choice Bank
17785 Center Court Drive, Suite 700
Cerritos, California 90703
Attn: Mr. Pravin Pranav, Co-Chair
Compensation, Nominating and Governance Committee
Email: pravinpranav@firstchoicebankca.com
|
||||
If to Executive: | To Executive’s most current home address on file with the Company’s Human Resources Department, or to such other address as any party hereto may designate by notice to the other in accordance with this Section 10, and shall be deemed to have been given upon receipt. |
Employment Agreement – Khoi D. Dang
|
Page 9 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 10 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 11 of 13
|
FIRST CHOICE BANCORP
and
FIRST CHOICE BANK
By: /s/Pravin C. Pranav
Name: Pravin C. Pranav
Title: Chairman of the Compensation, Nominating
and Corporate Governance Committee
|
EXECUTIVE
/s/ Khoi D. Dang
Name: Khoi D. Dang
|
||||
By: /s/Phillip T. Thong
Name: Phillip T. Thong
Title: Corporate Secretary
|
Employment Agreement – Khoi D. Dang
|
Page 12 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 13 of 13
|
Employment Agreement – Khoi D. Dang
|
Page 14 of 13
|
Employment Agreement – Gene May
|
Page 1 of 13
|
Employment Agreement – Gene May
|
Page 2 of 13
|
Employment Agreement – Gene May
|
Page 3 of 13
|
Employment Agreement – Gene May
|
Page 4 of 13
|
Employment Agreement – Gene May
|
Page 5 of 13
|
Employment Agreement – Gene May
|
Page 6 of 13
|
Employment Agreement – Gene May
|
Page 7 of 13
|
Employment Agreement – Gene May
|
Page 8 of 13
|
If to the Company: |
First Choice Bancorp and First Choice Bank
17785 Center Court Drive, Suite 700
Cerritos, California 90703
Attn: Mr. Pravin Pranav, Co-Chair
Compensation, Nominating and Governance Committee
Email: pravinpranav@firstchoicebankca.com
|
||||
If to Executive: | To Executive’s most current home address on file with the Company’s Human Resources Department, or to such other address as any party hereto may designate by notice to the other in accordance with this Section 10, and shall be deemed to have been given upon receipt. |
Employment Agreement – Gene May
|
Page 9 of 13
|
Employment Agreement – Gene May
|
Page 10 of 13
|
Employment Agreement – Gene May
|
Page 11 of 13
|
Employment Agreement – Gene May
|
Page 12 of 13
|
FIRST CHOICE BANCORP
and
FIRST CHOICE BANK
By: /s/Pravin C. Pranav
Name: Pravin C. Pranav
Title: Chairman of the Compensation, Nominating
and Corporate Governance Committee
|
EXECUTIVE
/s/Gene May
Name: Gene May
|
||||
By: /s/Phillip T. Thong
Name: Phillip T. Thong
Title: Corporate Secretary
|
Employment Agreement – Gene May
|
Page 13 of 13
|
Employment Agreement – Gene May
|
Page 14 of 13
|
Employment Agreement – Yolanda S. Su
|
Page 1 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 2 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 3 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 4 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 5 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 6 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 7 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 8 of 12
|
If to the Company: |
First Choice Bancorp and First Choice Bank
17785 Center Court Drive, Suite 700
Cerritos, California 90703
Attn: Mr. Pravin Pranav, Co-Chair
Compensation, Nominating and Governance Committee
Email: pravinpranav@firstchoicebankca.com
|
||||
If to Executive: | To Executive’s most current home address on file with the Company’s Human Resources Department, or to such other address as any party hereto may designate by notice to the other in accordance with this Section 10, and shall be deemed to have been given upon receipt. |
Employment Agreement – Yolanda S. Su
|
Page 9 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 10 of 12
|
Employment Agreement – Yolanda S. Su
|
Page 11 of 12
|
FIRST CHOICE BANCORP
and
FIRST CHOICE BANK
By: /s/Pravin C. Pranav
Name: Pravin C. Pranav
Title: Chairman of the Compensation, Nominating
and Corporate Governance Committee
|
EXECUTIVE
/s/Yolanda S. Su
Name: Yolanda S. Su
|
||||
By: /s/Phillip T. Thong
Name: Phillip T. Thong
Title: Corporate Secretary
|
Employment Agreement – Yolanda S. Su
|
Page 12 of 12
|
Employment Agreement – Yolanda M. Su
|
Page 13 of 12
|
Subsidiary | State of Incorporation | |||||||
First Choice Bank | California | |||||||
PCB Real Estate Holding LLC | California | |||||||
Date: | /s/ Robert M. Franko | ||||
March 15, 2021 |
Robert M. Franko
President and Chief Executive Officer |
Date: |
/s/ Diana C. Hanson
|
||||
March 15, 2021 |
Diana C. Hanson
Senior Vice President and Chief Accounting Officer (principal financial officer) |
Date: | /s/ Robert M. Franko | ||||
March 15, 2021 |
Robert M. Franko
President and Chief Executive Officer |
Date: | /s/ Diana C. Hanson | ||||
March 15, 2021 |
Diana C. Hanson
Senior Vice President and Chief Accounting Officer (principal financial officer) |