| |
California
|
| |
37-1849111
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
500 Ygnacio Valley Road, Walnut Creek, California
|
| |
94596
|
|
| |
(Address of principal executive offices)
|
| |
(Zip Code)
|
|
| |
Common Stock, no par value per share
|
| |
BCML
|
| |
The NASDAQ Stock Market LLC
|
|
| |
Title of each class
|
| |
Trading Symbol(s)
|
| |
Name of each exchange on which registered
|
|
| | Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☒ | | |
Non-accelerated filer
|
| | ☐ | |
| | Smaller reporting company | | | ☒ | | | Emerging growth company | | | ☒ | | | | | | ||
| | | | | | 1 | | | |
| | | | | | 3 | | | |
| | | | | | 3 | | | |
| | | | | | 27 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 43 | | | |
| | | | | | 44 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 47 | | | |
| | | | | | 79 | | | |
| | | | | | 131 | | | |
| | | | | | 131 | | | |
| | | | | | 132 | | | |
| | | | | | 133 | | | |
| | | | | | 133 | | | |
| | | | | | 136 | | | |
| | | | | | 144 | | | |
| | | | | | 146 | | | |
| | | | | | 147 | | | |
| | | | | | 148 | | | |
| | | | | | 148 | | | |
| | | | | | 149 | | | |
| | | | | | 150 | | |
| | | | | | | | | |
Loan Type
|
| | | | | | | | |||||||||||||||||
|
Borrower Type
|
| |
Number of
loans |
| |
Commercial &
Industrial |
| |
CRE Owner
Occupied |
| |
CRE Non-Owner
Occupied |
| |
Total
|
| | |||||||||||||||||
| | | |
(Dollars in thousands)
|
| ||||||||||||||||||||||||||||||
|
Commercial real estate investor
|
| | | | 3 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,146 | | | | | $ | 24,146 | | | | ||
|
Commercial real estate investor
|
| | | | 4 | | | | | | — | | | | | | 8,845 | | | | | | 13,861 | | | | | | 22,706 | | | | ||
|
Commercial real estate investor
|
| | | | 12 | | | | | | 4,500 | | | | | | 10,301 | | | | | | 6,748 | | | | | | 21,549 | | | | ||
|
Commercial real estate investor
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 20,265 | | | | | | 20,265 | | | | ||
|
Commercial real estate investor
|
| | | | 7 | | | | | | 2,846 | | | | | | 9,010 | | | | | | 512 | | | | | | 12,368 | | | | ||
|
Total
|
| | | | 29 | | | | | $ | 7,346 | | | | | $ | 28,156 | | | | | $ | 65,532 | | | | | $ | 101,034 | | | | ||
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | | |
Amount
|
| |
% of Total
in Category |
| |
Amount
|
| |
% of Total
in Category |
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Retail
|
| | | $ | 184,375 | | | | | | 16.9% | | | | | $ | 92,897 | | | | | | 13.2% | | |
|
Multifamily residential
|
| | | | 218,409 | | | | | | 20.0% | | | | | | 117,181 | | | | | | 16.7% | | |
|
Hotel/motel
|
| | | | 133,961 | | | | | | 12.3% | | | | | | 92,647 | | | | | | 13.2% | | |
|
Office
|
| | | | 141,354 | | | | | | 12.9% | | | | | | 103,500 | | | | | | 14.7% | | |
|
Gas station
|
| | | | 94,526 | | | | | | 8.6% | | | | | | 65,093 | | | | | | 9.3% | | |
|
Convalescent facility
|
| | | | 42,435 | | | | | | 3.9% | | | | | | 33,181 | | | | | | 4.7% | | |
|
Industrial
|
| | | | 107,478 | | | | | | 9.8% | | | | | | 76,833 | | | | | | 10.9% | | |
|
Restaurants
|
| | | | 30,144 | | | | | | 2.8% | | | | | | 29,749 | | | | | | 4.2% | | |
|
Agricultural real estate
|
| | | | 28,527 | | | | | | 2.6% | | | | | | 16,749 | | | | | | 2.4% | | |
|
Other
|
| | | | 111,933 | | | | | | 10.2% | | | | | | 74,153 | | | | | | 10.7% | | |
|
Total loans
|
| | | $ | 1,093,142 | | | | | | 100.0% | | | | | $ | 701,983 | | | | | | 100.0% | | |
| | | |
Total number of
shares purchased |
| |
Average price
paid per share |
| |
Total number of shares
purchased as part of publicly announced plans or programs |
| |
Maximum number of
shares that may yet be purchased under the plans or programs |
| ||||||||||||
|
October 1, 2019 – October 31, 2019
|
| | | | — | | | | | $ | — | | | | | | — | | | | | | 646,922 | | |
|
November 1, 2019 – November 30, 2019
|
| | | | 25,468 | | | | | | 21.94 | | | | | | 25,468 | | | | | | 621,454 | | |
|
December 1, 2019 – December 31, 2019
|
| | | | 468,319 | | | | | | 22.28 | | | | | | 468,319 | | | | | | 153,135 | | |
| | | | | | 493,787 | | | | | | 22.26 | | | | | | 493,787 | | | | | | 153,135 | | |
|
Index Values
|
| |
12/31/14
|
| |
12/31/15
|
| |
12/31/16
|
| |
12/31/17
|
| |
12/31/18
|
| |
12/31/19
|
| ||||||||||||||||||
|
BayCom Corp
|
| | | | 100.00 | | | | | | 111.34 | | | | | | 124.87 | | | | | | 163.45 | | | | | | 194.03 | | | | | | 191.09 | | |
|
NASDAQ Composite Index
|
| | | | 100.00 | | | | | | 106.96 | | | | | | 116.45 | | | | | | 150.96 | | | | | | 146.67 | | | | | | 200.49 | | |
|
SNL U.S. Bank NASDAQ Index
|
| | | | 100.00 | | | | | | 107.95 | | | | | | 149.68 | | | | | | 157.58 | | | | | | 132.82 | | | | | | 166.75 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(In thousands, except for per share data)
|
| |||||||||||||||||||||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,994,177 | | | | | $ | 1,478,395 | | | | | $ | 1,245,794 | | | | | $ | 675,299 | | | | | $ | 623,304 | | |
|
Cash and due from banks
|
| | | | 295,382 | | | | | | 323,581 | | | | | | 251,596 | | | | | | 130,213 | | | | | | 111,391 | | |
|
Investments, available for sale
|
| | | | 119,889 | | | | | | 99,796 | | | | | | 40,505 | | | | | | 13,918 | | | | | | 23,615 | | |
|
FHLB and FRB stock, at cost
|
| | | | 13,905 | | | | | | 9,243 | | | | | | 7,759 | | | | | | 3,923 | | | | | | 3,846 | | |
|
Loans receivable, net
|
| | | | 1,450,229 | | | | | | 970,189 | | | | | | 886,864 | | | | | | 504,264 | | | | | | 460,208 | | |
|
Total liabilities
|
| | | | 1,739,957 | | | | | | 1,277,642 | | | | | | 1,127,159 | | | | | | 597,236 | | | | | | 550,923 | | |
|
Deposits
|
| | | | 1,701,183 | | | | | | 1,257,768 | | | | | | 1,104,305 | | | | | | 590,759 | | | | | | 543,304 | | |
|
Borrowings
|
| | | | 8,242 | | | | | | 8,161 | | | | | | 11,387 | | | | | | — | | | | | | — | | |
|
Total equity
|
| | | | 254,220 | | | | | | 200,753 | | | | | | 118,635 | | | | | | 78,063 | | | | | | 72,381 | | |
| | | |
For the Years ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 76,544 | | | | | $ | 56,860 | | | | | $ | 44,253 | | | | | $ | 29,625 | | | | | $ | 25,715 | | |
|
Interest expense
|
| | | | 8,732 | | | | | | 4,942 | | | | | | 4,312 | | | | | | 3,074 | | | | | | 2,691 | | |
|
Net interest income before provision for loan loss
|
| | | | 67,812 | | | | | | 51,918 | | | | | | 39,941 | | | | | | 26,551 | | | | | | 23,024 | | |
|
Provision for loan loss
|
| | | | 2,224 | | | | | | 1,842 | | | | | | 462 | | | | | | 598 | | | | | | 1,412 | | |
|
Net interest income after provision for loan loss
|
| | | | 65,588 | | | | | | 50,076 | | | | | | 39,479 | | | | | | 25,953 | | | | | | 21,612 | | |
|
Noninterest income
|
| | | | 9,569 | | | | | | 7,082 | | | | | | 4,794 | | | | | | 1,358 | | | | | | 6,902 | | |
|
Noninterest expense
|
| | | | 51,466 | | | | | | 36,669 | | | | | | 30,124 | | | | | | 16,963 | | | | | | 19,350 | | |
|
Income before provision for income tax
|
| | | | 23,691 | | | | | | 20,489 | | | | | | 14,149 | | | | | | 10,348 | | | | | | 9,164 | | |
|
Provision for income tax
|
| | | | 6,373 | | | | | | 5,996 | | | | | | 8,889 | | | | | | 4,436 | | | | | | 1,712 | | |
|
Net income
|
| | | $ | 17,318 | | | | | $ | 14,493 | | | | | $ | 5,260 | | | | | $ | 5,912 | | | | | $ | 7,452 | | |
| Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares outstanding at end of period
|
| | | | 12,444,632 | | | | | | 10,869,275 | | | | | | 7,496,995 | | | | | | 5,472,426 | | | | | | 5,493,209 | | |
|
Average diluted shares outstanding
|
| | | | 11,759,334 | | | | | | 9,692,009 | | | | | | 6,520,230 | | | | | | 5,449,998 | | | | | | 5,466,468 | | |
|
Diluted earnings per share
|
| | | $ | 1.47 | | | | | $ | 1.50 | | | | | $ | 0.81 | | | | | $ | 1.09 | | | | | $ | 1.37 | | |
|
Book value per share
|
| | | | 20.43 | | | | | | 18.47 | | | | | | 15.82 | | | | | | 14.26 | | | | | | 13.18 | | |
|
Tangible book value per share(1)
|
| | | | 16.84 | | | | | | 16.46 | | | | | | 13.81 | | | | | | 14.12 | | | | | | 12.96 | | |
|
Dividends paid during period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
At and for the Years Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(In thousands, except for per share data)
|
| |||||||||||||||||||||||||||
| Selected Financial Ratios and Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 1.01% | | | | | | 1.10% | | | | | | 0.51% | | | | | | 0.91% | | | | | | 1.24% | | |
|
Return on average equity
|
| | | | 7.53% | | | | | | 8.48% | | | | | | 5.28% | | | | | | 7.87% | | | | | | 10.36% | | |
|
Yield on earning assets
|
| | | | 4.77% | | | | | | 4.54% | | | | | | 4.59% | | | | | | 4.74% | | | | | | 4.47% | | |
|
Rate paid on average interest bearing liabilities
|
| | | | 0.90% | | | | | | 0.62% | | | | | | 0.65% | | | | | | 0.73% | | | | | | 0.72% | | |
|
Interest rate spread(1)
|
| | | | 3.87% | | | | | | 3.92% | | | | | | 3.94% | | | | | | 4.01% | | | | | | 3.75% | | |
|
Net interest margin(2)
|
| | | | 4.22% | | | | | | 4.15% | | | | | | 4.14% | | | | | | 4.25% | | | | | | 4.00% | | |
|
Dividend payout ratio
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Noninterest expense to average assets
|
| | | | 2.58% | | | | | | 2.78% | | | | | | 2.93% | | | | | | 2.61% | | | | | | 3.21% | | |
|
Average interest earning assets to average interest bearing liabilities
|
| | | | 166.18% | | | | | | 157.80% | | | | | | 144.87% | | | | | | 149.24% | | | | | | 153.08% | | |
|
Efficiency ratio(3)
|
| | | | 66.51% | | | | | | 62.15% | | | | | | 67.34% | | | | | | 60.78% | | | | | | 64.66% | | |
| Capital Ratios(4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 leverage ratio – Bank
|
| | | | 10.98% | | | | | | 10.80% | | | | | | 8.92% | | | | | | 10.59% | | | | | | 10.59% | | |
|
Common equity tier 1 – Bank
|
| | | | 14.23% | | | | | | 14.63% | | | | | | 12.43% | | | | | | 13.43% | | | | | | 13.30% | | |
|
Tier 1 capital ratio – Bank
|
| | | | 14.23% | | | | | | 14.63% | | | | | | 12.43% | | | | | | 13.43% | | | | | | 13.30% | | |
|
Total capital ratio – Bank
|
| | | | 14.75% | | | | | | 15.17% | | | | | | 12.94% | | | | | | 14.18% | | | | | | 14.13% | | |
|
Equity to total assets at end of period
|
| | | | 12.75% | | | | | | 13.58% | | | | | | 14.68% | | | | | | 11.56% | | | | | | 11.61% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Nonperforming assets to total assets(5)
|
| | | | 0.37% | | | | | | 0.27% | | | | | | 0.01% | | | | | | 0.28% | | | | | | 0.05% | | |
|
Nonperforming loans to total loans(6)
|
| | | | 0.47% | | | | | | 0.32% | | | | | | 0.02% | | | | | | 0.22% | | | | | | 0.07% | | |
|
Allowance for loan losses to nonperforming loans
|
| | | | 108.16% | | | | | | 164.32% | | | | | | 2354.75% | | | | | | 343.18% | | | | | | 1152.69% | | |
|
Allowance for loan losses to total loans
|
| | | | 0.51% | | | | | | 0.53% | | | | | | 0.47% | | | | | | 0.74% | | | | | | 0.83% | | |
|
Classified assets (graded substandard and doubtful)
|
| | | $ | 12,297 | | | | | $ | 7,801 | | | | | $ | 7,017 | | | | | $ | 7,602 | | | | | $ | 9,620 | | |
|
Total accruing loans 30 – 89 days past due
|
| | | | 11,787 | | | | | | 2,707 | | | | | | 1,894 | | | | | | 625 | | | | | | 499 | | |
|
Total loans 90 days past due and still accruing
|
| | | | 250 | | | | | | — | | | | | | — | | | | | | 230 | | | | | | 334 | | |
| Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Number of full service offices
|
| | | | 32 | | | | | | 22 | | | | | | 19 | | | | | | 10 | | | | | | 10 | | |
|
Number of full-time equivalent employees
|
| | | | 304 | | | | | | 214 | | | | | | 158 | | | | | | 110 | | | | | | 103 | | |
| | | |
Years ended December 31,
|
| |||||||||||||||||||||||||||
|
Tangible Common Equity
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
|
Total shareholders’ equity
|
| | | $ | 254,220 | | | | | $ | 200,753 | | | | | $ | 118,635 | | | | | $ | 78,063 | | | | | $ | 72,381 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Core deposit intangibles
|
| | | | (9,185) | | | | | | (7,205) | | | | | | (4,772) | | | | | | (802) | | | | | | (1,201) | | |
|
Goodwill
|
| | | | (35,466) | | | | | | (14,594) | | | | | | (10,365) | | | | | | — | | | | | | — | | |
|
Tangible common equity
|
| | | | 209,569 | | | | | | 178,953 | | | | | | 103,498 | | | | | | 77,261 | | | | | | 71,180 | | |
|
Common shares outstanding
|
| | | | 12,444,632 | | | | | | 10,869,275 | | | | | | 7,496,995 | | | | | | 5,472,426 | | | | | | 5,493,209 | | |
|
Book value per common share (GAAP)
|
| | | $ | 20.43 | | | | | $ | 18.47 | | | | | $ | 15.82 | | | | | $ | 14.26 | | | | | $ | 13.18 | | |
|
Tangible book value per common share (non GAAP)
|
| | | $ | 16.84 | | | | | $ | 16.46 | | | | | $ | 13.81 | | | | | $ | 14.12 | | | | | $ | 12.96 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
U.S. Treasuries
|
| | | $ | 999 | | | | | $ | 999 | | | | | $ | 984 | | | | | $ | 985 | | | | | $ | — | | | | | $ | — | | |
|
U.S. Government Agencies
|
| | | | 10,033 | | | | | | 10,090 | | | | | | 13,761 | | | | | | 13,765 | | | | | | 6,984 | | | | | | 6,971 | | |
|
Municipal securities
|
| | | | 17,888 | | | | | | 18,291 | | | | | | 19,604 | | | | | | 19,503 | | | | | | 15,910 | | | | | | 16,047 | | |
|
Mortgage-backed securities
|
| | | | 42,931 | | | | | | 43,743 | | | | | | 49,565 | | | | | | 49,602 | | | | | | 9,621 | | | | | | 9,740 | | |
|
Collateralized mortgage obligations
|
| | | | 28,197 | | | | | | 28,605 | | | | | | 4,705 | | | | | | 4,717 | | | | | | 1,758 | | | | | | 1,750 | | |
|
SBA securities
|
| | | | 9,550 | | | | | | 9,486 | | | | | | 4,300 | | | | | | 4,241 | | | | | | 5,929 | | | | | | 5,997 | | |
|
Corporate bonds
|
| | | | 8,534 | | | | | | 8,675 | | | | | | 7,016 | | | | | | 6,983 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 118,132 | | | | | $ | 119,889 | | | | | $ | 99,935 | | | | | $ | 99,796 | | | | | $ | 40,202 | | | | | $ | 40,505 | | |
| | | |
Amount Due or Repricing Within:
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
One Year
or Less |
| |
Over One
to Five Years |
| |
Over Five to
Ten Years |
| |
Over
Ten Years |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
U.S. Treasuries
|
| | | $ | 999 | | | | | | 1.67% | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 999 | | | | | | 1.67% | | |
|
U.S. Government Agencies
|
| | | | 3,488 | | | | | | 2.64% | | | | | | 6,545 | | | | | | 2.33% | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 10,033 | | | | | | 2.44% | | |
|
Municipal securities
|
| | | | 1,631 | | | | | | 1.57% | | | | | | 5,620 | | | | | | 2.26% | | | | | | 7,099 | | | | | | 2.05% | | | | | | 3,538 | | | | | | 2.65% | | | | | | 17,888 | | | | | | 2.19% | | |
|
Mortgage-backed securities
|
| | | | 10 | | | | | | 2.68% | | | | | | 2,732 | | | | | | 2.78% | | | | | | 7,224 | | | | | | 2.87% | | | | | | 32,965 | | | | | | 2.50% | | | | | | 42,931 | | | | | | 2.58% | | |
|
Collateralized mortgage obligations
|
| | | | 4,609 | | | | | | 3.01% | | | | | | 5,542 | | | | | | 3.26% | | | | | | 2,178 | | | | | | 2.41% | | | | | | 15,868 | | | | | | 2.75% | | | | | | 28,197 | | | | | | 2.87% | | |
|
SBA securities
|
| | | | — | | | | | | — | | | | | | 119 | | | | | | 3.89% | | | | | | 1,399 | | | | | | 3.60% | | | | | | 8,032 | | | | | | 3.14% | | | | | | 9,550 | | | | | | 3.21% | | |
|
Corporate bonds
|
| | | | — | | | | | | — | | | | | | 3,520 | | | | | | 2.81% | | | | | | 5,014 | | | | | | 4.90% | | | | | | — | | | | | | 0.49% | | | | | | 8,534 | | | | | | 4.04% | | |
|
Total
|
| | | $ | 10,737 | | | | | | 2.55% | | | | | $ | 24,078 | | | | | | 2.66% | | | | | $ | 22,914 | | | | | | 3.06% | | | | | $ | 60,403 | | | | | | 2.66% | | | | | $ | 118,132 | | | | | | 2.73% | | |
| | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Total |
| |
Amount
|
| |
Percent
of Total |
| |
Amount
|
| |
Percent
of Total |
| |
Amount
|
| |
Percent
of Total |
| |
Amount
|
| |
Percent
of Total |
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 168,747 | | | | | | 11.6% | | | | | $ | 121,853 | | | | | | 12.5% | | | | | $ | 113,778 | | | | | | 12.8% | | | | | $ | 70,987 | | | | | | 14.0% | | | | | $ | 71,357 | | | | | | 15.4% | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential | | | | | 154,306 | | | | | | 10.6% | | | | | | 100,915 | | | | | | 10.3% | | | | | | 83,486 | | | | | | 9.4% | | | | | | 30,498 | | | | | | 6.0% | | | | | | 27,938 | | | | | | 6.0% | | |
|
Multifamily residential
|
| | | | 215,073 | | | | | | 14.8% | | | | | | 112,958 | | | | | | 11.6% | | | | | | 113,759 | | | | | | 12.8% | | | | | | 38,235 | | | | | | 7.5% | | | | | | 36,778 | | | | | | 7.9% | | |
|
Owner-occupied CRE
|
| | | | 416,141 | | | | | | 28.5% | | | | | | 270,204 | | | | | | 27.7% | | | | | | 249,062 | | | | | | 27.9% | | | | | | 145,200 | | | | | | 28.6% | | | | | | 126,413 | | | | | | 27.2% | | |
|
Non-owner occupied CRE
|
| | | | 447,823 | | | | | | 30.7% | | | | | | 308,045 | | | | | | 31.6% | | | | | | 293,332 | | | | | | 32.9% | | | | | | 194,961 | | | | | | 38.4% | | | | | | 174,007 | | | | | | 37.5% | | |
|
Construction and land
|
| | | | 36,098 | | | | | | 2.5% | | | | | | 47,069 | | | | | | 4.8% | | | | | | 22,720 | | | | | | 2.5% | | | | | | 19,745 | | | | | | 3.8% | | | | | | 17,086 | | | | | | 3.7% | | |
|
Total real estate
|
| | | | 1,269,441 | | | | | | 87.1% | | | | | | 839,191 | | | | | | 86.0% | | | | | | 762,359 | | | | | | 85.5% | | | | | | 428,639 | | | | | | 84.3% | | | | | | 382,222 | | | | | | 82.3% | | |
| Consumer | | | | | 2,560 | | | | | | 0.2% | | | | | | 1,847 | | | | | | 0.2% | | | | | | 1,096 | | | | | | 0.1% | | | | | | 1,317 | | | | | | 0.3% | | | | | | 967 | | | | | | 0.2% | | |
|
PCI loans
|
| | | | 17,332 | | | | | | 1.1% | | | | | | 12,804 | | | | | | 1.3% | | | | | | 14,315 | | | | | | 1.6% | | | | | | 7,407 | | | | | | 1.4% | | | | | | 9,854 | | | | | | 2.1% | | |
|
Total loans
|
| | | | 1,458,080 | | | | | | 100.0% | | | | | | 975,695 | | | | | | 100.0% | | | | | | 891,548 | | | | | | 100.0% | | | | | | 508,350 | | | | | | 100.0% | | | | | | 464,400 | | | | | | 100.0% | | |
|
Deferred loan fees and costs, net
|
| | | | (451) | | | | | | | | | | | | (366) | | | | | | | | | | | | (469) | | | | | | | | | | | | (311) | | | | | | | | | | | | (342) | | | | | | | | |
|
Allowance for loan losses
|
| | | | (7,400) | | | | | | | | | | | | (5,140) | | | | | | | | | | | | (4,215) | | | | | | | | | | | | (3,775) | | | | | | | | | | | | (3,850) | | | | | | | | |
|
Loans, net
|
| | | $ | 1,450,229 | | | | | | | | | | | $ | 970,189 | | | | | | | | | | | $ | 886,864 | | | | | | | | | | | $ | 504,264 | | | | | | | | | | | $ | 460,208 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
San Francisco Bay
Area(1) |
| |
Other California
|
| |
Total in State of
California |
| |
All Other States(2)
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
% of
Total in Category |
| |
Amount
|
| |
% of
Total in Category |
| |
Amount
|
| |
% of
Total in Category |
| |
Amount
|
| |
% of
Total in Category |
| |
Amount
|
| |
% of
Total in Category |
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 52,140 | | | | | | 9.7% | | | | | $ | 56,272 | | | | | | 11.5% | | | | | $ | 108,412 | | | | | | 10.6% | | | | | $ | 60,879 | | | | | | 14.1% | | | | | $ | 169,291 | | | | | | 11.6% | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | $ | 54,467 | | | | | | 10.2% | | | | | $ | 44,428 | | | | | | 9.1% | | | | | $ | 98,895 | | | | | | 9.6% | | | | | $ | 57,869 | | | | | | 13.4% | | | | | $ | 156,764 | | | | | | 10.7% | | |
|
Multifamily residential
|
| | | | 72,248 | | | | | | 13.5% | | | | | | 82,110 | | | | | | 16.7% | | | | | | 154,358 | | | | | | 15.1% | | | | | | 64,052 | | | | | | 14.8% | | | | | | 218,410 | | | | | | 15.0% | | |
|
Owner-occupied CRE
|
| | | | 184,255 | | | | | | 34.4% | | | | | | 144,524 | | | | | | 29.5% | | | | | | 328,779 | | | | | | 32.1% | | | | | | 93,774 | | | | | | 21.7% | | | | | | 422,553 | | | | | | 29.0% | | |
|
Non-owner occupied
|
| | | | 169,776 | | | | | | 31.7% | | | | | | 159,363 | | | | | | 32.5% | | | | | | 329,139 | | | | | | 32.1% | | | | | | 123,040 | | | | | | 28.4% | | | | | | 452,179 | | | | | | 31.0% | | |
|
Construction and
land |
| | | | 2,290 | | | | | | 0.4% | | | | | | 3,323 | | | | | | 0.7% | | | | | | 5,613 | | | | | | 0.5% | | | | | | 30,708 | | | | | | 7.1% | | | | | | 36,321 | | | | | | 2.5% | | |
|
Total real estate
|
| | | $ | 483,036 | | | | | | | | | | | $ | 433,748 | | | | | | | | | | | $ | 916,784 | | | | | | | | | | | $ | 369,443 | | | | | | | | | | | $ | 1,286,227 | | | | | | | | |
| Consumer | | | | | 321 | | | | | | 0.1% | | | | | | — | | | | | | 0.0% | | | | | | 321 | | | | | | 0.0% | | | | | | 2,241 | | | | | | 0.5% | | | | | | 2,562 | | | | | | 0.2% | | |
|
Total loans
|
| | | $ | 535,497 | | | | | | | | | | | $ | 490,020 | | | | | | | | | | | $ | 1,025,517 | | | | | | | | | | | $ | 432,563 | | | | | | | | | | | $ | 1,458,080 | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Non-
Acquired |
| |
Acquired
|
| |
Total
|
| |
Non-
Acquired |
| |
Acquired
|
| |
Total
|
| |
Non-
Acquired |
| |
Acquired
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 139,281 | | | | | $ | 29,466 | | | | | $ | 168,747 | | | | | $ | 90,946 | | | | | $ | 30,907 | | | | | $ | 121,853 | | | | | $ | 76,938 | | | | | $ | 36,840 | | | | | $ | 113,778 | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | 39,821 | | | | | | 114,485 | | | | | | 154,306 | | | | | | 24,053 | | | | | | 76,862 | | | | | | 100,915 | | | | | | 19,771 | | | | | | 63,715 | | | | | | 83,486 | | |
|
Multifamily residential
|
| | | | 147,673 | | | | | | 67,400 | | | | | | 215,073 | | | | | | 41,073 | | | | | | 71,885 | | | | | | 112,958 | | | | | | 34,041 | | | | | | 79,718 | | | | | | 113,759 | | |
|
Owner-occupied CRE
|
| | | | 240,096 | | | | | | 176,045 | | | | | | 416,141 | | | | | | 170,599 | | | | | | 99,605 | | | | | | 270,204 | | | | | | 150,419 | | | | | | 98,643 | | | | | | 249,062 | | |
|
Non-owner occupied CRE
|
| | | | 287,431 | | | | | | 160,392 | | | | | | 447,823 | | | | | | 220,471 | | | | | | 87,574 | | | | | | 308,045 | | | | | | 195,670 | | | | | | 97,662 | | | | | | 293,332 | | |
|
Construction and land
|
| | | | 12,372 | | | | | | 23,726 | | | | | | 36,098 | | | | | | 34,188 | | | | | | 12,881 | | | | | | 47,069 | | | | | | 17,028 | | | | | | 5,692 | | | | | | 22,720 | | |
|
Total real estate
|
| | | | 727,393 | | | | | | 542,048 | | | | | | 1,269,441 | | | | | | 490,384 | | | | | | 348,807 | | | | | | 839,191 | | | | | | 416,929 | | | | | | 345,430 | | | | | | 762,359 | | |
| Consumer | | | | | 458 | | | | | | 2,102 | | | | | | 2,560 | | | | | | 588 | | | | | | 1,259 | | | | | | 1,847 | | | | | | 1,005 | | | | | | 91 | | | | | | 1,096 | | |
|
PCI loans
|
| | | | — | | | | | | 17,332 | | | | | | 17,332 | | | | | | — | | | | | | 12,804 | | | | | | 12,804 | | | | | | — | | | | | | 14,315 | | | | | | 14,315 | | |
|
Total Loans
|
| | | | 867,132 | | | | | | 590,948 | | | | | | 1,458,080 | | | | | | 581,918 | | | | | | 393,777 | | | | | | 975,695 | | | | | | 494,872 | | | | | | 396,676 | | | | | | 891,548 | | |
|
Deferred loan fees and costs, net
|
| | | | (474) | | | | | | 23 | | | | | | (451) | | | | | | (390) | | | | | | 24 | | | | | | (366) | | | | | | (469) | | | | | | — | | | | | | (469) | | |
|
Allowance for loan losses
|
| | | | (7,400) | | | | | | — | | | | | | (7,400) | | | | | | (5,140) | | | | | | — | | | | | | (5,140) | | | | | | (4,215) | | | | | | — | | | | | | (4,215) | | |
|
Net loans
|
| | | $ | 859,258 | | | | | $ | 590,971 | | | | | $ | 1,450,229 | | | | | $ | 576,388 | | | | | $ | 393,801 | | | | | $ | 970,189 | | | | | $ | 490,188 | | | | | $ | 396,676 | | | | | $ | 886,864 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Maturing
Within One Year |
| |
Maturing
After One to Five Years |
| |
Maturing
After Five Years |
| |
Total
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 33,960 | | | | | $ | 66,957 | | | | | $ | 67,830 | | | | | $ | 168,747 | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | 6,762 | | | | | | 33,099 | | | | | | 114,445 | | | | | | 154,306 | | |
|
Multifamily residential
|
| | | | 3,637 | | | | | | 22,362 | | | | | | 189,074 | | | | | | 215,073 | | |
|
Owner-occupied CRE
|
| | | | 11,770 | | | | | | 101,091 | | | | | | 303,280 | | | | | | 416,141 | | |
|
Non-owner occupied CRE
|
| | | | 28,444 | | | | | | 138,478 | | | | | | 280,901 | | | | | | 447,823 | | |
|
Construction and land
|
| | | | 22,644 | | | | | | 9,221 | | | | | | 4,233 | | | | | | 36,098 | | |
|
Total real estate
|
| | | | 73,257 | | | | | | 304,251 | | | | | | 891,933 | | | | | | 1,269,441 | | |
|
Consumer and other
|
| | | | 645 | | | | | | 1,682 | | | | | | 233 | | | | | | 2,560 | | |
|
PCI loans
|
| | | | 2,887 | | | | | | 6,332 | | | | | | 8,113 | | | | | | 17,332 | | |
|
Total loans
|
| | | | 110,749 | | | | | | 379,222 | | | | | | 968,109 | | | | | | 1,458,080 | | |
|
Deferred loan fees and costs, net
|
| | | | (95) | | | | | | (198) | | | | | | (158) | | | | | | (451) | | |
|
Allowance for loan losses
|
| | | | (542) | | | | | | (1,729) | | | | | | (5,129) | | | | | | (7,400) | | |
|
Loans, net
|
| | | $ | 110,112 | | | | | $ | 377,295 | | | | | $ | 962,822 | | | | | $ | 1,450,229 | | |
| | | |
Floating or
Adjustable Rate |
| |
Fixed
Rate |
| |
Total
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
Commercial and industrial
|
| | | $ | 77,659 | | | | | $ | 91,088 | | | | | $ | 168,747 | | |
| Real estate: | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | 108,783 | | | | | | 45,523 | | | | | | 154,306 | | |
|
Multifamily residential
|
| | | | 193,962 | | | | | | 21,111 | | | | | | 215,073 | | |
|
Owner-occupied CRE
|
| | | | 248,641 | | | | | | 167,500 | | | | | | 416,141 | | |
|
Non-owner occupied CRE
|
| | | | 263,308 | | | | | | 184,515 | | | | | | 447,823 | | |
|
Construction and land
|
| | | | 17,063 | | | | | | 19,035 | | | | | | 36,098 | | |
|
Total real estate
|
| | | | 831,757 | | | | | | 437,684 | | | | | | 1,269,441 | | |
|
Consumer and other
|
| | | | 256 | | | | | | 2,304 | | | | | | 2,560 | | |
|
PCI loans
|
| | | | 11,212 | | | | | | 6,120 | | | | | | 17,332 | | |
|
Total loans
|
| | | $ | 920,884 | | | | | $ | 537,196 | | | | | $ | 1,458,080 | | |
| | | |
Years ended December 31,
|
| |||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Loans originated | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | $ | 32,950 | | | | | $ | 30,204 | | | | | $ | 35,817 | | |
| Real estate: | | | | | | | | | | | | | | | | | | | |
| Residential | | | | | 12,979 | | | | | | 5,608 | | | | | | 5,323 | | |
|
Multifamily residential
|
| | | | 92,198 | | | | | | 10,169 | | | | | | 6,465 | | |
|
Owner-occupied CRE
|
| | | | 44,914 | | | | | | 49,758 | | | | | | 41,180 | | |
|
Non-owner occupied CRE
|
| | | | 62,003 | | | | | | 49,712 | | | | | | 50,345 | | |
|
Construction and land
|
| | | | 4,636 | | | | | | 2,286 | | | | | | 26,801 | | |
|
Total real estate
|
| | | | 216,730 | | | | | | 117,533 | | | | | | 130,114 | | |
| Consumer | | | | | 71 | | | | | | 35 | | | | | | 500 | | |
|
Total loans originated
|
| | | | 249,751 | | | | | | 147,772 | | | | | | 166,431 | | |
| Loans purchased | | | | | | | | | | | | | | | | | | | |
|
Net loans purchased in acquisitions
|
| | | | 413,902 | | | | | | 75,384 | | | | | | 381,336 | | |
|
Other loans purchased
|
| | | | 103,970 | | | | | | 14,995 | | | | | | 5,808 | | |
| Loans sold | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | | (16,854) | | | | | | (11,641) | | | | | | (6,445) | | |
|
Real estate
|
| | | | (21,556) | | | | | | (16,776) | | | | | | (15,867) | | |
| Other | | | | | | | | | | | | | | | | | | | |
|
Principal repayments
|
| | | | (248,456) | | | | | | (127,583) | | | | | | (144,703) | | |
|
Transfer to real estate owned
|
| | | | — | | | | | | (394) | | | | | | (275) | | |
|
(Increase)/decrease in allowance for loan losses and other items, net
|
| | | | (2,345) | | | | | | (822) | | | | | | (440) | | |
|
Net increase in loans receivable and loans held for sale
|
| | | $ | 478,412 | | | | | $ | 80,935 | | | | | $ | 385,845 | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater
Than 90 Days |
| |
Total Past
Due |
| |
Current
|
| |
PCI Loans
|
| |
Total Loans
Receivable |
| |
Non-
performing Loans |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | | 923 | | | | | | 1,480 | | | | | | 207 | | | | | | 2,610 | | | | | | 166,137 | | | | | | 544 | | | | | | 169,291 | | | | | | 618 | | |
|
Construction and land
|
| | | | 325 | | | | | | 88 | | | | | | 2,961 | | | | | | 3,374 | | | | | | 32,724 | | | | | | 223 | | | | | | 36,321 | | | | | | 2,737 | | |
|
Commercial real estate
|
| | | | 4,668 | | | | | | 4,698 | | | | | | 1,460 | | | | | | 10,826 | | | | | | 1,068,211 | | | | | | 14,105 | | | | | | 1,093,142 | | | | | | 1,986 | | |
| Residential | | | | | 531 | | | | | | 122 | | | | | | 1,392 | | | | | | 2,045 | | | | | | 152,261 | | | | | | 2,458 | | | | | | 156,764 | | | | | | 1,488 | | |
| Consumer | | | | | 14 | | | | | | — | | | | | | 13 | | | | | | 27 | | | | | | 2,533 | | | | | | 2 | | | | | | 2,562 | | | | | | 13 | | |
|
Total
|
| | | $ | 6,461 | | | | | $ | 6,388 | | | | | $ | 6,033 | | | | | $ | 18,882 | | | | | $ | 1,421,866 | | | | | $ | 17,332 | | | | | $ | 1,458,080 | | | | | | 6,842 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater
Than 90 Days |
| |
Total Past
Due |
| |
Current
|
| |
PCI Loans
|
| |
Total Loans
Receivable |
| |
Non-
performing Loans |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | $ | 270 | | | | | $ | 349 | | | | | $ | 1,861 | | | | | $ | 2,480 | | | | | $ | 119,373 | | | | | $ | 2 | | | | | $ | 121,855 | | | | | $ | 1,878 | | |
|
Construction and land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,069 | | | | | | 233 | | | | | | 47,302 | | | | | | — | | |
|
Commercial real estate
|
| | | | 2,345 | | | | | | 356 | | | | | | 501 | | | | | | 3,202 | | | | | | 688,005 | | | | | | 10,776 | | | | | | 701,983 | | | | | | 596 | | |
| Residential | | | | | 93 | | | | | | — | | | | | | 57 | | | | | | 150 | | | | | | 100,765 | | | | | | 1,793 | | | | | | 102,708 | | | | | | 654 | | |
| Consumer | | | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | | | | | 1,843 | | | | | | — | | | | | | 1,847 | | | | | | — | | |
|
Total
|
| | | $ | 2,708 | | | | | $ | 709 | | | | | $ | 2,419 | | | | | $ | 5,836 | | | | | $ | 957,055 | | | | | $ | 12,804 | | | | | $ | 975,695 | | | | | $ | 3,128 | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
As of December 31,
|
| |||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Loans accounted for on a non-accrual basis: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | $ | 618 | | | | | $ | 1,878 | | | | | $ | 13 | | | | | $ | 458 | | | | | $ | 334 | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | 1,488 | | | | | | 654 | | | | | | — | | | | | | — | | | | | | — | | |
|
Multifamily residential
|
| | | | 297 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Owner-occupied CRE
|
| | | | 1,349 | | | | | | — | | | | | | 78 | | | | | | — | | | | | | — | | |
|
Non-owner occupied CRE
|
| | | | 340 | | | | | | 596 | | | | | | 88 | | | | | | 632 | | | | | | — | | |
|
Construction and land
|
| | | | 2,737 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total real estate
|
| | | | 6,211 | | | | | | 1,250 | | | | | | 166 | | | | | | 632 | | | | | | — | | |
| Consumer | | | | | 13 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total nonaccrual loans
|
| | | | 6,842 | | | | | | 3,128 | | | | | | 179 | | | | | | 1,090 | | | | | | 334 | | |
|
Real estate owned
|
| | | | 574 | | | | | | 801 | | | | | | — | | | | | | 775 | | | | | | — | | |
|
Total nonperforming assets(1)
|
| | | $ | 7,416 | | | | | $ | 3,929 | | | | | $ | 179 | | | | | $ | 1,865 | | | | | $ | 334 | | |
|
More than 90 days past due and still accruing
|
| | | $ | 250 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Troubled debt restructurings – performing
|
| | | $ | 789 | | | | | $ | 750 | | | | | $ | 1,045 | | | | | $ | 632 | | | | | $ | — | | |
|
PCI loans
|
| | | $ | 17,332 | | | | | $ | 12,804 | | | | | $ | 14,315 | | | | | $ | 7,407 | | | | | $ | 9,854 | | |
|
Nonperforming assets to total assets(1)
|
| | | | 0.37% | | | | | | 0.27% | | | | | | 0.01% | | | | | | 0.28% | | | | | | 0.05% | | |
|
Nonperforming loans to total loans(1)
|
| | | | 0.47% | | | | | | 0.32% | | | | | | 0.02% | | | | | | 0.22% | | | | | | 0.07% | | |
| | | |
Years ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Allowance, beginning of period
|
| | | $ | 5,140 | | | | | $ | 4,215 | | | | | $ | 3,775 | | | | | $ | 3,850 | | | | | $ | 2,500 | | |
|
Provisions for loan losses
|
| | | | 2,224 | | | | | | 1,842 | | | | | | 462 | | | | | | 599 | | | | | | 1,412 | | |
|
Recoveries:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | | 57 | | | | | | 189 | | | | | | 45 | | | | | | 55 | | | | | | 46 | | |
|
Residential
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-owner occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | — | | |
|
Total recoveries
|
| | | | 58 | | | | | | 189 | | | | | | 45 | | | | | | 67 | | | | | | 46 | | |
| Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | | — | | | | | | (1,106) | | | | | | (63) | | | | | | (491) | | | | | | (95) | | |
|
Residential
|
| | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Owner-occupied CRE
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Non-owner occupied CRE
|
| | | | (17) | | | | | | — | | | | | | (3) | | | | | | (250) | | | | | | — | | |
|
Consumer
|
| | | | (4) | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (13) | | |
|
Total charge-offs
|
| | | | (22) | | | | | | (1,106) | | | | | | (67) | | | | | | (741) | | | | | | (108) | | |
|
Net recoveries/(charge-offs)
|
| | | | 36 | | | | | | (917) | | | | | | (22) | | | | | | (674) | | | | | | (62) | | |
|
Balance at end of period
|
| | | $ | 7,400 | | | | | $ | 5,140 | | | | | $ | 4,215 | | | | | $ | 3,775 | | | | | $ | 3,850 | | |
| Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for loan losses as a percentage of total loans
|
| | | | 0.51% | | | | | | 0.53% | | | | | | 0.47% | | | | | | 0.74% | | | | | | 0.83% | | |
|
Allowance for loan losses to total loans excluding PCI loans
|
| | | | 0.51% | | | | | | 0.53% | | | | | | 0.48% | | | | | | 0.75% | | | | | | 0.85% | | |
|
Allowance for loan losses excluding acquired loans (loans not covered by the allowance)
|
| | | | 0.86% | | | | | | 0.88% | | | | | | 0.85% | | | | | | 0.87% | | | | | | 1.08% | | |
|
Allowance for loan losses as a percentage of total nonperforming loans
|
| | | | 108.16% | | | | | | 164.32% | | | | | | 2354.75% | | | | | | 343.18% | | | | | | 1152.69% | | |
|
Net recoveries/(charge-offs) as a percentage of average loans outstanding for the period
|
| | | | 0.00% | | | | | | -0.09% | | | | | | 0.00% | | | | | | -0.14% | | | | | | -0.02% | | |
| | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Loan
Balance |
| |
Allowance
by Loan Category |
| |
Percent of
Loans in Category to Total Loans |
| |
Loan
Balance |
| |
Allowance
by Loan Category |
| |
Percent of
Loans in Category to Total Loans |
| |
Loan
Balance |
| |
Allowance
by Loan Category |
| |
Percent of
Loans in Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Commercial and
industrial |
| | | $ | 168,747 | | | | | $ | 1,789 | | | | | | 11.6% | | | | | $ | 121,853 | | | | | $ | 1,093 | | | | | | 12.5% | | | | | $ | 113,778 | | | | | $ | 911 | | | | | | 12.8% | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | 154,306 | | | | | | 428 | | | | | | 10.6% | | | | | | 100,915 | | | | | | 232 | | | | | | 10.3% | | | | | | 83,486 | | | | | | 163 | | | | | | 9.4% | | |
|
Multifamily residential
|
| | | | 215,073 | | | | | | 581 | | | | | | 14.8% | | | | | | 112,958 | | | | | | 333 | | | | | | 11.6% | | | | | | 113,759 | | | | | | 289 | | | | | | 12.8% | | |
|
Owner-occupied
CRE |
| | | | 416,141 | | | | | | 1,893 | | | | | | 28.5% | | | | | | 270,204 | | | | | | 1,327 | | | | | | 27.7% | | | | | | 249,062 | | | | | | 1,105 | | | | | | 27.9% | | |
|
Non-owner occupied
CRE |
| | | | 447,823 | | | | | | 2,528 | | | | | | 30.7% | | | | | | 308,045 | | | | | | 1,800 | | | | | | 31.6% | | | | | | 293,332 | | | | | | 1,528 | | | | | | 32.9% | | |
|
Construction and land
|
| | | | 36,098 | | | | | | 167 | | | | | | 2.5% | | | | | | 47,069 | | | | | | 352 | | | | | | 4.8% | | | | | | 22,720 | | | | | | 216 | | | | | | 2.5% | | |
|
Total real estate
|
| | | | 1,269,441 | | | | | | 5,597 | | | | | | 87.1% | | | | | | 839,191 | | | | | | 4,044 | | | | | | 86.0% | | | | | | 762,359 | | | | | | 3,301 | | | | | | 85.5% | | |
|
Consumer
|
| | | | 2,560 | | | | | | 14 | | | | | | 0.2% | | | | | | 1,847 | | | | | | 3 | | | | | | 0.2% | | | | | | 1,096 | | | | | | 3 | | | | | | 0.1% | | |
|
PCI loans
|
| | | | 17,332 | | | | | | — | | | | | | 1.2% | | | | | | 12,804 | | | | | | — | | | | | | 1.3% | | | | | | 14,315 | | | | | | — | | | | | | 1.6% | | |
|
Total Loans
|
| | | $ | 1,458,080 | | | | | $ | 7,400 | | | | | | 100.0% | | | | | $ | 975,695 | | | | | $ | 5,140 | | | | | | 100.0% | | | | | $ | 891,548 | | | | | $ | 4,215 | | | | | | 100.0% | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
As of December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||
| | | |
Loan
Balance |
| |
Allowance
by Loan Category |
| |
Percent of
Loans in Category to Total Loans |
| |
Loan
Balance |
| |
Allowance
by Loan Category |
| |
Percent of
Loans in Category to Total Loans |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 70,987 | | | | | $ | 1,072 | | | | | | 14.0% | | | | | $ | 71,357 | | | | | $ | 1,559 | | | | | | 15.4% | | |
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential
|
| | | | 30,498 | | | | | | 160 | | | | | | 6.0% | | | | | | 27,938 | | | | | | 144 | | | | | | 6.0% | | |
|
Multifamily residential
|
| | | | 38,235 | | | | | | 407 | | | | | | 7.5% | | | | | | 36,778 | | | | | | 384 | | | | | | 7.9% | | |
|
Owner-occupied CRE
|
| | | | 145,200 | | | | | | 671 | | | | | | 28.6% | | | | | | 126,413 | | | | | | 494 | | | | | | 27.2% | | |
|
Non-owner occupied CRE
|
| | | | 194,961 | | | | | | 1,156 | | | | | | 38.4% | | | | | | 174,007 | | | | | | 1,032 | | | | | | 37.5% | | |
|
Construction and land
|
| | | | 19,745 | | | | | | 304 | | | | | | 3.8% | | | | | | 17,086 | | | | | | 234 | | | | | | 3.7% | | |
|
Total real estate
|
| | | | 428,639 | | | | | | 2,698 | | | | | | 84.3% | | | | | | 382,222 | | | | | | 2,288 | | | | | | 82.3% | | |
|
Consumer
|
| | | | 1,317 | | | | | | 5 | | | | | | 0.3% | | | | | | 967 | | | | | | 3 | | | | | | 0.2% | | |
|
PCI loans
|
| | | | 7,407 | | | | | | — | | | | | | 1.4% | | | | | | 9,854 | | | | | | — | | | | | | 2.1% | | |
|
Total Loans
|
| | | $ | 508,350 | | | | | $ | 3,775 | | | | | | 100.0% | | | | | $ | 464,400 | | | | | $ | 3,850 | | | | | | 100.0% | | |
| | | |
December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Total Deposits |
| |
Increase/
(Decrease) |
| |
Amount
|
| |
Percent
of Total Deposits |
| |
Increase/
(Decrease) |
| |
Amount
|
| |
Percent
of Total Deposits |
| |
Increase/
(Decrease) |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Noninterest bearing demand
|
| | | $ | 572,341 | | | | | | 33.6% | | | | | $ | 174,296 | | | | | $ | 398,045 | | | | | | 31.6% | | | | | $ | 70,736 | | | | | $ | 327,309 | | | | | | 29.6% | | | | | $ | 198,612 | | |
|
NOW accounts and savings
|
| | | | 314,125 | | | | | | 18.5% | | | | | | 67,837 | | | | | | 246,288 | | | | | | 19.6% | | | | | | 54,738 | | | | | | 191,550 | | | | | | 17.3% | | | | | | 138,364 | | |
|
Money market under
|
| | | | 489,206 | | | | | | 28.8% | | | | | | 91,125 | | | | | | 398,081 | | | | | | 31.6% | | | | | | 41,441 | | | | | | 356,640 | | | | | | 32.3% | | | | | | 108,908 | | |
|
Time deposits – under
$250,000 |
| | | | 189,063 | | | | | | 11.1% | | | | | | 71,410 | | | | | | 117,653 | | | | | | 9.4% | | | | | | (8,618) | | | | | | 126,271 | | | | | | 11.4% | | | | | | 47,713 | | |
|
Time deposits – $250,000
and over |
| | | | 136,448 | | | | | | 8.0% | | | | | | 38,747 | | | | | | 97,701 | | | | | | 7.8% | | | | | | (4,834) | | | | | | 102,535 | | | | | | 9.4% | | | | | | 19,949 | | |
|
Total
|
| | | $ | 1,701,183 | | | | | | 100.0% | | | | | $ | 443,415 | | | | | $ | 1,257,768 | | | | | | 100.0% | | | | | $ | 153,463 | | | | | $ | 1,104,305 | | | | | | 100.0% | | | | | $ | 513,546 | | |
| | | |
One Year
or Less |
| |
After One
Year Through Two Years |
| |
After Two
Years Through Three Years |
| |
After Three
Years |
| |
Total
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
0.00 – 0.99%
|
| | | $ | 43,831 | | | | | $ | 6,895 | | | | | $ | 10,115 | | | | | $ | 2,709 | | | | | $ | 63,550 | | |
|
1.00 – 1.99%
|
| | | | 171,638 | | | | | | 16,753 | | | | | | 6,774 | | | | | | 984 | | | | | | 196,149 | | |
|
2.00% and above
|
| | | | 51,121 | | | | | | 10,005 | | | | | | 2,617 | | | | | | 2,069 | | | | | | 65,812 | | |
|
Total
|
| | | $ | 266,590 | | | | | $ | 33,653 | | | | | $ | 19,506 | | | | | $ | 5,762 | | | | | $ | 325,511 | | |
| | | |
Three
Months or Less |
| |
Over Three
to Six Months |
| |
Over Six
to 12 Months |
| |
Over 12
Months |
| |
Total
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Time deposits under $100,000
|
| | | $ | 14,043 | | | | | $ | 11,541 | | | | | $ | 16,121 | | | | | $ | 12,018 | | | | | $ | 53,723 | | |
|
Time deposits $100,000 and over
|
| | | | 74,666 | | | | | | 51,984 | | | | | | 96,354 | | | | | | 45,878 | | | | | | 268,882 | | |
|
Public funds
|
| | | | 915 | | | | | | 155 | | | | | | 811 | | | | | | 1,025 | | | | | | 2,906 | | |
|
Total
|
| | | $ | 89,624 | | | | | $ | 63,680 | | | | | $ | 113,286 | | | | | $ | 58,921 | | | | | $ | 325,511 | | |
| | | |
December 31,
|
| |||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Maximum balance: | | | | | | | | | | | | | | | | | | | |
|
Subordinated debt
|
| | | $ | 9,485 | | | | | $ | 9,485 | | | | | $ | 6,392 | | |
|
FHLB and other borrowings
|
| | | | — | | | | | | — | | | | | | 13,502 | | |
|
Term loan(1)
|
| | | | — | | | | | | — | | | | | | 6,000 | | |
| Average balance: | | | | | | | | | | | | | | | | | | | |
|
Subordinated debt
|
| | | | 9,485 | | | | | | 5,654 | | | | | | 3,618 | | |
|
FHLB and other borrowings
|
| | | | — | | | | | | — | | | | | | 85 | | |
|
Term loan
|
| | | | — | | | | | | 2,104 | | | | | | 4,092 | | |
| Weighted average rate: | | | | | | | | | | | | | | | | | | | |
|
Subordinated debt
|
| | | | 6.36% | | | | | | 7.03% | | | | | | 5.28% | | |
|
FHLB and other borrowings
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.75% | | |
|
Term loan
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 4.71% | | |
| | | |
Years ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance(1) |
| |
Interest
|
| |
Annualized
Average Yield |
| |
Average
Balance(1) |
| |
Interest
|
| |
Annualized
Average Yield |
| |
Average
Balance |
| |
Interest
|
| |
Annualized
Average Yield |
| |||||||||||||||||||||||||||
| Interest earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest earning deposits
|
| | | $ | 336,931 | | | | | $ | 7,464 | | | | | | 2.22% | | | | | $ | 278,927 | | | | | $ | 5,862 | | | | | | 2.10% | | | | | $ | 173,321 | | | | | $ | 2,092 | | | | | | 1.21% | | |
|
Investments available-for-sale
|
| | | | 104,795 | | | | | | 2,828 | | | | | | 2.70% | | | | | | 57,823 | | | | | | 1,209 | | | | | | 2.09% | | | | | | 30,452 | | | | | | 631 | | | | | | 2.07% | | |
|
FHLB Stock
|
| | | | 6,413 | | | | | | 495 | | | | | | 7.72% | | | | | | 5,013 | | | | | | 446 | | | | | | 8.90% | | | | | | 4,116 | | | | | | 356 | | | | | | 8.65% | | |
|
FRB Stock
|
| | | | 4,694 | | | | | | 295 | | | | | | 6.28% | | | | | | 3,328 | | | | | | 223 | | | | | | 6.70% | | | | | | 1,863 | | | | | | 87 | | | | | | 4.67% | | |
|
Total loans(1)
|
| | | | 1,153,390 | | | | | | 65,462 | | | | | | 5.68% | | | | | | 907,083 | | | | | | 49,120 | | | | | | 5.42% | | | | | | 755,404 | | | | | | 41,087 | | | | | | 5.44% | | |
|
Total interest earning assets
|
| | | | 1,606,223 | | | | | | 76,544 | | | | | | 4.77% | | | | | | 1,252,174 | | | | | | 56,860 | | | | | | 4.54% | | | | | | 965,156 | | | | | | 44,253 | | | | | | 4.59% | | |
|
Non-interest earning assets
|
| | | | 108,631 | | | | | | | | | | | | | | | | | | 68,914 | | | | | | | | | | | | | | | | | | 61,545 | | | | | | | | | | | | | | |
|
Total average assets
|
| | | $ | 1,714,854 | | | | | | | | | | | | | | | | | $ | 1,321,088 | | | | | | | | | | | | | | | | | $ | 1,026,701 | | | | | | | | | | | | | | |
| Interest bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | $ | 62,918 | | | | | | 98 | | | | | | 0.16% | | | | | $ | 41,365 | | | | | | 34 | | | | | | 0.08% | | | | | $ | 30,748 | | | | | | 28 | | | | | | 0.09% | | |
|
Interest bearing checking
|
| | | | 202,041 | | | | | | 154 | | | | | | 0.08% | | | | | | 166,124 | | | | | | 133 | | | | | | 0.08% | | | | | | 117,965 | | | | | | 120 | | | | | | 0.10% | | |
|
Money market accounts
|
| | | | 408,328 | | | | | | 2,911 | | | | | | 0.71% | | | | | | 363,168 | | | | | | 1,895 | | | | | | 0.52% | | | | | | 317,946 | | | | | | 1,703 | | | | | | 0.54% | | |
|
Certificates of deposit
|
| | | | 283,776 | | | | | | 5,002 | | | | | | 1.76% | | | | | | 215,103 | | | | | | 2,400 | | | | | | 1.12% | | | | | | 191,086 | | | | | | 2,057 | | | | | | 1.08% | | |
|
Total deposit accounts
|
| | | | 957,063 | | | | | | 8,165 | | | | | | 0.85% | | | | | | 785,760 | | | | | | 4,462 | | | | | | 0.57% | | | | | | 657,745 | | | | | | 3,908 | | | | | | 0.59% | | |
|
Borrowed funds
|
| | | | 9,485 | | | | | | 567 | | | | | | 5.98% | | | | | | 7,758 | | | | | | 480 | | | | | | 6.19% | | | | | | 8,485 | | | | | | 404 | | | | | | 4.76% | | |
|
Total interest bearing
liabilities |
| | | | 966,548 | | | | | | 8,732 | | | | | | 0.90% | | | | | | 793,518 | | | | | | 4,942 | | | | | | 0.62% | | | | | | 666,230 | | | | | | 4,312 | | | | | | 0.65% | | |
|
Non-interest bearing liabilities
|
| | | | 518,188 | | | | | | | | | | | | | | | | | | 356,636 | | | | | | | | | | | | | | | | | | 260,903 | | | | | | | | | | | | | | |
|
Total average liabilities
|
| | | | 1,484,736 | | | | | | | | | | | | | | | | | | 1,150,154 | | | | | | | | | | | | | | | | | | 927,133 | | | | | | | | | | | | | | |
|
Average equity
|
| | | | 230,118 | | | | | | | | | | | | | | | | | | 170,934 | | | | | | | | | | | | | | | | | | 99,568 | | | | | | | | | | | | | | |
|
Total average liabilities and
equity |
| | | $ | 1,714,854 | | | | | | | | | | | | | | | | | $ | 1,321,088 | | | | | | | | | | | | | | | | | $ | 1,026,701 | | | | | | | | | | |||||
|
Net interest income
|
| | | | | | | | | $ | 67,812 | | | | | | | | | | | | | | | | | $ | 51,918 | | | | | | | | | | | | | | | | | $ | 39,941 | | | | | | | | |
|
Interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.87% | | | | | | | | | | | | | | | | | | 3.92% | | | | | | | | | | | | | | | | | | 3.94% | | |
|
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 4.22% | | | | | | | | | | | | | | | | | | 4.15% | | | | | | | | | | | | | | | | | | 4.14% | | |
|
Ratio of average interest earning
assets to average interest bearing liabilities |
| | | | | | | | | | | | | | | | 166.18% | | | | | | | | | | | | | | | | | | 157.80% | | | | | | | | | | | | | | | | | | 144.87% | | |
| | | |
Year ended December 31,
2019 compared to 2018 Increase/(Decrease) Attributable to |
| |
Year ended December 31,
2018 compared to 2017 Increase/(Decrease) Attributable to |
| ||||||||||||||||||||||||||||||
| | | |
Rate
|
| |
Volume
|
| |
Total
|
| |
Rate
|
| |
Volume
|
| |
Total
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |
(Dollars in thousands)
|
| ||||||||||||||||||||||||||||||
| Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest bearing deposits
|
| | | $ | 383 | | | | | $ | 1,219 | | | | | $ | 1,602 | | | | | $ | 2,495 | | | | | $ | 1,275 | | | | | $ | 3,770 | | |
|
Investments available for sale
|
| | | | 637 | | | | | | 982 | | | | | | 1,619 | | | | | | 11 | | | | | | 567 | | | | | | 578 | | |
|
Other equity securities
|
| | | | (101) | | | | | | 222 | | | | | | 121 | | | | | | 51 | | | | | | 175 | | | | | | 226 | | |
|
Total loans
|
| | | | 3,004 | | | | | | 13,338 | | | | | | 16,342 | | | | | | (217) | | | | | | 8,250 | | | | | | 8,033 | | |
|
Total interest income
|
| | | | 3,923 | | | | | | 15,761 | | | | | | 19,684 | | | | | | 2,340 | | | | | | 10,267 | | | | | | 12,607 | | |
| Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | 46 | | | | | | 18 | | | | | | 64 | | | | | | (4) | | | | | | 10 | | | | | | 6 | | |
|
Interest bearing checking
|
| | | | (8) | | | | | | 29 | | | | | | 21 | | | | | | (36) | | | | | | 49 | | | | | | 13 | | |
|
Money market accounts
|
| | | | 780 | | | | | | 236 | | | | | | 1,016 | | | | | | (50) | | | | | | 242 | | | | | | 192 | | |
|
Certificates of deposit
|
| | | | 1,836 | | | | | | 766 | | | | | | 2,602 | | | | | | 84 | | | | | | 259 | | | | | | 343 | | |
|
Total deposits
|
| | | | 2,654 | | | | | | 1,049 | | | | | | 3,703 | | | | | | (6) | | | | | | 560 | | | | | | 554 | | |
|
Borrowed funds
|
| | | | (20) | | | | | | 107 | | | | | | 87 | | | | | | 111 | | | | | | (35) | | | | | | 76 | | |
|
Total interest expense
|
| | | | 2,634 | | | | | | 1,156 | | | | | | 3,790 | | | | | | 105 | | | | | | 525 | | | | | | 630 | | |
|
Net interest income
|
| | | $ | 1,289 | | | | | $ | 14,605 | | | | | $ | 15,894 | | | | | $ | 2,235 | | | | | $ | 9,742 | | | | | $ | 11,977 | | |
| | | |
Year ended December 31,
|
| |
Amount
Increase (Decrease) |
| |
Percent
Increase (Decrease) |
| |||||||||||||||
| | | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Gain on sale of loans
|
| | | $ | 2,999 | | | | | $ | 2,061 | | | | | $ | 938 | | | | | | 45.5% | | |
|
Service charges and other fees
|
| | | | 2,678 | | | | | | 2,010 | | | | | | 668 | | | | | | 33.2% | | |
|
Loan servicing and other loan fees
|
| | | | 1,945 | | | | | | 1,243 | | | | | | 702 | | | | | | 56.5% | | |
|
Gain on sale of OREO
|
| | | | 112 | | | | | | 70 | | | | | | 42 | | | | | | 60.0% | | |
|
Other income and fees
|
| | | | 1,835 | | | | | | 1,698 | | | | | | 137 | | | | | | 8.1% | | |
|
Total non interest income
|
| | | $ | 9,569 | | | | | $ | 7,082 | | | | | $ | 2,487 | | | | | | 35.1% | | |
| | | |
Years ended December 31,
|
| |
Amount
Increase (Decrease) |
| |
Percent
Increase (Decrease) |
| |||||||||||||||
| | | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Salaries and related benefits
|
| | | $ | 28,807 | | | | | $ | 21,444 | | | | | $ | 7,363 | | | | | | 34.3% | | |
|
Occupancy and equipment
|
| | | | 5,148 | | | | | | 4,259 | | | | | | 889 | | | | | | 20.9% | | |
|
Data processing expense
|
| | | | 8,364 | | | | | | 3,806 | | | | | | 4,558 | | | | | | 119.8% | | |
|
Other expense
|
| | | | 9,147 | | | | | | 7,160 | | | | | | 1,987 | | | | | | 27.8% | | |
|
Total non interest expense
|
| | | $ | 51,466 | | | | | $ | 36,669 | | | | | $ | 14,797 | | | | | | 40.4% | | |
| | | |
Years ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance(1) |
| |
Interest
|
| |
Annualized
Average Yield |
| |
Average
Balance |
| |
Interest
|
| |
Annualized
Average Yield |
| |
Average
Balance |
| |
Interest
|
| |
Annualized
Average Yield |
| |||||||||||||||||||||||||||
| Interest earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest earning deposits
|
| | | $ | 278,927 | | | | | $ | 5,862 | | | | | | 2.10% | | | | | $ | 173,321 | | | | | $ | 2,092 | | | | | | 1.21% | | | | | $ | 105,999 | | | | | $ | 566 | | | | | | 0.53% | | |
|
Investments available-for-sale
|
| | | | 57,823 | | | | | | 1,209 | | | | | | 2.09% | | | | | | 30,452 | | | | | | 631 | | | | | | 2.07% | | | | | | 21,400 | | | | | | 268 | | | | | | 1.25% | | |
|
FHLB Stock
|
| | | | 5,013 | | | | | | 446 | | | | | | 8.90% | | | | | | 4,116 | | | | | | 356 | | | | | | 8.65% | | | | | | 2,462 | | | | | | 307 | | | | | | 12.47% | | |
|
FRB Stock
|
| | | | 3,328 | | | | | | 223 | | | | | | 6.70% | | | | | | 1,863 | | | | | | 87 | | | | | | 4.67% | | | | | | 1,441 | | | | | | 90 | | | | | | 6.25% | | |
|
Total loans(1)
|
| | | | 907,083 | | | | | | 49,120 | | | | | | 5.42% | | | | | | 755,404 | | | | | | 41,087 | | | | | | 5.44% | | | | | | 493,091 | | | | | | 28,394 | | | | | | 5.76% | | |
|
Total interest earning assets
|
| | | | 1,252,174 | | | | | | 56,860 | | | | | | 4.54% | | | | | | 965,156 | | | | | | 44,253 | | | | | | 4.59% | | | | | | 624,393 | | | | | | 29,625 | | | | | | 4.74% | | |
|
Non-interest earning assets
|
| | | | 68,914 | | | | | | | | | | | | | | | | | | 61,545 | | | | | | | | | | | | | | | | | | 25,350 | | | | | | | | | | | | | | |
|
Total average assets
|
| | | $ | 1,321,088 | | | | | | | | | | | | | | | | | $ | 1,026,701 | | | | | | | | | | | | | | | | | $ | 649,743 | | | | | | | | | | | | | | |
| Interest bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | $ | 41,365 | | | | | | 34 | | | | | | 0.08% | | | | | $ | 30,748 | | | | | | 28 | | | | | | 0.09% | | | | | $ | 13,694 | | | | | | 21 | | | | | | 0.15% | | |
|
Interest bearing checking
|
| | | | 166,124 | | | | | | 133 | | | | | | 0.08% | | | | | | 117,965 | | | | | | 120 | | | | | | 0.10% | | | | | | 40,222 | | | | | | 77 | | | | | | 0.19% | | |
|
Money market accounts
|
| | | | 363,168 | | | | | | 1,895 | | | | | | 0.52% | | | | | | 317,946 | | | | | | 1,703 | | | | | | 0.54% | | | | | | 228,011 | | | | | | 1,102 | | | | | | 0.48% | | |
|
Certificates of deposit
|
| | | | 215,103 | | | | | | 2,400 | | | | | | 1.12% | | | | | | 191,086 | | | | | | 2,057 | | | | | | 1.08% | | | | | | 136,382 | | | | | | 1,874 | | | | | | 1.37% | | |
|
Total deposit accounts
|
| | | | 785,760 | | | | | | 4,462 | | | | | | 0.57% | | | | | | 657,745 | | | | | | 3,908 | | | | | | 0.59% | | | | | | 418,309 | | | | | | 3,074 | | | | | | 0.73% | | |
|
Borrowed funds
|
| | | | 7,758 | | | | | | 480 | | | | | | 6.19% | | | | | | 8,485 | | | | | | 404 | | | | | | 4.76% | | | | | | 77 | | | | | | — | | | | | | — | | |
|
Total interest bearing liabilities
|
| | | | 793,518 | | | | | | 4,942 | | | | | | 0.62% | | | | | | 666,230 | | | | | | 4,312 | | | | | | 0.65% | | | | | | 418,386 | | | | | | 3,074 | | | | | | 0.73% | | |
|
Non-interest bearing liabilities
|
| | | | 356,636 | | | | | | | | | | | | | | | | | | 260,903 | | | | | | | | | | | | | | | | | | 156,280 | | | | | | | | | | | | | | |
|
Total average liabilities
|
| | | | 1,150,154 | | | | | | | | | | | | | | | | | | 927,133 | | | | | | | | | | | | | | | | | | 574,666 | | | | | | | | | | | | | | |
|
Average equity
|
| | | | 170,934 | | | | | | | | | | | | | | | | | | 99,568 | | | | | | | | | | | | | | | | | | 75,077 | | | | | | | | | | | | | | |
|
Total average liabilities and equity
|
| | | $ | 1,321,088 | | | | | | | | | | | | | | | | | $ | 1,026,701 | | | | | | | | | | | | | | | | | $ | 649,743 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 51,918 | | | | | | | | | | | | | | | | | $ | 39,941 | | | | | | | | | | | | | | | | | $ | 26,551 | | | | | | | | |
|
Interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.92% | | | | | | | | | | | | | | | | | | 3.94% | | | | | | | | | | | | | | | | | | 4.01% | | |
|
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 4.15% | | | | | | | | | | | | | | | | | | 4.14% | | | | | | | | | | | | | | | | | | 4.25% | | |
|
Ratio of average interest earning assets to average interest bearing liabilities
|
| | | | | | | | | | | | | | | | 157.80% | | | | | | | | | | | | | | | | | | 144.87% | | | | | | | | | | | | | | | | | | 149.24% | | |
| | | |
Year ended December 31,
2018 compared to 2017 Increase/(Decrease) Attributable to |
| |
Year ended December 31,
2017 compared to 2016 Increase/(Decrease) Attributable to |
| ||||||||||||||||||||||||||||||
| | | |
Rate
|
| |
Volume
|
| |
Total
|
| |
Rate
|
| |
Volume
|
| |
Total
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |
(Dollars in thousands)
|
| ||||||||||||||||||||||||||||||
| Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest bearing deposits
|
| | | $ | 2,495 | | | | | $ | 1,275 | | | | | $ | 3,770 | | | | | $ | 716 | | | | | $ | 810 | | | | | $ | 1,526 | | |
|
Investments available for sale
|
| | | | 11 | | | | | | 567 | | | | | | 578 | | | | | | 176 | | | | | | 188 | | | | | | 364 | | |
|
Other equity securities
|
| | | | 51 | | | | | | 175 | | | | | | 226 | | | | | | (117) | | | | | | 163 | | | | | | 46 | | |
|
Total loans
|
| | | | (217) | | | | | | 8,250 | | | | | | 8,033 | | | | | | (1,578) | | | | | | 14,270 | | | | | | 12,692 | | |
|
Total interest income
|
| | | | 2,340 | | | | | | 10,267 | | | | | | 12,607 | | | | | | (803) | | | | | | 15,431 | | | | | | 14,628 | | |
| Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | (4) | | | | | | 10 | | | | | | 6 | | | | | | (8) | | | | | | 15 | | | | | | 7 | | |
|
Interest bearing checking
|
| | | | (36) | | | | | | 49 | | | | | | 13 | | | | | | (37) | | | | | | 80 | | | | | | 43 | | |
|
Money market accounts
|
| | | | (50) | | | | | | 242 | | | | | | 192 | | | | | | 132 | | | | | | 469 | | | | | | 601 | | |
|
Certificates of deposit
|
| | | | 84 | | | | | | 259 | | | | | | 343 | | | | | | (371) | | | | | | 555 | | | | | | 184 | | |
|
Total deposits
|
| | | | (6) | | | | | | 560 | | | | | | 554 | | | | | | (284) | | | | | | 1,119 | | | | | | 835 | | |
|
Borrowed funds
|
| | | | 111 | | | | | | (35) | | | | | | 76 | | | | | | 3 | | | | | | 400 | | | | | | 403 | | |
|
Total interest expense
|
| | | | 105 | | | | | | 525 | | | | | | 630 | | | | | | (281) | | | | | | 1,519 | | | | | | 1,238 | | |
|
Net interest income
|
| | | $ | 2,235 | | | | | $ | 9,742 | | | | | $ | 11,977 | | | | | $ | (522) | | | | | $ | 13,912 | | | | | $ | 13,390 | | |
| | | |
Year ended December 31,
|
| |
Amount
Increase (Decrease) |
| |
Percent
Increase (Decrease) |
| |||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Gain on sale of loans
|
| | | $ | 2,061 | | | | | $ | 2,173 | | | | | $ | (112) | | | | | | -5.2% | | |
|
Service charges and other fees
|
| | | | 2,010 | | | | | | 1,249 | | | | | | 761 | | | | | | 60.9% | | |
|
Loan servicing and other loan fees
|
| | | | 1,243 | | | | | | 566 | | | | | | 677 | | | | | | 119.6% | | |
|
Gain on sale of OREO
|
| | | | 70.00 | | | | | | 252.00 | | | | | | (182) | | | | | | -72.2% | | |
|
Other income and fees
|
| | | | 1,698 | | | | | | 554 | | | | | | 1,144 | | | | | | 206.5% | | |
|
Total non interest income
|
| | | $ | 7,082 | | | | | $ | 4,794 | | | | | $ | 2,288 | | | | | | 47.7% | | |
| | | |
Years ended December 31,
|
| |
Amount
Increase (Decrease) |
| |
Percent
Increase (Decrease) |
| |||||||||||||||
| | | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Salaries and related benefits
|
| | | $ | 21,444 | | | | | $ | 17,018 | | | | | $ | 4,426 | | | | | | 26.0% | | |
|
Occupancy and equipment
|
| | | | 4,259 | | | | | | 3,227 | | | | | | 1,032 | | | | | | 32.0% | | |
|
Data processing expense
|
| | | | 3,806 | | | | | | 4,735 | | | | | | (929) | | | | | | -19.6% | | |
|
Other expense
|
| | | | 7,160 | | | | | | 5,144 | | | | | | 2,016 | | | | | | 39.2% | | |
|
Total non interest expense
|
| | | $ | 36,669 | | | | | $ | 30,124 | | | | | $ | 6,545 | | | | | | 21.7% | | |
| | | |
Actual
|
| |
Minimum
Regulatory Requirement |
| |
Minimum
Regulatory Requirement for “Well-Capitalized” |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| BayCom Corp | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 leverage ratio
|
| | | $ | 207,575 | | | | | | 11.15% | | | | | $ | 74,927 | | | | | | 4.00% | | | | | $ | 93,659 | | | | | | 5.00% | | |
|
Common equity tier 1 capital
|
| | | | 207,575 | | | | | | 13.81% | | | | | | 67,648 | | | | | | 4.50% | | | | | | 97,714 | | | | | | 6.50% | | |
|
Tier 1 capital to risk-weighted assets
|
| | | | 217,060 | | | | | | 14.44% | | | | | | 90,198 | | | | | | 6.00% | | | | | | 120,264 | | | | | | 8.00% | | |
|
Total capital to risk-weighted assets
|
| | | | 224,875 | | | | | | 14.96% | | | | | | 120,264 | | | | | | 8.00% | | | | | | 150,330 | | | | | | 10.00% | | |
| United Business Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 leverage ratio
|
| | | $ | 213,749 | | | | | | 10.98% | | | | | $ | 77,850 | | | | | | 4.00% | | | | | $ | 97,313 | | | | | | 5.00% | | |
|
Common equity tier 1 capital
|
| | | | 213,749 | | | | | | 14.23% | | | | | | 67,586 | | | | | | 4.50% | | | | | | 97,624 | | | | | | 6.50% | | |
|
Tier 1 capital to risk-weighted assets
|
| | | | 213,749 | | | | | | 14.23% | | | | | | 90,114 | | | | | | 6.00% | | | | | | 120,153 | | | | | | 8.00% | | |
|
Total capital to risk-weighted assets
|
| | | | 221,564 | | | | | | 14.75% | | | | | | 120,153 | | | | | | 8.00% | | | | | | 150,191 | | | | | | 10.00% | | |
| | | |
Net Interest Income Sensitivity
Immediate Changes in Rates (1) |
| |||||||||||||||||||||||||||
| | | |
-200
|
| |
-100
|
| |
+100
|
| |
+200
|
| |
+300
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dollar change
|
| | | $ | (13,057) | | | | | $ | (6,372) | | | | | $ | 9,850 | | | | | $ | 19,685 | | | | | $ | 29,378 | | |
|
Percent change
|
| | | | -19% | | | | | | -9% | | | | | | 6% | | | | | | 12% | | | | | | 18% | | |
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dollar change
|
| | | $ | (24,997) | | | | | $ | (10,812) | | | | | $ | 4,627 | | | | | $ | 9,234 | | | | | $ | 13,820 | | |
|
Percent change
|
| | | | -19% | | | | | | -8% | | | | | | 4% | | | | | | 7% | | | | | | 11% | | |
| | | | | | 80 | | | |
| | | | | | 81 | | | |
| | Consolidated Financial Statements | | | | | | | |
| | | | | | 82 | | | |
| | | | | | 83 | | | |
| | | | | | 84 | | | |
| | | | | | 85 | | | |
| | | | | | 86 | | | |
| | | | | | 88 | | |
| | | |
2019
|
| |
2018
|
| ||||||
| ASSETS | | | | ||||||||||
|
Cash and due from banks
|
| | | $ | 23,476 | | | | | $ | 20,846 | | |
|
Federal funds sold
|
| | | | 271,906 | | | | | | 302,735 | | |
|
Cash and cash equivalents
|
| | | | 295,382 | | | | | | 323,581 | | |
|
Interest bearing deposits in banks
|
| | | | 1,739 | | | | | | 3,980 | | |
|
Investment securities available-for-sale
|
| | | | 119,889 | | | | | | 99,796 | | |
|
Federal Home Loan Bank (“FHLB”) stock, at par
|
| | | | 7,174 | | | | | | 5,162 | | |
|
Federal Reserve Bank (“FRB”) stock, at par
|
| | | | 6,731 | | | | | | 4,081 | | |
|
Loans held for sale
|
| | | | 2,226 | | | | | | 855 | | |
|
Loans, net of allowance for loan losses of $7,400 and $5,140 at December 31, 2019 and 2018, respectively
|
| | | | 1,450,229 | | | | | | 970,189 | | |
|
Premises and equipment, net
|
| | | | 10,529 | | | | | | 11,168 | | |
|
Other real estate owned (“OREO”)
|
| | | | 574 | | | | | | 801 | | |
|
Core deposit intangible
|
| | | | 9,185 | | | | | | 7,205 | | |
|
Cash surrender value of Bank owned life insurance policies ("BOLI"), net
|
| | | | 20,244 | | | | | | 19,602 | | |
|
Right-of-use assets (“ROU”)
|
| | | | 15,291 | | | | | | — | | |
|
Goodwill
|
| | | | 35,466 | | | | | | 14,594 | | |
|
Interest receivable and other assets
|
| | | | 19,518 | | | | | | 17,381 | | |
|
Total Assets
|
| | | $ | 1,994,177 | | | | | $ | 1,478,395 | | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Noninterest and interest bearing deposits
|
| | | $ | 1,701,183 | | | | | $ | 1,257,768 | | |
|
Lease liabilities
|
| | | | 15,599 | | | | | | — | | |
|
Salary continuation plan
|
| | | | 3,658 | | | | | | 3,338 | | |
|
Interest payable and other liabilities
|
| | | | 11,275 | | | | | | 8,375 | | |
|
Junior subordinated deferrable interest debentures, net
|
| | | | 8,242 | | | | | | 8,161 | | |
|
Total liabilities
|
| | | | 1,739,957 | | | | | | 1,277,642 | | |
| Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
| Shareholders’ equity | | | | | | | | | | | | | |
|
Preferred stock – no par value; 10,000,000 shares authorized; no shares issued
and outstanding at December 31, 2019 and 2018, respectively |
| | | | — | | | | | | — | | |
|
Common stock – no par value; 100,000,000 shares authorized; 12,444,632 and
10,869,275 shares issued and outstanding at December 31, 2019 and 2018, respectively |
| | | | 184,043 | | | | | | 149,248 | | |
|
Additional paid in capital
|
| | | | 287 | | | | | | 287 | | |
|
Accumulated other comprehensive income (loss), net of tax
|
| | | | 1,251 | | | | | | (103) | | |
|
Retained earnings
|
| | | | 68,639 | | | | | | 51,321 | | |
|
Total shareholders’ equity
|
| | | | 254,220 | | | | | | 200,753 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 1,994,177 | | | | | $ | 1,478,395 | | |
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| Interest income: | | | | | | | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 65,462 | | | | | $ | 49,120 | | | | | $ | 41,087 | | |
|
Investment securities and interest bearing deposits in
banks |
| | | | 10,292 | | | | | | 7,071 | | | | | | 2,723 | | |
|
FHLB dividends
|
| | | | 495 | | | | | | 446 | | | | | | 356 | | |
|
FRB dividends
|
| | | | 295 | | | | | | 223 | | | | | | 87 | | |
|
Total interest and dividend income
|
| | | | 76,544 | | | | | | 56,860 | | | | | | 44,253 | | |
| Interest expense: | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 8,165 | | | | | | 4,462 | | | | | | 3,908 | | |
|
Other borrowings
|
| | | | 567 | | | | | | 480 | | | | | | 404 | | |
|
Total interest expense
|
| | | | 8,732 | | | | | | 4,942 | | | | | | 4,312 | | |
|
Net interest income
|
| | | | 67,812 | | | | | | 51,918 | | | | | | 39,941 | | |
|
Provision for loan losses
|
| | | | 2,224 | | | | | | 1,842 | | | | | | 462 | | |
|
Net interest income after provision for loan losses
|
| | | | 65,588 | | | | | | 50,076 | | | | | | 39,479 | | |
| Noninterest income: | | | | | | | | | | | | | | | | | | | |
|
Gain on sale of loans
|
| | | | 2,999 | | | | | | 2,061 | | | | | | 2,173 | | |
|
Service charges and other fees
|
| | | | 2,678 | | | | | | 2,010 | | | | | | 1,249 | | |
|
Loan servicing fees and other income
|
| | | | 1,945 | | | | | | 1,243 | | | | | | 566 | | |
|
Gain on sale of premises
|
| | | | 187 | | | | | | — | | | | | | — | | |
|
Gain on sale of OREO
|
| | | | 112 | | | | | | 70 | | | | | | 252 | | |
|
Other income
|
| | | | 1,648 | | | | | | 1,698 | | | | | | 554 | | |
|
Total noninterest income
|
| | | | 9,569 | | | | | | 7,082 | | | | | | 4,794 | | |
| Noninterest expense: | | | | | | | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 28,807 | | | | | | 21,444 | | | | | | 17,018 | | |
|
Occupancy and equipment
|
| | | | 5,148 | | | | | | 4,259 | | | | | | 3,227 | | |
|
Data processing
|
| | | | 8,364 | | | | | | 3,806 | | | | | | 4,735 | | |
|
Other
|
| | | | 9,147 | | | | | | 7,160 | | | | | | 5,144 | | |
|
Total noninterest expense
|
| | | | 51,466 | | | | | | 36,669 | | | | | | 30,124 | | |
|
Income before provision for income taxes
|
| | | | 23,691 | | | | | | 20,489 | | | | | | 14,149 | | |
|
Provision for income taxes
|
| | | | 6,373 | | | | | | 5,996 | | | | | | 8,889 | | |
|
Net income
|
| | | $ | 17,318 | | | | | $ | 14,493 | | | | | $ | 5,260 | | |
| Earnings per common share: | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share
|
| | | $ | 1.47 | | | | | $ | 1.50 | | | | | $ | 0.81 | | |
|
Weighted average shares outstanding
|
| | | | 11,759,334 | | | | | | 9,692,009 | | | | | | 6,520,230 | | |
|
Diluted earnings per common share
|
| | | $ | 1.47 | | | | | $ | 1.50 | | | | | $ | 0.81 | | |
|
Weighted average shares outstanding
|
| | | | 11,759,334 | | | | | | 9,692,009 | | | | | | 6,520,230 | | |
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
|
Net income
|
| | | $ | 17,318 | | | | | $ | 14,493 | | | | | $ | 5,260 | | |
|
Other comprehensive (loss) income:
|
| | | | | | | | | | | | | | | | | | |
|
Change in unrealized gain (loss) on available-for-sale securities
|
| | | | 1,896 | | | | | | (442) | | | | | | 152 | | |
|
Deferred tax (expense) benefit
|
| | | | (542) | | | | | | 126 | | | | | | (63) | | |
|
Other comprehensive income (loss), net of tax
|
| | | | 1,354 | | | | | | (316) | | | | | | 89 | | |
|
Total comprehensive income
|
| | | $ | 18,672 | | | | | $ | 14,177 | | | | | $ | 5,349 | | |
| | | |
Number of
Shares |
| |
Common
Stock Amount |
| |
Additional
Paid in Capital |
| |
Accumulated
Other Comprehensive Income/(Loss) |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| ||||||||||||||||||
|
Balance, January 1, 2017
|
| | | | 5,472,426 | | | | | $ | 46,084 | | | | | $ | 287 | | | | | $ | 88 | | | | | $ | 31,604 | | | | | $ | 78,063 | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,260 | | | | | | 5,260 | | |
|
Other comprehensive income, net
|
| | | | | | | | | | | | | | | | | | | | | | 89 | | | | | | | | | | | | 89 | | |
|
Reclassification of stranded tax effects
from change in tax rate |
| | | | | | | | | | | | | | | | | | | | | | 36 | | | | | | (36) | | | | | | — | | |
|
Restricted stock granted
|
| | | | 28,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stock based compensation
|
| | | | | | | | | | 423 | | | | | | | | | | | | | | | | | | | | | | | | 423 | | |
|
Issuance of shares
|
| | | | 1,997,960 | | | | | | 34,824 | | | | | | | | | | | | | | | | | | | | | | | | 34,824 | | |
|
Repurchase of shares
|
| | | | (1,891) | | | | | | (24) | | | | | | | | | | | | | | | | | | | | | | | | (24) | | |
|
Balance, December 31, 2017
|
| | | | 7,496,995 | | | | | | 81,307 | | | | | | 287 | | | | | | 213 | | | | | | 36,828 | | | | | | 118,635 | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 14,493 | | | | | | 14,493 | | |
|
Other comprehensive loss, net
|
| | | | | | | | | | | | | | | | | | | | | | (316) | | | | | | | | | | | | (316) | | |
|
Restricted stock granted
|
| | | | 93,380 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stock based compensation
|
| | | | | | | | | | 1,180 | | | | | | | | | | | | | | | | | | | | | | | | 1,180 | | |
|
Initial public offering (“IPO”), net
|
| | | | 3,278,900 | | | | | | 66,761 | | | | | | | | | | | | | | | | | | | | | | | | 66,761 | | |
|
Balance, December 31, 2018
|
| | | | 10,869,275 | | | | | | 149,248 | | | | | | 287 | | | | | | (103) | | | | | | 51,321 | | | | | | 200,753 | | |
|
Net income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,318 | | | | | | 17,318 | | |
|
Other comprehensive income, net
|
| | | | | | | | | | | | | | | | | | | | | | 1,354 | | | | | | | | | | | | 1,354 | | |
|
Restricted stock granted
|
| | | | 77,335 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stock based compensation
|
| | | | | | | | | | 1,154 | | | | | | | | | | | | | | | | | | | | | | | | 1,154 | | |
|
Issuance of shares
|
| | | | 1,991,809 | | | | | | 44,598 | | | | | | | | | | | | | | | | | | | | | | | | 44,598 | | |
|
Repurchase of shares
|
| | | | (493,787) | | | | | | (10,957) | | | | | | | | | | | | | | | | | | | | | | | | (10,957) | | |
|
Balance, December 31, 2019
|
| | | | 12,444,632 | | | | | $ | 184,043 | | | | | $ | 287 | | | | | $ | 1,251 | | | | | $ | 68,639 | | | | | $ | 254,220 | | |
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 17,318 | | | | | $ | 14,493 | | | | | $ | 5,260 | | |
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
| | | | | | | | | | | | | | | | | | |
|
Increase in deferred tax asset, net
|
| | | | 1,375 | | | | | | 740 | | | | | | 3,491 | | |
|
Accretion on acquired loans
|
| | | | (4,313) | | | | | | (2,944) | | | | | | (3,000) | | |
|
Gain on sale of loans
|
| | | | (2,999) | | | | | | (2,061) | | | | | | (2,173) | | |
|
Proceeds from sale of loans
|
| | | | 38,410 | | | | | | 28,959 | | | | | | 24,784 | | |
|
Loans originated for sale
|
| | | | (52,462) | | | | | | (37,773) | | | | | | (25,558) | | |
|
Gain on sale of premises
|
| | | | (187) | | | | | | — | | | | | | — | | |
|
Loss on impairment of building held for sale
|
| | | | — | | | | | | 600 | | | | | | — | | |
|
Accretion on junior subordinated debentures
|
| | | | 81 | | | | | | 59 | | | | | | 40 | | |
|
Increase in cash surrender value of life insurance policies
securities |
| | | | (642) | | | | | | (301) | | | | | | (231) | | |
|
Provision for loan losses
|
| | | | 2,224 | | | | | | 1,842 | | | | | | 462 | | |
|
Gain on sale of OREO
|
| | | | (112) | | | | | | (70) | | | | | | (252) | | |
|
Amortization/accretion of premium/discount on investment securities
|
| | | | 507 | | | | | | 441 | | | | | | 369 | | |
|
Depreciation and amortization
|
| | | | 1,207 | | | | | | 935 | | | | | | 762 | | |
|
Core deposit intangible amortization
|
| | | | 1,624 | | | | | | 1,171 | | | | | | 850 | | |
|
Stock based compensation expense
|
| | | | 1,154 | | | | | | 1,180 | | | | | | 423 | | |
|
Decrease (increase) in deferred loan origination fees, net
|
| | | | 85 | | | | | | (103) | | | | | | 158 | | |
|
(Increase) decrease in interest receivable and other assets
|
| | | | (12,041) | | | | | | (848) | | | | | | 990 | | |
|
Increase (decrease) in salary continuation liability, net
|
| | | | 320 | | | | | | (708) | | | | | | 126 | | |
|
Increase in interest payable and other liabilities
|
| | | | 15,407 | | | | | | 625 | | | | | | 2,827 | | |
|
Net cash provided by operating activities
|
| | | | 6,956 | | | | | | 6,237 | | | | | | 9,328 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
|
Maturity of interest bearing deposits in banks
|
| | | | 2,241 | | | | | | 1,491 | | | | | | 2,522 | | |
|
Purchase of investment securities
|
| | | | (16,858) | | | | | | (41,353) | | | | | | (1,180) | | |
|
Proceeds from the sale, maturity and repayment of investment securities
|
| | | | 29,498 | | | | | | 37,377 | | | | | | 7,651 | | |
|
Purchase of Federal Home Loan Bank stock ("FHLB")
|
| | | | (236) | | | | | | (236) | | | | | | 319 | | |
|
Purchase of Federal Reserve Bank stock ("FRB")
|
| | | | (1,858) | | | | | | (921) | | | | | | (1,576) | | |
|
Net (increase) decrease in loans
|
| | | | (48,454) | | | | | | 4,267 | | | | | | 295 | | |
|
Purchase of equipment and leasehold improvements
|
| | | | (1,399) | | | | | | (1,013) | | | | | | (368) | | |
|
Proceeds from sale of premises
|
| | | | 4,961 | | | | | | — | | | | | | — | | |
|
Proceeds from sale of OREO
|
| | | | 457 | | | | | | 729 | | | | | | 1,754 | | |
|
Purchase of Bank owned life insurance
|
| | | | — | | | | | | — | | | | | | (4,003) | | |
|
Proceeds from death benefit on BOLI investment
|
| | | | — | | | | | | 1,382 | | | | | | — | | |
|
Net cash received from (paid out) for acquisition
|
| | | | 32,575 | | | | | | (12,974) | | | | | | 84,996 | | |
|
Net cash provided by (used in) investing activities
|
| | | | 927 | | | | | | (11,251) | | | | | | 90,410 | | |
| | | |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
| Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
|
Net increase in noninterest and interest bearing deposits
|
| | | | 13,435 | | | | | | 69,144 | | | | | | 7,812 | | |
|
Net (decrease) increase in time deposits
|
| | | | (38,560) | | | | | | (51,163) | | | | | | 23,538 | | |
|
Repurchase of common stock
|
| | | | (10,957) | | | | | | — | | | | | | (24) | | |
|
(Decrease) increase in long-term borrowings
|
| | | | — | | | | | | (6,000) | | | | | | 6,000 | | |
|
Decrease in short-term borrowings
|
| | | | — | | | | | | — | | | | | | (15,895) | | |
|
Proceeds from initial public offering, net
|
| | | | — | | | | | | 66,761 | | | | | | — | | |
|
Net cash (used in) provided by financing activities
|
| | | | (36,082) | | | | | | 78,742 | | | | | | 21,431 | | |
|
(Decrease) increase in cash and cash equivalents
|
| | | | (28,199) | | | | | | 73,728 | | | | | | 121,169 | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 323,581 | | | | | | 249,853 | | | | | | 128,684 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 295,382 | | | | | $ | 323,581 | | | | | $ | 249,853 | | |
| Supplemental disclosure of cash flow information: | | | | | |||||||||||||||
| Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | $ | 7,454 | | | | | $ | 4,939 | | | | | $ | 4,178 | | |
|
Income tax, net of refunds
|
| | | $ | 5,054 | | | | | | 5,402 | | | | | | 3,838 | | |
| Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
|
Change in unrealized gain (loss) on available-for-sale securities, net of
tax |
| | | $ | 1,354 | | | | | $ | (316) | | | | | $ | 89 | | |
|
Transfer of loans to other real estate owned
|
| | | | — | | | | | | 394 | | | | | | 275 | | |
|
Recognition of ROU assets
|
| | | | 17,181 | | | | | | — | | | | | | — | | |
|
Recognition of Lease Liability
|
| | | | 17,201 | | | | | | — | | | | | | — | | |
| Acquisition: | | | | | | | | | | | | | | | | | | | |
|
Assets acquired, net of cash received
|
| | | $ | 463,091 | | | | | $ | 143,542 | | | | | $ | 444,826 | | |
|
Liabilities assumed
|
| | | | 471,940 | | | | | | 138,526 | | | | | | 505,364 | | |
|
Common stock issued
|
| | | | 44,598 | | | | | | — | | | | | | 34,824 | | |
|
Cash consideration
|
| | | | 57,998 | | | | | | 23,523 | | | | | | 19,156 | | |
|
Goodwill
|
| | | | 20,872 | | | | | | 4,229 | | | | | | 10,365 | | |
| | | |
TIG
Acquisition Date October 21, 2019 |
| |
Uniti
Acquisition Date May 24, 2019 |
| |
BFC
Acquisition Date November 30, 2018 |
| |||||||||
|
Fair value of assets:
|
| | | | | | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 6,146 | | | | | $ | 6,392 | | | | | $ | 4,932 | | |
|
Federal funds sold
|
| | | | 55,955 | | | | | | 22,080 | | | | | | 9,346 | | |
|
Total cash and cash equivalents
|
| | | | 62,101 | | | | | | 28,472 | | | | | | 14,278 | | |
|
Investment securities
|
| | | | 26,382 | | | | | | 5,096 | | | | | | 56,198 | | |
|
FHLB stock, at par
|
| | | | 241 | | | | | | 1,535 | | | | | | 154 | | |
|
FRB stock, at par
|
| | | | 792 | | | | | | — | | | | | | 173 | | |
|
Loans, net
|
| | | | 137,183 | | | | | | 276,719 | | | | | | 75,384 | | |
|
Premises and equipment
|
| | | | 3,480 | | | | | | 463 | | | | | | — | | |
|
Other real estate owned
|
| | | | 42 | | | | | | 76 | | | | | | 1,066 | | |
|
Core deposit intangible
|
| | | | 3,038 | | | | | | 566 | | | | | | 3,604 | | |
|
BOLI
|
| | | | — | | | | | | — | | | | | | 2,937 | | |
|
Deferred tax assets (liabilities), net
|
| | | | 308 | | | | | | 234 | | | | | | 3,291 | | |
|
Servicing asset
|
| | | | — | | | | | | 1,824 | | | | | | — | | |
|
Other assets
|
| | | | 2,079 | | | | | | 3,033 | | | | | | 735 | | |
|
Total assets acquired
|
| | | | 235,646 | | | | | | 318,018 | | | | | | 157,820 | | |
|
Liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | | | | | | | | | | | | | | | |
|
Noninterest bearing
|
| | | | 77,157 | | | | | | 143,082 | | | | | | 97,771 | | |
|
Interest bearing
|
| | | | 125,597 | | | | | | 122,704 | | | | | | 37,711 | | |
| | | | | | 202,754 | | | | | | 265,786 | | | | | | 135,482 | | |
|
Other borrowings
|
| | | | — | | | | | | — | | | | | | 2,715 | | |
|
Other liabilities
|
| | | | 2,014 | | | | | | 1,386 | | | | | | 329 | | |
|
Total liabilities assumed
|
| | | | 204,768 | | | | | | 267,172 | | | | | | 138,526 | | |
|
Stock issued
|
| | | | 19,711 | | | | | | 24,887 | | | | | | — | | |
|
Cash consideration
|
| | | | 20,184 | | | | | | 37,814 | | | | | | 23,523 | | |
|
Goodwill
|
| | | $ | 9,017 | | | | | $ | 11,855 | | | | | $ | 4,229 | | |
| | | |
TIG
Acquisition Date October 21, 2019 |
| |
Uniti
Acquisition Date May 24, 2019 |
| |
BFC
Acquisition Date November 30, 2018 |
| |||||||||
|
Book value of net assets acquired
|
| | | $ | 29,164 | | | | | $ | 47,445 | | | | | $ | 16,201 | | |
| Fair value adjustments: | | | | | |||||||||||||||
|
Investments
|
| | | | (627) | | | | | | — | | | | | | (382) | | |
|
Loans
|
| | | | 382 | | | | | | 4,617 | | | | | | 284 | | |
|
Premises and equipment, net
|
| | | | 180 | | | | | | — | | | | | | 668 | | |
|
Write-down on OREO
|
| | | | (18) | | | | | | (32) | | | | | | (229) | | |
|
Core deposit intangible
|
| | | | 3,038 | | | | | | 566 | | | | | | 3,604 | | |
|
Tax assets
|
| | | | (774) | | | | | | (695) | | | | | | (1,176) | | |
|
Time deposits
|
| | | | (308) | | | | | | (250) | | | | | | (54) | | |
|
Write-down on servicing assets
|
| | | | — | | | | | | (805) | | | | | | — | | |
|
Write-down other assets
|
| | | | (159) | | | | | | — | | | | | | — | | |
|
Trust preferred securities
|
| | | | — | | | | | | — | | | | | | 378 | | |
|
Total purchase accounting adjustments
|
| | | | 1,714 | | | | | | 3,401 | | | | | | 3,093 | | |
|
Fair value of net assets acquired
|
| | | | 30,878 | | | | | | 50,846 | | | | | | 19,294 | | |
|
Price paid:
|
| | | | | | | | | | | | | | | | | | |
|
Common stock issued
|
| | | | 19,711 | | | | | | 24,887 | | | | | | — | | |
|
Cash paid
|
| | | | 20,184 | | | | | | 37,841 | | | | | | 23,523 | | |
|
Total price paid
|
| | | | 39,895 | | | | | | 62,701 | | | | | | 23,523 | | |
|
Goodwill
|
| | | $ | 9,017 | | | | | $ | 11,855 | | | | | $ | 4,229 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| |
December 31,
2017 |
| |||||||||
|
Net interest income
|
| | | $ | 80,649 | | | | | $ | 82,141 | | | | | $ | 66,972 | | |
|
Net income
|
| | | | 20,447 | | | | | | 21,263 | | | | | | 6,849 | | |
|
Basic earnings per share
|
| | | $ | 1.74 | | | | | $ | 2.19 | | | | | $ | 1.05 | | |
|
Diluted earnings per share
|
| | | $ | 1.74 | | | | | $ | 2.19 | | | | | $ | 1.05 | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| |
December 31, 2017
|
| |||||||||||||||||||||||||||||||||
| | | |
TIG
|
| |
Uniti
|
| |
Total
|
| |
BFC
|
| |
Plaza
|
| |
FULB
|
| |
Total
|
| |||||||||||||||||||||
|
Professional fees
|
| | | $ | 403 | | | | | $ | 535 | | | | | $ | 938 | | | | | $ | 130 | | | | | $ | 225 | | | | | $ | 349 | | | | | $ | 574 | | |
|
Data processing
|
| | | | 1,709 | | | | | | 2,657 | | | | | | 4,366 | | | | | | 1,290 | | | | | | 855 | | | | | | 1,586 | | | | | | 2,441 | | |
|
Severance expense
|
| | | | 257 | | | | | | 578 | | | | | | 835 | | | | | | 536 | | | | | | 75 | | | | | | 212 | | | | | | 287 | | |
|
Other
|
| | | | 115 | | | | | | 365 | | | | | | 480 | | | | | | 369 | | | | | | 54 | | | | | | 120 | | | | | | 174 | | |
|
Total
|
| | | $ | 2,484 | | | | | $ | 4,135 | | | | | $ | 6,619 | | | | | $ | 2,325 | | | | | $ | 1,209 | | | | | $ | 2,267 | | | | | $ | 3,476 | | |
| | | |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Estimated
fair value |
| ||||||||||||
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasuries
|
| | | $ | 999 | | | | | $ | — | | | | | $ | — | | | | | $ | 999 | | |
|
U.S. Government Agencies
|
| | | | 10,033 | | | | | | 64 | | | | | | (7) | | | | | | 10,090 | | |
|
Municipal securities
|
| | | | 17,888 | | | | | | 408 | | | | | | (5) | | | | | | 18,291 | | |
|
Mortgage-backed securities
|
| | | | 42,931 | | | | | | 860 | | | | | | (48) | | | | | | 43,743 | | |
|
Collateralized mortgage obligations
|
| | | | 28,197 | | | | | | 476 | | | | | | (68) | | | | | | 28,605 | | |
|
SBA securities
|
| | | | 9,550 | | | | | | 2 | | | | | | (66) | | | | | | 9,486 | | |
|
Corporate bonds
|
| | | | 8,534 | | | | | | 141 | | | | | | — | | | | | | 8,675 | | |
|
Total
|
| | | $ | 118,132 | | | | | $ | 1,951 | | | | | $ | (194) | | | | | $ | 119,889 | | |
| | |||||||||||||||||||||||||
| | | |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Estimated
fair value |
| ||||||||||||
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasuries
|
| | | $ | 984 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 985 | | |
|
U.S. Government Agencies
|
| | | | 13,761 | | | | | | 21 | | | | | | (17) | | | | | | 13,765 | | |
|
Municipal securities
|
| | | | 19,604 | | | | | | 65 | | | | | | (166) | | | | | | 19,503 | | |
|
Mortgage-backed securities
|
| | | | 49,565 | | | | | | 243 | | | | | | (206) | | | | | | 49,602 | | |
|
Collateralized mortgage obligations
|
| | | | 4,705 | | | | | | 32 | | | | | | (20) | | | | | | 4,717 | | |
|
SBA securities
|
| | | | 4,300 | | | | | | 2 | | | | | | (61) | | | | | | 4,241 | | |
|
Corporate bonds
|
| | | | 7,016 | | | | | | 4 | | | | | | (37) | | | | | | 6,983 | | |
|
Total
|
| | | $ | 99,935 | | | | | $ | 368 | | | | | $ | (507) | | | | | $ | 99,796 | | |
| | |||||||||||||||||||||||||
| | | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Estimated
fair value |
| |
Unrealized
loss |
| |
Estimated
fair value |
| |
Unrealized
loss |
| |
Estimated
fair value |
| |
Unrealized
loss |
| ||||||||||||||||||
| December 31, 2019 | | | | | | | | ||||||||||||||||||||||||||||||
|
U.S. Treasuries
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
U.S. Government Agencies
|
| | | | 1,497 | | | | | | (1) | | | | | | 1,514 | | | | | | (6) | | | | | | 3,011 | | | | | | (7) | | |
|
Municipal securities
|
| | | | 3,147 | | | | | | (5) | | | | | | — | | | | | | — | | | | | | 3,147 | | | | | | (5) | | |
|
Mortgage-backed securities
|
| | | | 7,772 | | | | | | (47) | | | | | | 81 | | | | | | (1) | | | | | | 7,853 | | | | | | (48) | | |
|
Collateralized mortgage obligations
|
| | | | 4,155 | | | | | | (56) | | | | | | 883 | | | | | | (12) | | | | | | 5,038 | | | | | | (68) | | |
|
SBA securities
|
| | | | 6,937 | | | | | | (24) | | | | | | 1,530 | | | | | | (42) | | | | | | 8,467 | | | | | | (66) | | |
|
Corporate bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 23,508 | | | | | $ | (133) | | | | | $ | 4,008 | | | | | $ | (61) | | | | | $ | 27,516 | | | | | $ | (194) | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Less than 12 months
|
| |
12 months or more
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Estimated
fair value |
| |
Unrealized
loss |
| |
Estimated
fair value |
| |
Unrealized
loss |
| |
Estimated
fair value |
| |
Unrealized
loss |
| ||||||||||||||||||
| December 31, 2018 | | | | | | | | ||||||||||||||||||||||||||||||
|
U.S. Treasuries
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
U.S. Government Agencies
|
| | | | 4,014 | | | | | | (9) | | | | | | 1,743 | | | | | | (8) | | | | | | 5,757 | | | | | | (17) | | |
|
Municipal securities
|
| | | | 6,883 | | | | | | (35) | | | | | | 7,537 | | | | | | (131) | | | | | | 14,420 | | | | | | (166) | | |
|
Mortgage-backed securities
|
| | | | 14,919 | | | | | | (91) | | | | | | 6,054 | | | | | | (115) | | | | | | 20,973 | | | | | | (206) | | |
|
Collateralized mortgage obligations
|
| | | | 2,427 | | | | | | (9) | | | | | | 477 | | | | | | (11) | | | | | | 2,904 | | | | | | (20) | | |
|
SBA securities
|
| | | | 677 | | | | | | (32) | | | | | | 2,336 | | | | | | (29) | | | | | | 3,013 | | | | | | (61) | | |
|
Corporate bonds
|
| | | | 4,975 | | | | | | (37) | | | | | | — | | | | | | — | | | | | | 4,975 | | | | | | (37) | | |
|
Total
|
| | | $ | 33,895 | | | | | $ | (213) | | | | | $ | 18,147 | | | | | $ | (294) | | | | | $ | 52,042 | | | | | $ | (507) | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | | |
Amortized
cost |
| |
Estimated
fair value |
| |
Amortized
cost |
| |
Estimated
fair value |
| ||||||||||||
| Available-for-sale: | | | | | | ||||||||||||||||||||
|
Due in one year or less
|
| | | $ | 10,737 | | | | | $ | 10,781 | | | | | $ | 14,292 | | | | | $ | 14,279 | | |
|
Due after one through five years
|
| | | | 24,078 | | | | | | 24,560 | | | | | | 26,287 | | | | | | 26,327 | | |
|
Due after five years through ten years
|
| | | | 22,914 | | | | | | 23,366 | | | | | | 20,840 | | | | | | 20,758 | | |
|
Due after ten years
|
| | | | 60,403 | | | | | | 61,182 | | | | | | 38,516 | | | | | | 38,432 | | |
|
Total
|
| | | $ | 118,132 | | | | | $ | 119,889 | | | | | $ | 99,935 | | | | | $ | 99,796 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Commercial and industrial
|
| | | $ | 169,291 | | | | | $ | 121,855 | | |
|
Construction and land
|
| | | | 36,321 | | | | | | 47,302 | | |
|
Commercial real estate
|
| | | | 1,093,142 | | | | | | 701,983 | | |
|
Residential
|
| | | | 156,764 | | | | | | 102,708 | | |
|
Consumer
|
| | | | 2,562 | | | | | | 1,847 | | |
|
Total loans
|
| | | | 1,458,080 | | | | | | 975,695 | | |
|
Net deferred loan fees
|
| | | | (451) | | | | | | (366) | | |
|
Allowance for loan losses
|
| | | | (7,400) | | | | | | (5,140) | | |
|
Net loans
|
| | | $ | 1,450,229 | | | | | $ | 970,189 | | |
| | | |
Commercial
and industrial |
| |
Construction
and land |
| |
Commercial
real estate |
| |
Residential
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| December 31, 2019 | | | | | | | | ||||||||||||||||||||||||||||||
| Recorded investment in impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
With no specific allowance recorded
|
| | | $ | 523 | | | | | $ | 2,737 | | | | | $ | 2,711 | | | | | $ | 1,488 | | | | | $ | 1 | | | | | $ | 7,460 | | |
|
With a specific allowance recorded
|
| | | | 95 | | | | | | — | | | | | | 64 | | | | | | — | | | | | | 12 | | | | | | 171 | | |
|
Total recorded investment in impaired loans
|
| | | $ | 618 | | | | | $ | 2,737 | | | | | $ | 2,775 | | | | | $ | 1,488 | | | | | $ | 13 | | | | | $ | 7,631 | | |
|
Specific allowance on impaired loans
|
| | | | 171 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 171 | | |
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Recorded investment in impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
With no specific allowance recorded
|
| | | $ | 1,868 | | | | | $ | — | | | | | $ | 1,346 | | | | | $ | 654 | | | | | $ | — | | | | | $ | 3,868 | | |
|
With a specific allowance recorded
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | |
|
Total recorded investment in impaired loans
|
| | | $ | 1,878 | | | | | $ | — | | | | | $ | 1,346 | | | | | $ | 654 | | | | | $ | — | | | | | $ | 3,878 | | |
|
Specific allowance on impaired loans
|
| | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | |
| Year ended December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average recorded investment in impaired loans
|
| | | $ | 1,893 | | | | | $ | 1,369 | | | | | $ | 2,131 | | | | | $ | 593 | | | | | $ | 3 | | | | | $ | 5,989 | | |
|
Interest recognized
|
| | | | 34 | | | | | | — | | | | | | 33 | | | | | | 6 | | | | | | — | | | | | | 73 | | |
| Year ended December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average recorded investment in impaired loans
|
| | | | 2,004 | | | | | | — | | | | | | 629 | | | | | | 664 | | | | | | — | | | | | | 3,297 | | |
|
Interest recognized
|
| | | | 54 | | | | | | — | | | | | | 106 | | | | | | 24 | | | | | | — | | | | | | 184 | | |
| Year ended December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average recorded investment in impaired loans
|
| | | | — | | | | | | — | | | | | | 1,160 | | | | | | — | | | | | | — | | | | | | 1,160 | | |
|
Interest recognized
|
| | | | — | | | | | | — | | | | | | 58 | | | | | | — | | | | | | — | | | | | | 58 | | |
| | | |
Number of
loans |
| |
Rate
modification |
| |
Term
modification |
| |
Interest only
modification |
| |
Rate & term
modification |
| |
Total
|
| ||||||||||||||||||
| Year ended December 31, 2019 | | | | | | | | ||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | | 3 | | | | | $ | — | | | | | $ | 447 | | | | | $ | — | | | | | $ | — | | | | | $ | 447 | | |
|
Construction and land
|
| | | | 1 | | | | | | — | | | | | | 2,737 | | | | | | — | | | | | | — | | | | | | 2,737 | | |
|
Commercial real estate
|
| | | | 2 | | | | | | — | | | | | | 444 | | | | | | — | | | | | | — | | | | | | 444 | | |
|
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 6 | | | | | $ | — | | | | | $ | 4,417 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,628 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Number of
loans |
| |
Rate
modification |
| |
Term
modification |
| |
Interest only
modification |
| |
Rate & term
modification |
| |
Total
|
| ||||||||||||||||||
| Year ended December 31, 2018 | | | | | | | | ||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Construction and land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Residential
|
| | | | 2 | | | | | | — | | | | | | 125 | | | | | | — | | | | | | 471 | | | | | | 596 | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 2 | | | | | $ | — | | | | | $ | 125 | | | | | $ | — | | | | | $ | 471 | | | | | $ | 596 | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
Pass
|
| |
Special
mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
| December 31, 2019 | | | | | | | |||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 166,613 | | | | | $ | 1,166 | | | | | $ | 1,512 | | | | | $ | — | | | | | $ | 169,291 | | |
|
Construction and land
|
| | | | 32,879 | | | | | | 93 | | | | | | 3,349 | | | | | | — | | | | | | 36,321 | | |
|
Commercial real estate
|
| | | | 1,071,771 | | | | | | 16,021 | | | | | | 5,350 | | | | | | — | | | | | | 1,093,142 | | |
|
Residential
|
| | | | 153,484 | | | | | | 1,215 | | | | | | 2,065 | | | | | | — | | | | | | 156,764 | | |
|
Consumer
|
| | | | 2,541 | | | | | | — | | | | | | 21 | | | | | | — | | | | | | 2,562 | | |
|
Total
|
| | | $ | 1,427,288 | | | | | $ | 18,495 | | | | | $ | 12,297 | | | | | $ | — | | | | | $ | 1,458,080 | | |
| | |||||||||||||||||||||||||||||||
| | | |
Pass
|
| |
Special
mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
| December 31, 2018 | | | | | | | |||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 119,926 | | | | | $ | 1,302 | | | | | $ | 627 | | | | | $ | — | | | | | $ | 121,855 | | |
|
Construction and land
|
| | | | 44,490 | | | | | | — | | | | | | 2,812 | | | | | | — | | | | | | 47,302 | | |
|
Commercial real estate
|
| | | | 686,154 | | | | | | 12,120 | | | | | | 3,709 | | | | | | — | | | | | | 701,983 | | |
|
Residential
|
| | | | 101,908 | | | | | | 147 | | | | | | 653 | | | | | | — | | | | | | 102,708 | | |
|
Consumer
|
| | | | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,847 | | |
|
Total
|
| | | $ | 954,325 | | | | | $ | 13,569 | | | | | $ | 7,801 | | | | | $ | — | | | | | $ | 975,695 | | |
| | | |
30 – 59 Days
past due |
| |
60 – 89 Days
past due |
| |
90 Days
or more past due |
| |
Total
past due |
| |
Current
|
| |
PCI loans
|
| |
Total loans
receivable |
| |
Non-
performing loans |
| ||||||||||||||||||||||||
| December 31, 2019 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 923 | | | | | $ | 1,480 | | | | | $ | 207 | | | | | $ | 2,610 | | | | | $ | 166,137 | | | | | $ | 544 | | | | | $ | 169,291 | | | | | $ | 618 | | |
|
Construction and land
|
| | | | 325 | | | | | | 88 | | | | | | 2,961 | | | | | | 3,374 | | | | | | 32,724 | | | | | | 223 | | | | | | 36,321 | | | | | | 2,737 | | |
|
Commercial real estate
|
| | | | 4,668 | | | | | | 4,698 | | | | | | 1,460 | | | | | | 10,826 | | | | | | 1,068,211 | | | | | | 14,105 | | | | | | 1,093,142 | | | | | | 1,986 | | |
|
Residential
|
| | | | 531 | | | | | | 122 | | | | | | 1,392 | | | | | | 2,045 | | | | | | 152,261 | | | | | | 2,458 | | | | | | 156,764 | | | | | | 1,488 | | |
|
Consumer
|
| | | | 14 | | | | | | — | | | | | | 13 | | | | | | 27 | | | | | | 2,533 | | | | | | 2 | | | | | | 2,562 | | | | | | 13 | | |
|
Total
|
| | | $ | 6,461 | | | | | $ | 6,388 | | | | | $ | 6,033 | | | | | $ | 18,882 | | | | | $ | 1,421,866 | | | | | $ | 17,332 | | | | | $ | 1,458,080 | | | | | $ | 6,842 | | |
| | | |
30 – 59 Days
past due |
| |
60 – 89 Days
past due |
| |
90 Days
or more past due |
| |
Total
past due |
| |
Current
|
| |
PCI loans
|
| |
Total loans
receivable |
| |
Non-
performing loans |
| ||||||||||||||||||||||||
| December 31, 2018 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 270 | | | | | $ | 349 | | | | | $ | 1,861 | | | | | $ | 2,480 | | | | | $ | 119,373 | | | | | $ | 2 | | | | | $ | 121,855 | | | | | $ | 1,878 | | |
|
Construction and land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,069 | | | | | | 233 | | | | | | 47,302 | | | | | | — | | |
|
Commercial real estate
|
| | | | 2,345 | | | | | | 356 | | | | | | 501 | | | | | | 3,202 | | | | | | 688,005 | | | | | | 10,776 | | | | | | 701,983 | | | | | | 596 | | |
|
Residential
|
| | | | 93 | | | | | | — | | | | | | 57 | | | | | | 150 | | | | | | 100,765 | | | | | | 1,793 | | | | | | 102,708 | | | | | | 654 | | |
|
Consumer
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | | | | | 1,843 | | | | | | — | | | | | | 1,847 | | | | | | — | | |
|
Total
|
| | | $ | 2,708 | | | | | $ | 709 | | | | | $ | 2,419 | | | | | $ | 5,836 | | | | | $ | 957,055 | | | | | $ | 12,804 | | | | | $ | 975,695 | | | | | $ | 3,128 | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | | |
Unpaid
principal balance |
| |
Carrying
value |
| |
Unpaid
principal balance |
| |
Carrying
value |
| ||||||||||||
|
Commercial and industrial
|
| | | $ | 1,225 | | | | | $ | 544 | | | | | $ | 125 | | | | | $ | 2 | | |
|
Construction and land
|
| | | | 338 | | | | | | 223 | | | | | | 335 | | | | | | 233 | | |
|
Commercial real estate
|
| | | | 15,930 | | | | | | 14,105 | | | | | | 12,605 | | | | | | 10,776 | | |
|
Residential
|
| | | | 3,238 | | | | | | 2,458 | | | | | | 2,381 | | | | | | 1,793 | | |
|
Consumer
|
| | | | 8 | | | | | | 2 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 20,739 | | | | | $ | 17,332 | | | | | $ | 15,446 | | | | | $ | 12,804 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Balance at beginning of period
|
| | | $ | 256 | | | | | $ | 372 | | |
|
Additions
|
| | | | 492 | | | | | | 485 | | |
|
Removals
|
| | | | 632 | | | | | | 301 | | |
|
Transfers from nonaccretable yield
|
| | | | 94 | | | | | | — | | |
|
Accretion
|
| | | | (920) | | | | | | (902) | | |
|
Balance at end of period
|
| | | $ | 554 | | | | | $ | 256 | | |
| | | |
Commercial
and industrial |
| |
Construction
and land |
| |
Commercial
real estate |
| |
Residential
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||
| December 31, 2019 | | | | | | | | | |||||||||||||||||||||||||||||||||||
| Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,017 | | | | | $ | 327 | | | | | $ | 3,214 | | | | | $ | 215 | | | | | $ | 3 | | | | | $ | 364 | | | | | $ | 5,140 | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | (17) | | | | | | (1) | | | | | | (4) | | | | | | — | | | | | | (22) | | |
|
Recoveries
|
| | | | 57 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 58 | | |
|
Provision for loan losses
|
| | | | 688 | | | | | | (163) | | | | | | 1,729 | | | | | | 206 | | | | | | 15 | | | | | | (251) | | | | | | 2,224 | | |
|
Ending balance
|
| | | $ | 1,762 | | | | | $ | 164 | | | | | $ | 4,926 | | | | | $ | 421 | | | | | $ | 14 | | | | | $ | 113 | | | | | $ | 7,400 | | |
|
Allowance for loan losses related to:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment
|
| | | $ | 171 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 171 | | |
|
Loans collectively evaluated for impairment
|
| | | | 1,591 | | | | | | 164 | | | | | | 4,926 | | | | | | 421 | | | | | | 14 | | | | | | 113 | | | | | | 7,229 | | |
|
PCI loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Loans receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 618 | | | | | $ | 2,737 | | | | | $ | 2,775 | | | | | $ | 1,488 | | | | | $ | 13 | | | | | $ | — | | | | | $ | 7,631 | | |
|
Collectively evaluated for impairment
|
| | | | 168,129 | | | | | | 33,361 | | | | | | 1,076,263 | | | | | | 152,818 | | | | | | 2,546 | | | | | | 113 | | | | | | 1,433,230 | | |
|
PCI loans
|
| | | | 544 | | | | | | 223 | | | | | | 14,105 | | | | | | 2,458 | | | | | | 2 | | | | | | — | | | | | | 17,332 | | |
|
Total loans
|
| | | $ | 169,291 | | | | | $ | 36,321 | | | | | $ | 1,093,143 | | | | | $ | 156,764 | | | | | $ | 2,561 | | | | | $ | 113 | | | | | $ | 1,458,080 | | |
| | | |
Commercial
and industrial |
| |
Construction
and land |
| |
Commercial
real estate |
| |
Residential
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||
| December 31, 2018 | | | | | | | | | |||||||||||||||||||||||||||||||||||
| Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 841 | | | | | $ | 199 | | | | | $ | 2,695 | | | | | $ | 150 | | | | | $ | 3 | | | | | $ | 327 | | | | | $ | 4,215 | | |
|
Charge-offs
|
| | | | (1,106) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,106) | | |
|
Recoveries
|
| | | | 189 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 189 | | |
|
Provision (reclassification) for loan
losses |
| | | $ | 1,093 | | | | | $ | 128 | | | | | $ | 519 | | | | | $ | 65 | | | | | | — | | | | | $ | 37 | | | | | $ | 1,842 | | |
|
Ending balance
|
| | | | 1,017 | | | | | | 327 | | | | | | 3,214 | | | | | | 215 | | | | | $ | 3 | | | | | | 364 | | | | | | 5,140 | | |
| Allowance for loan losses related to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment
|
| | | $ | 10 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 10 | | |
|
Loans collectively evaluated for impairment
|
| | | | 1,007 | | | | | | 327 | | | | | | 3,214 | | | | | | 215 | | | | | | 3 | | | | | | 364 | | | | | | 5,130 | | |
|
PCI loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Loans receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 1,878 | | | | | $ | — | | | | | $ | 1,346 | | | | | $ | 654 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,878 | | |
|
Collectively evaluated for impairment
|
| | | | 119,975 | | | | | | 47,069 | | | | | | 689,681 | | | | | | 100,261 | | | | | | 1,847 | | | | | | — | | | | | | 959,013 | | |
|
PCI loans
|
| | | | 2 | | | | | | 233 | | | | | | 10,776 | | | | | | 1,793 | | | | | | — | | | | | | — | | | | | | 12,804 | | |
|
Total loans
|
| | | $ | 121,855 | | | | | $ | 47,302 | | | | | $ | 702,733 | | | | | $ | 102,708 | | | | | $ | 1,847 | | | | | $ | — | | | | | $ | 975,695 | | |
| | |||||||||||||||||||||||||||||||||||||||||||
| | | |
Commercial
and industrial |
| |
Construction
and land |
| |
Commercial
real estate |
| |
Residential
|
| |
Consumer
|
| |
Unallocated
|
| |
Total
|
| |||||||||||||||||||||
| December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,011 | | | | | $ | 287 | | | | | $ | 2,105 | | | | | $ | 151 | | | | | $ | 4 | | | | | $ | 217 | | | | | $ | 3,775 | | |
|
Charge-offs
|
| | | | (63) | | | | | | — | | | | | | (3) | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (67) | | |
|
Recoveries
|
| | | | 45 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45 | | |
|
Provision (reclassification) for loan losses
|
| | | | (152) | | | | | | (88) | | | | | | 593 | | | | | | (1) | | | | | | — | | | | | | 110 | | | | | | 462 | | |
|
Ending balance
|
| | | $ | 841 | | | | | $ | 199 | | | | | $ | 2,695 | | | | | $ | 150 | | | | | $ | 3 | | | | | $ | 327 | | | | | $ | 4,215 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Premises owned
|
| | | $ | 7,906 | | | | | $ | 10,267 | | |
|
Write-down on premises owned
|
| | | | — | | | | | | (600) | | |
|
Premises owned, net
|
| | | | 7,906 | | | | | | 9,667 | | |
|
Leasehold improvements
|
| | | | 2,362 | | | | | | 1,654 | | |
|
Furniture, fixtures and equipment
|
| | | | 5,053 | | | | | | 3,835 | | |
|
Less accumulated depreciation and amortization
|
| | | | (4,792) | | | | | | (3,988) | | |
|
Total premises and equipment, net
|
| | | $ | 10,529 | | | | | $ | 11,168 | | |
| | |||||||||||||
| |
Year ending December 31,
|
| | | | | | |
| |
2020
|
| | | $ | 3,400 | | |
| |
2021
|
| | | | 3,174 | | |
| |
2022
|
| | | | 2,565 | | |
| |
2023
|
| | | | 2,084 | | |
| |
2024
|
| | | | 1,485 | | |
| |
Thereafter
|
| | | | 4,348 | | |
| |
Total lease payments
|
| | | | 17,056 | | |
| |
Less: interest
|
| | | | (1,457) | | |
| |
Present value of lease liabilities
|
| | | $ | 15,599 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Land
|
| | | $ | 574 | | | | | $ | 490 | | |
|
Commercial real estate
|
| | | | — | | | | | | 311 | | |
|
Total
|
| | | $ | 574 | | | | | $ | 801 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Balance at beginning of period
|
| | | $ | 14,594 | | | | | $ | 10,365 | | |
|
Acquired goodwill
|
| | | | 20,872 | | | | | | 4,229 | | |
|
Impairment
|
| | | | — | | | | | | — | | |
|
Balance at end of period
|
| | | $ | 35,466 | | | | | $ | 14,594 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Balance at beginning of period
|
| | | $ | 7,205 | | | | | $ | 4,772 | | |
|
Additions
|
| | | | 3,604 | | | | | | 3,604 | | |
|
Less amortization
|
| | | | (1,624) | | | | | | (1,171) | | |
|
Balance at end of period
|
| | | $ | 9,185 | | | | | $ | 7,205 | | |
| |
Year ending December 31,
|
| | | | | | |
| |
2020
|
| | | $ | 1,745 | | |
| |
2021
|
| | | | 1,718 | | |
| |
2022
|
| | | | 1,718 | | |
| |
2023
|
| | | | 939 | | |
| |
2024
|
| | | | 875 | | |
| |
Thereafter
|
| | | | 2,190 | | |
| |
Total
|
| | | $ | 9,185 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Deferred tax assets, net
|
| | | $ | 5,922 | | | | | $ | 5,891 | | |
|
Accrued interest receivable
|
| | | | 5,495 | | | | | | 3,676 | | |
|
Investment in SBIC Funds
|
| | | | 2,272 | | | | | | 1,347 | | |
|
Prepaid assets
|
| | | | 1,160 | | | | | | 2,156 | | |
|
Servicing asset
|
| | | | 2,097 | | | | | | 814 | | |
|
Low income housing partnerships, net
|
| | | | 1,171 | | | | | | 607 | | |
|
Investment in statutory trusts
|
| | | | 475 | | | | | | 395 | | |
|
All other
|
| | | | 926 | | | | | | 2,495 | | |
|
Total
|
| | | $ | 19,518 | | | | | $ | 17,381 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Demand deposits
|
| | | $ | 572,341 | | | | | $ | 398,045 | | |
|
NOW accounts and savings
|
| | | | 314,125 | | | | | | 246,288 | | |
|
Money market
|
| | | | 489,206 | | | | | | 398,081 | | |
|
Time under $250,000
|
| | | | 189,063 | | | | | | 117,653 | | |
|
Time $250,000 and over
|
| | | | 136,448 | | | | | | 97,701 | | |
|
Total
|
| | | $ | 1,701,183 | | | | | $ | 1,257,768 | | |
| |
Year ending December 31,
|
| | | | | | |
| |
2020
|
| | | $ | 266,590 | | |
| |
2021
|
| | | | 33,653 | | |
| |
2022
|
| | | | 19,507 | | |
| |
2023
|
| | | | 2,582 | | |
| |
2024
|
| | | | 3,179 | | |
| |
Total
|
| | | $ | 325,511 | | |
| | ||||||||
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| |
December 31,
2017 |
| |||||||||
|
NOW accounts and savings
|
| | | $ | 252 | | | | | $ | 167 | | | | | $ | 148 | | |
|
Money market
|
| | | | 2,912 | | | | | | 1,895 | | | | | | 1,703 | | |
|
Time under $250,000
|
| | | | 2,326 | | | | | | 949 | | | | | | 1,137 | | |
|
Time $250,000 and over
|
| | | | 2,675 | | | | | | 1,451 | | | | | | 920 | | |
|
Total
|
| | | $ | 8,165 | | | | | $ | 4,462 | | | | | $ | 3,908 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||||||||
|
Subordinated debenture
|
| |
Gross
|
| |
Mark to market
|
| |
Net
|
| |
Interest rate
|
| |
Effective rate
|
| |||||||||||||||
|
BFC Trust
|
| | | $ | 3,093 | | | | | $ | (355) | | | | | $ | 2,738 | | | | | | 4.65% | | | | | | 6.32% | | |
|
FULB Trust
|
| | | | 6,392 | | | | | | (888) | | | | | | 5,504 | | | | | | 4.39% | | | | | | 6.38% | | |
|
Total
|
| | | $ | 9,485 | | | | | $ | (1,243) | | | | | $ | 8,242 | | | | | | 4.48% | | | | | | 6.36% | | |
| | |||||||||||||||||||||||||||||||
| | | |
December 31, 2018
|
| |||||||||||||||||||||||||||
|
Subordinated debenture
|
| |
Gross
|
| |
Mark to Market
|
| |
Net
|
| |
Interest rate
|
| |
Effective Rate
|
| |||||||||||||||
|
BFC Trust
|
| | | $ | 3,093 | | | | | $ | (376) | | | | | $ | 2,717 | | | | | | 5.54% | | | | | | 7.00% | | |
|
FULB Trust
|
| | | | 6,392 | | | | | | (948) | | | | | | 5,444 | | | | | | 5.29% | | | | | | 7.05% | | |
|
Total
|
| | | $ | 9,485 | | | | | $ | (1,324) | | | | | $ | 8,161 | | | | | | 5.37% | | | | | | 7.03% | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | | |
Federal
|
| |
State
|
| |
Federal
|
| |
State
|
| |
Federal
|
| |
State
|
| ||||||||||||||||||
|
Current income taxes
|
| | | $ | 4,813 | | | | | $ | 2,935 | | | | | $ | 3,157 | | | | | $ | 2,299 | | | | | $ | 4,164 | | | | | $ | 1,234 | | |
|
Deferred tax asset adjustment for enacted change in tax rate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,681 | | | | | | — | | |
|
Deferred income taxes, net
|
| | | | (938) | | | | | | (437) | | | | | | 517 | | | | | | 23 | | | | | | 437 | | | | | | 373 | | |
|
Total provision for income taxes
|
| | | $ | 3,875 | | | | | $ | 2,498 | | | | | $ | 3,674 | | | | | $ | 2,322 | | | | | $ | 7,282 | | | | | $ | 1,607 | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| |
December 31, 2017
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Rate%
|
| |
Amount
|
| |
Rate%
|
| |
Amount
|
| |
Rate%
|
| ||||||||||||||||||
|
Federal statutory tax rate
|
| | | $ | 5,000 | | | | | | 21.00% | | | | | $ | 4,303 | | | | | | 21.00% | | | | | $ | 4,811 | | | | | | 34.00% | | |
|
State statutory tax rate, net of federal effective
tax rate |
| | | | 1,963 | | | | | | 8.29% | | | | | | 1,835 | | | | | | 8.95% | | | | | | 1,061 | | | | | | 7.50% | | |
|
Tax exempt interest
|
| | | | (76) | | | | | | 0.32% | | | | | | (51) | | | | | | -0.25% | | | | | | (77) | | | | | | -0.54% | | |
|
Bank owned life insurance
|
| | | | (132) | | | | | | -0.56% | | | | | | (190) | | | | | | -0.93% | | | | | | (79) | | | | | | -0.56% | | |
|
Tax impact from enacted change in tax rate
|
| | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 2,681 | | | | | | 18.95% | | |
|
Acquisition expenses
|
| | | | 147 | | | | | | 0.62% | | | | | | 30 | | | | | | 0.14% | | | | | | 179 | | | | | | 1.26% | | |
|
Other
|
| | | | (529) | | | | | | -2.23% | | | | | | 69 | | | | | | 0.35% | | | | | | 313 | | | | | | 2.21% | | |
|
Total income tax expense
|
| | | $ | 6,373 | | | | | | 26.80% | | | | | $ | 5,996 | | | | | | 29.26% | | | | | $ | 8,889 | | | | | | 62.82% | | |
| | |||||||||||||||||||||||||||||||||||||
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| | ||||||||
| Deferred tax assets | | | | | | | | | | | | | | | | |
|
Net operating loss carryforward
|
| | | $ | 3,337 | | | | | $ | 3,717 | | | | ||
|
Salary continuation plan
|
| | | | 1,066 | | | | | | 962 | | | | ||
|
Allowance for loan losses
|
| | | | 2,157 | | | | | | 1,214 | | | | ||
|
Amortization of start up costs
|
| | | | 18 | | | | | | 134 | | | | ||
|
Stock based compensation
|
| | | | 377 | | | | | | 296 | | | | ||
|
Lease Liability
|
| | | | 4,546 | | | | | | — | | | | ||
|
Depreciation
|
| | | | — | | | | | | 195 | | | | ||
|
Other liabilities
|
| | | | 549 | | | | | | 69 | | | | ||
|
Unrealized loss on AFS securities
|
| | | | — | | | | | | 42 | | | | ||
|
Other
|
| | | | 1,187 | | | | | | 785 | | | | ||
|
Total deferred tax assets
|
| | | | 13,237 | | | | | | 7,414 | | | | ||
| Deferred tax liabilities | | | | | | | | | | | | | | | | |
|
Mark to market adjustment
|
| | | | (1,036) | | | | | | (766) | | | | ||
|
Depreciation
|
| | | | (169) | | | | | | — | | | | ||
|
ROU assets
|
| | | | (4,456) | | | | | | — | | | | ||
|
FHLB stock dividend
|
| | | | (247) | | | | | | (197) | | | | ||
|
Unrealized gain on AFS securities
|
| | | | (512) | | | | | | — | | | | ||
|
Other
|
| | | | (895) | | | | | | (560) | | | | ||
|
Total deferred tax liability
|
| | | | (7,315) | | | | | | (1,523) | | | | ||
|
Deferred tax assets, net
|
| | | $ | 5,922 | | | | | $ | 5,891 | | | | | |
| | | |
December 31, 2019
|
| |
December 31, 2018
|
| ||||||||||||||||||
| | | |
Shares
|
| |
Weighted-average
grant date fair value |
| |
Shares
|
| |
Weighted-average
grant date fair value |
| ||||||||||||
|
Non-vested at January 1,
|
| | | | 131,000 | | | | | $ | 19.18 | | | | | | 67,481 | | | | | $ | 13.51 | | |
|
Granted
|
| | | | 77,335 | | | | | | 23.64 | | | | | | 93,380 | | | | | | 21.58 | | |
|
Vested
|
| | | | (66,232) | | | | | | 20.11 | | | | | | (29,861) | | | | | | 13.88 | | |
|
Non-vested at December 31,
|
| | | | 142,103 | | | | | $ | 22.11 | | | | | | 131,000 | | | | | $ | 19.18 | | |
| | | |
As of December 31, 2019
|
| |
As of December 31, 2018
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
| Leverage Ratio | | | | | | ||||||||||||||||||||
|
BayCom Corp
|
| | | $ | 207,575 | | | | | | 11.15% | | | | | $ | 177,573 | | | | | | 12.11% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 93,659 | | | | | | 5.00% | | | | | | 73,337 | | | | | | 5.00% | | |
|
Minimum regulatory requirement
|
| | | | 74,927 | | | | | | 4.00% | | | | | | 58,670 | | | | | | 4.00% | | |
|
United Business Bank
|
| | | | 213,749 | | | | | | 10.98% | | | | | | 147,209 | | | | | | 10.04% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 97,313 | | | | | | 5.00% | | | | | | 73,328 | | | | | | 5.00% | | |
|
Minimum regulatory requirement
|
| | | | 77,850 | | | | | | 4.00% | | | | | | 58,663 | | | | | | 4.00% | | |
| Common Equity Tier 1 Ratio | | | | | | | | | | | | | | | | | | | | | | | | | |
|
BayCom Corp
|
| | | | 207,575 | | | | | | 13.81% | | | | | | 177,573 | | | | | | 17.63% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 97,714 | | | | | | 6.50% | | | | | | 65,466 | | | | | | 6.50% | | |
|
Minimum regulatory requirement
|
| | | | 67,648 | | | | | | 4.50% | | | | | | 45,322 | | | | | | 4.50% | | |
|
United Business Bank
|
| | | | 213,749 | | | | | | 14.23% | | | | | | 147,209 | | | | | | 14.63% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 97,624 | | | | | | 6.50% | | | | | | 65,424 | | | | | | 6.50% | | |
|
Minimum regulatory requirement
|
| | | | 67,586 | | | | | | 4.50% | | | | | | 45,293 | | | | | | 4.50% | | |
| Tier 1 Risk-Based Capital Ratio | | | | | | | | | | | | | | | | | | | | | | | | | |
|
BayCom Corp
|
| | | | 217,060 | | | | | | 14.44% | | | | | | 185,734 | | | | | | 18.44% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 120,264 | | | | | | 8.00% | | | | | | 80,573 | | | | | | 8.00% | | |
|
Minimum regulatory requirement
|
| | | | 90,198 | | | | | | 6.00% | | | | | | 60,430 | | | | | | 6.00% | | |
|
United Business Bank
|
| | | | 213,749 | | | | | | 14.23% | | | | | | 147,209 | | | | | | 14.63% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 120,153 | | | | | | 8.00% | | | | | | 80,522 | | | | | | 8.00% | | |
|
Minimum regulatory requirement
|
| | | | 90,114 | | | | | | 6.00% | | | | | | 60,391 | | | | | | 6.00% | | |
| Total Risk-Based Capital Ratio | | | | | | | | | | | | | | | | | | | | | | | | | |
|
BayCom Corp
|
| | | | 224,875 | | | | | | 14.96% | | | | | | 191,204 | | | | | | 18.98% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 150,330 | | | | | | 10.00% | | | | | | 100,716 | | | | | | 10.00% | | |
|
Minimum regulatory requirement
|
| | | | 120,264 | | | | | | 8.00% | | | | | | 80,573 | | | | | | 8.00% | | |
|
United Business Bank
|
| | | | 221,564 | | | | | | 14.75% | | | | | | 152,679 | | | | | | 15.17% | | |
|
Minimum requirement for “Well-Capitalized”
|
| | | | 150,191 | | | | | | 10.00% | | | | | | 100,652 | | | | | | 10.00% | | |
|
Minimum regulatory requirement
|
| | | | 120,153 | | | | | | 8.00% | | | | | | 80,522 | | | | | | 8.00% | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| ||||||
|
Beginning of the year
|
| | | $ | 13,661 | | | | | $ | 4,559 | | |
|
Disbursements
|
| | | | 7,148 | | | | | | 9,301 | | |
|
Amounts paid
|
| | | | (1,480) | | | | | | (199) | | |
|
End of year
|
| | | $ | 19,329 | | | | | $ | 13,661 | | |
|
Undisbursed commitments to related parties
|
| | | $ | 1,017 | | | | | $ | 5,741 | | |
| | | |
December 31,
2019 |
| |
December 31,
2018 |
| |
December 31,
2017 |
| |||||||||
|
Professional fees
|
| | | $ | 2,532 | | | | | $ | 1,885 | | | | | $ | 1,217 | | |
|
Core deposit premium amortization
|
| | | | 1,624 | | | | | | 1,171 | | | | | | 850 | | |
|
Marketing and promotions
|
| | | | 1,250 | | | | | | 979 | | | | | | 601 | | |
|
Stationary and supplies
|
| | | | 629 | | | | | | 460 | | | | | | 585 | | |
|
Insurance (including FDIC premiums)
|
| | | | 406 | | | | | | 556 | | | | | | 508 | | |
|
Communication and postage
|
| | | | 568 | | | | | | 456 | | | | | | 368 | | |
|
Loan default related expense (recovery)
|
| | | | 391 | | | | | | (73) | | | | | | 234 | | |
|
Director fees and stock compensation
|
| | | | 301 | | | | | | 251 | | | | | | 219 | | |
|
Bank service charges
|
| | | | 89 | | | | | | 62 | | | | | | 113 | | |
|
Courier expense
|
| | | | 484 | | | | | | 200 | | | | | | 112 | | |
|
Impairment of asset
|
| | | | — | | | | | | 600 | | | | | | — | | |
|
Other
|
| | | | 873 | | | | | | 613 | | | | | | 337 | | |
|
Total
|
| | | $ | 9,147 | | | | | $ | 7,160 | | | | | $ | 5,144 | | |
| | | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasuries
|
| | | $ | 999 | | | | | $ | 999 | | | | | $ | — | | | | | $ | — | | |
|
U.S. Government Agencies
|
| | | | 10,090 | | | | | | — | | | | | | 10,090 | | | | | | — | | |
|
Municipal securities
|
| | | | 18,291 | | | | | | — | | | | | | 18,291 | | | | | | — | | |
|
Mortgage-backed securities
|
| | | | 43,743 | | | | | | — | | | | | | 43,743 | | | | | | — | | |
|
Collateralized mortgage obligations
|
| | | | 28,605 | | | | | | — | | | | | | 28,605 | | | | | | — | | |
|
SBA securities
|
| | | | 9,486 | | | | | | — | | | | | | 9,486 | | | | | | — | | |
|
Corporate bonds
|
| | | | 8,675 | | | | | | — | | | | | | 8,675 | | | | | | — | | |
|
Total assets measured at fair value
|
| | | $ | 119,889 | | | | | $ | 999 | | | | | $ | 118,890 | | | | | $ | — | | |
| | |||||||||||||||||||||||||
| | | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| December 31, 2018 | | | | | | ||||||||||||||||||||
|
U.S. Treasuries
|
| | | $ | 985 | | | | | $ | 985 | | | | | $ | — | | | | | $ | — | | |
|
U.S. Government Agencies
|
| | | | 13,765 | | | | | | — | | | | | | 13,765 | | | | | | — | | |
|
Municipal securities
|
| | | | 19,503 | | | | | | — | | | | | | 19,503 | | | | | | — | | |
|
Mortgage-backed securities
|
| | | | 49,602 | | | | | | — | | | | | | 49,602 | | | | | | — | | |
|
Collateralized mortgage obligations
|
| | | | 6,983 | | | | | | — | | | | | | 6,983 | | | | | | — | | |
|
SBA securities
|
| | | | 4,241 | | | | | | — | | | | | | 4,241 | | | | | | — | | |
|
Corporate bonds
|
| | | | 4,717 | | | | | | — | | | | | | 4,717 | | | | | | — | | |
|
Total assets measured at fair value
|
| | | $ | 99,796 | | | | | $ | 985 | | | | | $ | 98,811 | | | | | $ | — | | |
| | | |
Total
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing impaired loans
|
| | | $ | 789 | | | | | $ | — | | | | | $ | — | | | | | $ | 789 | | |
|
Nonperforming impaired loans
|
| | | | 6,842 | | | | | | — | | | | | | — | | | | | | 6,842 | | |
|
OREO
|
| | | | 574 | | | | | | — | | | | | | — | | | | | | 574 | | |
|
Total assets measured at fair value
|
| | | $ | 8,205 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,205 | | |
| December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing impaired loans
|
| | | $ | 750 | | | | | $ | — | | | | | $ | — | | | | | $ | 750 | | |
|
Nonperforming impaired loans
|
| | | | 3,128 | | | | | | — | | | | | | — | | | | | | 3,128 | | |
|
OREO
|
| | | | 801 | | | | | | — | | | | | | — | | | | | | 801 | | |
|
Total assets measured at fair value
|
| | | $ | 4,679 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,679 | | |
| | | |
Carrying
amount |
| |
Fair
value |
| |
Fair value measurements
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||||||
| December 31, 2019 | | | | | | | |||||||||||||||||||||||||
| Financial assets: | | | | | | | |||||||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 295,382 | | | | | $ | 295,382 | | | | | $ | 295,382 | | | | | $ | — | | | | | $ | — | | |
|
Interest bearing deposits in banks
|
| | | | 1,739 | | | | | | 1,739 | | | | | | 1,739 | | | | | | — | | | | | | — | | |
|
Securities available for sale
|
| | | | 118,132 | | | | | | 119,889 | | | | | | 999 | | | | | | 118,890 | | | | | | — | | |
|
Loans, net
|
| | | | 1,450,229 | | | | | | 1,453,067 | | | | | | — | | | | | | — | | | | | | 1,453,067 | | |
|
Loans held for sale
|
| | | | 2,226 | | | | | | 2,226 | | | | | | — | | | | | | 2,226 | | | | | | — | | |
|
Other equity securities
|
| | | | 13,905 | | | | | | 13,905 | | | | | | 13,905 | | | | | | — | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 5,495 | | | | | | 5,495 | | | | | | — | | | | | | 5,495 | | | | | | — | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 1,701,183 | | | | | | 1,704,428 | | | | | | — | | | | | | 1,704,428 | | | | | | — | | |
|
Subordinated debentures
|
| | | | 8,242 | | | | | | 8,086 | | | | | | — | | | | | | — | | | | | | 8,086 | | |
|
Accrued interest payable
|
| | | | 1,607 | | | | | | 1,607 | | | | | | — | | | | | | 1,607 | | | | | | — | | |
| Off-balance sheet liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Undisbursed loan commitments, lines of credit, standby letters of credit
|
| | | | 128,934 | | | | | | 128,519 | | | | | | — | | | | | | — | | | | | | 128,519 | | |
| | | |
Carrying
amount |
| |
Fair
value |
| |
Fair value measurements
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||||||||
| December 31, 2018 | | | | | | | |||||||||||||||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 323,581 | | | | | $ | 323,581 | | | | | $ | 323,581 | | | | | $ | — | | | | | $ | — | | |
|
Interest bearing deposits in banks
|
| | | | 3,980 | | | | | | 3,980 | | | | | | 3,980 | | | | | | — | | | | | | — | | |
|
Securities available for sale
|
| | | | 99,796 | | | | | | 99,796 | | | | | | 985 | | | | | | 98,811 | | | | | | — | | |
|
Loans, net
|
| | | | 970,189 | | | | | | 967,882 | | | | | | — | | | | | | — | | | | | | 967,882 | | |
|
Loans held for sale
|
| | | | 855 | | | | | | 855 | | | | | | — | | | | | | 855 | | | | | | — | | |
|
Other equity securities
|
| | | | 9,243 | | | | | | 9,243 | | | | | | 9,243 | | | | | | — | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 3,676 | | | | | | 3,676 | | | | | | — | | | | | | 3,676 | | | | | | — | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 1,257,768 | | | | | | 1,259,045 | | | | | | — | | | | | | 1,259,045 | | | | | | — | | |
|
Subordinated debentures
|
| | | | 8,161 | | | | | | 6,824 | | | | | | — | | | | | | — | | | | | | 6,824 | | |
|
Accrued interest payable
|
| | | | 198 | | | | | | 198 | | | | | | — | | | | | | 198 | | | | | | — | | |
| Off-balance sheet liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Undisbursed loan commitments, lines of
credit, standby letters of credit |
| | | | 101,076 | | | | | | 100,746 | | | | | | — | | | | | | — | | | | | | 100,746 | | |
| | | |
2019
|
| |
2018
|
| ||||||
| ASSETS | | | | ||||||||||
|
Cash and due from banks
|
| | | $ | 756 | | | | | $ | 37,954 | | |
|
Investment in bank subsidiary
|
| | | | 260,394 | | | | | | 170,783 | | |
|
Premises and equipment, net
|
| | | | — | | | | | | 1 | | |
|
Interest receivable and other assets
|
| | | | 1,388 | | | | | | 245 | | |
|
Total Assets
|
| | | $ | 262,538 | | | | | $ | 208,983 | | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Junior subordinated deferrable interest debentures, net
|
| | | $ | 8,242 | | | | | $ | 8,161 | | |
|
Interest payable and other liabilities
|
| | | | 76 | | | | | | 69 | | |
|
Total liabilities
|
| | | | 8,318 | | | | | | 8,230 | | |
| Shareholders’ equity | | | | | | | | | | | | | |
|
Preferred stock – no par value; 10,000,000 shares authorized; no shares issued and outstanding at December 31, 2019 and 2018, respectively
|
| | | | — | | | | | | — | | |
|
Common stock – no par value; 100,000,000 shares authorized; 12,444,632 and 10,869,275 shares issued and outstanding at December 31, 2019 and 2018, respectively
|
| | | | 184,043 | | | | | | 149,248 | | |
|
Additional paid in capital
|
| | | | 287 | | | | | | 287 | | |
|
Accumulated other comprehensive income (loss), net of tax
|
| | | | 1,251 | | | | | | (103) | | |
|
Retained earnings
|
| | | | 68,639 | | | | | | 51,321 | | |
|
Total shareholders’ equity
|
| | | | 254,220 | | | | | | 200,753 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 262,538 | | | | | $ | 208,983 | | |
| | | |
2019
|
| |
2018
|
| ||||||
| Income: | | | | ||||||||||
|
Interest income
|
| | | $ | 210 | | | | | $ | 466 | | |
|
Dividends from bank subsidiary
|
| | | | 17,528 | | | | | | 14,535 | | |
|
Dividends from statutory trusts
|
| | | | 18 | | | | | | 2 | | |
|
Total income
|
| | | | 17,756 | | | | | | 15,003 | | |
| Expense: | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 567 | | | | | | 480 | | |
|
Noninterest expense
|
| | | | 55 | | | | | | 98 | | |
|
Total expense
|
| | | | 622 | | | | | | 578 | | |
|
Income before provision for income taxes
|
| | | | 17,134 | | | | | | 14,425 | | |
|
Provision for income taxes
|
| | | | (184) | | | | | | (68) | | |
|
Net income
|
| | | $ | 17,318 | | | | | $ | 14,493 | | |
| | | |
2019
|
| |
2018
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 17,318 | | | | | $ | 14,493 | | |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
|
Income from subsidiary
|
| | | | (17,732) | | | | | | (14,655) | | |
|
Dividend from subsidiary
|
| | | | 20,200 | | | | | | — | | |
|
Depreciation of furniture, fixtures and equipment
|
| | | | 1 | | | | | | 3 | | |
|
Income tax benefit
|
| | | | (184) | | | | | | (68) | | |
|
Accretion on junior subordinated debentures
|
| | | | 81 | | | | | | 36 | | |
|
Stock-based compensation expense
|
| | | | 26 | | | | | | 45 | | |
|
Decrease (increase) in interest receivable and other assets
|
| | | | 888 | | | | | | (88) | | |
|
(Decrease) in interest payable and other liabilities
|
| | | | (24) | | | | | | (217) | | |
|
Net cash (used in) provided by operating activities
|
| | | | 20,574 | | | | | | (451) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Capital contribution to subsidiary
|
| | | | (34,543) | | | | | | (644) | | |
|
Net cash paid for acquisitions
|
| | | | (57,998) | | | | | | (23,523) | | |
|
Net cash used in investing activities
|
| | | | (92,541) | | | | | | (24,167) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Restricted stock issued
|
| | | | 1,128 | | | | | | 1,135 | | |
|
(Decrease) increase in long-term borrowings
|
| | | | — | | | | | | (6,000) | | |
|
Issuance of shares
|
| | | | 44,598 | | | | | | — | | |
|
Repurchase of shares
|
| | | | (10,957) | | | | | | — | | |
|
Proceeds from initial public offering, net
|
| | | | — | | | | | | 66,761 | | |
|
Net cash provided by financing activities
|
| | | | 34,769 | | | | | | 61,896 | | |
|
Increase in cash and cash equivalents
|
| | | | (37,198) | | | | | | 37,278 | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 37,954 | | | | | | 676 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 756 | | | | | $ | 37,954 | | |
|
Name
|
| |
Age
|
| |
Position(s) Held in the Company
|
| |
Director
Since(1) |
|
| Lloyd W. Kendall, Jr. | | |
73
|
| | Chairman of the Board | | |
2004
|
|
| George J. Guarini | | |
66
|
| | President, Chief Executive Officer and Director | | |
2004
|
|
| James S. Camp | | |
68
|
| | Director | | |
2004
|
|
| Harpreet S. Chaudhary | | |
58
|
| | Director | | |
2011
|
|
| Rocco Davis | | |
61
|
| | Director | | |
2017
|
|
| Malcolm F. Hotchkiss | | |
71
|
| | Director | | |
2017
|
|
| Robert G. Laverne, MD | | |
71
|
| | Director | | |
2004
|
|
| Syvia L. Magid | | |
49
|
| | Director | | |
2019
|
|
| David M. Spatz | | |
72
|
| | Director | | |
2004
|
|
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Stock
Awards(1) |
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||||||||
|
George J. Guarini
President and CEO |
| | | | 2019 | | | | | $ | 650,000 | | | | | $ | 505,903 | | | | | $ | 490,228 | | | | | $ | 353,809 | | | | | $ | 1,999,940 | | |
| | | | 2018 | | | | | | 495,000 | | | | | | 394,451 | | | | | | 250,793 | | | | | | 304,267 | | | | | | 1,444,511 | | | ||
|
Janet L. King
Senior Executive Vice President and COO |
| | | | 2019 | | | | | | 375,000 | | | | | | 250,172 | | | | | | 146,479 | | | | | | 105,786 | | | | | | 877,437 | | |
| | | | 2018 | | | | | | 357,500 | | | | | | 203,487 | | | | | | 79,871 | | | | | | 104,779 | | | | | | 745,637 | | | ||
|
Keary L. Colwell
Senior Executive Vice President, CFO and Corporate Secretary |
| | | | 2019 | | | | | | 375,000 | | | | | | 250,172 | | | | | | 146,479 | | | | | | 102,714 | | | | | | 874,365 | | |
| | | | 2018 | | | | | | 357,500 | | | | | | 203,487 | | | | | | 79,871 | | | | | | 101,707 | | | | | | 742,565 | | | ||
|
Name
|
| |
401(k)
Matching Contributions |
| |
Auto
|
| |
Salary
Continuation Plan |
| |
Other
|
| |
Total
|
| |||||||||||||||
|
George J. Guarini
|
| | | $ | 11,000 | | | | | $ | 9,600 | | | | | $ | 325,228 | | | | | $ | 7,981 | | | | | $ | 353,809 | | |
|
Janet L. King
|
| | | | 11,000 | | | | | | 9,600 | | | | | | 83,384 | | | | | | 1,802 | | | | | | 105,786 | | |
|
Keary L. Colwell
|
| | | | 11,000 | | | | | | 6,000 | | | | | | 83,384 | | | | | | 2,330 | | | | | | 102,714 | | |
| | | |
Stock Awards
|
| | |||||||||||
|
Name
|
| |
Number of
Unvested Shares |
| |
Market Value
of Unvested Shares(1) |
| |
Vesting Date
|
| ||||||
|
George J. Guarini
|
| | | | 5,813 | | | | | | 132,188 | | | |
1/1/2020
|
|
| | | | 1,112 | | | | | | 25,287 | | | |
1/2/2020
|
| ||
| | | | 20,877 | | | | | | 474,743 | | | |
5/8/2020
|
| ||
| | | | 4,238 | | | | | | 96,372 | | | |
1/1/2021
|
| ||
| | | | 1,112 | | | | | | 25,287 | | | |
1/2/2021
|
| ||
| | | | 20,877 | | | | | | 474,743 | | | |
5/8/2021
|
| ||
| | | | 2,786 | | | | | | 63,354 | | | |
1/1/2022
|
| ||
| | | | 1,111 | | | | | | 25,264 | | | |
1/2/2022
|
| ||
| | | | 9,856 | | | | | | 224,125 | | | |
5/8/2022
|
| ||
| | | | 1,272 | | | | | | 28,925 | | | |
1/1/2023
|
| ||
| | | | 1,111 | | | | | | 25,264 | | | |
1/2/2023
|
| ||
| | | | 1,111 | | | | | | 25,264 | | | |
1/2/2024
|
| ||
| Total | | | | | 71,276 | | | | | $ | 1,620,816 | | | | | |
| | | | | | ||||||||||||
|
Janet L. King
|
| | | | 2,361 | | | | | | 53,689 | | | |
1/1/2020
|
|
| | | | 480 | | | | | | 10,915 | | | |
1/2/2020
|
| ||
| | | | 5,694 | | | | | | 129,482 | | | |
5/8/2020
|
| ||
| | | | 1,760 | | | | | | 40,023 | | | |
1/1/2021
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2021
|
| ||
| | | | 5,693 | | | | | | 129,459 | | | |
5/8/2021
|
| ||
| | | | 1,207 | | | | | | 27,448 | | | |
1/1/2022
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2022
|
| ||
| | | | 2,688 | | | | | | 61,125 | | | |
5/8/2022
|
| ||
| | | | 551 | | | | | | 12,530 | | | |
1/1/2023
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2023
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2024
|
| ||
| Total | | | | | 22,350 | | | | | $ | 508,239 | | | | | |
| | | | | | ||||||||||||
|
Keary L. Colwell
|
| | | | 2,361 | | | | | | 53,689 | | | |
1/1/2020
|
|
| | | | 480 | | | | | | 10,915 | | | |
1/2/2020
|
| ||
| | | | 5,694 | | | | | | 129,482 | | | |
5/8/2020
|
| ||
| | | | 1,760 | | | | | | 40,023 | | | |
1/1/2021
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2021
|
| ||
| | | | 5,693 | | | | | | 129,459 | | | |
5/8/2021
|
| ||
| | | | 1,207 | | | | | | 27,448 | | | |
1/1/2022
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2022
|
| ||
| | | | 2,688 | | | | | | 61,125 | | | |
5/8/2022
|
| ||
| | | | 551 | | | | | | 12,530 | | | |
1/1/2023
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2023
|
| ||
| | | | 479 | | | | | | 10,892 | | | |
1/2/2024
|
| ||
| Total | | | | | 22,350 | | | | | $ | 508,239 | | | | | |
|
Name
|
| |
Fees Earned or
Paid in Cash |
| |
Stock Awards(1)
|
| |
Total
Compensation |
| |||||||||
|
Lloyd W. Kendall, Jr.
|
| | | $ | 61,100 | | | | | $ | 49,892 | | | | | $ | 110,992 | | |
|
James S. Camp
|
| | | | 22,250 | | | | | | 49,892 | | | | | | 72,142 | | |
|
Harpreet S. Chaudhary
|
| | | | 49,050 | | | | | | 49,892 | | | | | | 98,942 | | |
|
Rocco Davis
|
| | | | 8,000 | | | | | | 19,352 | | | | | | 27,352 | | |
|
Malcolm F. Hotchkiss
|
| | | | 30,140 | | | | | | 49,892 | | | | | | 80,032 | | |
|
Robert G. Laverne, MD
|
| | | | 29,000 | | | | | | 49,892 | | | | | | 78,892 | | |
|
David M. Spatz
|
| | | | 34,900 | | | | | | 49,892 | | | | | | 84,792 | | |
|
Plan category
|
| |
Number of securities to
be issued upon exercise of outstanding options, warrants, and rights |
| |
Weighted-average
exercise price of outstanding options, warrants, and rights |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))(1) |
| |||||||||
| | | |
(a)
|
| |
(b)
|
| |
(c)
|
| |||||||||
|
Equity compensation plans (stock options) approved by security holders:
|
| | | | | | | | | | | | | | | | | | |
|
2017 Omnibus Equity Incentive Plan(1)
|
| | | | — | | | | | $ | — | | | | | | 279,285 | | |
|
Equity compensation plans not approved by security holders
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | — | | | | | $ | — | | | | | | 279,285 | | |
|
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned(1) |
| |
Percent of Common
Stock Outstanding |
| ||||||
| Name of Beneficial Owners Greater than 5% Shareholders | | | | | | | | | | | | | |
|
RMB Capital Holdings, LLC
|
| | | | 872,888(1) | | | | | | 7.0% | | |
| 115 S. LaSalle Street, 34th Floor Chicago, IL 60603 |
| | | | | | | | | | | | |
| EJF Capital LLC 2107 Wilson Boulevard, Suite 410 Arlington, VA 22201 |
| | | | 650,000(2) | | | | | | 6.0% | | |
| Directors and Executive Officers | | | | | | | | | | | | | |
|
Lloyd W. Kendall, Jr.
|
| | | | 73,586(3) | | | | | | * | | |
|
George J. Guarini
|
| | | | 113,271(4) | | | | | | * | | |
|
James S. Camp
|
| | | | 110,864(5) | | | | | | * | | |
|
Harpreet S. Chaudhary
|
| | | | 39,043(6) | | | | | | * | | |
|
Rocco Davis
|
| | | | 3,963(7) | | | | | | * | | |
|
Malcolm F. Hotchkiss
|
| | | | 12,116(8) | | | | | | * | | |
|
Robert G. Laverne, M.D.
|
| | | | 110,137(9) | | | | | | * | | |
|
Syvia L. Magid
|
| | | | — | | | | | | * | | |
|
David M. Spatz
|
| | | | 49,892(10) | | | | | | * | | |
|
Keary L. Colwell
|
| | | | 44,153(11) | | | | | | * | | |
|
Janet L. King
|
| | | | 48,153(12) | | | | | | * | | |
|
All directors and executive officers as a group (15 persons)
|
| | | | 606,942(13) | | | | | | 4.9% | | |
| | | |
2019
|
| |
2018
|
| ||||||
|
Audit fees
|
| | | $ | 405,000 | | | | | $ | 310,000 | | |
|
Audit-related fees
|
| | | | — | | | | | | — | | |
|
Tax fees
|
| | | | — | | | | | | 20,000 | | |
| | | | | BAYCOM CORP | |
| |
Date:
March 13, 2020
|
| |
By:
/s/ George J. Guarini
George J. Guarini
President and Chief Executive Officer |
|
| |
/s/ George J. Guarini
George J. Guarini, President, Chief Executive Officer and Director (Principal Executive Officer)
|
| |
Date:
March 13, 2020
|
|
| |
/s/ Lloyd W. Kendall
Lloyd W. Kendall, Chairman of the Board and Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ James S. Camp
James S. Camp, Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ Harpreet S. Chaudhary
Harpreet S. Chaudhary, Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ Rocco Davis
Rocco Davis, Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ Malcolm F. Hotchkiss
Malcolm F. Hotchkiss, Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ Robert G. Laverne
Robert G. Laverne, MD, Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ Syvia L. Magid
Syvia L. Magid, Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ David M. Spatz
David M. Spatz, Director
|
| |
Date:
March 13, 2020
|
|
| |
/s/ Keary L. Colwell
Keary L. Colwell, Senior Executive Vice President and Chief Financial Officer and Secretary (Principal Financial and Accounting Officer)
|
| |
Date:
March 13, 2020
|
|
|
Subsidiary
|
| |
Ownership
|
| |
Jurisdiction
|
|
| United Business Bank | | | Wholly owned subsidiary of BayCom Corp | | | California | |
| First ULB Statutory Trust I | | |
BayCom Corp own 100% of the common securities of the trust
|
| | Delaware | |
| Bethlehem Capital Trust | | |
BayCom Corp own 100% of the common securities of the trust
|
| | Delaware | |
| | Date: March 13, 2020 | | |
By:
/s/ George J. Guarini
George J. Guarini
President and Chief Executive Officer |
|
| | Date: March 13, 2020 | | |
By:
/s/ Keary L. Colwell
Keary L. Colwell
Senior Executive Vice President and Chief Financial Officer |
|
| | Date: March 13, 2020 | | |
By:
/s/ George J. Guarini
George J. Guarini
President and Chief Executive Officer |
|
| | Date: March 13, 2020 | | |
By:
/s/ Keary L. Colwell
Keary L. Colwell
Senior Executive Vice President and Chief Financial Officer |
|