☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Michigan | 38-3391345 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
Title of each class | Trading Symbol | Name of each exchange on which registered | |||
Common stock | MCBC | NASDAQ |
Large accelerated filer ☐ | Accelerated filer | Non-accelerated filer | Smaller reporting company | Emerging Growth Company ☐ |
Page Number | ||
Part I. | Financial Information: | |
Item 1. | ||
4 | ||
10 | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Part II. | Other Information: | |
Item 2. | ||
53 | ||
Item 6. | ||
54 |
Part I | Financial Information |
June 30, 2021 | December 31, 2020 | |||||||
ASSETS | ||||||||
Cash and due from banks | $ | 31,051 | $ | 31,480 | ||||
Federal funds sold and other short-term investments | 1,189,266 | 752,256 | ||||||
Cash and cash equivalents | 1,220,317 | 783,736 | ||||||
Debt securities available for sale, at fair value | 239,955 | 236,832 | ||||||
Debt securities held to maturity (fair value 2021 - $124,972 and 2020 - $83,246) | 121,867 | 79,468 | ||||||
Federal Home Loan Bank (FHLB) stock | 11,558 | 11,558 | ||||||
Loans held for sale, at fair value | 4,752 | 5,422 | ||||||
Total loans | 1,238,327 | 1,429,331 | ||||||
Allowance for loan losses | (16,806 | ) | (17,408 | ) | ||||
Net loans | 1,221,521 | 1,411,923 | ||||||
Premises and equipment – net | 42,906 | 43,254 | ||||||
Accrued interest receivable | 4,539 | 5,625 | ||||||
Bank-owned life insurance | 52,507 | 42,516 | ||||||
Other real estate owned - net | 2,343 | 2,537 | ||||||
Net deferred tax asset | 2,759 | 2,059 | ||||||
Other assets | 16,062 | 17,096 | ||||||
Total assets | $ | 2,941,086 | $ | 2,642,026 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Deposits | ||||||||
Noninterest-bearing | $ | 956,961 | $ | 809,437 | ||||
Interest-bearing | 1,643,115 | 1,489,150 | ||||||
Total deposits | 2,600,076 | 2,298,587 | ||||||
Other borrowed funds | 60,000 | 70,000 | ||||||
Long-term debt | 20,619 | 20,619 | ||||||
Accrued expenses and other liabilities | 12,174 | 12,977 | ||||||
Total liabilities | 2,692,869 | 2,402,183 | ||||||
Commitments and contingent liabilities | 0 | 0 | ||||||
Shareholders’ equity | ||||||||
Common stock, 0 par value, 200,000,000 shares authorized; 34,192,317 and 34,197,519 shares issued and outstanding at June 30, 2021 and December 31, 2020 | 218,846 | 218,528 | ||||||
Retained earnings | 27,251 | 17,101 | ||||||
Accumulated other comprehensive income | 2,120 | 4,214 | ||||||
Total shareholders’ equity | 248,217 | 239,843 | ||||||
Total liabilities and shareholders’ equity | $ | 2,941,086 | $ | 2,642,026 |
September 30, 2017 | December 31, 2016 | ||||||||
ASSETS | |||||||||
Cash and due from banks | $ | 28,318 | $ | 27,690 | |||||
Federal funds sold and other short-term investments | 131,571 | 62,129 | |||||||
Cash and cash equivalents | 159,889 | 89,819 | |||||||
Securities available for sale, at fair value | 214,182 | 184,433 | |||||||
Securities held to maturity (fair value 2017 - $62,854 and 2016 - $69,849) | 61,927 | 69,378 | |||||||
Federal Home Loan Bank (FHLB) stock | 11,558 | 11,558 | |||||||
Loans held for sale, at fair value | 2,199 | 2,181 | |||||||
Total loans | 1,260,037 | 1,280,812 | |||||||
Allowance for loan losses | (16,434 | ) | (16,962 | ) | |||||
Net loans | 1,243,603 | 1,263,850 | |||||||
Premises and equipment – net | 46,822 | 50,026 | |||||||
Accrued interest receivable | 4,532 | 4,092 | |||||||
Bank-owned life insurance | 40,042 | 39,274 | |||||||
Other real estate owned - net | 6,661 | 12,253 | |||||||
Net deferred tax asset | 5,992 | 8,863 | |||||||
Other assets | 5,639 | 5,286 | |||||||
Total assets | $ | 1,803,046 | $ | 1,741,013 | |||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||
Deposits | |||||||||
Noninterest-bearing | $ | 497,310 | $ | 501,478 | |||||
Interest-bearing | 1,008,868 | 947,246 | |||||||
Total deposits | 1,506,178 | 1,448,724 | |||||||
Other borrowed funds | 72,118 | 84,173 | |||||||
Long-term debt | 41,238 | 41,238 | |||||||
Accrued expenses and other liabilities | 10,048 | 4,639 | |||||||
Total liabilities | 1,629,582 | 1,578,774 | |||||||
Commitments and contingent liabilities | --- | --- | |||||||
Shareholders' equity | |||||||||
Common stock, no par value, 200,000,000 shares authorized; 33,941,953 and 33,940,788 shares issued and outstanding at September 30, 2017 and December 31, 2016 | 217,099 | 216,731 | |||||||
Retained deficit | (43,307 | ) | (53,008 | ) | |||||
Accumulated other comprehensive income (loss) | (328 | ) | (1,484 | ) | |||||
Total shareholders' equity | 173,464 | 162,239 | |||||||
Total liabilities and shareholders' equity | $ | 1,803,046 | $ | 1,741,013 |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Interest income | ||||||||||||||||
Loans, including fees | $ | 13,303 | $ | 14,488 | $ | 26,770 | $ | 29,339 | ||||||||
Securities | ||||||||||||||||
Taxable | 792 | 954 | 1,579 | 2,015 | ||||||||||||
Tax-exempt | 760 | 864 | 1,518 | 1,746 | ||||||||||||
FHLB Stock | 56 | 115 | 117 | 239 | ||||||||||||
Federal funds sold and other short-term investments | 273 | 86 | 474 | 662 | ||||||||||||
Total interest income | 15,184 | 16,507 | 30,458 | 34,001 | ||||||||||||
Interest expense | ||||||||||||||||
Deposits | 244 | 895 | 523 | 2,497 | ||||||||||||
Other borrowings | 328 | 356 | 681 | 705 | ||||||||||||
Long-term debt | 155 | 209 | 307 | 449 | ||||||||||||
Total interest expense | 727 | 1,460 | 1,511 | 3,651 | ||||||||||||
Net interest income | 14,457 | 15,047 | 28,947 | 30,350 | ||||||||||||
Provision for loan losses | (750 | ) | 1,000 | (750 | ) | 1,700 | ||||||||||
Net interest income after provision for loan losses | 15,207 | 14,047 | 29,697 | 28,650 | ||||||||||||
Noninterest income | ||||||||||||||||
Service charges and fees | 1,065 | 860 | 2,057 | 1,970 | ||||||||||||
Net gains on mortgage loans | 1,311 | 1,849 | 3,326 | 2,499 | ||||||||||||
Trust fees | 1,133 | 945 | 2,138 | 1,880 | ||||||||||||
ATM and debit card fees | 1,683 | 1,321 | 3,168 | 2,658 | ||||||||||||
Bank owned life insurance (“BOLI”) income | 250 | 231 | 526 | 472 | ||||||||||||
Other | 727 | 648 | 1,492 | 1,334 | ||||||||||||
Total noninterest income | 6,169 | 5,854 | 12,707 | 10,813 | ||||||||||||
Noninterest expense | ||||||||||||||||
Salaries and benefits | 6,502 | 5,766 | 12,914 | 12,457 | ||||||||||||
Occupancy of premises | 994 | 949 | 2,031 | 1,958 | ||||||||||||
Furniture and equipment | 978 | 882 | 1,915 | 1,737 | ||||||||||||
Legal and professional | 274 | 247 | 496 | 538 | ||||||||||||
Marketing and promotion | 175 | 239 | 350 | 477 | ||||||||||||
Data processing | 855 | 787 | 1,762 | 1,547 | ||||||||||||
FDIC assessment | 159 | 76 | 329 | 76 | ||||||||||||
Interchange and other card expense | 388 | 327 | 746 | 674 | ||||||||||||
Bond and D&O Insurance | 111 | 104 | 222 | 209 | ||||||||||||
Other | 1,282 | 1,127 | 2,438 | 2,553 | ||||||||||||
Total noninterest expenses | 11,718 | 10,504 | 23,203 | 22,226 | ||||||||||||
Income before income tax | 9,658 | 9,397 | 19,201 | 17,237 | ||||||||||||
Income tax expense | 1,840 | 1,759 | 3,605 | 3,188 | ||||||||||||
Net income | $ | 7,818 | $ | 7,638 | $ | 15,596 | $ | 14,049 | ||||||||
Basic earnings per common share | $ | 0.23 | $ | 0.22 | $ | 0.46 | $ | 0.41 | ||||||||
Diluted earnings per common share | $ | 0.23 | $ | 0.22 | $ | 0.46 | $ | 0.41 | ||||||||
Cash dividends per common share | $ | 0.08 | $ | 0.08 | $ | 0.16 | $ | 0.16 |
Three Months Ended September 30, | Three Months Ended September 30, | Nine Months Ended September 30, | Nine Months Ended September 30, | |||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
Interest income | ||||||||||||
Loans, including fees | $ | 12,804 | $ | 11,838 | $ | 37,800 | $ | 35,228 | ||||
Securities | ||||||||||||
Taxable | 741 | 584 | 2,025 | 1,699 | ||||||||
Tax-exempt | 574 | 451 | 1,658 | 1,325 | ||||||||
FHLB Stock | 122 | 122 | 367 | 368 | ||||||||
Federal funds sold and other short-term investments | 385 | 127 | 666 | 383 | ||||||||
Total interest income | 14,626 | 13,122 | 42,516 | 39,003 | ||||||||
Interest expense | ||||||||||||
Deposits | 732 | 431 | 1,770 | 1,333 | ||||||||
Other borrowings | 314 | 418 | 1,053 | 1,318 | ||||||||
Long-term debt | 442 | 371 | 1,267 | 1,104 | ||||||||
Total interest expense | 1,488 | 1,220 | 4,090 | 3,755 | ||||||||
Net interest income | 13,138 | 11,902 | 38,426 | 35,248 | ||||||||
Provision for loan losses | (350) | (250) | (1,350) | (1,100) | ||||||||
Net interest income after provision for loan losses | 13,488 | 12,152 | 39,776 | 36,348 | ||||||||
Noninterest income | ||||||||||||
Service charges and fees | 1,172 | 1,152 | 3,342 | 3,312 | ||||||||
Net gains on mortgage loans | 369 | 1,175 | 1,273 | 2,235 | ||||||||
Trust fees | 801 | 790 | 2,412 | 2,286 | ||||||||
ATM and debit card fees | 1,324 | 1,272 | 3,863 | 3,715 | ||||||||
Gain on sales of securities | --- | --- | 3 | 99 | ||||||||
Bank owned life insurance ("BOLI") income | 249 | 146 | 730 | 748 | ||||||||
Other | 385 | 540 | 1,386 | 1,824 | ||||||||
Total noninterest income | 4,300 | 5,075 | 13,009 | 14,219 | ||||||||
Noninterest expense | ||||||||||||
Salaries and benefits | 6,211 | 6,166 | 18,363 | 18,521 | ||||||||
Occupancy of premises | 922 | 901 | 2,939 | 2,784 | ||||||||
Furniture and equipment | 797 | 772 | 2,278 | 2,476 | ||||||||
Legal and professional | 199 | 153 | 621 | 500 | ||||||||
Marketing and promotion | 226 | 275 | 678 | 825 | ||||||||
Data processing | 655 | 741 | 2,068 | 2,089 | ||||||||
FDIC assessment | 134 | 166 | 404 | 638 | ||||||||
Interchange and other card expense | 333 | 334 | 970 | 927 | ||||||||
Bond and D&O Insurance | 119 | 132 | 353 | 395 | ||||||||
Net (gains) losses on repossessed and foreclosed properties | (190) | 115 | (575) | 409 | ||||||||
Administration and disposition of problem assets | 113 | 210 | 435 | 787 | ||||||||
Other | 1,237 | 1,308 | 3,900 | 3,943 | ||||||||
Total noninterest expenses | 10,756 | 11,273 | 32,434 | 34,294 | ||||||||
Income before income tax | 7,032 | 5,954 | 20,351 | 16,273 | ||||||||
Income tax expense | 2,157 | 1,350 | 6,253 | 4,429 | ||||||||
Net income | $ | 4,875 | $ | 4,604 | $ | 14,098 | $ | 11,844 | ||||
Basic earnings per common share | $ | 0.14 | $ | 0.14 | $ | 0.42 | $ | 0.35 | ||||
Diluted earnings per common share | $ | 0.14 | $ | 0.14 | $ | 0.42 | $ | 0.35 | ||||
Cash dividends per common share | $ | 0.05 | $ | 0.03 | $ | 0.13 | $ | 0.09 |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Net income | $ | 7,818 | $ | 7,638 | $ | 15,596 | $ | 14,049 | ||||||||
Other comprehensive income: | ||||||||||||||||
Unrealized gains (losses): | ||||||||||||||||
Net change in unrealized gains (losses) on debt securities available for sale | 739 | 884 | (2,651 | ) | 3,823 | |||||||||||
Tax effect | (155 | ) | (186 | ) | 557 | (803 | ) | |||||||||
Net change in unrealized gains (losses) on debt securities available for sale, net of tax | 584 | 698 | (2,094 | ) | 3,020 | |||||||||||
Less: reclassification adjustments: | ||||||||||||||||
Reclassification for gains included in net income | 0 | 0 | 0 | 0 | ||||||||||||
Tax effect | 0 | 0 | 0 | 0 | ||||||||||||
Reclassification for gains included in net income, net of tax | 0 | 0 | 0 | 0 | ||||||||||||
Other comprehensive income (loss), net of tax | 584 | 698 | (2,094 | ) | 3,020 | |||||||||||
Comprehensive income | $ | 8,402 | $ | 8,336 | $ | 13,502 | $ | 17,069 |
Three Months Ended September 30, | Three Months Ended September 30, | Nine Months Ended September 30, | Nine Months Ended September 30, | |||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
Net income | $ | 4,875 | $ | 4,604 | $ | 14,098 | $ | 11,844 | ||||
Other comprehensive income: | ||||||||||||
Unrealized gains (losses): | ||||||||||||
Net change in unrealized gains (losses) on securities available for sale | (53) | 120 | 1,782 | 1,774 | ||||||||
Tax effect | 19 | (42) | (624) | (621) | ||||||||
Net change in unrealized gains (losses) on securities available for sale, net of tax | (34) | 78 | 1,158 | 1,153 | ||||||||
Less: reclassification adjustments: | ||||||||||||
Reclassification for gains included in net income | --- | --- | 3 | 99 | ||||||||
Tax effect | --- | --- | (1) | (35) | ||||||||
Reclassification for gains included in net income, net of tax | --- | --- | 2 | 64 | ||||||||
Other comprehensive income (loss), net of tax | (34) | 78 | 1,156 | 1,089 | ||||||||
Comprehensive income | $ | 4,841 | $ | 4,682 | $ | 15,254 | $ | 12,933 |
Common Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total Shareholders’ Equity | |||||||||||||
Balance, April 1, 2020 | $ | 218,207 | $ | 1,507 | $ | 3,866 | $ | 223,580 | ||||||||
Net income for the three months ended June 30, 2020 | 0 | 7,638 | 0 | 7,638 | ||||||||||||
Cash dividends at $0.08 per share | 0 | (2,720 | ) | 0 | (2,720 | ) | ||||||||||
Net change in unrealized gain on debt securities available for sale, net of tax | 0 | 0 | 698 | 698 | ||||||||||||
Stock compensation expense | 142 | 0 | 0 | 142 | ||||||||||||
Balance, June 30, 2020 | $ | 218,349 | $ | 6,425 | $ | 4,564 | $ | 229,338 | ||||||||
Balance, April 1, 2021 | $ | 218,687 | $ | 22,156 | $ | 1,536 | $ | 242,379 | ||||||||
Net income for the three months ended June 30, 2021 | 0 | 7,818 | 0 | 7,818 | ||||||||||||
Cash dividends at $0.08 per share | 0 | (2,723 | ) | 0 | (2,723 | ) | ||||||||||
Repurchase of 815 shares for taxes withheld on vested restricted stock | (7 | ) | 0 | 0 | (7 | ) | ||||||||||
Net change in unrealized gain on debt securities available for sale, net of tax | 0 | 0 | 584 | 584 | ||||||||||||
Stock compensation expense | 166 | 0 | 0 | 166 | ||||||||||||
Balance, June 30, 2021 | $ | 218,846 | $ | 27,251 | $ | 2,120 | $ | 248,217 |
Common Stock | Retained Deficit | Accumulated Other Comprehensive Income (Loss) | Total Shareholders' Equity | |||||||||
Balance, January 1, 2016 | $ | 216,540 | $ | (64,910) | $ | 347 | $ | 151,977 | ||||
Net income for the nine months ended September 30, 2016 | --- | 11,844 | --- | 11,844 | ||||||||
Cash dividends at $.09 per share | --- | (3,042) | --- | (3,042) | ||||||||
Repurchase of 4,373 shares for taxes withheld on vested restricted stock | (31) | --- | --- | (31) | ||||||||
Net change in unrealized gain on securities available for sale, net of tax | --- | --- | 1,089 | 1,089 | ||||||||
Stock compensation expense | 408 | --- | --- | 408 | ||||||||
Balance, September 30, 2016 | $ | 216,917 | $ | (56,108) | $ | 1,436 | $ | 162,245 | ||||
Balance, January 1, 2017 | $ | 216,731 | $ | (53,008) | $ | (1,484) | $ | 162,239 | ||||
Net income for the nine months ended September 30, 2017 | --- | 14,098 | --- | 14,098 | ||||||||
Cash dividends at $.13 per share | --- | (4,397) | --- | (4,397) | ||||||||
Repurchase of 533 shares for taxes withheld on vested restricted stock | (5) | --- | --- | (5) | ||||||||
Issuance of 4,000 shares for stock option exercise | 34 | --- | --- | 34 | ||||||||
Net change in unrealized loss on securities available for sale, net of tax | --- | --- | 1,156 | 1,156 | ||||||||
Stock compensation expense | 339 | --- | --- | 339 | ||||||||
Balance, September 30, 2017 | $ | 217,099 | $ | (43,307) | $ | (328) | $ | 173,464 |
Common Stock | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total Shareholders’ Equity | |||||||||||||
Balance, January 1, 2020 | $ | 218,109 | $ | (2,184 | ) | $ | 1,544 | $ | 217,469 | |||||||
Net income for the six months ended June 30, 2020 | 0 | 14,049 | 0 | 14,049 | ||||||||||||
Cash dividends at $0.16 per share | 0 | (5,440 | ) | 0 | (5,440 | ) | ||||||||||
Repurchase of 1,608 shares for taxes withheld on vested restricted stock | (11 | ) | 0 | 0 | (11 | ) | ||||||||||
Net change in unrealized gain on debt securities available for sale, net of tax | 0 | 0 | 3,020 | 3,020 | ||||||||||||
Stock compensation expense | 251 | 0 | 0 | 251 | ||||||||||||
Balance, June 30, 2020 | $ | 218,349 | $ | 6,425 | $ | 4,564 | $ | 229,338 | ||||||||
Balance, January 1, 2021 | $ | 218,528 | $ | 17,101 | $ | 4,214 | $ | 239,843 | ||||||||
Net income for the six months ended June 30, 2021 | 0 | 15,596 | 0 | 15,596 | ||||||||||||
Cash dividends at $0.16 per share | 0 | (5,446 | ) | 0 | (5,446 | ) | ||||||||||
Repurchase of 1,341 shares for taxes withheld on vested restricted stock | (12 | ) | 0 | 0 | (12 | ) | ||||||||||
Net change in unrealized gain on debt securities available for sale, net of tax | 0 | 0 | (2,094 | ) | (2,094 | ) | ||||||||||
Stock compensation expense | 330 | 0 | 0 | 330 | ||||||||||||
Balance, June 30, 2021 | $ | 218,846 | $ | 27,251 | $ | 2,120 | $ | 248,217 |
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||
Cash flows from operating activities | ||||||||
Net income | $ | 14,098 | $ | 11,844 | ||||
Adjustments to reconcile net income to net cash from operating activities: | ||||||||
Depreciation and amortization | 1,435 | 2,149 | ||||||
Stock compensation expense | 339 | 408 | ||||||
Provision for loan losses | (1,350 | ) | (1,100 | ) | ||||
Origination of loans for sale | (45,018 | ) | (76,096 | ) | ||||
Proceeds from sales of loans originated for sale | 46,273 | 79,094 | ||||||
Net gains on mortgage loans | (1,273 | ) | (2,235 | ) | ||||
Gain on sales of securities | (3 | ) | (99 | ) | ||||
Write-down of other real estate | 85 | 774 | ||||||
Net gain on sales of other real estate | (660 | ) | (365 | ) | ||||
Net loss on sale of premises and equipment | 240 | --- | ||||||
Deferred income tax expense (benefit) | 2,249 | (167 | ) | |||||
Change in accrued interest receivable and other assets | (794 | ) | (1,142 | ) | ||||
Earnings in bank-owned life insurance | (730 | ) | (748 | ) | ||||
Change in accrued expenses and other liabilities | 4,041 | 1,341 | ||||||
Net cash from operating activities | 18,932 | 13,658 | ||||||
Cash flows from investing activities | ||||||||
Loan originations and payments, net | 21,537 | (37,699 | ) | |||||
Change in interest-bearing deposits in other financial institutions | --- | 20,000 | ||||||
Purchases of securities available for sale | (48,409 | ) | (72,107 | ) | ||||
Purchases of securities held to maturity | (16,411 | ) | (21,977 | ) | ||||
Purchase of bank-owned life insurance | --- | (10,000 | ) | |||||
Proceeds from: | ||||||||
Maturities and calls of securities | 35,763 | 59,680 | ||||||
Sales of securities available for sale | 5,807 | 9,648 | ||||||
Principal paydowns on securities | 4,585 | 3,027 | ||||||
Sales of other real estate | 6,227 | 4,155 | ||||||
Sales of premises and equipment | 1,742 | --- | ||||||
Death benefit from bank-owned life insurance | --- | 518 | ||||||
Additions to premises and equipment | (734 | ) | (674 | ) | ||||
Net cash from investing activities | 10,107 | (45,429 | ) | |||||
Cash flows from financing activities | ||||||||
Change in deposits | 57,454 | (76,885 | ) | |||||
Repayments and maturities of other borrowed funds | (32,055 | ) | (21,996 | ) | ||||
Proceeds from other borrowed funds | 20,000 | 10,000 | ||||||
Proceeds from issuance of common stock | 34 | --- | ||||||
Repurchase of shares for taxes withheld on vested restricted stock | (5 | ) | (31 | ) | ||||
Cash dividends paid | (4,397 | ) | (3,042 | ) | ||||
Net cash from financing activities | 41,031 | (91,954 | ) | |||||
Net change in cash and cash equivalents | 70,070 | (123,725 | ) | |||||
Cash and cash equivalents at beginning of period | 89,819 | 181,476 | ||||||
Cash and cash equivalents at end of period | $ | 159,889 | $ | 57,751 |
Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||
Cash flows from operating activities | ||||||||
Net income | $ | 15,596 | $ | 14,049 | ||||
Adjustments to reconcile net income to net cash from operating activities: | ||||||||
Depreciation and amortization | 1,143 | 1,457 | ||||||
Stock compensation expense | 330 | 251 | ||||||
Provision for loan losses | (750) | ) | 1,700 | |||||
Origination of loans for sale | (86,498) | ) | (79,415) | ) | ||||
Proceeds from sales of loans originated for sale | 90,494 | 83,531 | ||||||
Net gains on mortgage loans | (3,326) | ) | (2,499) | ) | ||||
Write-down of other real estate | 4 | 32 | ||||||
Net loss on sales of other real estate | 20 | 0 | ||||||
Deferred income tax expense | (144) | ) | (1,483) | ) | ||||
Change in accrued interest receivable and other assets | 1,384 | (6,634) | ) | |||||
Earnings in bank-owned life insurance | (526) | ) | (472) | ) | ||||
Change in accrued expenses and other liabilities | (803) | ) | 5,190 | |||||
Net cash from operating activities | 16,924 | 15,707 | ||||||
Cash flows from investing activities | ||||||||
Loan originations and payments, net | 191,152 | (180,106) | ) | |||||
Purchases of securities available for sale | (50,605) | ) | (77,214) | ) | ||||
Purchases of securities held to maturity | (51,232) | ) | (19,815) | ) | ||||
Purchase of bank-owned life insurance | (10,000) | ) | 0 | |||||
Proceeds from: | ||||||||
Maturities and calls of securities | 31,013 | 64,342 | ||||||
Principal paydowns on securities | 23,429 | 15,808 | ||||||
Sales of other real estate | 170 | 92 | ||||||
Proceeds from payout of bank-owned insurance claim | 560 | 0 | ||||||
Additions to premises and equipment | (861) | ) | (805) | ) | ||||
Net cash from investing activities | 133,626 | (197,698) | ) | |||||
Cash flows from financing activities | ||||||||
Change in deposits | 301,489 | 364,997 | ||||||
Repayments and maturities of other borrowed funds | (10,000) | ) | 0 | |||||
Proceeds from other borrowed funds | 0 | 10,000 | ||||||
Repurchase of shares for taxes withheld on vested restricted stock | (12) | ) | (11) | ) | ||||
Cash dividends paid | (5,446) | ) | (5,440) | ) | ||||
Net cash from financing activities | 286,031 | 369,546 | ||||||
Net change in cash and cash equivalents | 436,581 | 187,555 | ||||||
Cash and cash equivalents at beginning of period | 783,736 | 272,450 | ||||||
Cash and cash equivalents at end of period | $ | 1,220,317 | $ | 460,005 |
Nine Months Ended September 30, | Nine Months Ended September 30, | |||||
2017 | 2016 | |||||
Supplemental cash flow information | ||||||
Interest paid | $ | 3,827 | $ | 3,770 | ||
Income taxes paid | 3,525 | 4,960 | ||||
Supplemental noncash disclosures: | ||||||
Transfers from loans to other real estate | 60 | 102 | ||||
Security settlement | (1,368) | (1,315) |
Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||
Supplemental cash flow information | ||||||||
Interest paid | $ | 1,535 | $ | 3,793 | ||||
Income taxes paid | 4,000 | 3,515 | ||||||
Supplemental noncash disclosures: | ||||||||
Security settlement | 736 | 475 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||||
September 30, 2017 | ||||||||||||||||||||||||||||
Available for Sale: | ||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||
Available for Sale | ||||||||||||||||||||||||||||
U.S. Treasury and federal agency securities | $ | 98,386 | $ | 58 | $ | (709) | $ | 97,735 | $ | 67,990 | $ | 128 | $ | (726 | ) | $ | 67,392 | |||||||||||
U.S. Agency MBS and CMOs | 20,281 | 13 | (161) | 20,133 | 63,766 | 895 | (414 | ) | 64,247 | |||||||||||||||||||
Tax-exempt state and municipal bonds | 41,255 | 677 | (133) | 41,799 | 39,165 | 1,560 | 0 | 40,725 | ||||||||||||||||||||
Taxable state and municipal bonds | 43,100 | 89 | (315) | 42,874 | 62,031 | 1,317 | (216 | ) | 63,132 | |||||||||||||||||||
Corporate bonds and other debt securities | 10,165 | 16 | (20) | 10,161 | 4,320 | 139 | 0 | 4,459 | ||||||||||||||||||||
Other equity securities | 1,500 | --- | (20) | 1,480 | ||||||||||||||||||||||||
$ | 214,687 | $ | 853 | $ | (1,358) | $ | 214,182 | $ | 237,272 | $ | 4,039 | $ | (1,356 | ) | $ | 239,955 | ||||||||||||
Held to Maturity | ||||||||||||||||||||||||||||
Tax-exempt state and municipal bonds | $ | 61,927 | $ | 927 | $ | --- | $ | 62,854 | $ | 121,867 | $ | 3,108 | $ | (3 | ) | $ | 124,972 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||||||
Available for Sale: | ||||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||
Available for Sale | ||||||||||||||||||||||||||||
U.S. Treasury and federal agency securities | $ | 85,582 | $ | 49 | $ | (1,281) | $ | 84,350 | $ | 63,993 | $ | 287 | $ | (170 | ) | $ | 64,110 | |||||||||||
U. S. Agency MBS and CMOs | 12,037 | 11 | (231) | 11,817 | ||||||||||||||||||||||||
U.S. Agency MBS and CMOs | 63,652 | 1,376 | (45 | ) | 64,983 | |||||||||||||||||||||||
Tax-exempt state and municipal bonds | 39,578 | 212 | (603) | 39,187 | 43,739 | 1,903 | 0 | 45,642 | ||||||||||||||||||||
Taxable state and municipal bonds | 34,255 | 65 | (437) | 33,883 | 55,383 | 1,801 | (7 | ) | 57,177 | |||||||||||||||||||
Corporate bonds and other debt securities | 13,765 | 16 | (55) | 13,726 | 4,731 | 189 | 0 | 4,920 | ||||||||||||||||||||
Other equity securities | 1,500 | --- | (30) | 1,470 | ||||||||||||||||||||||||
$ | 186,717 | $ | 353 | $ | (2,637) | $ | 184,433 | $ | 231,498 | $ | 5,556 | $ | (222 | ) | $ | 236,832 | ||||||||||||
Held to Maturity: | ||||||||||||||||||||||||||||
Held to Maturity | ||||||||||||||||||||||||||||
Tax-exempt state and municipal bonds | $ | 69,378 | $ | 573 | $ | (102) | $ | 69,849 | $ | 79,468 | $ | 3,778 | $ | 0 | $ | 83,246 |
Held–to-Maturity Securities | Available-for-Sale Securities | Held–to-Maturity Securities | Available-for-Sale Securities | |||||||||||||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||||||||||||||
Due in one year or less | $ | 14,012 | $ | 14,019 | $ | 18,486 | $ | 18,493 | $ | 25,788 | $ | 25,908 | $ | 24,921 | $ | 25,137 | ||||||||||||
Due from one to five years | 13,622 | 14,055 | 115,857 | 115,387 | 64,665 | 65,661 | 61,955 | 63,806 | ||||||||||||||||||||
Due from five to ten years | 10,687 | 11,019 | 55,693 | 55,805 | 13,834 | 14,960 | 89,028 | 89,258 | ||||||||||||||||||||
Due after ten years | 23,606 | 23,761 | 23,151 | 23,017 | 17,580 | 18,443 | 61,368 | 61,754 | ||||||||||||||||||||
$ | 61,927 | $ | 62,854 | $ | 213,187 | $ | 212,702 | $ | 121,867 | $ | 124,972 | $ | 237,272 | $ | 239,955 |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||
September 30, 2017 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||
U.S. Treasury and federal agency securities | $ | 60,225 | $ | (472) | $ | 15,497 | $ | (237) | $ | 75,722 | $ | (709) | ||||||
U.S. Agency MBS and CMOs | 16,883 | (129) | 1,087 | (32) | 17,970 | (161) | ||||||||||||
Tax-exempt state and municipal bonds | 7,428 | (79) | 2,124 | (54) | 9,552 | (133) | ||||||||||||
Taxable state and municipal bonds | 20,469 | (239) | 3,199 | (76) | 23,668 | (315) | ||||||||||||
Corporate bonds and other debt securities | 4,269 | (9) | 1,507 | (11) | 5,776 | (20) | ||||||||||||
Other equity securities | 1,480 | (20) | --- | --- | 1,480 | (20) | ||||||||||||
Total temporarily impaired | $ | 110,754 | $ | (948) | $ | 23,414 | $ | (410) | $ | 134,168 | $ | (1,358) |
December 31, 2016 | Less than 12 Months | 12 Months or More | Total | |||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | |||||||||||||
U.S. Treasury and federal agency securities | $ | 59,129 | $ | (1,271) | $ | 3,053 | $ | (10) | $ | 62,182 | $ | (1,281) | ||||||
U.S. Agency MBS and CMOs | 10,702 | (231) | --- | --- | 10,702 | (231) | ||||||||||||
Tax-exempt state and municipal bonds | 49,508 | (698) | 1,672 | (7) | 51,180 | (705) | ||||||||||||
Taxable state and municipal bonds | 22,633 | (437) | --- | --- | 22,633 | (437) | ||||||||||||
Corporate bonds and other debt securities | 5,745 | (50) | 500 | (5) | 6,245 | (55) | ||||||||||||
Other equity securities | 1,470 | (30) | --- | --- | 1,470 | (30) | ||||||||||||
Total temporarily impaired | $ | 149,187 | $ | (2,717) | $ | 5,225 | $ | (22) | $ | 154,412 | $ | (2,739) |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
June 30, 2021 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Available for Sale | ||||||||||||||||||||||||
U.S. Treasury and federal agency securities | $ | 45,674 | $ | (726 | ) | $ | 0 | $ | 0 | $ | 45,674 | $ | (726 | ) | ||||||||||
U.S. Agency MBS and CMOs | 25,171 | (414 | ) | 0 | 0 | 25,171 | (414 | ) | ||||||||||||||||
Tax-exempt state and municipal bonds | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Taxable state and municipal bonds | 18,689 | (216 | ) | 0 | 0 | 18,689 | (216 | ) | ||||||||||||||||
Corporate bonds and other debt securities | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total | $ | 89,534 | $ | (1,356 | ) | $ | 0 | $ | 0 | $ | 89,534 | $ | (1,356 | ) | ||||||||||
Held to Maturity | ||||||||||||||||||||||||
Tax-exempt state and municipal bonds | $ | 13,774 | $ | (3 | ) | $ | 0 | $ | 0 | $ | 13,774 | $ | (3 | ) |
Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
December 31, 2020 | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Available for Sale | ||||||||||||||||||||||||
U.S. Treasury and federal agency securities | $ | 22,830 | $ | (170 | ) | $ | 0 | $ | 0 | $ | 22,830 | $ | (170 | ) | ||||||||||
U.S. Agency MBS and CMOs | 9,299 | (45 | ) | 0 | 0 | 9,299 | (45 | ) | ||||||||||||||||
Tax-exempt state and municipal bonds | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Taxable state and municipal bonds | 2,336 | (7 | ) | 0 | 0 | 2,336 | (7 | ) | ||||||||||||||||
Corporate bonds and other debt securities | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
Total | $ | 34,465 | $ | (222 | ) | $ | 0 | $ | 0 | $ | 34,465 | $ | (222 | ) | ||||||||||
Held to Maturity | ||||||||||||||||||||||||
Tax-exempt state and municipal bonds | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 |
September 30, 2017 | December 31, 2016 | |||||||
Commercial and industrial | $ | 418,838 | $ | 449,342 | ||||
Commercial real estate: | ||||||||
Residential developed | 9,077 | 11,970 | ||||||
Unsecured to residential developers | 2,410 | 4,734 | ||||||
Vacant and unimproved | 38,677 | 40,286 | ||||||
Commercial development | 486 | 378 | ||||||
Residential improved | 83,441 | 75,348 | ||||||
Commercial improved | 295,924 | 289,478 | ||||||
Manufacturing and industrial | 100,347 | 95,787 | ||||||
Total commercial real estate | 530,362 | 517,981 | ||||||
Consumer | ||||||||
Residential mortgage | 221,829 | 217,614 | ||||||
Unsecured | 254 | 396 | ||||||
Home equity | 82,296 | 88,113 | ||||||
Other secured | 6,458 | 7,366 | ||||||
Total consumer | 310,837 | 313,489 | ||||||
Total loans | 1,260,037 | 1,280,812 | ||||||
Allowance for loan losses | (16,434 | ) | (16,962 | ) | ||||
$ | 1,243,603 | $ | 1,263,850 |
June 30, 2021 | December 31, 2020 | |||||||
Commercial and industrial: | ||||||||
Commercial and industrial, excluding PPP | $ | 359,821 | $ | 436,331 | ||||
PPP | 169,679 | 229,079 | ||||||
Total commercial and industrial | 529,500 | 665,410 | ||||||
Commercial real estate: | ||||||||
Residential developed | 7,279 | 8,549 | ||||||
Unsecured to residential developers | 60 | 0 | ||||||
Vacant and unimproved | 36,797 | 47,122 | ||||||
Commercial development | 673 | 857 | ||||||
Residential improved | 98,217 | 114,392 | ||||||
Commercial improved | 273,229 | 266,006 | ||||||
Manufacturing and industrial | 113,644 | 115,247 | ||||||
Total commercial real estate | 529,899 | 552,173 | ||||||
Consumer: | ||||||||
Residential mortgage | 124,156 | 149,556 | ||||||
Unsecured | 129 | 161 | ||||||
Home equity | 50,826 | 57,975 | ||||||
Other secured | 3,817 | 4,056 | ||||||
Total consumer | 178,928 | 211,748 | ||||||
Total loans | 1,238,327 | 1,429,331 | ||||||
Allowance for loan losses | (16,806 | ) | (17,408 | ) | ||||
$ | 1,221,521 | $ | 1,411,923 |
Three months ended September 30, 2017 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | ||||||||||
Beginning balance | $ | 6,336 | $ | 6,583 | $ | 3,621 | $ | 30 | $ | 16,570 | |||||
Charge-offs | --- | --- | (55) | --- | (55) | ||||||||||
Recoveries | 32 | 199 | 38 | --- | 269 | ||||||||||
Provision for loan losses | (212) | (94) | (43) | (1) | (350) | ||||||||||
Ending Balance | $ | 6,156 | $ | 6,688 | $ | 3,561 | $ | 29 | $ | 16,434 |
Three months ended September 30, 2016 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | ||||||||||
Beginning balance | $ | 4,960 | $ | 8,065 | $ | 3,894 | $ | 40 | $ | 16,959 | |||||
Charge-offs | --- | --- | (46) | --- | (46) | ||||||||||
Recoveries | 50 | 95 | 39 | --- | 184 | ||||||||||
Provision for loan losses | 515 | (548) | (190) | (27) | (250) | ||||||||||
Ending Balance | $ | 5,525 | $ | 7,612 | $ | 3,697 | $ | 13 | $ | 16,847 |
Nine months ended September 30, 2017 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | ||||||||||
Beginning balance | $ | 6,345 | $ | 6,703 | $ | 3,871 | $ | 43 | $ | 16,962 | |||||
Charge-offs | (108) | --- | (113) | --- | (221) | ||||||||||
Recoveries | 96 | 818 | 129 | --- | 1,043 | ||||||||||
Provision for loan losses | (177) | (833) | (326) | (14) | (1,350) | ||||||||||
Ending Balance | $ | 6,156 | $ | 6,688 | $ | 3,561 | $ | 29 | $ | 16,434 |
Nine months ended September 30, 2016 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | ||||||||||||||||||||||||||||||
Three months ended June 30, 2021 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | ||||||||||||||||||||||||||||||
Beginning balance | $ | 4,826 | $ | 8,457 | $ | 3,761 | $ | 37 | $ | 17,081 | $ | 5,801 | $ | 8,898 | $ | 2,718 | $ | 35 | $ | 17,452 | |||||||||||||||
Charge-offs | --- | --- | (158) | --- | (158) | 0 | 0 | (30 | ) | 0 | (30 | ) | |||||||||||||||||||||||
Recoveries | 123 | 772 | 129 | --- | 1,024 | 35 | 72 | 27 | 0 | 134 | |||||||||||||||||||||||||
Provision for loan losses | 576 | (1,617) | (35) | (24) | (1,100) | (630 | ) | (230 | ) | 141 | (31 | ) | (750 | ) | |||||||||||||||||||||
Ending Balance | $ | 5,525 | $ | 7,612 | $ | 3,697 | $ | 13 | $ | 16,847 | $ | 5,206 | $ | 8,740 | $ | 2,856 | $ | 4 | $ | 16,806 |
Three months ended June 30, 2020 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | |||||||||||||||
Beginning balance | $ | 8,807 | $ | 6,913 | $ | 3,130 | $ | 39 | $ | 18,889 | ||||||||||
Charge-offs | (1,192 | ) | (2,957 | ) | (34 | ) | 0 | (4,183 | ) | |||||||||||
Recoveries | 83 | 17 | 49 | 0 | 149 | |||||||||||||||
Provision for loan losses | (2,267 | ) | 3,289 | (7 | ) | (15 | ) | 1,000 | ||||||||||||
Ending Balance | $ | 5,431 | $ | 7,262 | $ | 3,138 | $ | 24 | $ | 15,855 |
Six months ended June 30, 2021 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | |||||||||||||||
Beginning balance | $ | 6,632 | $ | 7,999 | $ | 2,758 | $ | 19 | $ | 17,408 | ||||||||||
Charge-offs | 0 | 0 | (80 | ) | 0 | (80 | ) | |||||||||||||
Recoveries | 55 | 111 | 62 | 0 | 228 | |||||||||||||||
Provision for loan losses | (1,481 | ) | 630 | 116 | (15 | ) | (750 | ) | ||||||||||||
Ending Balance | $ | 5,206 | $ | 8,740 | $ | 2,856 | $ | 4 | $ | 16,806 |
Six months ended June 30, 2020 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | |||||||||||||||
Beginning balance | $ | 7,658 | $ | 6,521 | $ | 3,009 | $ | 12 | $ | 17,200 | ||||||||||
Charge-offs | (1,192 | ) | (2,957 | ) | (73 | ) | 0 | (4,222 | ) | |||||||||||
Recoveries | 102 | 991 | 84 | 0 | 1,177 | |||||||||||||||
Provision for loan losses | (1,137 | ) | 2,707 | 118 | 12 | 1,700 | ||||||||||||||
Ending Balance | $ | 5,431 | $ | 7,262 | $ | 3,138 | $ | 24 | $ | 15,855 |
September 30, 2017 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | |||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Ending allowance attributable to loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 568 | $ | 244 | $ | 534 | $ | --- | $ | 1,346 | ||||||||||
Collectively evaluated for impairment | 5,588 | 6,444 | 3,027 | 29 | 15,088 | |||||||||||||||
Total ending allowance balance | $ | 6,156 | $ | 6,688 | $ | 3,561 | $ | 29 | $ | 16,434 | ||||||||||
Loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 4,555 | $ | 8,742 | $ | 8,663 | $ | --- | $ | 21,960 | ||||||||||
Collectively evaluated for impairment | 414,283 | 521,620 | 302,174 | --- | 1,238,077 | |||||||||||||||
Total ending loans balance | $ | 418,838 | $ | 530,362 | $ | 310,837 | $ | --- | $ | 1,260,037 |
December 31, 2016 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | |||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Ending allowance attributable to loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 605 | $ | 368 | $ | 723 | $ | --- | $ | 1,696 | ||||||||||
Collectively evaluated for impairment | 5,740 | 6,335 | 3,148 | 43 | 15,266 | |||||||||||||||
Total ending allowance balance | $ | 6,345 | $ | 6,703 | $ | 3,871 | $ | 43 | $ | 16,962 | ||||||||||
Loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 5,994 | $ | 11,934 | $ | 11,726 | $ | --- | $ | 29,654 | ||||||||||
Collectively evaluated for impairment | 443,348 | 506,047 | 301,763 | --- | 1,251,158 | |||||||||||||||
Total ending loans balance | $ | 449,342 | $ | 517,981 | $ | 313,489 | $ | --- | $ | 1,280,812 |
June 30, 2021 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | |||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Ending allowance attributable to loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 306 | $ | 175 | $ | 280 | $ | 0 | $ | 761 | ||||||||||
Collectively evaluated for impairment | 4,900 | 8,565 | 2,576 | 4 | 16,045 | |||||||||||||||
Total ending allowance balance | $ | 5,206 | $ | 8,740 | $ | 2,856 | $ | 4 | $ | 16,806 | ||||||||||
Loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 777 | $ | 2,357 | $ | 3,543 | $ | 0 | $ | 6,677 | ||||||||||
Collectively evaluated for impairment | 528,723 | 527,542 | 175,385 | 0 | 1,231,650 | |||||||||||||||
Total ending loans balance | $ | 529,500 | $ | 529,899 | $ | 178,928 | $ | 0 | $ | 1,238,327 |
December 31, 2020 | Commercial and Industrial | Commercial Real Estate | Consumer | Unallocated | Total | |||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Ending allowance attributable to loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 587 | $ | 313 | $ | 310 | $ | 0 | $ | 1,210 | ||||||||||
Collectively evaluated for impairment | 6,045 | 7,686 | 2,448 | 19 | 16,198 | |||||||||||||||
Total ending allowance balance | $ | 6,632 | $ | 7,999 | $ | 2,758 | $ | 19 | $ | 17,408 | ||||||||||
Loans: | ||||||||||||||||||||
Individually reviewed for impairment | $ | 3,957 | $ | 2,613 | $ | 4,049 | $ | 0 | $ | 10,619 | ||||||||||
Collectively evaluated for impairment | 661,453 | 549,560 | 207,699 | 0 | 1,418,712 | |||||||||||||||
Total ending loans balance | $ | 665,410 | $ | 552,173 | $ | 211,748 | $ | 0 | $ | 1,429,331 |
September 30, 2017 | Unpaid Principal Balance | Recorded Investment | Allowance Allocated | |||||||||
With no related allowance recorded: | ||||||||||||
Commercial and industrial | $ | 1,414 | $ | 1,414 | $ | --- | ||||||
Commercial real estate: | ||||||||||||
Residential developed | --- | --- | --- | |||||||||
Unsecured to residential developers | --- | --- | --- | |||||||||
Vacant and unimproved | --- | --- | --- | |||||||||
Commercial development | 190 | 190 | --- | |||||||||
Residential improved | 5 | 5 | --- | |||||||||
Commercial improved | --- | --- | --- | |||||||||
Manufacturing and industrial | --- | --- | --- | |||||||||
195 | 195 | --- | ||||||||||
Consumer: | ||||||||||||
Residential mortgage | --- | --- | --- | |||||||||
Unsecured | --- | --- | --- | |||||||||
Home equity | --- | --- | --- | |||||||||
Other secured | --- | --- | --- | |||||||||
--- | --- | --- | ||||||||||
Total with no related allowance recorded | $ | 1,609 | $ | 1,609 | $ | --- | ||||||
With an allowance recorded: | ||||||||||||
Commercial and industrial | $ | 3,141 | $ | 3,141 | $ | 568 | ||||||
Commercial real estate: | ||||||||||||
Residential developed | 181 | 181 | 4 | |||||||||
Unsecured to residential developers | --- | --- | --- | |||||||||
Vacant and unimproved | 361 | 361 | 12 | |||||||||
Commercial development | --- | --- | --- | |||||||||
Residential improved | 2,212 | 2,212 | 88 | |||||||||
Commercial improved | 5,609 | 5,609 | 139 | |||||||||
Manufacturing and industrial | 184 | 184 | 1 | |||||||||
8,547 | 8,547 | 244 | ||||||||||
Consumer: | ||||||||||||
Residential mortgage | 6,865 | 6,846 | 422 | |||||||||
Unsecured | --- | --- | --- | |||||||||
Home equity | 1,817 | 1,817 | 112 | |||||||||
Other secured | --- | --- | --- | |||||||||
8,682 | 8,663 | 534 | ||||||||||
Total with an allowance recorded | $ | 20,370 | $ | 20,351 | $ | 1,346 | ||||||
Total | $ | 21,979 | $ | 21,960 | $ | 1,346 |
June 30, 2021 | Unpaid Principal Balance | Recorded Investment | Allowance Allocated | |||||||||
With no related allowance recorded: | ||||||||||||
Commercial and industrial | $ | 0 | $ | 0 | $ | — | ||||||
Commercial real estate: | ||||||||||||
Residential improved | 5 | 5 | — | |||||||||
Commercial improved | 1,001 | 1,001 | — | |||||||||
1,006 | 1,006 | — | ||||||||||
Consumer | 0 | 0 | — | |||||||||
Total with no related allowance recorded | $ | 1,006 | $ | 1,006 | $ | — | ||||||
With an allowance recorded: | ||||||||||||
Commercial and industrial | $ | 777 | $ | 777 | $ | 306 | ||||||
Commercial real estate: | ||||||||||||
Commercial improved | 1,154 | 1,154 | 166 | |||||||||
Manufacturing and industrial | 197 | 197 | 9 | |||||||||
1,351 | 1,351 | 175 | ||||||||||
Consumer: | ||||||||||||
Residential mortgage | 3,103 | 3,103 | 246 | |||||||||
Unsecured | 104 | 104 | 8 | |||||||||
Home equity | 335 | 335 | 26 | |||||||||
Other secured | 1 | 1 | 0 | |||||||||
3,543 | 3,543 | 280 | ||||||||||
Total with an allowance recorded | $ | 5,671 | $ | 5,671 | $ | 761 | ||||||
Total | $ | 6,677 | $ | 6,677 | $ | 761 |
December 31, 2016 | Unpaid Principal Balance | Recorded Investment | Allowance Allocated | |||||||||
With no related allowance recorded: | ||||||||||||
Commercial and industrial | $ | 2,298 | $ | 2,298 | $ | --- | ||||||
Commercial real estate: | ||||||||||||
Residential developed | --- | --- | --- | |||||||||
Unsecured to residential developers | --- | --- | --- | |||||||||
Vacant and unimproved | --- | --- | --- | |||||||||
Commercial development | --- | --- | --- | |||||||||
Residential improved | 27 | 27 | --- | |||||||||
Commercial improved | 350 | 350 | --- | |||||||||
Manufacturing and industrial | --- | --- | --- | |||||||||
377 | 377 | --- | ||||||||||
Consumer: | ||||||||||||
Residential mortgage | --- | --- | --- | |||||||||
Unsecured | --- | --- | --- | |||||||||
Home equity | --- | --- | --- | |||||||||
Other secured | --- | --- | --- | |||||||||
--- | --- | --- | ||||||||||
Total with no related allowance recorded | $ | 2,675 | $ | 2,675 | $ | --- | ||||||
With an allowance recorded: | ||||||||||||
Commercial and industrial | $ | 3,696 | $ | 3,696 | $ | 605 | ||||||
Commercial real estate: | ||||||||||||
Residential developed | 187 | 187 | 4 | |||||||||
Unsecured to residential developers | --- | --- | --- | |||||||||
Vacant and unimproved | 387 | 387 | 9 | |||||||||
Commercial development | 189 | 189 | 6 | |||||||||
Residential improved | 4,687 | 4,687 | 216 | |||||||||
Commercial improved | 5,879 | 5,879 | 128 | |||||||||
Manufacturing and industrial | 228 | 228 | 5 | |||||||||
11,557 | 11,557 | 368 | ||||||||||
Consumer: | ||||||||||||
Residential mortgage | 7,523 | 7,523 | 464 | |||||||||
Unsecured | --- | --- | --- | |||||||||
Home equity | 4,203 | 4,203 | 259 | |||||||||
Other secured | --- | --- | --- | |||||||||
11,726 | 11,726 | 723 | ||||||||||
Total with an allowance recorded | $ | 26,979 | $ | 26,979 | $ | 1,696 | ||||||
Total | $ | 29,654 | $ | 29,654 | $ | 1,696 |
December 31, 2020 | Unpaid Principal Balance | Recorded Investment | Allowance Allocated | |||||||||
With no related allowance recorded: | ||||||||||||
Commercial and industrial | $ | 156 | $ | 156 | $ | — | ||||||
Commercial real estate: | ||||||||||||
Residential improved | 107 | 107 | — | |||||||||
Commercial improved | 714 | 714 | — | |||||||||
821 | 821 | — | ||||||||||
Consumer | 0 | 0 | — | |||||||||
Total with no related allowance recorded | $ | 977 | $ | 977 | $ | — | ||||||
With an allowance recorded: | ||||||||||||
Commercial and industrial | $ | 3,801 | $ | 3,801 | $ | 587 | ||||||
Commercial real estate: | ||||||||||||
Residential developed | 67 | 67 | 3 | |||||||||
Commercial improved | 1,524 | 1,524 | 301 | |||||||||
Manufacturing and industrial | 201 | 201 | 9 | |||||||||
1,792 | 1,792 | 313 | ||||||||||
Consumer: | ||||||||||||
Residential mortgage | 3,484 | 3,484 | 266 | |||||||||
Unsecured | 123 | 123 | 10 | |||||||||
Home equity | 419 | 419 | 32 | |||||||||
Other secured | 23 | 23 | 2 | |||||||||
4,049 | 4,049 | 310 | ||||||||||
Total with an allowance recorded | $ | 9,642 | $ | 9,642 | $ | 1,210 | ||||||
Total | $ | 10,619 | $ | 10,619 | $ | 1,210 |
Three Months Ended September 30, | Three Months Ended September 30, | Nine Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Average of impaired loans during the period: | ||||||||||||||||
Commercial and industrial | $ | 4,047 | $ | 5,093 | $ | 5,410 | $ | 6,489 | ||||||||
Commercial real estate: | ||||||||||||||||
Residential developed | 181 | 126 | 183 | 42 | ||||||||||||
Unsecured to residential developers | --- | --- | --- | --- | ||||||||||||
Vacant and unimproved | 372 | 418 | 338 | 433 | ||||||||||||
Commercial development | 189 | 190 | 189 | 191 | ||||||||||||
Residential improved | 2,255 | 5,156 | 3,002 | 5,396 | ||||||||||||
Commercial improved | 5,925 | 6,627 | 6,026 | 7,660 | ||||||||||||
Manufacturing and industrial | 185 | 235 | 246 | 237 | ||||||||||||
Consumer | 8,793 | 12,501 | 10,366 | 12,828 | ||||||||||||
Interest income recognized during impairment: | ||||||||||||||||
Commercial and industrial | 179 | 203 | 697 | 740 | ||||||||||||
Commercial real estate | 108 | 172 | 360 | 516 | ||||||||||||
Consumer | 80 | 112 | 306 | 350 | ||||||||||||
Cash-basis interest income recognized | ||||||||||||||||
Commercial and industrial | 177 | 195 | 708 | 746 | ||||||||||||
Commercial real estate | 114 | 169 | 363 | 513 | ||||||||||||
Consumer | 79 | 111 | 306 | 346 |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Average of impaired loans during the period: | ||||||||||||||||
Commercial and industrial | $ | 1,916 | $ | 4,261 | $ | 3,251 | $ | 5,438 | ||||||||
Commercial real estate: | ||||||||||||||||
Residential developed | 0 | 73 | 22 | 73 | ||||||||||||
Residential improved | 33 | 196 | 60 | 232 | ||||||||||||
Commercial improved | 2,170 | 6,485 | 2,190 | 6,154 | ||||||||||||
Manufacturing and industrial | 197 | 353 | 198 | 355 | ||||||||||||
Consumer | 3,619 | 4,707 | 3,780 | 4,810 | ||||||||||||
Interest income recognized during impairment: | ||||||||||||||||
Commercial and industrial | 9 | 17 | 143 | 290 | ||||||||||||
Commercial real estate | 35 | 157 | 66 | 256 | ||||||||||||
Consumer | 31 | 112 | 69 | 169 | ||||||||||||
Cash-basis interest income recognized | ||||||||||||||||
Commercial and industrial | 8 | 18 | 134 | 295 | ||||||||||||
Commercial real estate | 35 | 181 | 66 | 309 | ||||||||||||
Consumer | 32 | 105 | 68 | 165 |
September 30, 2017 | Nonaccrual | Over 90 days Accruing | ||||||
Commercial and industrial | $ | 4 | $ | --- | ||||
Commercial real estate: | ||||||||
Residential developed | --- | --- | ||||||
Unsecured to residential developers | --- | --- | ||||||
Vacant and unimproved | --- | --- | ||||||
Commercial development | 239 | --- | ||||||
Residential improved | 91 | --- | ||||||
Commercial improved | 110 | --- | ||||||
Manufacturing and industrial | --- | --- | ||||||
440 | --- | |||||||
Consumer: | ||||||||
Residential mortgage | 58 | --- | ||||||
Unsecured | 7 | --- | ||||||
Home equity | --- | --- | ||||||
Other secured | 12 | --- | ||||||
77 | --- | |||||||
Total | $ | 521 | $ | --- |
December 31, 2016 | Nonaccrual | Over 90 days Accruing | ||||||
Commercial and industrial | $ | 36 | $ | --- | ||||
Commercial real estate: | ||||||||
Residential developed | --- | --- | ||||||
Unsecured to residential developers | --- | --- | ||||||
Vacant and unimproved | --- | --- | ||||||
Commercial development | 49 | --- | ||||||
Residential improved | 6 | --- | ||||||
Commercial improved | 128 | --- | ||||||
Manufacturing and industrial | --- | --- | ||||||
183 | --- | |||||||
Consumer: | ||||||||
Residential mortgage | 58 | --- | ||||||
Unsecured | 16 | --- | ||||||
Home equity | 7 | --- | ||||||
Other secured | --- | --- | ||||||
81 | --- | |||||||
Total | $ | 300 | $ | --- |
June 30, 2021 | Nonaccrual | Over 90 days Accruing | ||||||
Commercial and industrial | $ | 0 | $ | 0 | ||||
Commercial real estate: | ||||||||
Residential improved | 5 | 0 | ||||||
Commercial improved | 336 | 0 | ||||||
341 | 0 | |||||||
Consumer: | ||||||||
Residential mortgage | 92 | 0 | ||||||
92 | 0 | |||||||
Total | $ | 433 | $ | 0 |
December 31, 2020 | Nonaccrual | Over 90 days Accruing | ||||||
Commercial and industrial | $ | 0 | $ | 0 | ||||
Commercial real estate: | ||||||||
Residential improved | 87 | 0 | ||||||
Commercial improved | 351 | 0 | ||||||
438 | 0 | |||||||
Consumer: | ||||||||
Residential mortgage | 95 | 0 | ||||||
95 | 0 | |||||||
Total | $ | 533 | $ | 0 |
September 30, 2017 | 30-90 Days | Greater Than 90 Days | Total Past Due | Loans Not Past Due | Total | |||||||||||||||
Commercial and industrial | $ | 22 | $ | --- | $ | 22 | $ | 418,816 | $ | 418,838 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Residential developed | --- | --- | --- | 9,077 | 9,077 | |||||||||||||||
Unsecured to residential developers | --- | --- | --- | 2,410 | 2,410 | |||||||||||||||
Vacant and unimproved | 308 | --- | 308 | 38,369 | 38,677 | |||||||||||||||
Commercial development | --- | 239 | 239 | 247 | 486 | |||||||||||||||
Residential improved | --- | 91 | 91 | 83,350 | 83,441 | |||||||||||||||
Commercial improved | 107 | --- | 107 | 295,817 | 295,924 | |||||||||||||||
Manufacturing and industrial | --- | --- | --- | 100,347 | 100,347 | |||||||||||||||
415 | 330 | 745 | 529,617 | 530,362 | ||||||||||||||||
Consumer: | ||||||||||||||||||||
Residential mortgage | --- | 56 | 56 | 221,773 | 221,829 | |||||||||||||||
Unsecured | --- | --- | --- | 254 | 254 | |||||||||||||||
Home equity | 33 | --- | 33 | 82,263 | 82,296 | |||||||||||||||
Other secured | 5 | 11 | 16 | 6,442 | 6,458 | |||||||||||||||
38 | 67 | 105 | 310,732 | 310,837 | ||||||||||||||||
Total | $ | 475 | $ | 397 | $ | 872 | $ | 1,259,165 | $ | 1,260,037 |
December 31, 2016 | 30-90 Days | Greater Than 90 Days | Total Past Due | Loans Not Past Due | Total | |||||||||||||||
Commercial and industrial | $ | 425 | $ | 28 | $ | 453 | $ | 448,889 | $ | 449,342 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Residential developed | --- | --- | --- | 11,970 | 11,970 | |||||||||||||||
Unsecured to residential developers | --- | --- | --- | 4,734 | 4,734 | |||||||||||||||
Vacant and unimproved | --- | --- | --- | 40,286 | 40,286 | |||||||||||||||
Commercial development | --- | 49 | 49 | 329 | 378 | |||||||||||||||
Residential improved | 74 | 5 | 79 | 75,269 | 75,348 | |||||||||||||||
Commercial improved | 478 | --- | 478 | 289,000 | 289,478 | |||||||||||||||
Manufacturing and industrial | --- | --- | --- | 95,787 | 95,787 | |||||||||||||||
552 | 54 | 606 | 517,375 | 517,981 | ||||||||||||||||
Consumer: | ||||||||||||||||||||
Residential mortgage | 64 | 56 | 120 | 217,494 | 217,614 | |||||||||||||||
Unsecured | --- | --- | --- | 396 | 396 | |||||||||||||||
Home equity | 187 | --- | 187 | 87,926 | 88,113 | |||||||||||||||
Other secured | 81 | --- | 81 | 7,285 | 7,366 | |||||||||||||||
332 | 56 | 388 | 313,101 | 313,489 | ||||||||||||||||
Total | $ | 1,309 | $ | 138 | $ | 1,447 | $ | 1,279,365 | $ | 1,280,812 |
June 30, 2021 | 30-90 Days | Greater Than 90 Days | Total Past Due | Loans Not Past Due | Total | |||||||||||||||
Commercial and industrial | $ | 30 | $ | 0 | $ | 30 | $ | 529,470 | $ | 529,500 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Residential developed | 0 | 0 | 0 | 7,279 | 7,279 | |||||||||||||||
Unsecured to residential developers | 0 | 0 | 0 | 60 | 60 | |||||||||||||||
Vacant and unimproved | 0 | 0 | 0 | 36,797 | 36,797 | |||||||||||||||
Commercial development | 0 | 0 | 0 | 673 | 673 | |||||||||||||||
Residential improved | 0 | 5 | 5 | 98,212 | 98,217 | |||||||||||||||
Commercial improved | 0 | 0 | 0 | 273,229 | 273,229 | |||||||||||||||
Manufacturing and industrial | 0 | 0 | 0 | 113,644 | 113,644 | |||||||||||||||
0 | 5 | 5 | 529,894 | 529,899 | ||||||||||||||||
Consumer: | ||||||||||||||||||||
Residential mortgage | 0 | 91 | 91 | 124,065 | 124,156 | |||||||||||||||
Unsecured | 0 | 0 | 0 | 129 | 129 | |||||||||||||||
Home equity | 0 | 0 | 0 | 50,826 | 50,826 | |||||||||||||||
Other secured | 0 | 0 | 0 | 3,817 | 3,817 | |||||||||||||||
0 | 91 | 91 | 178,837 | 178,928 | ||||||||||||||||
Total | $ | 30 | $ | 96 | $ | 126 | $ | 1,238,201 | $ | 1,238,327 |
December 31, 2020 | 30-90 Days | Greater Than 90 Days | Total Past Due | Loans Not Past Due | Total | |||||||||||||||
Commercial and industrial | $ | 45 | $ | 0 | $ | 45 | $ | 665,365 | $ | 665,410 | ||||||||||
Commercial real estate: | ||||||||||||||||||||
Residential developed | 0 | 0 | 0 | 8,549 | 8,549 | |||||||||||||||
Unsecured to residential developers | 0 | 0 | 0 | 0 | 0 | |||||||||||||||
Vacant and unimproved | 0 | 0 | 0 | 47,122 | 47,122 | |||||||||||||||
Commercial development | 0 | 0 | 0 | 857 | 857 | |||||||||||||||
Residential improved | 0 | 87 | 87 | 114,305 | 114,392 | |||||||||||||||
Commercial improved | 353 | 0 | 353 | 265,653 | 266,006 | |||||||||||||||
Manufacturing and industrial | 0 | 0 | 0 | 115,247 | 115,247 | |||||||||||||||
353 | 87 | 440 | 551,733 | 552,173 | ||||||||||||||||
Consumer: | ||||||||||||||||||||
Residential mortgage | 0 | 94 | 94 | 149,462 | 149,556 | |||||||||||||||
Unsecured | 0 | 0 | 0 | 161 | 161 | |||||||||||||||
Home equity | 0 | 0 | 0 | 57,975 | 57,975 | |||||||||||||||
Other secured | 2 | 0 | 2 | 4,054 | 4,056 | |||||||||||||||
2 | 94 | 96 | 211,652 | 211,748 | ||||||||||||||||
Total | $ | 400 | $ | 181 | $ | 581 | $ | 1,428,750 | $ | 1,429,331 |
September 30, 2017 | December 31, 2016 | |||||||||||||||
Number of Loans | Outstanding Recorded Balance | Number of Loans | Outstanding Recorded Balance | |||||||||||||
Commercial and industrial | 20 | $ | 4,555 | 25 | $ | 5,994 | ||||||||||
Commercial real estate | 38 | 8,742 | 49 | 11,933 | ||||||||||||
Consumer | 103 | 8,663 | 116 | 12,059 | ||||||||||||
161 | $ | 21,960 | 190 | $ | 29,986 |
June 30, 2021 | December 31, 2020 | |||||||||||||||
Number of Loans | Outstanding Recorded Balance | Number of Loans | Outstanding Recorded Balance | |||||||||||||
Commercial and industrial | 4 | $ | 777 | 7 | $ | 3,957 | ||||||||||
Commercial real estate | 6 | 1,202 | 9 | 1,439 | ||||||||||||
Consumer | 52 | 3,544 | 60 | 4,049 | ||||||||||||
62 | $ | 5,523 | 76 | $ | 9,445 |
September 30, 2017 | December 31, 2016 | |||||||
Accruing TDR - nonaccrual at restructuring | $ | --- | $ | --- | ||||
Accruing TDR - accruing at restructuring | 18,526 | 25,665 | ||||||
Accruing TDR - upgraded to accruing after six consecutive payments | 3,057 | 4,172 | ||||||
$ | 21,583 | $ | 29,837 |
June 30, 2021 | December 31, 2020 | |||||||
Accruing TDR - nonaccrual at restructuring | $ | 0 | $ | 0 | ||||
Accruing TDR - accruing at restructuring | 4,851 | 5,479 | ||||||
Accruing TDR - upgraded to accruing after six consecutive payments | 331 | 3,529 | ||||||
$ | 5,182 | $ | 9,008 |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | |||||||||||||||||||||||
# of Loans | Pre-TDR Balance | Writedown Upon TDR | # of Loans | Pre-TDR Balance | Writedown Upon TDR | |||||||||||||||||||
Commercial and industrial | --- | $ | --- | $ | --- | --- | $ | --- | $ | --- | ||||||||||||||
Commercial real estate | --- | --- | --- | 1 | 59 | --- | ||||||||||||||||||
Consumer | 2 | 222 | --- | --- | --- | --- | ||||||||||||||||||
2 | 222 | $ | --- | 1 | $ | 59 | $ | --- |
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||||||||||||||||||
# of Loans | Pre-TDR Balance | Writedown Upon TDR | # of Loans | Pre-TDR Balance | Writedown Upon TDR | |||||||||||||||||||
Commercial and industrial | --- | $ | --- | $ | --- | --- | $ | --- | $ | --- | ||||||||||||||
Commercial real estate | 1 | 1,018 | --- | 1 | 59 | --- | ||||||||||||||||||
Consumer | 4 | 396 | --- | 6 | 277 | --- | ||||||||||||||||||
5 | 1,414 | $ | --- | 7 | $ | 336 | $ | --- |
September 30, 2017 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | --- | $ | 15,104 | $ | 103,220 | $ | 281,082 | $ | 15,603 | $ | 3,825 | $ | 4 | $ | --- | $ | 418,838 | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||
Residential developed | --- | --- | 1,173 | 7,119 | 785 | --- | --- | --- | 9,077 | |||||||||||||||||||||||||||
Unsecured to residential developers | --- | --- | --- | 2,410 | --- | --- | --- | --- | 2,410 | |||||||||||||||||||||||||||
Vacant and unimproved | --- | --- | 16,252 | 18,975 | 3,450 | --- | --- | --- | 38,677 | |||||||||||||||||||||||||||
Commercial development | --- | --- | 110 | 137 | --- | --- | 239 | --- | 486 | |||||||||||||||||||||||||||
Residential improved | --- | --- | 5,218 | 75,297 | 1,579 | 1,256 | 91 | --- | 83,441 | |||||||||||||||||||||||||||
Commercial improved | --- | 1,287 | 63,600 | 226,190 | 3,798 | 939 | 110 | --- | 295,924 | |||||||||||||||||||||||||||
Manufacturing & industrial | --- | 961 | 44,416 | 52,150 | 2,301 | 519 | --- | --- | 100,347 | |||||||||||||||||||||||||||
$ | --- | $ | 17,352 | $ | 233,989 | $ | 663,360 | $ | 27,516 | $ | 6,539 | $ | 444 | $ | --- | $ | 949,200 |
December 31, 2016 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | --- | $ | 27,619 | $ | 118,243 | $ | 282,527 | $ | 14,610 | $ | 6,307 | $ | 36 | $ | --- | $ | 449,342 | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||
Residential developed | --- | --- | 2,328 | 8,786 | 856 | --- | --- | --- | 11,970 | |||||||||||||||||||||||||||
Unsecured to residential developers | --- | --- | --- | 4,734 | --- | --- | --- | --- | 4,734 | |||||||||||||||||||||||||||
Vacant and unimproved | --- | --- | 17,672 | 19,028 | 3,586 | --- | --- | --- | 40,286 | |||||||||||||||||||||||||||
Commercial development | --- | --- | --- | 140 | --- | 189 | 49 | --- | 378 | |||||||||||||||||||||||||||
Residential improved | --- | --- | 7,100 | 63,957 | 2,628 | 1,657 | 6 | --- | 75,348 | |||||||||||||||||||||||||||
Commercial improved | --- | 2,433 | 66,259 | 210,449 | 9,084 | 1,125 | 128 | --- | 289,478 | |||||||||||||||||||||||||||
Manufacturing & industrial | --- | 1,665 | 38,719 | 51,718 | 3,076 | 609 | --- | --- | 95,787 | |||||||||||||||||||||||||||
$ | --- | $ | 31,717 | $ | 250,321 | $ | 641,339 | $ | 33,840 | $ | 9,887 | $ | 219 | $ | --- | $ | 967,323 |
June 30, 2021 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 184,726 | $ | 15,160 | $ | 90,079 | $ | 235,577 | $ | 2,990 | $ | 968 | $ | 0 | $ | 0 | $ | 529,500 | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||
Residential developed | 0 | 0 | 0 | 7,279 | 0 | 0 | 0 | 0 | 7,279 | |||||||||||||||||||||||||||
Unsecured to residential developers | 0 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 60 | |||||||||||||||||||||||||||
Vacant and unimproved | 0 | 1,818 | 8,833 | 26,146 | 0 | 0 | 0 | 0 | 36,797 | |||||||||||||||||||||||||||
Commercial development | 0 | 0 | 224 | 449 | 0 | 0 | 0 | 0 | 673 | |||||||||||||||||||||||||||
Residential improved | 0 | 0 | 20,948 | 77,066 | 198 | 0 | 5 | 0 | 98,217 | |||||||||||||||||||||||||||
Commercial improved | 0 | 7,396 | 61,708 | 194,758 | 7,877 | 1,154 | 336 | 0 | 273,229 | |||||||||||||||||||||||||||
Manufacturing & industrial | 0 | 2,013 | 28,637 | 79,487 | 3,507 | 0 | 0 | 0 | 113,644 | |||||||||||||||||||||||||||
$ | 184,726 | $ | 26,387 | $ | 210,489 | $ | 620,762 | $ | 14,572 | $ | 2,122 | $ | 341 | $ | 0 | $ | 1,059,399 |
December 31, 2020 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | Total | |||||||||||||||||||||||||||
Commercial and industrial | $ | 244,079 | $ | 14,896 | $ | 111,611 | $ | 276,728 | $ | 13,957 | $ | 4,139 | $ | 0 | $ | 0 | $ | 665,410 | ||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||
Residential developed | 0 | 0 | 0 | 8,549 | 0 | 0 | 0 | 0 | 8,549 | |||||||||||||||||||||||||||
Vacant and unimproved | 0 | 3,473 | 9,427 | 32,751 | 1,471 | 0 | 0 | 0 | 47,122 | |||||||||||||||||||||||||||
Commercial development | 0 | 0 | 302 | 555 | 0 | 0 | 0 | 0 | 857 | |||||||||||||||||||||||||||
Residential improved | 0 | 0 | 23,706 | 90,372 | 227 | 0 | 87 | 0 | 114,392 | |||||||||||||||||||||||||||
Commercial improved | 0 | 6,328 | 58,483 | 192,030 | 7,641 | 1,174 | 350 | 0 | 266,006 | |||||||||||||||||||||||||||
Manufacturing & industrial | 0 | 0 | 31,451 | 80,075 | 3,721 | 0 | 0 | 0 | 115,247 | |||||||||||||||||||||||||||
$ | 244,079 | $ | 24,697 | $ | 234,980 | $ | 681,060 | $ | 27,017 | $ | 5,313 | $ | 437 | $ | 0 | $ | 1,217,583 |
September 30, 2017 | December 31, 2016 | |||||||
Not classified as impaired | $ | 1,247 | $ | 2,608 | ||||
Classified as impaired | 5,736 | 7,498 | ||||||
Total commercial loans classified substandard or worse | $ | 6,983 | $ | 10,106 |
June 30, 2021 | December 31, 2020 | |||||||
Not classified as impaired | $ | 390 | $ | 591 | ||||
Classified as impaired | 2,073 | 5,159 | ||||||
Total commercial loans classified substandard or worse | $ | 2,463 | $ | 5,750 |
September 30, 2017 | Residential Mortgage | Consumer Unsecured | Home Equity | Consumer Other | ||||||||||||
Performing | $ | 221,773 | $ | 254 | $ | 82,296 | $ | 6,447 | ||||||||
Nonperforming | 56 | --- | --- | 11 | ||||||||||||
Total | $ | 221,829 | $ | 254 | $ | 82,296 | $ | 6,458 |
December 31, 2016 | Residential Mortgage | Consumer Unsecured | Home Equity | Consumer Other | ||||||||||||
Performing | $ | 217,558 | $ | 396 | $ | 88,113 | $ | 7,366 | ||||||||
Nonperforming | 56 | --- | --- | --- | ||||||||||||
Total | $ | 217,614 | $ | 396 | $ | 88,113 | $ | 7,366 |
June 30, 2021 | Residential Mortgage | Consumer Unsecured | Home Equity | Consumer Other | ||||||||||||
Performing | $ | 124,065 | $ | 129 | $ | 50,826 | $ | 3,817 | ||||||||
Nonperforming | 91 | 0 | 0 | 0 | ||||||||||||
Total | $ | 124,156 | $ | 129 | $ | 50,826 | $ | 3,817 |
December 31, 2020 | Residential Mortgage | Consumer Unsecured | Home Equity | Consumer Other | ||||||||||||
Performing | $ | 149,462 | $ | 161 | $ | 57,975 | $ | 4,056 | ||||||||
Nonperforming | 94 | 0 | 0 | 0 | ||||||||||||
Total | $ | 149,556 | $ | 161 | $ | 57,975 | $ | 4,056 |
Nine Months Ended September 30, 2017 | Year Ended December 31, 2016 | Nine Months Ended September 30, 2016 | ||||||||||
Beginning balance | $ | 22,864 | $ | 28,377 | $ | 28,377 | ||||||
Additions, transfers from loans | 60 | 339 | 102 | |||||||||
Proceeds from sales of other real estate owned | (6,227 | ) | (5,339 | ) | (4,155 | ) | ||||||
Valuation allowance reversal upon sale | (7,003 | ) | (1,158 | ) | (533 | ) | ||||||
Gain on sales of other real estate owned | 660 | 645 | 365 | |||||||||
10,354 | 22,864 | 24,156 | ||||||||||
Less: valuation allowance | (3,693 | ) | (10,611 | ) | (11,046 | ) | ||||||
Ending balance | $ | 6,661 | $ | 12,253 | $ | 13,110 |
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||
Beginning balance | $ | 10,611 | $ | 10,805 | ||||
Additions charged to expense | 85 | 774 | ||||||
Reversals upon sale | (7,003 | ) | (533 | ) | ||||
Ending balance | $ | 3,693 | $ | 11,046 |
Level 1: | Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. |
Level 2: | Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
Level 3: | Significant unobservable inputs that reflect a reporting |
Fair | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||||||||||
September 30, 2017 | ||||||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||||||
U.S. Treasury and federal agency securities | $ | 97,735 | $ | --- | $ | 97,735 | $ | --- | $ | 67,392 | $ | 0 | $ | 67,392 | $ | 0 | ||||||||||||||||
U.S. Agency MBS and CMOs | 20,133 | --- | 20,133 | --- | 64,247 | 0 | 64,247 | 0 | ||||||||||||||||||||||||
Tax-exempt state and municipal bonds | 41,799 | --- | 41,799 | --- | 40,725 | 0 | 40,725 | 0 | ||||||||||||||||||||||||
Taxable state and municipal bonds | 42,874 | --- | 42,874 | --- | 63,132 | 0 | 63,132 | 0 | ||||||||||||||||||||||||
Corporate bonds and other debt securities | 10,161 | --- | 10,161 | --- | 4,459 | 0 | 4,459 | 0 | ||||||||||||||||||||||||
Other equity securities | 1,480 | --- | 1,480 | --- | 1,491 | 0 | 1,491 | 0 | ||||||||||||||||||||||||
Loans held for sale | 2,199 | --- | 2,199 | --- | 4,752 | 0 | 4,752 | 0 | ||||||||||||||||||||||||
Interest rate swaps | 351 | --- | --- | 351 | 3,586 | 0 | 0 | 3,586 | ||||||||||||||||||||||||
Interest rate swaps | (351 | ) | --- | --- | (351 | ) | (3,586 | ) | 0 | 0 | (3,586 | ) | ||||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||
Available for sale securities | ||||||||||||||||||||||||||||||||
U.S. Treasury and federal agency securities | $ | 84,350 | $ | --- | $ | 84,350 | $ | --- | $ | 64,110 | $ | 0 | $ | 64,110 | $ | 0 | ||||||||||||||||
U.S. Agency MBS and CMOs | 11,817 | --- | 11,817 | --- | 64,983 | 0 | 64,983 | 0 | ||||||||||||||||||||||||
Tax-exempt state and municipal bonds | 39,187 | --- | 39,187 | --- | 45,642 | 0 | 45,642 | 0 | ||||||||||||||||||||||||
Taxable state and municipal bonds | 33,883 | --- | 33,883 | --- | 57,177 | 0 | 57,177 | 0 | ||||||||||||||||||||||||
Corporate bonds and other debt securities | 13,726 | --- | 13,726 | --- | 4,920 | 0 | 4,920 | 0 | ||||||||||||||||||||||||
Other equity securities | 1,470 | --- | 1,470 | --- | 1,513 | 0 | 1,513 | 0 | ||||||||||||||||||||||||
Loans held for sale | 2,181 | --- | 2,181 | --- | 5,422 | 0 | 5,422 | 0 | ||||||||||||||||||||||||
Interest rate swaps | 494 | --- | --- | 494 | 4,217 | 0 | 0 | 4,217 | ||||||||||||||||||||||||
Interest rate swaps | (494 | ) | --- | --- | (494 | ) | (4,217 | ) | 0 | 0 | (4,217 | ) |
Fair | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||
Value | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||||||||||
September 30, 2017 | ||||||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||||||
Impaired loans | $ | 2,775 | $ | --- | $ | --- | $ | 2,775 | $ | 1,665 | $ | 0 | $ | 0 | $ | 1,665 | ||||||||||||||||
Other real estate owned | 4,631 | --- | --- | 4,631 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||
Impaired loans | $ | 3,436 | $ | --- | $ | --- | $ | 3,436 | $ | 4,686 | $ | 0 | $ | 0 | $ | 4,686 | ||||||||||||||||
Other real estate owned | 9,542 | --- | --- | 9,542 | 194 | 0 | 0 | 194 |
Asset Fair Value | Valuation Technique | Unobservable Inputs | Range (%) | ||||||
September 30, 2017 | |||||||||
Impaired Loans | $ | 2,775 | Sales comparison approach | Adjustment for differences between comparable sales | 4.0 to 15.0 | ||||
Income approach | Capitalization rate | 9.5 to 11.0 | |||||||
Other real estate owned | 4,631 | Sales comparison approach | Adjustment for differences between comparable sales | 3.0 to 22.0 | |||||
Income approach | Capitalization rate | 9.5 to 11.0 | |||||||
Asset Fair Value | Valuation Technique | Unobservable Inputs | Range (%) | ||||||
December 31, 2016 | |||||||||
Impaired Loans | $ | 3,436 | Sales comparison approach | Adjustment for differences between comparable sales | 1.0 to 35.0 | ||||
Income approach | Capitalization rate | 9.5 to 11.5 | |||||||
Other real estate owned | 9,542 | Sales comparison approach | Adjustment for differences between comparable sales | 2.0 to 32.5 | |||||
Income approach | Capitalization rate | 9.5 to 11.5 |
Asset Fair Value | Valuation Technique | Unobservable Inputs | Range (%) | ||||||
June 30, 2021 | |||||||||
Impaired Loans | $ | 1,665 | Sales comparison approach | Adjustment for differences between comparable sales | 1.0 to 30.0 | ||||
Income approach | Capitalization rate | 9.5 to 11.0 |
Asset Fair Value | Valuation Technique | Unobservable Inputs | Range (%) | ||||||
December 31, 2020 | |||||||||
Impaired Loans | $ | 4,686 | Sales comparison approach | Adjustment for differences between comparable sales | 1.5 to 20.0 | ||||
Income approach | Capitalization rate | 9.5 to 11.0 | |||||||
Other real estate owned | 194 | Sales comparison approach | Adjustment for differences between comparable sales | 3.0 to 20.0 | |||||
Income approach | Capitalization rate | 9.5 to 11.0 |
Level in | June 30, 2021 | December 31, 2020 | |||||||||||||||
Fair Value Hierarchy | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||
Financial assets | |||||||||||||||||
Cash and due from banks | Level 1 | $ | 31,051 | $ | 31,051 | $ | 31,480 | $ | 31,480 | ||||||||
Cash equivalents | Level 2 | 1,189,266 | 1,189,266 | 752,256 | 752,256 | ||||||||||||
Securities held to maturity | Level 3 | 121,867 | 124,972 | 79,468 | 83,246 | ||||||||||||
FHLB stock | 11,558 | NA | 11,558 | NA | |||||||||||||
Loans, net | Level 2 | 1,219,857 | 1,251,865 | 1,407,236 | 1,448,874 | ||||||||||||
Bank owned life insurance | Level 3 | 52,507 | 52,507 | 42,516 | 42,516 | ||||||||||||
Accrued interest receivable | Level 2 | 4,539 | 4,539 | 5,625 | 5,625 | ||||||||||||
Financial liabilities | |||||||||||||||||
Deposits | Level 2 | (2,600,076 | ) | (2,600,122 | ) | (2,298,587 | ) | (2,298,867 | ) | ||||||||
Other borrowed funds | Level 2 | (60,000 | ) | (62,198 | ) | (70,000 | ) | (73,010 | ) | ||||||||
Long-term debt | Level 2 | (20,619 | ) | (18,126 | ) | (20,619 | ) | (18,011 | ) | ||||||||
Accrued interest payable | Level 2 | (217 | ) | (217 | ) | (242 | ) | (242 | ) | ||||||||
Off-balance sheet credit-related items | |||||||||||||||||
Loan commitments | 0 | 0 | 0 | 0 |
Level in Fair Value Hierarchy | September 30, 2017 | December 31, 2016 | |||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||||
Financial assets | |||||||||||||||||
Cash and due from banks | Level 1 | $ | 28,318 | $ | 28,318 | $ | 27,690 | $ | 27,690 | ||||||||
Cash equivalents | Level 2 | 131,571 | 131,571 | 62,129 | 62,129 | ||||||||||||
Securities held to maturity | Level 3 | 61,927 | 62,854 | 69,378 | 69,849 | ||||||||||||
FHLB stock | 11,558 | NA | 11,558 | NA | |||||||||||||
Loans, net | Level 2 | 1,240,828 | 1,237,274 | 1,260,414 | 1,247,842 | ||||||||||||
Bank owned life insurance | Level 3 | 40,042 | 40,042 | 39,274 | 39,274 | ||||||||||||
Accrued interest receivable | Level 2 | 4,532 | 4,532 | 4,092 | 4,092 | ||||||||||||
Financial liabilities | |||||||||||||||||
Deposits | Level 2 | (1,506,178 | ) | (1,506,115 | ) | (1,448,724 | ) | (1,448,692 | ) | ||||||||
Other borrowed funds | Level 2 | (72,118 | ) | (71,946 | ) | (84,173 | ) | (84,051 | ) | ||||||||
Long-term debt | Level 2 | (41,238 | ) | (36,562 | ) | (41,238 | ) | (36,112 | ) | ||||||||
Accrued interest payable | Level 2 | (545 | ) | (545 | ) | (282 | ) | (282 | ) | ||||||||
Off-balance sheet credit-related items | |||||||||||||||||
Loan commitments | --- | --- | --- | --- |
September 30, 2017 | December 31, 2016 | |||||||
Land | $ | 16,384 | $ | 18,227 | ||||
Building | 43,625 | 43,600 | ||||||
Leasehold improvements | 782 | 779 | ||||||
Furniture and equipment | 21,243 | 20,576 | ||||||
Construction in progress | 240 | 358 | ||||||
82,274 | 83,540 | |||||||
Less accumulated depreciation | (35,452 | ) | (33,514 | ) | ||||
$ | 46,822 | $ | 50,026 |
September 30, 2017 | December 31, 2016 | |||||||
Noninterest-bearing demand | $ | 497,310 | $ | 501,478 | ||||
Interest bearing demand | 351,742 | 340,715 | ||||||
Savings and money market accounts | 564,883 | 532,853 | ||||||
Certificates of deposit | 92,243 | 73,678 | ||||||
$ | 1,506,178 | $ | 1,448,724 |
June 30, 2021 | December 31, 2020 | |||||||
Noninterest-bearing demand | $ | 956,961 | $ | 809,437 | ||||
Interest bearing demand | 741,268 | 642,918 | ||||||
Savings and money market accounts | 805,297 | 742,685 | ||||||
Certificates of deposit | 96,550 | 103,547 | ||||||
$ | 2,600,076 | $ | 2,298,587 |
Principal Terms | Advance Amount | Range of Maturities | Weighted Average Interest Rate | Advance Amount | Range of Maturities | Weighted Average Interest Rate | ||||||||||||
September 30, 2017 | ||||||||||||||||||
June 30, 2021 | ||||||||||||||||||
Single maturity fixed rate advances | $ | 70,000 | February 2018 to April 2021 | 1.59 | % | $ | 30,000 | May 2023 to July 2024 | 2.87 | % | ||||||||
Amortizable mortgage advances | 2,118 | March 2018 to July 2018 | 3.78 | % | ||||||||||||||
Putable advances | 30,000 | November 2024 to February 2030 | 1.36 | % | ||||||||||||||
$ | 72,118 | $ | 60,000 |
Principal Terms | Advance Amount | Range of Maturities | Weighted Average Interest Rate | Advance Amount | Range of Maturities | Weighted Average Interest Rate | ||||||||||||
December 31, 2016 | ||||||||||||||||||
December 31, 2020 | ||||||||||||||||||
Single maturity fixed rate advances | $ | 80,000 | February 2018 to April 2021 | 1.60 | % | $ | 40,000 | April 2021 to July 2024 | 2.50 | % | ||||||||
Amortizable mortgage advances | 4,173 | March 2018 to July 2018 | 3.78 | % | ||||||||||||||
Putable advances | 30,000 | November 2024 to February 2030 | 1.36 | % | ||||||||||||||
$ | 84,173 | $ | 70,000 |
2017 | $ | --- | ||
2018 | 52,118 | |||
2019 | 10,000 | |||
2020 | --- | |||
2021 | 10,000 | |||
Thereafter | --- | |||
$ | 72,118 |
2021 | $ | 0 | ||
2022 | 0 | |||
2023 | 10,000 | |||
2024 | 40,000 | |||
2025 | 0 | |||
Thereafter | 10,000 | |||
$ | 60,000 |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||||||||
Net income available to common shares | $ | 4,875 | $ | 4,604 | $ | 14,098 | $ | 11,844 | ||||||||
Weighted average shares outstanding, including participating stock awards - Basic | 33,942,248 | 33,921,599 | 33,942,318 | 33,923,067 | ||||||||||||
Dilutive potential common shares: | ||||||||||||||||
Stock options | 5,021 | --- | 6,101 | --- | ||||||||||||
Stock warrants | --- | --- | --- | --- | ||||||||||||
Weighted average shares outstanding - Diluted | 33,947,269 | 33,921,599 | 33,948,419 | 33,923,067 | ||||||||||||
Basic earnings per common share | $ | 0.14 | $ | 0.14 | $ | 0.42 | $ | 0.35 | ||||||||
Diluted earnings per common share | $ | 0.14 | $ | 0.14 | $ | 0.42 | $ | 0.35 |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Net income available to common shares | $ | 7,818 | $ | 7,638 | $ | 15,596 | $ | 14,049 | ||||||||
Weighted average shares outstanding, including participating stock awards - Basic | 34,193,016 | 34,108,982 | 34,194,264 | 34,108,057 | ||||||||||||
Dilutive potential common shares: | ||||||||||||||||
Stock options | 0 | 0 | 0 | 0 | ||||||||||||
Weighted average shares outstanding - Diluted | 34,193,016 | 34,108,982 | 34,194,264 | 34,108,057 | ||||||||||||
Basic earnings per common share | $ | 0.23 | $ | 0.22 | $ | 0.46 | $ | 0.41 | ||||||||
Diluted earnings per common share | $ | 0.23 | $ | 0.22 | $ | 0.46 | $ | 0.41 |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||||||||
Current | $ | 2,261 | $ | 1,370 | $ | 4,004 | $ | 4,596 | ||||||||
Deferred | (104 | ) | (20 | ) | 2,249 | (167 | ) | |||||||||
$ | 2,157 | $ | 1,350 | $ | 6,253 | $ | 4,429 |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Current | $ | 1,456 | $ | 2,970 | $ | 3,749 | $ | 4,671 | ||||||||
Deferred | 384 | (1,211 | ) | (144 | ) | (1,483 | ) | |||||||||
$ | 1,840 | $ | 1,759 | $ | 3,605 | $ | 3,188 |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||||||||
Statutory rate | 35 | % | 35 | % | 35 | % | 35 | % | ||||||||
Statutory rate applied to income before taxes | $ | 2,461 | $ | 2,083 | $ | 7,123 | $ | 5,695 | ||||||||
Deduct | ||||||||||||||||
Tax-exempt interest income | (195 | ) | (154 | ) | (564 | ) | (451 | ) | ||||||||
Bank-owned life insurance | (88 | ) | (51 | ) | (256 | ) | (262 | ) | ||||||||
Tax return credits and other adjustments | (5 | ) | (512 | ) | (5 | ) | (512 | ) | ||||||||
Other, net | (16 | ) | (16 | ) | (45 | ) | (41 | ) | ||||||||
$ | 2,157 | $ | 1,350 | $ | 6,253 | $ | 4,429 |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Statutory rate | 21 | % | 21 | % | 21 | % | 21 | % | ||||||||
Statutory rate applied to income before taxes | $ | 2,028 | $ | 1,974 | $ | 4,032 | $ | 3,620 | ||||||||
Deduct | ||||||||||||||||
Tax-exempt interest income | (156 | ) | (177 | ) | (315 | ) | (355 | ) | ||||||||
Bank-owned life insurance | (53 | ) | (48 | ) | (111 | ) | (99 | ) | ||||||||
Other, net | 21 | 10 | (1 | ) | 22 | |||||||||||
$ | 1,840 | $ | 1,759 | $ | 3,605 | $ | 3,188 |
September 30, 2017 | December 31, 2016 | |||||||
Deferred tax assets | ||||||||
Allowance for loan losses | $ | 5,752 | $ | 5,937 | ||||
Nonaccrual loan interest | 598 | 718 | ||||||
Valuation allowance on other real estate owned | 1,292 | 3,714 | ||||||
Unrealized loss on securities available for sale | 177 | 799 | ||||||
Other | 539 | 176 | ||||||
Gross deferred tax assets | 8,358 | 11,344 | ||||||
Valuation allowance | --- | --- | ||||||
Total net deferred tax assets | 8,358 | 11,344 | ||||||
Deferred tax liabilities | ||||||||
Depreciation | (1,608 | ) | (1,705 | ) | ||||
Prepaid expenses | (349 | ) | (399 | ) | ||||
Other | (409 | ) | (377 | ) | ||||
Gross deferred tax liabilities | (2,366 | ) | (2,481 | ) | ||||
Net deferred tax asset | $ | 5,992 | $ | 8,863 |
June 30, 2021 | December 31, 2020 | |||||||
Deferred tax assets | ||||||||
Allowance for loan losses | $ | 3,529 | $ | 3,656 | ||||
Net deferred loan fees | 1,033 | $ | 822 | |||||
Nonaccrual loan interest | 83 | 120 | ||||||
Valuation allowance on other real estate owned | 5 | 41 | ||||||
Other | 501 | 499 | ||||||
Gross deferred tax assets | 5,151 | 5,138 | ||||||
Valuation allowance | 0 | 0 | ||||||
Total net deferred tax assets | 5,151 | 5,138 | ||||||
Deferred tax liabilities | ||||||||
Depreciation | (1,225 | ) | (1,285 | ) | ||||
Prepaid expenses | (170 | ) | (170 | ) | ||||
Unrealized gain on securities available for sale | (564 | ) | (1,120 | ) | ||||
Other | (433 | ) | (504 | ) | ||||
Gross deferred tax liabilities | (2,392 | ) | (3,079 | ) | ||||
Net deferred tax asset | $ | 2,759 | $ | 2,059 |
September 30, 2017 | December 31, 2016 | June 30, 2021 | December 31, 2020 | |||||||||||||
Commitments to make loans | $ | 121,797 | $ | 90,293 | $ | 136,096 | $ | 88,022 | ||||||||
Letters of credit | 12,117 | 13,823 | 12,295 | 11,751 | ||||||||||||
Unused lines of credit | 495,151 | 437,435 | 677,472 | 596,298 |
Actual | Minimum Capital Adequacy | Minimum Capital Adequacy With Capital Buffer | To Be Well Capitalized Under Prompt Corrective Action Regulations | Minimum Capital | Minimum Capital Adequacy With | To Be Well Capitalized Under Prompt Corrective | ||||||||||||||||||||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | Actual | Adequacy | Capital Buffer | Action Regulations | |||||||||||||||||||||||||||||||||||||||||||||
September 30, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CET1 capital (to risk weighted assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | $ | 173,779 | 11.7 | % | $ | 66,837 | 4.5 | % | $ | 85,403 | 5.8 | % | N/A | N/A | $ | 246,097 | 17.1 | % | $ | 64,763 | 4.5 | % | $ | 100,743 | 7.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
Bank | 207,805 | 14.0 | 66,831 | 4.5 | 85,395 | 5.8 | $ | 96,533 | 6.5 | % | 238,363 | 16.6 | 64,752 | 4.5 | 100,725 | 7.0 | $ | 93,531 | 6.5 | % | ||||||||||||||||||||||||||||||||||||
Tier 1 capital (to risk weighted assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | 213,779 | 14.4 | 89,116 | 6.0 | 107,682 | 7.3 | N/A | N/A | 266,097 | 18.5 | 86,351 | 6.0 | 122,331 | 8.5 | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||
Bank | 207,805 | 14.0 | 89,108 | 6.0 | 107,672 | 7.3 | 118,810 | 8.0 | 238,363 | 16.6 | 86,336 | 6.0 | 122,310 | 8.5 | 115,115 | 8.0 | ||||||||||||||||||||||||||||||||||||||||
Total capital (to risk weighted assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | 230,213 | 15.5 | 118,821 | 8.0 | 137,387 | 9.3 | N/A | N/A | 282,903 | 19.7 | 115,135 | 8.0 | 151,115 | 10.5 | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||
Bank | 224,239 | 15.1 | 118,810 | 8.0 | 137,374 | 9.3 | 148,513 | 10.0 | 255,169 | 17.7 | 115,115 | 8.0 | 151,088 | 10.5 | 143,894 | 10.0 | ||||||||||||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | 213,779 | 12.0 | 71,008 | 4.0 | N/A | N/A | N/A | N/A | 266,097 | 9.5 | 112,276 | 4.0 | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||
Bank | 207,805 | 11.7 | 70,945 | 4.0 | N/A | N/A | 88,682 | 5.0 | 238,363 | 8.5 | 112,244 | 4.0 | N/A | N/A | 140,305 | 5.0 | ||||||||||||||||||||||||||||||||||||||||
December 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CET1 capital (to risk weighted assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | $ | 163,663 | 11.0 | % | $ | 66,743 | 4.5 | % | $ | 76,013 | 5.1 | % | N/A | N/A | $ | 235,629 | 15.8 | % | $ | 67,170 | 4.5 | % | $ | 104,487 | 7.0 | % | N/A | N/A | ||||||||||||||||||||||||||||
Bank | 197,972 | 13.4 | 66,737 | 4.5 | 76,006 | 5.1 | $ | 96,398 | 6.5 | % | 248,829 | 16.7 | 67,161 | 4.5 | 104,473 | 7.0 | $ | 97,010 | 6.5 | % | ||||||||||||||||||||||||||||||||||||
Tier 1 capital (to risk weighted assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | 203,663 | 13.7 | 88,991 | 6.0 | 98,261 | 6.6 | N/A | N/A | 255,629 | 17.1 | 89,561 | 6.0 | 126,877 | 8.5 | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||
Bank | 197,972 | 13.4 | 88,983 | 6.0 | 98,252 | 6.6 | 118,644 | 8.0 | 248,829 | 16.7 | 89,548 | 6.0 | 126,860 | 8.5 | 119,397 | 8.0 | ||||||||||||||||||||||||||||||||||||||||
Total capital (to risk weighted assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | 220,625 | 14.9 | 118,655 | 8.0 | 127,925 | 8.6 | N/A | N/A | 273,037 | 18.3 | 119,414 | 8.0 | 156,731 | 10.5 | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||
Bank | 214,934 | 14.5 | 118,644 | 8.0 | 127,913 | 8.6 | 148,305 | 10.0 | 266,237 | 17.8 | 119,397 | 8.0 | 156,709 | 10.5 | 149,247 | 10.0 | ||||||||||||||||||||||||||||||||||||||||
Tier 1 capital (to average assets) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated | 203,663 | 12.0 | 67,810 | 4.0 | N/A | N/A | N/A | N/A | 255,629 | 9.9 | 103,420 | 4.0 | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||||||||||||||||
Bank | 197,972 | 11.7 | 67,742 | 4.0 | N/A | N/A | 84,677 | 5.0 | 248,829 | 9.6 | 103,391 | 4.0 | N/A | N/A | 129,238 | 5.0 |
Item2. |
For the three months ended September 30, | For the three months ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2017 | 2016 | 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Interest Earned or Paid | Average Yield or Cost | Average Balance | Interest Earned or Paid | Average Yield or Cost | Average Balance | Interest Earned or Paid | Average Yield or Cost | Average Balance | Interest Earned or Paid | Average Yield or Cost | |||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Taxable securities | $ | 162,729 | $ | 741 | 1.83 | % | $ | 136,807 | $ | 584 | 1.71 | % | $ | 196,479 | $ | 792 | 1.61 | % | $ | 183,062 | $ | 954 | 2.06 | % | ||||||||||||||||||||||||
Tax-exempt securities (1) | 104,387 | 574 | 3.51 | 87,918 | 451 | 3.31 | 139,771 | 760 | 2.80 | 132,037 | 864 | 3.37 | ||||||||||||||||||||||||||||||||||||
Commercial loans (2) | 946,105 | 9,930 | 4.11 | 903,484 | 8,965 | 3.88 | 890,750 | 8,541 | 3.79 | 1,047,600 | 10,366 | 3.91 | ||||||||||||||||||||||||||||||||||||
PPP loans (3) | 248,042 | 3,034 | 4.84 | 263,992 | 1,615 | 2.42 | ||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loans | 219,532 | 1,905 | 3.47 | 219,170 | 1,928 | 3.51 | 135,329 | 1,164 | 3.43 | 190,750 | 1,763 | 3.70 | ||||||||||||||||||||||||||||||||||||
Consumer loans | 88,933 | 969 | 4.32 | 95,551 | 945 | 3.93 | 55,449 | 564 | 4.08 | 71,498 | 744 | 4.18 | ||||||||||||||||||||||||||||||||||||
Federal Home Loan Bank stock | 11,558 | 122 | 4.15 | 11,558 | 122 | 4.13 | 11,558 | 56 | 1.93 | 11,558 | 115 | 3.93 | ||||||||||||||||||||||||||||||||||||
Federal funds sold and other short-term investments | 118,784 | 385 | 1.27 | 101,062 | 127 | 0.49 | 992,484 | 273 | 0.11 | 315,696 | 86 | 0.11 | ||||||||||||||||||||||||||||||||||||
Total interest earning assets (1) | 1,652,028 | 14,626 | 3.57 | 1,555,550 | 13,122 | 3.39 | 2,669,862 | 15,184 | 2.29 | 2,216,193 | 16,507 | 3.00 | ||||||||||||||||||||||||||||||||||||
Noninterest earning assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 29,940 | 28,482 | 34,276 | 26,779 | ||||||||||||||||||||||||||||||||||||||||||||
Other | 93,334 | 96,065 | 105,349 | 95,916 | ||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 1,775,302 | $ | 1,680,097 | $ | 2,809,487 | $ | 2,338,888 | ||||||||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing demand | $ | 352,661 | $ | 98 | 0.11 | % | $ | 313,624 | $ | 65 | 0.08 | % | $ | 658,842 | $ | 39 | 0.02 | % | $ | 507,431 | $ | 89 | 0.07 | % | ||||||||||||||||||||||||
Savings and money market accounts | 551,917 | 454 | 0.33 | 522,697 | 239 | 0.19 | 819,030 | 62 | 0.03 | 699,143 | 215 | 0.12 | ||||||||||||||||||||||||||||||||||||
Time deposits | 88,933 | 180 | 0.81 | 81,769 | 126 | 0.62 | 102,967 | 143 | 0.56 | 143,318 | 591 | 1.66 | ||||||||||||||||||||||||||||||||||||
Borrowings: | ||||||||||||||||||||||||||||||||||||||||||||||||
Other borrowed funds | 74,190 | 314 | 1.66 | 94,384 | 419 | 1.74 | 62,198 | 328 | 2.09 | 70,000 | 356 | 2.01 | ||||||||||||||||||||||||||||||||||||
Long-term debt | 41,238 | 442 | 4.20 | 41,238 | 371 | 3.52 | 20,619 | 155 | 2.97 | 20,619 | 209 | 4.02 | ||||||||||||||||||||||||||||||||||||
Total interest bearing liabilities | 1,108,939 | 1,488 | 0.53 | 1,053,712 | 1,220 | 0.45 | 1,663,656 | 727 | 0.17 | 1,440,511 | 1,460 | 0.40 | ||||||||||||||||||||||||||||||||||||
Noninterest bearing liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest bearing demand accounts | 488,028 | 459,372 | 887,559 | 657,367 | ||||||||||||||||||||||||||||||||||||||||||||
Other noninterest bearing liabilities | 6,348 | 6,817 | 13,756 | 14,723 | ||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | 171,987 | 160,196 | 244,516 | 226,287 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 1,775,302 | $ | 1,680,097 | $ | 2,809,487 | $ | 2,338,888 | ||||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 13,138 | $ | 11,902 | $ | 14,457 | $ | 15,047 | ||||||||||||||||||||||||||||||||||||||||
Net interest spread (1) | 3.04 | % | 2.94 | % | 2.12 | % | 2.60 | % | ||||||||||||||||||||||||||||||||||||||||
Net interest margin (1) | 3.21 | % | 3.04 | % | 2.19 | % | 2.74 | % | ||||||||||||||||||||||||||||||||||||||||
Ratio of average interest earning assets to average interest bearing liabilities | 148.97 | % | 147.63 | % | 160.48 | % | 153.85 | % |
(1) | Yields are presented on a tax equivalent basis using |
(2) | Includes loan fees of |
(3) | Includes loan fees of $2.4 million and $983,000 for the three months ended June 30, 2021 and 2020, respectively. |
For the nine months ended September 30, | For the six months ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||
2017 | 2016 | 2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||||||
Average Balance | Interest Earned or Paid | Average Yield or Cost | Average Balance | Interest Earned or Paid | Average Yield or Cost | Average Balance | Interest Earned or Paid | Average Yield or Cost | Average Balance | Interest Earned or Paid | Average Yield or Cost | |||||||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||||||
Taxable securities | $ | 152,043 | $ | 2,025 | 1.78 | % | $ | 132,941 | $ | 1,700 | 1.70 | % | $ | 193,267 | $ | 1,579 | 1.63 | % | $ | 187,297 | $ | 2,015 | 2.15 | % | ||||||||||||||||||||||||
Tax-exempt securities (1) | 106,481 | 1,658 | 3.29 | 85,682 | 1,324 | 3.29 | 131,949 | 1,518 | 2.97 | 130,004 | 1,746 | 3.46 | ||||||||||||||||||||||||||||||||||||
Commercial loans (2) | 952,987 | 29,317 | 4.06 | 898,039 | 26,625 | 3.90 | 923,392 | 17,537 | 3.78 | 1,075,460 | 22,402 | 4.12 | ||||||||||||||||||||||||||||||||||||
PPP loans (3) | 244,314 | 5,586 | 4.55 | 131,996 | 1,615 | 2.42 | ||||||||||||||||||||||||||||||||||||||||||
Residential mortgage loans | 217,223 | 5,649 | 3.47 | 217,185 | 5,730 | 3.51 | 142,972 | 2,486 | 3.48 | 198,266 | 3,671 | 3.71 | ||||||||||||||||||||||||||||||||||||
Consumer loans | 91,141 | 2,834 | 4.16 | 96,975 | 2,873 | 3.96 | 57,279 | 1,161 | 4.09 | 73,846 | 1,651 | 4.49 | ||||||||||||||||||||||||||||||||||||
Federal Home Loan Bank stock | 11,558 | 367 | 4.19 | 11,558 | 368 | 4.18 | 11,558 | 117 | 2.01 | 11,558 | 239 | 4.09 | ||||||||||||||||||||||||||||||||||||
Federal funds sold and other short-term investments | 77,710 | 666 | 1.13 | 99,753 | 383 | 0.51 | 899,217 | 474 | 0.11 | 248,287 | 662 | 0.53 | ||||||||||||||||||||||||||||||||||||
Total interest earning assets (1) | 1,609,143 | 42,516 | 3.58 | 1,542,133 | 39,003 | 3.41 | 2,603,948 | 30,458 | 2.37 | 2,056,714 | 34,001 | 3.33 | ||||||||||||||||||||||||||||||||||||
Noninterest earning assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | 28,911 | 26,690 | 32,725 | 27,960 | ||||||||||||||||||||||||||||||||||||||||||||
Other | 97,371 | 97,232 | 101,866 | 93,681 | ||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 1,735,425 | $ | 1,666,055 | $ | 2,738,539 | $ | 2,178,355 | ||||||||||||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||||||||||||||||||||||
Interest bearing demand | $ | 333,148 | $ | 237 | 0.09 | % | $ | 324,554 | $ | 227 | 0.09 | % | $ | 642,842 | $ | 73 | 0.02 | % | $ | 471,170 | $ | 279 | 0.12 | % | ||||||||||||||||||||||||
Savings and money market accounts | 552,903 | 1,094 | 0.27 | 515,041 | 708 | 0.19 | 808,370 | 123 | 0.03 | 675,089 | 928 | 0.27 | ||||||||||||||||||||||||||||||||||||
Time deposits | 82,035 | 440 | 0.71 | 85,862 | 398 | 0.62 | 105,283 | 327 | 0.63 | 148,439 | 1,290 | 1.75 | ||||||||||||||||||||||||||||||||||||
Borrowings: | ||||||||||||||||||||||||||||||||||||||||||||||||
Other borrowed funds | 86,945 | 1,053 | 1.60 | 97,637 | 1,318 | 1.77 | 66,077 | 681 | 2.05 | 66,869 | 705 | 2.09 | ||||||||||||||||||||||||||||||||||||
Long-term debt | 41,238 | 1,266 | 4.05 | 41,238 | 1,104 | 3.52 | 20,619 | 307 | 2.96 | 20,619 | 449 | 4.30 | ||||||||||||||||||||||||||||||||||||
Total interest bearing liabilities | 1,096,269 | 4,090 | 0.50 | 1,064,332 | 3,755 | 0.47 | 1,643,191 | 1,511 | 0.18 | 1,382,186 | 3,651 | 0.53 | ||||||||||||||||||||||||||||||||||||
Noninterest bearing liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest bearing demand accounts | 465,191 | 437,943 | 838,618 | 559,928 | ||||||||||||||||||||||||||||||||||||||||||||
Other noninterest bearing liabilities | 5,756 | 6,734 | 13,951 | 12,828 | ||||||||||||||||||||||||||||||||||||||||||||
Shareholders' equity | 168,209 | 157,046 | 242,779 | 223,413 | ||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 1,735,425 | $ | 1,666,055 | $ | 2,738,539 | $ | 2,178,355 | ||||||||||||||||||||||||||||||||||||||||
Net interest income | $ | 38,426 | $ | 35,248 | $ | 28,947 | $ | 30,350 | ||||||||||||||||||||||||||||||||||||||||
Net interest spread (1) | 3.08 | % | 2.94 | % | 2.19 | % | 2.80 | % | ||||||||||||||||||||||||||||||||||||||||
Net interest margin | 3.24 | % | 3.04 | % | ||||||||||||||||||||||||||||||||||||||||||||
Net interest margin (1) | 2.25 | % | 2.98 | % | ||||||||||||||||||||||||||||||||||||||||||||
Ratio of average interest earning assets to average interest bearing liabilities | 146.78 | % | 144.89 | % | 158.47 | % | 148.80 | % |
(1) | Yields are presented on a tax equivalent basis using |
(2) | Includes loan fees of |
(3) | Includes loan fees of $4.4 million and $983,000 for the six months ended June 30, 2021 and 2020, respectively. |
For the three months ended June 30, 2021 vs 2020 Increase (Decrease) Due to | For the six months ended June 30, 2021 vs 2020 Increase (Decrease) Due to | |||||||||||||||||||||||
Volume | Rate | Total | Volume | Rate | Total | |||||||||||||||||||
Interest income | ||||||||||||||||||||||||
Taxable securities | $ | 383 | $ | (545 | ) | $ | (162 | ) | $ | 176 | $ | (612 | ) | $ | (436 | ) | ||||||||
Tax-exempt securities | 359 | (463 | ) | (104 | ) | 100 | (328 | ) | (228 | ) | ||||||||||||||
Commercial loans, excluding PPP loans | (1,512 | ) | (313 | ) | (1,825 | ) | (3,063 | ) | (1,802 | ) | (4,865 | ) | ||||||||||||
Paycheck protection program loans | (647 | ) | 2,066 | 1,419 | 1,953 | 2,018 | 3,971 | |||||||||||||||||
Residential mortgage loans | (484 | ) | (115 | ) | (599 | ) | (973 | ) | (212 | ) | (1,185 | ) | ||||||||||||
Consumer loans | (164 | ) | (16 | ) | (180 | ) | (352 | ) | (138 | ) | (490 | ) | ||||||||||||
Federal Home Loan Bank stock | — | (59 | ) | (59 | ) | — | (122 | ) | (122 | ) | ||||||||||||||
Federal funds sold and other short-term investments | 185 | 2 | 187 | 1,472 | (1,660 | ) | (188 | ) | ||||||||||||||||
Total interest income | (1,880 | ) | 557 | (1,323 | ) | (687 | ) | (2,856 | ) | (3,543 | ) | |||||||||||||
Interest expense | ||||||||||||||||||||||||
Interest bearing demand | $ | 131 | $ | (181 | ) | $ | (50 | ) | $ | 216 | $ | (422 | ) | (206 | ) | |||||||||
Savings and money market accounts | 212 | (365 | ) | (153 | ) | 453 | (1,258 | ) | (805 | ) | ||||||||||||||
Time deposits | (134 | ) | (314 | ) | (448 | ) | (300 | ) | (663 | ) | (963 | ) | ||||||||||||
Other borrowed funds | (99 | ) | 71 | (28 | ) | (10 | ) | (14 | ) | (24 | ) | |||||||||||||
Long-term debt | — | (54 | ) | (54 | ) | — | (142 | ) | (142 | ) | ||||||||||||||
Total interest expense | 110 | (843 | ) | (733 | ) | 359 | (2,499 | ) | (2,140 | ) | ||||||||||||||
Net interest income | $ | (1,990 | ) | $ | 1,400 | $ | (590 | ) | $ | (1,046 | ) | $ | (357 | ) | $ | (1,403 | ) |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||||||||||||||
Service charges and fees on deposit accounts | $ | 1,172 | $ | 1,152 | $ | 3,342 | $ | 3,312 | $ | 1,065 | $ | 860 | $ | 2,057 | $ | 1,970 | ||||||||||||||||
Net gains on mortgage loans | 369 | 1,175 | 1,273 | 2,235 | 1,311 | 1,849 | 3,326 | 2,499 | ||||||||||||||||||||||||
Trust fees | 801 | 790 | 2,412 | 2,286 | 1,133 | 945 | 2,138 | 1,880 | ||||||||||||||||||||||||
Gain as sales of securities | --- | --- | 3 | 99 | ||||||||||||||||||||||||||||
ATM and debit card fees | 1,324 | 1,272 | 3,863 | 3,715 | 1,683 | 1,321 | 3,168 | 2,658 | ||||||||||||||||||||||||
Bank owned life insurance (“BOLI”) income | 249 | 146 | 730 | 748 | 250 | 231 | 526 | 472 | ||||||||||||||||||||||||
Investment services fees | 239 | 181 | 705 | 755 | 339 | 228 | 816 | 652 | ||||||||||||||||||||||||
Other income | 146 | 359 | 681 | 1,069 | 388 | 420 | 676 | 682 | ||||||||||||||||||||||||
Total noninterest income | $ | 4,300 | $ | 5,075 | $ | 13,009 | $ | 14,219 | $ | 6,169 | $ | 5,854 | $ | 12,707 | $ | 10,813 |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||||||||||||||
Salaries and benefits | $ | 6,211 | $ | 6,166 | $ | 18,363 | $ | 18,521 | $ | 6,502 | $ | 5,766 | $ | 12,914 | $ | 12,457 | ||||||||||||||||
Occupancy of premises | 922 | 901 | 2,939 | 2,784 | 994 | 949 | 2,031 | 1,958 | ||||||||||||||||||||||||
Furniture and equipment | 797 | 772 | 2,278 | 2,476 | 978 | 882 | 1,915 | 1,737 | ||||||||||||||||||||||||
Legal and professional | 199 | 153 | 621 | 500 | 274 | 247 | 496 | 538 | ||||||||||||||||||||||||
Marketing and promotion | 226 | 275 | 678 | 825 | 175 | 239 | 350 | 477 | ||||||||||||||||||||||||
Data processing | 655 | 741 | 2,068 | 2,089 | 855 | 787 | 1,762 | 1,547 | ||||||||||||||||||||||||
FDIC assessment | 134 | 166 | 404 | 638 | 159 | 76 | 329 | 76 | ||||||||||||||||||||||||
Interchange and other card expense | 333 | 334 | 970 | 927 | 388 | 327 | 746 | 674 | ||||||||||||||||||||||||
Bond and D&O insurance | 119 | 132 | 353 | 395 | 111 | 104 | 222 | 209 | ||||||||||||||||||||||||
Net (gains) losses on repossessed and foreclosed properties | (190 | ) | 115 | (575 | ) | 409 | ||||||||||||||||||||||||||
Administration and disposition of problem assets | 113 | 210 | 435 | 787 | ||||||||||||||||||||||||||||
Outside services | 423 | 412 | 1,280 | 1,171 | 491 | 378 | 925 | 831 | ||||||||||||||||||||||||
Other noninterest expense | 814 | 896 | 2,620 | 2,772 | 791 | 749 | 1,513 | 1,722 | ||||||||||||||||||||||||
Total noninterest expense | $ | 10,756 | $ | 11,273 | $ | 32,434 | $ | 34,294 | $ | 11,718 | $ | 10,504 | $ | 23,203 | $ | 22,226 |
Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Salaries and other compensation | 5,683 | 5,561 | 11,467 | 11,241 | ||||||||||||
Salary deferral from commercial loan originations | (269 | ) | (529 | ) | (621 | ) | (670 | ) | ||||||||
Bonus accrual | 217 | 54 | 399 | 323 | ||||||||||||
Mortgage production - variable comp | 381 | 334 | 715 | 518 | ||||||||||||
401k matching contributions | 127 | 58 | 229 | 270 | ||||||||||||
Medical insurance costs | 363 | 288 | 725 | 775 | ||||||||||||
Total salaries and benefits | $ | 6,502 | $ | 5,766 | $ | 12,914 | $ | 12,457 |
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | |||||||||||||
Legal and professional – nonperforming assets | $ | 39 | $ | 28 | $ | 74 | $ | 127 | ||||||||
Repossessed and foreclosed property administration | 74 | 182 | 361 | 660 | ||||||||||||
Net (gains) losses on repossessed and foreclosed properties | (190 | ) | 115 | (575 | ) | 409 | ||||||||||
Total | $ | (77 | ) | $ | 325 | $ | (140 | ) | $ | 1,196 |
Nine months ended September 30, 2017 | Nine months ended September 30, 2016 | Six months ended June 30, 2021 | Six months ended June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
Portfolio Originations | Percent of Total Originations | Average Loan Size | Portfolio Originations | Percent of Total Originations | Average Loan Size | Portfolio Originations | Percent of Total Originations | Average Loan Size | Portfolio Originations | Percent of Total Originations | Average Loan Size | |||||||||||||||||||||||||||||||||||||
Commercial real estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Residential developed | $ | 7,227 | 3.1 | % | $ | 903 | $ | 5,227 | 2.1 | % | $ | 871 | $ | 6,187 | 2.0 | % | 562 | $ | 2,561 | 0.5 | % | 366 | ||||||||||||||||||||||||||
Unsecured to residential developers | --- | --- | --- | --- | --- | --- | — | — | — | 170 | — | 170 | ||||||||||||||||||||||||||||||||||||
Vacant and unimproved | 2,149 | 0.9 | 269 | 552 | --- | 184 | 6,301 | 2.0 | 788 | 12,311 | 2.3 | 1,759 | ||||||||||||||||||||||||||||||||||||
Commercial development | 125 | --- | 125 | 2,342 | 1.0 | 1,171 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Residential improved | 38,828 | 16.5 | 254 | 48,718 | 19.4 | 350 | 51,854 | 16.6 | 535 | 34,264 | 6.4 | 519 | ||||||||||||||||||||||||||||||||||||
Commercial improved | 41,436 | 17.6 | 1,480 | 29,632 | 11.8 | 988 | 25,792 | 8.3 | 955 | 22,289 | 4.2 | 1,013 | ||||||||||||||||||||||||||||||||||||
Manufacturing and industrial | 12,039 | 5.1 | 926 | 11,457 | 4.6 | 955 | 11,565 | 3.7 | 964 | 5,515 | 1.0 | 306 | ||||||||||||||||||||||||||||||||||||
Total commercial real estate | 101,804 | 43.2 | 482 | 97,928 | 38.9 | 510 | 101,699 | 32.5 | 656 | 77,110 | 14.4 | 637 | ||||||||||||||||||||||||||||||||||||
Commercial and industrial | 60,269 | 25.6 | 685 | 58,432 | 23.2 | 526 | ||||||||||||||||||||||||||||||||||||||||||
Total commercial | 162,073 | 68.8 | 542 | 156,360 | 62.1 | 516 | ||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial, excluding PPP | 30,203 | 9.7 | 408 | 79,218 | 14.8 | 825 | ||||||||||||||||||||||||||||||||||||||||||
PPP loans | 128,420 | 41.1 | 128 | 343,711 | 64.1 | 209 | ||||||||||||||||||||||||||||||||||||||||||
Total commercial and commercial real estate | 260,322 | 83.3 | 211 | 500,039 | 93.3 | 269 | ||||||||||||||||||||||||||||||||||||||||||
Consumer | ||||||||||||||||||||||||||||||||||||||||||||||||
Residential mortgage | 37,439 | 15.9 | 234 | 62,616 | 24.9 | 204 | 23,844 | 7.6 | 346 | 18,097 | 3.4 | 355 | ||||||||||||||||||||||||||||||||||||
Unsecured | --- | --- | --- | 20 | --- | 10 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Home equity | 34,070 | 14.5 | 85 | 31,006 | 12.3 | 84 | 27,353 | 8.8 | 120 | 17,274 | 3.2 | 101 | ||||||||||||||||||||||||||||||||||||
Other secured | 1,850 | 0.8 | 16 | 1,808 | 0.7 | 17 | 1,024 | 0.3 | 26 | 544 | 0.1 | 15 | ||||||||||||||||||||||||||||||||||||
Total consumer | 73,359 | 31.2 | 108 | 95,450 | 37.9 | 121 | 52,221 | 16.7 | 155 | 35,915 | 6.7 | 139 | ||||||||||||||||||||||||||||||||||||
Total loans | $ | 235,432 | 100.0 | % | 240 | $ | 251,810 | 100.0 | % | 231 | $ | 312,543 | 100.0 | % | 199 | $ | 535,954 | 100.0 | % | 253 |
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||
Commercial loans originated | $ | 162,073 | $ | 156,360 | $ | 260,322 | $ | 500,039 | ||||||||
Repayments of commercial loans | (125,828 | ) | (115,858 | ) | (345,088 | ) | (206,256 | ) | ||||||||
Change in undistributed - available credit | (54,368 | ) | (3,302 | ) | (73,418 | ) | (81,096 | ) | ||||||||
Net increase/(decrease) in total commercial loans | $ | (18,123 | ) | $ | 37,200 | |||||||||||
Net increase (decrease) in total commercial loans | $ | (158,184 | ) | $ | 212,687 |
September 30, 2017 | December 31, 2016 | June 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||
Balance | Percent of Total Loans | Balance | Percent of Total Loans | Balance | Percent of Total Loans | Balance | Percent of Total Loans | |||||||||||||||||||||||||
Commercial real estate: (1) | ||||||||||||||||||||||||||||||||
Residential developed | $ | 9,077 | 0.7 | % | $ | 11,970 | 0.9 | % | $ | 7,279 | 0.6 | % | $ | 8,549 | 0.6 | % | ||||||||||||||||
Unsecured to residential developers | 2,410 | 0.2 | 4,734 | 0.4 | 60 | — | — | — | ||||||||||||||||||||||||
Vacant and unimproved | 38,677 | 3.1 | 40,286 | 3.1 | 36,797 | 3.0 | 47,122 | 3.3 | ||||||||||||||||||||||||
Commercial development | 486 | --- | 378 | --- | 673 | — | 857 | — | ||||||||||||||||||||||||
Residential improved | 83,441 | 6.6 | 75,348 | 5.9 | 98,217 | 7.9 | 114,392 | 8.0 | ||||||||||||||||||||||||
Commercial improved | 295,924 | 23.5 | 289,478 | 22.6 | 273,229 | 22.1 | 266,006 | 18.6 | ||||||||||||||||||||||||
Manufacturing and industrial | 100,347 | 8.0 | 95,787 | 7.5 | 113,644 | 9.2 | 115,247 | 8.1 | ||||||||||||||||||||||||
Total commercial real estate | 530,362 | 42.1 | 517,981 | 40.4 | 529,899 | 42.8 | 552,173 | 38.6 | ||||||||||||||||||||||||
Commercial and industrial | 418,838 | 33.2 | 449,342 | 35.1 | ||||||||||||||||||||||||||||
Total commercial | 949,200 | 75.3 | 967,323 | 75.5 | ||||||||||||||||||||||||||||
Commercial and industrial, excluding PPP | 359,821 | 29.1 | 436,331 | 30.6 | ||||||||||||||||||||||||||||
PPP loans | 169,679 | 13.7 | 229,079 | 16.0 | ||||||||||||||||||||||||||||
Total commercial and commercial real estate | 1,059,399 | 85.6 | 1,217,583 | 85.2 | ||||||||||||||||||||||||||||
Consumer | ||||||||||||||||||||||||||||||||
Residential mortgage | 221,829 | 17.6 | 217,614 | 17.0 | 124,156 | 10.0 | 149,556 | 10.5 | ||||||||||||||||||||||||
Unsecured | 254 | --- | 396 | --- | 129 | — | 161 | — | ||||||||||||||||||||||||
Home equity | 82,296 | 6.6 | 88,113 | 6.9 | 50,826 | 4.1 | 57,975 | 4.0 | ||||||||||||||||||||||||
Other secured | 6,458 | 0.5 | 7,366 | 0.6 | 3,817 | 0.3 | 4,056 | 0.3 | ||||||||||||||||||||||||
Total consumer | 310,837 | 24.7 | 313,489 | 24.5 | 178,928 | 14.4 | 211,748 | 14.8 | ||||||||||||||||||||||||
Total loans | $ | 1,260,037 | 100.0 | % | $ | 1,280,812 | 100.0 | % | $ | 1,238,327 | 100.0 | % | $ | 1,429,331 | 100.0 | % |
(1) | Includes both owner occupied and non-owner occupied commercial real estate. |
September 30, 2017 | December 31, 2016 | |||||||||||||||||||||||
Foreclosed Asset Property Type | Carrying Value | Foreclosed Asset Writedown | Combined Writedown (Loan and Foreclosed Asset) | Carrying Value at Carrying Value | Foreclosed Asset Writedown | Combined Writedown (Loan and Foreclosed Asset) | ||||||||||||||||||
Single Family | $ | --- | --- | % | --- | % | $ | 136 | --- | % | 20.3 | % | ||||||||||||
Residential Lot | 109 | 46.9 | 73.1 | 438 | 30.1 | 48.0 | ||||||||||||||||||
Multi-Family | --- | --- | --- | --- | --- | --- | ||||||||||||||||||
Vacant Land | 2,246 | 46.8 | 53.6 | 3,096 | 47.2 | 58.3 | ||||||||||||||||||
Residential Development | 2,218 | 29.5 | 71.3 | 2,570 | 36.2 | 74.2 | ||||||||||||||||||
Commercial Office | --- | --- | --- | 240 | 49.3 | 51.1 | ||||||||||||||||||
Commercial Industrial | --- | --- | --- | --- | --- | --- | ||||||||||||||||||
Commercial Improved | 2,088 | 9.3 | 28.8 | 5,773 | 48.7 | 51.2 | ||||||||||||||||||
$ | 6,661 | 32.5 | 58.1 | $ | 12,253 | 45.2 | 60.1 |
September 30, 2017 | December 31, 2016 | June 30, 2021 | December 31, 2020 | |||||||||||||
Nonaccrual loans | $ | 521 | $ | 300 | $ | 433 | $ | 533 | ||||||||
Loans 90 days or more delinquent and still accruing | --- | --- | — | — | ||||||||||||
Total nonperforming loans (NPLs) | 521 | 300 | 433 | 533 | ||||||||||||
Foreclosed assets | 6,661 | 12,253 | 2,343 | 2,537 | ||||||||||||
Repossessed assets | --- | --- | — | — | ||||||||||||
Total nonperforming assets (NPAs) | $ | 7,182 | $ | 12,553 | $ | 2,776 | $ | 3,070 | ||||||||
NPLs to total loans | 0.04 | % | 0.02 | % | 0.03 | % | 0.04 | % | ||||||||
NPAs to total assets | 0.40 | % | 0.72 | % | 0.09 | % | 0.12 | % |
September 30, 2017 | December 31, 2016 | June 30, 2021 | December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||
Commercial | Consumer | Total | Commercial | Consumer | Total | Commercial | Consumer | Total | Commercial | Consumer | Total | |||||||||||||||||||||||||||||||||||||
Performing TDRs | $ | 12,974 | $ | 8,609 | $ | 21,583 | $ | 17,786 | $ | 12,051 | $ | 29,837 | $ | 1,638 | $ | 3,544 | $ | 5,182 | $ | 4,959 | $ | 4,049 | $ | 9,008 | ||||||||||||||||||||||||
Nonperforming TDRs (1) | 322 | 55 | 377 | 141 | 8 | 149 | 341 | — | 341 | 437 | — | 437 | ||||||||||||||||||||||||||||||||||||
Total TDRs | $ | 13,296 | $ | 8,664 | $ | 21,960 | $ | 17,927 | $ | 12,059 | $ | 29,986 | $ | 1,979 | $ | 3,544 | $ | 5,523 | $ | 5,396 | $ | 4,049 | $ | 9,445 |
(1) | Included in nonperforming asset table above |
(Dollars in millions) | Quarter Ended September 30, 2017 | Quarter Ended June 30, 2017 | Quarter Ended March 31, 2017 | Quarter Ended December 31, 2016 | Quarter Ended September 30, 2016 | |||||||||||||||||||||||||||||||||||
Commercial loans | $ | 949.2 | $ | 949.8 | $ | 962.1 | $ | 967.3 | $ | 923.2 | ||||||||||||||||||||||||||||||
Quarter Ended June 30, 2021 | Quarter Ended March 31, 2021 | Quarter Ended December 31, 2020 | Quarter Ended September 30, 2020 | Quarter Ended June 30, 2020 | ||||||||||||||||||||||||||||||||||||
Nonperforming loans | 0.5 | 0.7 | 0.4 | 0.3 | 0.2 | 433 | 525 | 533 | 195 | 2,957 | ||||||||||||||||||||||||||||||
Other real estate owned and repo assets | 6.7 | 7.1 | 12.1 | 12.3 | 13.1 | 2,343 | 2,371 | 2,537 | 2,624 | 2,624 | ||||||||||||||||||||||||||||||
Total nonperforming assets | 7.2 | 7.8 | 12.5 | 12.6 | 13.3 | 2,776 | 2,896 | 3,070 | 2,819 | 5,881 | ||||||||||||||||||||||||||||||
Net charge-offs (recoveries) | (0.2 | ) | (0.4 | ) | (0.2 | ) | (1.2 | ) | (0.1 | ) | (104 | ) | (44 | ) | (50 | ) | (203 | ) | 4,034 | |||||||||||||||||||||
Total delinquencies | 0.8 | 0.8 | 0.9 | 1.4 | 0.3 | 126 | 217 | 581 | 524 | 3,330 |
June 30, 2021 | ||||||||||||||||||||||||
Excluding PPP | PPP Loans | Total | Percent of Total Loans | Percent Grade 4 or Better | Percent Grade 5 or Worse | |||||||||||||||||||
Industry: | ||||||||||||||||||||||||
Agricultural Products | $ | 36,700 | $ | 3,101 | $ | 39,801 | 3.76 | % | 99.17 | % | 0.83 | % | ||||||||||||
Mining and Oil Extraction | 855 | 63 | 918 | 0.09 | % | 100.00 | % | 0.00 | % | |||||||||||||||
Construction | 72,304 | 22,483 | 94,787 | 8.95 | % | 99.00 | % | 1.00 | % | |||||||||||||||
Manufacturing | 127,524 | 39,103 | 166,627 | 15.73 | % | 97.26 | % | 2.74 | % | |||||||||||||||
Wholesale Trade | 47,116 | 2,324 | 49,440 | 4.67 | % | 100.00 | % | 0.00 | % | |||||||||||||||
Retail Trade | 94,706 | 6,414 | 101,120 | 9.55 | % | 99.91 | % | 0.09 | % | |||||||||||||||
Transportation and Warehousing | 45,250 | 9,793 | 55,043 | 5.20 | % | 97.95 | % | 2.05 | % | |||||||||||||||
Information | 748 | 779 | 1,527 | 0.14 | % | 54.62 | % | 45.38 | % | |||||||||||||||
Finance and Insurance | 34,765 | 576 | 35,341 | 3.34 | % | 100.00 | % | 0.00 | % | |||||||||||||||
Real Estate and Rental and Leasing | 280,502 | 2,094 | 282,596 | 26.68 | % | 99.77 | % | 0.23 | % | |||||||||||||||
Professional, Scientific and Technical Services | 7,238 | 9,874 | 17,112 | 1.62 | % | 98.63 | % | 1.37 | % | |||||||||||||||
Management of Companies and Enterprises | 2,600 | — | 2,600 | 0.25 | % | 100.00 | % | 0.00 | % | |||||||||||||||
Administrative and Support Services | 16,836 | 14,487 | 31,323 | 2.96 | % | 99.66 | % | 0.34 | % | |||||||||||||||
Education Services | 2,453 | 5,509 | 7,962 | 0.75 | % | 98.88 | % | 1.12 | % | |||||||||||||||
Health Care and Social Assistance | 51,072 | 25,859 | 76,931 | 7.26 | % | 100.00 | % | 0.00 | % | |||||||||||||||
Arts, Entertainment and Recreation | 7,130 | 3,121 | 10,251 | 0.97 | % | 96.72 | % | 3.28 | % | |||||||||||||||
Accommodations and Food Services | 37,060 | 14,985 | 52,045 | 4.91 | % | 85.49 | % | 14.51 | % | |||||||||||||||
Other Services | 24,861 | 9,114 | 33,975 | 3.21 | % | 99.05 | % | 0.95 | % | |||||||||||||||
Total commercial loans | $ | 889,720 | $ | 169,679 | $ | 1,059,399 | 100.00 | % | 98.39 | % | 1.61 | % |
Macatawa Bank Corporation | Sept 30, 2017 | June 30, 2017 | March 31, 2017 | Dec 31, 2016 | Sept 30, 2016 | June 30, 2021 | March 31, 2021 | Dec 31, 2020 | Sept 30, 2020 | June 30, 2020 | ||||||||||||||||||||||||||||||
Total capital to risk weighted assets | 15.5 | % | 15.5 | % | 15.1 | % | 14.9 | % | 15.2 | % | 19.7 | % | 19.3 | % | 18.3 | % | 17.7 | % | 17.3 | % | ||||||||||||||||||||
Common Equity Tier 1 to risk weighted assets | 11.7 | 11.6 | 11.3 | 11.0 | 11.3 | 17.1 | 16.7 | 15.8 | 15.3 | 14.9 | ||||||||||||||||||||||||||||||
Tier 1 capital to risk weighted assets | 14.4 | 14.3 | 14.0 | 13.7 | 14.1 | 18.5 | 18.1 | 17.1 | 16.6 | 16.3 | ||||||||||||||||||||||||||||||
Tier 1 capital to average assets | 12.0 | 12.2 | 12.1 | 12.0 | 12.0 | 9.5 | 9.8 | 9.9 | 9.8 | 10.5 |
Less than 1 year | 1-3 years | 3-5 years | More than 5 years | Less than 1 year | 1-3 years | 3-5 years | More than 5 years | |||||||||||||||||||||||||
Long term debt | $ | --- | $ | --- | $ | --- | $ | 41,238 | $ | — | $ | — | $ | — | $ | 20,619 | ||||||||||||||||
Time deposit maturities | 59,436 | 30,505 | 2,262 | 40 | 80,439 | 14,826 | 1,228 | 57 | ||||||||||||||||||||||||
Other borrowed funds | 42,118 | 20,000 | 10,000 | --- | — | 20,000 | 30,000 | 10,000 | ||||||||||||||||||||||||
Operating lease obligations | 243 | 422 | --- | --- | 343 | 377 | 193 | — | ||||||||||||||||||||||||
Total | $ | 101,797 | $ | 50,927 | $ | 12,262 | $ | 41,278 | $ | 80,782 | $ | 35,203 | $ | 31,421 | $ | 30,676 |
Interest Rate Scenario | Economic Value of Equity | Percent Change | Net Interest Income | Percent Change | Economic Value of Equity | Percent Change | Net Interest Income | Percent Change | ||||||||||||||||||||||||
Interest rates up 200 basis points | $ | 222,340 | (3.71 | )% | $ | 55,481 | 3.59 | % | $ | 328,246 | 8.30 | % | $ | 55,706 | 18.86 | % | ||||||||||||||||
Interest rates up 100 basis points | 227,555 | (1.46 | ) | 54,498 | 1.75 | 314,737 | 3.84 | 51,152 | 9.14 | |||||||||||||||||||||||
No change | 230,918 | --- | 53,559 | --- | 303,087 | — | 46,868 | — | ||||||||||||||||||||||||
Interest rates down 100 basis points | 214,540 | (7.09 | ) | 51,752 | (3.37 | ) | 287,185 | (5.25 | ) | 46,095 | (1.65 | ) | ||||||||||||||||||||
Interest rates down 200 basis points | 206,841 | (10.43 | ) | 50,249 | (6.18 | ) | 287,228 | (5.23 | ) | 46,076 | (1.69 | ) |
Item 4: |
(a) | Evaluation of Disclosure Controls and |
(b) | Changes in Internal Controls. During the period covered by this report, there have been no changes in the Company’s internal control over financial reporting that have materially affected or are reasonably likely to materially affect the Company’s internal control over financial reporting. |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds. |
Total Number of Shares Purchased | Average Price Paid Per Share | |||||||
Period | ||||||||
April 1 - April 30, 2021 | ||||||||
Employee Transactions | — | $ | — | |||||
May 1 - May 31, 2021 | ||||||||
Employee Transactions | — | — | ||||||
June 1 - June 30, 2021 | ||||||||
Employee Transactions | 815 | $ | 8.92 | |||||
Total for Second Quarter ended June 30, 2021 | ||||||||
Employee Transactions | 815 | $ | 8.92 |
Item 6. |
Restated Articles of Incorporation. Previously filed with the Commission on | ||
Bylaws. Previously filed with the Commission on February 19, 2015 in Macatawa Bank Corporation's Annual Report on Form 10-K for the year ended December 31, 2014, Exhibit | ||
Restated Articles of Incorporation. Exhibit 3.1 is here incorporated by reference. | ||
Bylaws. Exhibit 3.2 is here incorporated by reference. | ||
4.3 | Long-Term Debt. The registrant has outstanding long-term debt which at the time of this report does not exceed 10% of the registrant's total consolidated assets. The registrant agrees to furnish copies of the agreements defining the rights of holders of such long-term debt to the SEC upon request. | |
Certification of Chief Executive Officer. | ||
Certification of Chief Financial Officer. | ||
Certification pursuant to 18 U.S.C. Section 1350. | ||
101.INS | Inline XBRL Instance Document | |
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
MACATAWA BANK CORPORATION | ||
/s/ Ronald L. Haan | ||
Ronald L. Haan | ||
Chief Executive Officer | ||
(Principal Executive Officer) | ||
/s/ Jon W. Swets | ||
Jon W. Swets | ||
Senior Vice President and | ||
Chief Financial Officer | ||
(Principal Financial and Accounting Officer) | ||
Dated: | July 22, 2021 |