| |
Indiana
(State or Other Jurisdiction of Incorporation or Organization) |
| |
6022
(Primary Standard Industrial Classification Code Number) |
| |
35-1547518
(IRS Employer Identification Number) |
|
| |
Jeremy E. Hill
Bradley C. Arnett Dentons Bingham Greenebaum LLP 2700 Market Tower 10 W. Market Street Indianapolis, Indiana 46204 (317) 635-8900 |
| |
Nathan L. Berger
Alan K. MacDonald Frost Brown Todd LLC 400 West Market Street 32nd Floor Louisville, Kentucky 40202 (502) 589-5400 |
|
| |
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| | | | | | 1 | | | |
| | | | | | 5 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 21 | | | |
| | | | | | 22 | | | |
| | | | | | 27 | | | |
| | | | | | 47 | | | |
| | | | | | 60 | | | |
| | | | | | 61 | | | |
| | | | | | 64 | | | |
| | | | | | 66 | | | |
| | | | | | 82 | | | |
| | | | | | 91 | | | |
| | | | | | 98 | | | |
| | | | | | 101 | | | |
| | | | | | 101 | | | |
| | | | | | 101 | | | |
| | | | | | 102 | | | |
| | | | | | 103 | | | |
| | | | | | F-1 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | |
| |
German American Common Stock
|
| ||||||||||||||||||
| |
(Per Share)
|
| ||||||||||||||||||
| | | | |
High
|
| |
Low
|
| |
Close
|
| |||||||||
| |
September 17, 2021
|
| | | $ | 36.69 | | | | | $ | 34.89 | | | | | $ | 36.36 | | |
| |
October 29, 2021
|
| | | $ | 39.55 | | | | | $ | 38.88 | | | | | $ | 39.42 | | |
| | | |
German American
Common Stock Closing Price |
| |
CUB Equivalent
Per Share Price |
| ||||||
|
September 17, 2021
|
| | | $ | 36.36 | | | | | $ | 41.58 | | |
|
October 29, 2021
|
| | | $ | 39.42 | | | | | $ | 43.95 | | |
| | | |
For the Six Months
Ended June 30, |
| |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| Summary of Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income
|
| | | $ | 83,819 | | | | | $ | 87,112 | | | | | $ | 174,369 | | | | | $ | 176,474 | | | | | $ | 133,749 | | | | | $ | 111,030 | | | | | $ | 103,365 | | |
|
Interest Expense
|
| | | | 5,007 | | | | | | 12,397 | | | | | | 19,126 | | | | | | 31,249 | | | | | | 19,139 | | | | | | 11,121 | | | | | | 8,461 | | |
|
Net Interest Income
|
| | | | 78,812 | | | | | | 74,715 | | | | | | 155,243 | | | | | | 145,225 | | | | | | 114,610 | | | | | | 99,909 | | | | | | 94,904 | | |
|
Provision for Credit Losses
|
| | | | (6,500) | | | | | | 11,050 | | | | | | 17,550 | | | | | | 5,325 | | | | | | 2,070 | | | | | | 1,750 | | | | | | 1,200 | | |
|
Net Interest Income after Provision for Credit Losses
|
| | | | 85,312 | | | | | | 63,665 | | | | | | 137,693 | | | | | | 139,900 | | | | | | 112,540 | | | | | | 98,159 | | | | | | 93,704 | | |
|
Non-interest Income
|
| | | | 28,939 | | | | | | 26,504 | | | | | | 54,474 | | | | | | 45,501 | | | | | | 37,070 | | | | | | 31,854 | | | | | | 32,013 | | |
|
Non-interest Expense
|
| | | | 60,296 | | | | | | 58,416 | | | | | | 117,123 | | | | | | 114,162 | | | | | | 93,553 | | | | | | 77,803 | | | | | | 76,587 | | |
|
Net Income before Income Tax
|
| | | | 53,955 | | | | | | 31,753 | | | | | | 75,044 | | | | | | 71,239 | | | | | | 56,057 | | | | | | 52,210 | | | | | | 49,130 | | |
|
Income Tax Expense
|
| | | | 10,576 | | | | | | 5,026 | | | | | | 12,834 | | | | | | 12,017 | | | | | | 9,528 | | | | | | 11,534 | | | | | | 13,946 | | |
|
Net Income
|
| | | $ | 43,379 | | | | | $ | 26,727 | | | | | $ | 62,210 | | | | | $ | 59,222 | | | | | $ | 46,529 | | | | | $ | 40,676 | | | | | $ | 35,184 | | |
| Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.64 | | | | | $ | 1.01 | | | | | $ | 2.34 | | | | | $ | 2.29 | | | | | $ | 1.99 | | | | | $ | 1.77 | | | | | $ | 1.57 | | |
|
Diluted
|
| | | $ | 1.64 | | | | | $ | 1.01 | | | | | $ | 2.34 | | | | | $ | 2.29 | | | | | $ | 1.99 | | | | | $ | 1.77 | | | | | $ | 1.57 | | |
|
Cash Dividends
|
| | | $ | 0.42 | | | | | $ | 0.38 | | | | | $ | 0.76 | | | | | $ | 0.68 | | | | | $ | 0.60 | | | | | $ | 0.52 | | | | | $ | 0.48 | | |
|
Book Value at End of Period
|
| | | $ | 24.45 | | | | | $ | 22.44 | | | | | $ | 23.57 | | | | | $ | 21.51 | | | | | $ | 18.37 | | | | | $ | 15.90 | | | | | $ | 14.42 | | |
|
Selected Balance Sheet (End of Period Balances)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Assets
|
| | | $ | 5,348,569 | | | | | $ | 4,851,051 | | | | | $ | 4,977,577 | | | | | $ | 4,397,672 | | | | | $ | 3,929,090 | | | | | $ | 3,144,360 | | | | | $ | 2,955,994 | | |
|
Total Loans, Net of Unearned
Income |
| | | | 3,070,690 | | | | | | 3,266,347 | | | | | | 3,088,072 | | | | | | 3,077,091 | | | | | | 2,728,059 | | | | | | 2,141,638 | | | | | | 1,989,955 | | |
|
Total Deposits
|
| | | | 4,449,745 | | | | | | 3,979,433 | | | | | | 4,106,530 | | | | | | 3,430,021 | | | | | | 3,072,632 | | | | | | 2,484,052 | | | | | | 2,349,551 | | |
|
Total Long-term Debt
|
| | | | 133,742 | | | | | | 146,503 | | | | | | 141,624 | | | | | | 181,950 | | | | | | 126,635 | | | | | | 141,717 | | | | | | 120,560 | | |
|
Total Shareholders’ Equity
|
| | | | 648,997 | | | | | | 594,674 | | | | | | 624,709 | | | | | | 573,820 | | | | | | 458,640 | | | | | | 364,571 | | | | | | 330,267 | | |
| Selected Performance Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | | 1.66% | | | | | | 1.18% | | | | | | 1.32% | | | | | | 1.43% | | | | | | 1.38% | | | | | | 1.35% | | | | | | 1.24% | | |
|
Return on Equity
|
| | | | 13.78% | | | | | | 9.19% | | | | | | 10.46% | | | | | | 11.41% | | | | | | 12.07% | | | | | | 11.59% | | | | | | 10.94% | | |
| | | |
For the Six Months
Ended June 30, |
| |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||
| | | |
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| Summary of Operations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest Income
|
| | | $ | 18,299 | | | | | $ | 19,361 | | | | | $ | 39,015 | | | | | $ | 39,595 | | | | | $ | 35,091 | | | | | $ | 31,610 | | | | | $ | 29,099 | | |
|
Interest Expense
|
| | | | 2,187 | | | | | | 4,015 | | | | | | 7,164 | | | | | | 8,931 | | | | | | 6,137 | | | | | | 4,668 | | | | | | 4,117 | | |
|
Net Interest Income
|
| | | | 16,112 | | | | | | 15,346 | | | | | | 31,851 | | | | | | 30,664 | | | | | | 28,594 | | | | | | 26,942 | | | | | | 24,982 | | |
|
Provision for Loan Losses
|
| | | | 210 | | | | | | 420 | | | | | | 1,520 | | | | | | 600 | | | | | | — | | | | | | (563) | | | | | | (344) | | |
|
Net Interest Income after Provision for Loan Losses
|
| | | | 15,902 | | | | | | 14,926 | | | | | | 30,331 | | | | | | 30,064 | | | | | | 28,954 | | | | | | 27,505 | | | | | | 25,326 | | |
|
Non-interest Income
|
| | | | 5,178 | | | | | | 3,900 | | | | | | 9,628 | | | | | | 7,204 | | | | | | 6,902 | | | | | | 8,234 | | | | | | 8,030 | | |
|
Non-interest Expense
|
| | | | 13,785 | | | | | | 13,278 | | | | | | 27,973 | | | | | | 26,459 | | | | | | 25,985 | | | | | | 25,699 | | | | | | 25,120 | | |
|
Net Income before Income Tax
|
| | | | 7,295 | | | | | | 5,548 | | | | | | 11,986 | | | | | | 10,809 | | | | | | 9,871 | | | | | | 10,040 | | | | | | 8,236 | | |
|
Income Tax Expense
|
| | | | 1,442 | | | | | | 1,179 | | | | | | 2,481 | | | | | | 1,385 | | | | | | 2,013 | | | | | | 3,976 | | | | | | (2,453) | | |
|
Net Income
|
| | | $ | 5,853 | | | | | $ | 4,369 | | | | | $ | 9,505 | | | | | $ | 9,424 | | | | | $ | 7,858 | | | | | $ | 6,064 | | | | | $ | 10,689 | | |
| Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.58 | | | | | $ | 1.18 | | | | | $ | 2.57 | | | | | $ | 2.57 | | | | | $ | 2.21 | | | | | $ | 1.70 | | | | | $ | 3.01 | | |
|
Diluted
|
| | | $ | 1.57 | | | | | $ | 1.18 | | | | | $ | 2.57 | | | | | $ | 2.57 | | | | | $ | 2.21 | | | | | $ | 1.70 | | | | | $ | 3.01 | | |
|
Cash Dividends
|
| | | $ | 0.70 | | | | | $ | 0.60 | | | | | $ | 0.60 | | | | | $ | 1.50 | | | | | $ | 0.40 | | | | | $ | 0.30 | | | | | $ | 0.20 | | |
|
Book Value at End of Period
|
| | | $ | 28.54 | | | | | $ | 26.46 | | | | | $ | 27.81 | | | | | $ | 25.69 | | | | | $ | 24.81 | | | | | $ | 23.37 | | | | | $ | 21.92 | | |
|
Selected Balance Sheet (End of Period Balances)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Assets
|
| | | $ | 1,073,514 | | | | | $ | 995,365 | | | | | $ | 1,023,272 | | | | | $ | 857,979 | | | | | $ | 793,034 | | | | | $ | 746,649 | | | | | $ | 694,680 | | |
|
Total Loans, Net of Unearned Income
|
| | | | 716,361 | | | | | | 724,667 | | | | | | 707,919 | | | | | | 660,853 | | | | | | 621,279 | | | | | | 583,257 | | | | | | 542,611 | | |
|
Total Deposits
|
| | | | 889,236 | | | | | | 798,158 | | | | | | 842,920 | | | | | | 675,088 | | | | | | 626,510 | | | | | | 575,454 | | | | | | 534,298 | | |
|
Total Long-term Debt
|
| | | | 62,926 | | | | | | 87,011 | | | | | | 64,357 | | | | | | 76,400 | | | | | | 67,015 | | | | | | 76,587 | | | | | | 71,209 | | |
|
Total Stockholders’ Equity
|
| | | | 105,750 | | | | | | 97,491 | | | | | | 102,671 | | | | | | 94,356 | | | | | | 88,332 | | | | | | 83,170 | | | | | | 77,970 | | |
| Selected Performance Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on Assets
|
| | | | 1.12% | | | | | | 0.96% | | | | | | 0.98% | | | | | | 1.15% | | | | | | 1.04% | | | | | | 0.94% | | | | | | 1.57% | | |
|
Return on Equity
|
| | | | 11.40% | | | | | | 9.16% | | | | | | 9.75% | | | | | | 10.22% | | | | | | 9.25% | | | | | | 8.38% | | | | | | 14.72% | | |
|
(dollars in thousands)
|
| |
For the Six
Months Ended June 30, 2021 |
| |
For the Year
Ended December 31, 2020 |
| ||||||
| Summary of Operations | | | | | | | | | | | | | |
|
Interest Income
|
| | | $ | 103,278 | | | | | $ | 215,704 | | |
|
Interest Expense
|
| | | | 6,716 | | | | | | 25,334 | | |
|
Net Interest Income
|
| | | | 96,562 | | | | | | 190,370 | | |
|
Provision for Credit Losses
|
| | | | (6,290) | | | | | | 24,870 | | |
|
Net Interest Income after Provision for Credit Losses
|
| | | | 102,852 | | | | | | 165,500 | | |
|
Non-interest Income
|
| | | | 34,117 | | | | | | 64,102 | | |
|
Non-interest Expense
|
| | | | 74,381 | | | | | | 158,523 | | |
|
Net Income before Income Tax
|
| | | | 62,588 | | | | | | 71,079 | | |
|
Income Tax Expense
|
| | | | 12,352 | | | | | | 11,327 | | |
|
Net Income
|
| | | $ | 50,236 | | | | | $ | 59,752 | | |
| Selected Performance Ratios | | | | | | | | | | | | | |
|
Return on Assets
|
| | | | 1.60% | | | | | | 1.05% | | |
|
Return on Equity
|
| | | | 13.96% | | | | | | 8.74% | | |
|
(in thousands)
|
| |
As of
June 30, 2021 |
| |||
| Selected Balance Sheet | | | | | | | |
|
Total Assets
|
| | | $ | 6,418,222 | | |
|
Total Loans, Net of Unearned Income
|
| | | | 3,781,251 | | |
|
Total Deposits
|
| | | | 5,339,953 | | |
|
Total Long-term Debt
|
| | | | 274,518 | | |
|
Total Shareholders’ equity
|
| | | | 741,431 | | |
| | | |
German
American Historical |
| |
CUB
Historical |
| |
Proforma Combined
|
| |
Equivalent
Pro forma of CUB(1) |
| ||||||||||||
| Net Income Per Share | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Six months ended June 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.64 | | | | | $ | 1.58 | | | | | $ | 1.71 | | | | | $ | 1.32 | | |
|
Diluted
|
| | | $ | 1.64 | | | | | $ | 1.57 | | | | | $ | 1.71 | | | | | $ | 1.32 | | |
|
Year ended December 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 2.34 | | | | | $ | 2.57 | | | | | $ | 2.03 | | | | | $ | 1.57 | | |
|
Diluted
|
| | | $ | 2.34 | | | | | $ | 2.57 | | | | | $ | 2.03 | | | | | $ | 1.57 | | |
| Cash Dividends Per Share(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Six months ended June 30, 2021
|
| | | $ | 0.42 | | | | | $ | 0.70 | | | | | $ | 0.42 | | | | | $ | 0.33 | | |
|
Year ended December 31, 2020
|
| | | $ | 0.76 | | | | | $ | 0.60 | | | | | $ | 0.76 | | | | | $ | 0.59 | | |
| Book Value per Share | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At June 30, 2021
|
| | | $ | 24.45 | | | | | $ | 28.54 | | | | | $ | 25.21 | | | | | $ | 19.51 | | |
|
At December 31, 2020
|
| | | $ | 23.57 | | | | | $ | 27.81 | | | | | $ | 24.58 | | | | | $ | 19.02 | | |
|
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned(1) |
| |
Percentage
Beneficially Owned |
| |
Post-Merger
Pro Forma Percentage |
| |||||||||
| Greater than 5% Stockholders | | | | | | | | | | | | | | | | | | | |
|
Amy C. McMullan
|
| | | | 506,285(2) | | | | | | 13.7% | | | | | | 1.3% | | |
|
Susan A. McMullan Eden
|
| | | | 413,118(3) | | | | | | 11.1% | | | | | | 1.1% | | |
|
Citizens Union Bancorp of Shelbyville, Inc. Employee Stock Ownership Trust
|
| | | | 371,693 | | | | | | 10.0% | | | | | | 1.0% | | |
|
Katherine Hayes Trentham
|
| | | | 201,588(4) | | | | | | 5.4% | | | | | | * | | |
|
Sarah H. Wilson
|
| | | | 195,035(5) | | | | | | 5.3% | | | | | | * | | |
|
Ann Hayes Ronald Delaware Trust
|
| | | | 186,426(6) | | | | | | 5.0% | | | | | | * | | |
| Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | |
|
Lea M. Anderson
|
| | | | 216,102(7) | | | | | | 5.8% | | | | | | * | | |
|
Steven E. Barker
|
| | | | 346,438(8) | | | | | | 9.3% | | | | | | * | | |
|
David M. Bowling
|
| | | | 54,718 | | | | | | 1.5% | | | | | | * | | |
|
Edward B. Hayes
|
| | | | 185,798(9) | | | | | | 5.0% | | | | | | * | | |
|
Stephen H. Solomon
|
| | | | 45,520 | | | | | | 1.2% | | | | | | * | | |
|
Darryl T. Traylor
|
| | | | 48,966(10) | | | | | | 1.3% | | | | | | * | | |
|
Christopher R. Dew
|
| | | | 7,300(11) | | | | | | * | | | | | | * | | |
|
Nicole R. Durbin
|
| | | | 8,550 | | | | | | * | | | | | | * | | |
|
Brian M. McMullan
|
| | | | 394,856(12) | | | | | | 10.7% | | | | | | 1.0% | | |
|
Brian K. Webb
|
| | | | 4,200(13) | | | | | | * | | | | | | * | | |
|
Directors and Executive Officers as a Group (10 persons)
|
| | | | 1,312,448 | | | | | | 35.4% | | | | | | 3.5% | | |
|
Bank Name
|
| |
Ticker
|
| |
State
|
| |
Bank Name
|
| |
Ticker
|
| |
State
|
|
| 1st Source Corporation | | | SRCE | | | IN | | | Origin Bancorp, Inc. | | | OBNK | | | LA | |
| Alerus Financial Corporation | | | ACBI | | | ND | | | Preferred Bank | | | PFBC | | | CA | |
| Bridgewater Bancshares, Inc. | | | BWB | | | MN | | | Premier Financial Corp. | | | PFC | | | OH | |
| Byline Bancorp, Inc. | | | BY | | | IL | | | QCR Holdings, Inc. | | | QCRH | | | IL | |
| Capstar Financial Holdings, Inc. | | | CSTR | | | TN | | | RBB Bancorp | | | RBB | | | CA | |
| City Holding Company | | | CHCO | | | WV | | | Sierra Bancorp | | | BSRR | | | CA | |
| Farmers National Banc Corp. | | | FMNB | | | OH | | | South Plains Financial, Inc. | | | SPFI | | | TX | |
| First Financial Corporation | | | THFF | | | IN | | | Southside Bancshares, Inc. | | | SBSI | | | TX | |
| Horizon Bancorp, Inc. | | | HBNC | | | IN | | | Spirit of Texas Bancshares, Inc. | | | STXB | | | TX | |
| Lakeland Financial Corporation | | | LKFN | | | IN | | | Univest Financial Corporation | | | UVSP | | | PA | |
|
National Bank Holdings Corporation
|
| | NBHC | | | CO | | | Westamerica Bancorporation | | | WABC | | | CA | |
| Old Second Bancorp, Inc. | | | OSBC | | | IL | | | | | | | | | | |
|
Ticker
|
| |
State
|
| |
Total Assets
YTD |
| |
Tang. Equity /
Tang. Assets YTD |
| |
Core
ROAA YTD |
| |
Core
ROAE YTD |
| |
Efficiency
Ratio YTD |
| |
NPAS + 90
PD / Assets YTD |
| |
Price Per
Share 09/17/2021 |
| |||||||||||||||||||||
|
SRCE
|
| | IN | | | | | 7,718,694 | | | | | | 10.70 | | | | | | 1.57 | | | | | | 13.13 | | | | | | 53.79 | | | | | | 0.77 | | | | | | 45.26 | | |
|
ALRS
|
| | ND | | | | | 3,157,229 | | | | | | 9.36 | | | | | | 1.72 | | | | | | 15.71 | | | | | | 70.48 | | | | | | 0.27 | | | | | | 29.10 | | |
|
BWB
|
| | MN | | | | | 3,162,612 | | | | | | 9.10 | | | | | | 1.41 | | | | | | 15.16 | | | | | | 41.29 | | | | | | 0.03 | | | | | | 16.03 | | |
|
BY
|
| | IL | | | | | 6,540,602 | | | | | | 9.84 | | | | | | 1.56 | | | | | | 12.82 | | | | | | 51.33 | | | | | | 0.56 | | | | | | 23.22 | | |
|
CSTR
|
| | TN | | | | | 3,212,390 | | | | | | 9.83 | | | | | | 1.57 | | | | | | 13.61 | | | | | | 54.05 | | | | | | 0.23 | | | | | | 21.75 | | |
|
CHCO
|
| | WV | | | | | 5,904,055 | | | | | | 9.98 | | | | | | 1.42 | | | | | | 11.77 | | | | | | 53.90 | | | | | | 0.58 | | | | | | 75.56 | | |
|
FMNB
|
| | OH | | | | | 3,260,058 | | | | | | 9.90 | | | | | | 1.88 | | | | | | 17.11 | | | | | | 47.18 | | | | | | 0.55 | | | | | | 15.16 | | |
|
THFF
|
| | IN | | | | | 4,753,308 | | | | | | 10.75 | | | | | | 1.29 | | | | | | 10.02 | | | | | | 59.02 | | | | | | 0.44 | | | | | | 39.56 | | |
|
HBNC
|
| | IN | | | | | 6,109,227 | | | | | | 9.06 | | | | | | 1.44 | | | | | | 12.36 | | | | | | 56.08 | | | | | | 0.39 | | | | | | 17.14 | | |
|
LKFN
|
| | IN | | | | | 6,232,914 | | | | | | 10.80 | | | | | | 1.54 | | | | | | 14.11 | | | | | | 47.81 | | | | | | 0.27 | | | | | | 64.57 | | |
|
NBHC
|
| | CO | | | | | 7,136,128 | | | | | | 10.41 | | | | | | 1.47 | | | | | | 12.12 | | | | | | 62.92 | | | | | | 0.44 | | | | | | 35.98 | | |
|
OSBC
|
| | IL | | | | | 3,250,634 | | | | | | 9.15 | | | | | | 1.32 | | | | | | 13.40 | | | | | | 65.43 | | | | | | 0.77 | | | | | | 12.31 | | |
|
OBNK
|
| | LA | | | | | 7,268,068 | | | | | | 9.09 | | | | | | 1.39 | | | | | | 15.49 | | | | | | 55.14 | | | | | | 0.55 | | | | | | 40.40 | | |
|
PFBC
|
| | CA | | | | | 5,575,908 | | | | | | 10.01 | | | | | | 1.60 | | | | | | 15.64 | | | | | | 33.27 | | | | | | 0.85 | | | | | | 62.73 | | |
|
PFC
|
| | OH | | | | | 7,593,720 | | | | | | 9.42 | | | | | | 1.96 | | | | | | 14.77 | | | | | | 47.69 | | | | | | 0.62 | | | | | | 30.50 | | |
|
QCRH
|
| | IL | | | | | 5,805,165 | | | | | | 9.55 | | | | | | 1.44 | | | | | | 13.42 | | | | | | 54.07 | | | | | | 0.18 | | | | | | 50.81 | | |
|
RBB
|
| | CA | | | | | 3,890,638 | | | | | | 9.58 | | | | | | 1.45 | | | | | | 12.12 | | | | | | 42.78 | | | | | | 0.50 | | | | | | 24.10 | | |
|
BSRR
|
| | CA | | | | | 3,272,048 | | | | | | 10.08 | | | | | | 1.41 | | | | | | 13.08 | | | | | | 56.98 | | | | | | 0.58 | | | | | | 23.16 | | |
|
SPFI
|
| | TX | | | | | 3,712,915 | | | | | | 9.94 | | | | | | 1.61 | | | | | | 15.86 | | | | | | 66.69 | | | | | | 0.41 | | | | | | 22.66 | | |
|
SBSI
|
| | TX | | | | | 7,182,408 | | | | | | 9.82 | | | | | | 1.57 | | | | | | 12.57 | | | | | | 50.09 | | | | | | 0.21 | | | | | | 36.61 | | |
|
STXB
|
| | TX | | | | | 3,084,755 | | | | | | 9.71 | | | | | | 1.53 | | | | | | 13.11 | | | | | | 48.63 | | | | | | 0.26 | | | | | | 23.36 | | |
|
UVSP
|
| | PA | | | | | 6,356,305 | | | | | | 9.15 | | | | | | 1.65 | | | | | | 14.86 | | | | | | 59.18 | | | | | | 0.61 | | | | | | 26.51 | | |
|
WABC
|
| | CA | | | | | 7,147,779 | | | | | | 10.24 | | | | | | 1.25 | | | | | | 11.57 | | | | | | 45.31 | | | | | | 0.09 | | | | | | 55.15 | | |
| Median | | | | | | | | 5,805,165 | | | | | | 9.83 | | | | | | 1.53 | | | | | | 13.40 | | | | | | 53.90 | | | | | | 0.44 | | | | | | 29.10 | | |
| GABC | | | IN | | | | | 5,348,569 | | | | | | 9.96 | | | | | | 1.74 | | | | | | 14.48 | | | | | | 51.76 | | | | | | 0.34 | | | | | | 36.36 | | |
|
Ticker
|
| |
State
|
| |
Price Per
Share 09/17/2021 |
| |
Price / Tangible
Book Value 09/17/2021 |
| |
Price /
YTD Core EPS 09/17/2021 |
| |
Dividend
Yield 09/17/2021 |
| |
Avg.
Daily Vol. (1 Year) |
| |||||||||||||||
|
SRCE
|
| | IN | | | | | 45.26 | | | | | | 138.45 | | | | | | 11.27 | | | | | | 2.61 | | | | | | 65,104 | | |
|
ALRS
|
| | ND | | | | | 29.10 | | | | | | 172.27 | | | | | | 9.13 | | | | | | 2.13 | | | | | | 27,726 | | |
|
BWB
|
| | MN | | | | | 16.03 | | | | | | 156.95 | | | | | | 12.39 | | | | | | 0.00 | | | | | | 60,427 | | |
|
BY
|
| | IL | | | | | 23.22 | | | | | | 141.28 | | | | | | 10.86 | | | | | | 1.03 | | | | | | 114,321 | | |
|
CSTR
|
| | TN | | | | | 21.75 | | | | | | 154.99 | | | | | | 9.98 | | | | | | 1.01 | | | | | | 59,670 | | |
|
CHCO
|
| | WV | | | | | 75.56 | | | | | | 203.11 | | | | | | 14.36 | | | | | | 3.07 | | | | | | 60,291 | | |
|
FMNB
|
| | OH | | | | | 15.16 | | | | | | 135.05 | | | | | | 8.12 | | | | | | 2.90 | | | | | | 66,017 | | |
|
THFF
|
| | IN | | | | | 39.56 | | | | | | 102.94 | | | | | | 9.29 | | | | | | 2.68 | | | | | | 56,403 | | |
|
HBNC
|
| | IN | | | | | 17.14 | | | | | | 140.03 | | | | | | 8.83 | | | | | | 3.03 | | | | | | 119,108 | | |
|
LKFN
|
| | IN | | | | | 64.57 | | | | | | 242.85 | | | | | | 16.83 | | | | | | 2.11 | | | | | | 146,723 | | |
|
NBHC
|
| | CO | | | | | 35.98 | | | | | | 152.58 | | | | | | 11.02 | | | | | | 2.39 | | | | | | 140,053 | | |
|
OSBC
|
| | IL | | | | | 12.31 | | | | | | 119.64 | | | | | | 9.37 | | | | | | 0.97 | | | | | | 100,663 | | |
|
OBNK
|
| | LA | | | | | 40.40 | | | | | | 144.25 | | | | | | 12.24 | | | | | | 1.14 | | | | | | 61,161 | | |
|
PFBC
|
| | CA | | | | | 62.73 | | | | | | 168.12 | | | | | | 11.61 | | | | | | 2.42 | | | | | | 65,688 | | |
|
PFC
|
| | OH | | | | | 30.50 | | | | | | 166.11 | | | | | | 7.75 | | | | | | 3.28 | | | | | | 122,718 | | |
|
QCRH
|
| | IL | | | | | 50.81 | | | | | | 146.68 | | | | | | 10.13 | | | | | | 0.47 | | | | | | 54,918 | | |
|
RBB
|
| | CA | | | | | 24.10 | | | | | | 127.71 | | | | | | 10.32 | | | | | | 2.07 | | | | | | 48,586 | | |
|
BSRR
|
| | CA | | | | | 23.16 | | | | | | 109.28 | | | | | | 9.31 | | | | | | 3.63 | | | | | | 36,850 | | |
|
SPFI
|
| | TX | | | | | 22.66 | | | | | | 111.35 | | | | | | 6.73 | | | | | | 1.06 | | | | | | 23,839 | | |
|
SBSI
|
| | TX | | | | | 36.61 | | | | | | 174.62 | | | | | | 11.04 | | | | | | 3.55 | | | | | | 118,259 | | |
|
STXB
|
| | TX | | | | | 23.36 | | | | | | 137.65 | | | | | | 8.96 | | | | | | 1.54 | | | | | | 41,739 | | |
|
UVSP
|
| | PA | | | | | 26.51 | | | | | | 137.91 | | | | | | 7.78 | | | | | | 3.02 | | | | | | 97,026 | | |
|
WABC
|
| | CA | | | | | 55.15 | | | | | | 205.91 | | | | | | 18.58 | | | | | | 2.97 | | | | | | 101,450 | | |
| Median | | | | | | | | 29.10 | | | | | | 144.25 | | | | | | 10.13 | | | | | | 2.39 | | | | | | 65,104 | | |
| GABC | | | IN | | | | | 36.36 | | | | | | 185.73 | | | | | | 10.55 | | | | | | 2.31 | | | | | | 51,007 | | |
|
Bank Name
|
| |
Ticker
|
| |
State
|
| |
Bank Name
|
| |
Ticker
|
| |
State
|
|
| 1st Source Corporation | | | SRCE | | | IN | | | Lakeland Financial Corporation | | | LKFN | | | IN | |
| Alerus Financial Corporation | | | ALRS | | | ND | | | Mercantile Bank Corporation | | | MBWM | | | MI | |
| Bridgewater Bancshares, Inc. | | | BWB | | | MN | | | Meta Financial Group, Inc. | | | CASH | | | SD | |
| Byline Bancorp, Inc. | | | BY | | | IL | | | Midland States Bancorp, Inc. | | | MSBI | | | IL | |
| Community Trust Bancorp, Inc. | | | CTBI | | | KY | | | MidWestOne Financial Group, Inc. | | | MOFG | | | IA | |
| CrossFirst Bankshares, Inc. | | | CFB | | | KS | | | Nicolet Bankshares, Inc. | | | NCBS | | | WI | |
| Equity Bancshares, Inc. | | | EQBK | | | KS | | | Old Second Bancorp, Inc. | | | OSBC | | | IL | |
| Farmers National Banc Corp. | | | FMNB | | | OH | | | Peoples Bancorp, Inc. | | | PEBO | | | OH | |
| First Financial Corporation | | | THFF | | | IN | | | Premier Financial Corp. | | | PFC | | | OH | |
| First Internet Bancorp | | | INBK | | | IN | | | QCR Holdings, Inc. | | | QCRH | | | IL | |
| First Mid Bancshares, Inc. | | | FMBH | | | IL | | | Republic Bancorp, Inc. | | | RBCA.A | | | KY | |
| Great Southern Bancorp, Inc. | | | GSBC | | | MO | | | Sterling Bancorp, Inc. | | | SBT | | | MI | |
| HBT Financial, Inc. | | | HBT | | | IL | | | Stock Yards Bancorp, Inc. | | | SYBT | | | KY | |
| Horizon Bancorp, Inc. | | | HBNC | | | IN | | | West Bancorporation, Inc. | | | WTBA | | | IA | |
| Independent Bank Corporation | | | IBCP | | | MI | | | | | | | | | | |
|
Ticker
|
| |
State
|
| |
Total Assets
YTD |
| |
Tang. Equity /
Tang. Assets YTD |
| |
Core
ROAA YTD |
| |
Core ROAE
YTD |
| |
Efficiency
Ratio YTD |
| |
NPAS + 90
PD / Assets YTD |
| |
Price Per
Share 09/17/2021 |
| |||||||||||||||||||||
|
SRCE
|
| | IN | | | | | 7,718,694 | | | | | | 10.70 | | | | | | 1.57 | | | | | | 13.13 | | | | | | 53.79 | | | | | | 0.77 | | | | | | 45.26 | | |
|
ALRS
|
| | ND | | | | | 3,157,229 | | | | | | 9.36 | | | | | | 1.72 | | | | | | 15.71 | | | | | | 70.48 | | | | | | 0.27 | | | | | | 29.10 | | |
|
BWB
|
| | MN | | | | | 3,162,612 | | | | | | 9.10 | | | | | | 1.41 | | | | | | 15.16 | | | | | | 41.29 | | | | | | 0.03 | | | | | | 16.03 | | |
|
BY
|
| | IL | | | | | 6,540,602 | | | | | | 9.84 | | | | | | 1.56 | | | | | | 12.82 | | | | | | 51.33 | | | | | | 0.56 | | | | | | 23.22 | | |
|
CTBI
|
| | KY | | | | | 5,494,163 | | | | | | 11.39 | | | | | | 1.78 | | | | | | 14.20 | | | | | | 51.04 | | | | | | 1.71 | | | | | | 39.24 | | |
|
CFB
|
| | KS | | | | | 5,311,434 | | | | | | 11.99 | | | | | | 0.91 | | | | | | 8.32 | | | | | | 51.47 | | | | | | 1.88 | | | | | | 12.41 | | |
|
EQBK
|
| | KS | | | | | 4,268,216 | | | | | | 8.68 | | | | | | 1.52 | | | | | | 15.95 | | | | | | 59.18 | | | | | | 1.56 | | | | | | 30.11 | | |
|
FMNB
|
| | OH | | | | | 3,260,058 | | | | | | 9.90 | | | | | | 1.88 | | | | | | 17.11 | | | | | | 47.18 | | | | | | 0.55 | | | | | | 15.16 | | |
|
THFF
|
| | IN | | | | | 4,753,308 | | | | | | 10.75 | | | | | | 1.29 | | | | | | 10.02 | | | | | | 59.02 | | | | | | 0.44 | | | | | | 39.56 | | |
|
INBK
|
| | IN | | | | | 4,204,642 | | | | | | 8.39 | | | | | | 1.03 | | | | | | 12.51 | | | | | | 50.91 | | | | | | 0.27 | | | | | | 30.24 | | |
|
FMBH
|
| | IL | | | | | 5,790,582 | | | | | | 8.43 | | | | | | 0.93 | | | | | | 8.53 | | | | | | 59.78 | | | | | | 0.65 | | | | | | 38.10 | | |
|
GSBC
|
| | MO | | | | | 5,577,582 | | | | | | 11.19 | | | | | | 1.43 | | | | | | 12.65 | | | | | | 55.13 | | | | | | 0.15 | | | | | | 53.14 | | |
|
HBT
|
| | IL | | | | | 3,953,677 | | | | | | 8.84 | | | | | | 1.55 | | | | | | 16.36 | | | | | | 54.43 | | | | | | 0.47 | | | | | | 14.35 | | |
|
HBNC
|
| | IN | | | | | 6,109,227 | | | | | | 9.06 | | | | | | 1.44 | | | | | | 12.36 | | | | | | 56.08 | | | | | | 0.39 | | | | | | 17.14 | | |
|
IBCP
|
| | MI | | | | | 4,461,272 | | | | | | 8.21 | | | | | | 1.60 | | | | | | 18.08 | | | | | | 59.50 | | | | | | 1.01 | | | | | | 20.43 | | |
|
LKFN
|
| | IN | | | | | 6,232,914 | | | | | | 10.80 | | | | | | 1.54 | | | | | | 14.11 | | | | | | 47.81 | | | | | | 0.27 | | | | | | 64.57 | | |
|
MBWM
|
| | MI | | | | | 4,757,414 | | | | | | 8.51 | | | | | | 1.39 | | | | | | 14.56 | | | | | | 57.47 | | | | | | 0.50 | | | | | | 30.45 | | |
|
CASH
|
| | SD | | | | | 7,051,812 | | | | | | 7.91 | | | | | | 2.08 | | | | | | 20.94 | | | | | | 56.62 | | | | | | 0.81 | | | | | | 51.98 | | |
|
MSBI
|
| | IL | | | | | 6,630,010 | | | | | | 7.12 | | | | | | 1.30 | | | | | | 13.85 | | | | | | 60.10 | | | | | | 1.16 | | | | | | 23.33 | | |
|
MOFG
|
| | IA | | | | | 5,749,215 | | | | | | 7.86 | | | | | | 1.44 | | | | | | 15.80 | | | | | | 52.80 | | | | | | 0.77 | | | | | | 28.31 | | |
|
NCBS
|
| | WI | | | | | 4,587,347 | | | | | | 8.74 | | | | | | 1.76 | | | | | | 14.56 | | | | | | 49.15 | | | | | | 0.30 | | | | | | 72.06 | | |
|
OSBC
|
| | IL | | | | | 3,250,634 | | | | | | 9.15 | | | | | | 1.32 | | | | | | 13.40 | | | | | | 65.43 | | | | | | 0.77 | | | | | | 12.31 | | |
|
PEBO
|
| | OH | | | | | 5,067,634 | | | | | | 7.56 | | | | | | 1.24 | | | | | | 10.80 | | | | | | 65.21 | | | | | | 0.76 | | | | | | 30.49 | | |
|
PFC
|
| | OH | | | | | 7,593,720 | | | | | | 9.42 | | | | | | 1.96 | | | | | | 14.77 | | | | | | 47.69 | | | | | | 0.62 | | | | | | 30.50 | | |
|
QCRH
|
| | IL | | | | | 5,805,165 | | | | | | 9.55 | | | | | | 1.44 | | | | | | 13.42 | | | | | | 54.07 | | | | | | 0.18 | | | | | | 50.81 | | |
|
RBCA.A
|
| | KY | | | | | 6,183,310 | | | | | | 13.44 | | | | | | 1.16 | | | | | | 8.79 | | | | | | 64.55 | | | | | | 0.58 | | | | | | 48.78 | | |
|
SBT
|
| | MI | | | | | 3,417,452 | | | | | | 9.57 | | | | | | 0.32 | | | | | | 3.59 | | | | | | 87.61 | | | | | | 2.71 | | | | | | 5.21 | | |
|
SYBT
|
| | KY | | | | | 6,088,072 | | | | | | 8.57 | | | | | | 1.69 | | | | | | 17.49 | | | | | | 49.48 | | | | | | 0.24 | | | | | | 52.28 | | |
|
WTBA
|
| | IA | | | | | 3,268,760 | | | | | | 7.54 | | | | | | 1.58 | | | | | | 21.30 | | | | | | 40.45 | | | | | | 0.45 | | | | | | 29.55 | | |
| Median | | | | | | | | 5,189,534 | | | | | | 9.12 | | | | | | 1.48 | | | | | | 14.16 | | | | | | 54.78 | | | | | | 0.57 | | | | | | 30.35 | | |
| GABC | | | IN | | | | | 5,348,569 | | | | | | 9.96 | | | | | | 1.74 | | | | | | 14.48 | | | | | | 51.76 | | | | | | 0.34 | | | | | | 36.36 | | |
|
Ticker
|
| |
State
|
| |
Price Per
Share 09/17/2021 |
| |
Price / Tangible
Book Value 09/17/2021 |
| |
Price / YTD
Core EPS 09/17/2021 |
| |
Dividend
Yield 09/17/2021 |
| |
Avg.
Daily Vol. (1 Year) |
| |||||||||||||||
|
SRCE
|
| | IN | | | | | 45.26 | | | | | | 138.45 | | | | | | 9.79 | | | | | | 2.61 | | | | | | 65,104 | | |
|
ALRS
|
| | ND | | | | | 29.10 | | | | | | 172.27 | | | | | | 9.74 | | | | | | 2.13 | | | | | | 27,726 | | |
|
BWB
|
| | MN | | | | | 16.03 | | | | | | 156.95 | | | | | | 10.93 | | | | | | 0.00 | | | | | | 60,427 | | |
|
BY
|
| | IL | | | | | 23.22 | | | | | | 141.28 | | | | | | 8.73 | | | | | | 1.03 | | | | | | 114,321 | | |
|
CTBI
|
| | KY | | | | | 39.24 | | | | | | 113.11 | | | | | | 7.36 | | | | | | 3.92 | | | | | | 56,067 | | |
|
CFB
|
| | KS | | | | | 12.41 | | | | | | 99.27 | | | | | | 12.34 | | | | | | 0.00 | | | | | | 123,117 | | |
|
EQBK
|
| | KS | | | | | 30.11 | | | | | | 118.04 | | | | | | 6.93 | | | | | | 0.00 | | | | | | 40,923 | | |
|
FMNB
|
| | OH | | | | | 15.16 | | | | | | 135.05 | | | | | | 7.11 | | | | | | 2.90 | | | | | | 66,017 | | |
|
THFF
|
| | IN | | | | | 39.56 | | | | | | 102.94 | | | | | | 8.85 | | | | | | 2.68 | | | | | | 56,403 | | |
|
INBK
|
| | IN | | | | | 30.24 | | | | | | 84.64 | | | | | | 7.00 | | | | | | 0.79 | | | | | | 32,542 | | |
|
FMBH
|
| | IL | | | | | 38.10 | | | | | | 144.54 | | | | | | 13.21 | | | | | | 2.15 | | | | | | 36,337 | | |
|
GSBC
|
| | MO | | | | | 53.14 | | | | | | 116.48 | | | | | | 9.32 | | | | | | 2.56 | | | | | | 33,753 | | |
|
HBT
|
| | IL | | | | | 14.35 | | | | | | 113.02 | | | | | | 6.64 | | | | | | 4.18 | | | | | | 43,931 | | |
|
HBNC
|
| | IN | | | | | 17.14 | | | | | | 140.03 | | | | | | 8.68 | | | | | | 3.03 | | | | | | 119,108 | | |
|
IBCP
|
| | MI | | | | | 20.43 | | | | | | 121.47 | | | | | | 6.48 | | | | | | 4.11 | | | | | | 98,929 | | |
|
LKFN
|
| | IN | | | | | 64.57 | | | | | | 242.85 | | | | | | 17.75 | | | | | | 2.11 | | | | | | 146,723 | | |
|
MBWM
|
| | MI | | | | | 30.45 | | | | | | 121.68 | | | | | | 7.60 | | | | | | 3.81 | | | | | | 46,387 | | |
|
CASH
|
| | SD | | | | | 51.98 | | | | | | 312.62 | | | | | | 6.60 | | | | | | 0.58 | | | | | | 221,050 | | |
|
MSBI
|
| | IL | | | | | 23.33 | | | | | | 113.91 | | | | | | 6.08 | | | | | | 4.80 | | | | | | 87,290 | | |
|
MOFG
|
| | IA | | | | | 28.31 | | | | | | 101.46 | | | | | | 5.52 | | | | | | 3.18 | | | | | | 38,669 | | |
|
NCBS
|
| | WI | | | | | 72.06 | | | | | | 184.33 | | | | | | 9.38 | | | | | | 0.00 | | | | | | 39,710 | | |
|
OSBC
|
| | IL | | | | | 12.31 | | | | | | 119.64 | | | | | | 8.72 | | | | | | 0.97 | | | | | | 100,663 | | |
|
PEBO
|
| | OH | | | | | 30.49 | | | | | | 163.64 | | | | | | 9.49 | | | | | | 4.66 | | | | | | 75,271 | | |
|
PFC
|
| | OH | | | | | 30.50 | | | | | | 166.11 | | | | | | 7.79 | | | | | | 3.28 | | | | | | 122,718 | | |
|
QCRH
|
| | IL | | | | | 50.81 | | | | | | 146.68 | | | | | | 9.87 | | | | | | 0.47 | | | | | | 54,918 | | |
|
RBCA.A
|
| | KY | | | | | 48.78 | | | | | | 121.17 | | | | | | 13.65 | | | | | | 2.53 | | | | | | 29,286 | | |
|
SBT
|
| | MI | | | | | 5.21 | | | | | | 80.41 | | | | | | 21.49 | | | | | | 0.00 | | | | | | 75,237 | | |
|
SYBT
|
| | KY | | | | | 52.28 | | | | | | 272.87 | | | | | | 14.80 | | | | | | 2.07 | | | | | | 61,302 | | |
|
WTBA
|
| | IA | | | | | 29.55 | | | | | | 198.44 | | | | | | 9.93 | | | | | | 3.11 | | | | | | 36,508 | | |
| Median | | | | | | | | 30.35 | | | | | | 136.75 | | | | | | 9.09 | | | | | | 2.54 | | | | | | 60,865 | | |
| GABC | | | IN | | | | | 36.36 | | | | | | 185.73 | | | | | | 10.55 | | | | | | 2.31 | | | | | | 51,007 | | |
| | | |
Number of
Transactions |
| |
25th
Percentile (%) |
| |
Median
(%) |
| |
75th
Percentile (%) |
| ||||||||||||
|
Proposed Transaction (%)
|
| | | | 156.00 | | | | | | | | | | | | | | | | | | | | |
| Comparable Group | | | | | | | | | | | | | | | | | | | | | | | | | |
|
All U.S. Bank Transactions Since 03/31/20
|
| | | | 99 | | | | | | 127.88 | | | | | | 148.50 | | | | | | 166.76 | | |
|
Total Assets between $500 Million – $1.5 Billion
|
| | | | 30 | | | | | | 133.50 | | | | | | 150.20 | | | | | | 165.50 | | |
|
Tangible Equity/Tangible Assets between 9.0% – 10.0%
|
| | | | 28 | | | | | | 126.59 | | | | | | 153.39 | | | | | | 167.45 | | |
|
ROA between 0.75% – 1.25%
|
| | | | 44 | | | | | | 133.97 | | | | | | 151.41 | | | | | | 168.98 | | |
|
ROE between 9.00% – 12.00%
|
| | | | 30 | | | | | | 143.35 | | | | | | 152.50 | | | | | | 169.33 | | |
|
Midwest Transactions
|
| | | | 27 | | | | | | 115.00 | | | | | | 141.00 | | | | | | 165.08 | | |
|
Transactions where Seller Received Part or All Stock
|
| | | | 69 | | | | | | 128.16 | | | | | | 149.20 | | | | | | 166.64 | | |
|
NPAs/Assets less than 0.50%
|
| | | | 38 | | | | | | 131.97 | | | | | | 150.02 | | | | | | 169.15 | | |
|
Sellers Most Financially Similar to CUB
|
| | | | 15 | | | | | | 148.73 | | | | | | 156.25 | | | | | | 167.06 | | |
| | | |
Number of
Transactions |
| |
25th
Percentile (X) |
| |
Median
(X) |
| |
75th
Percentile (X) |
| ||||||||||||
|
Proposed Transaction (X)
|
| | | | 14.11 | | | | | | | | | | | | | | | | | | | | |
| Comparable Group | | | | | | | | | | | | | | | | | | | | | | | | | |
|
All U.S. Bank Transactions Since 03/31/20
|
| | | | 99 | | | | | | 13.14 | | | | | | 16.67 | | | | | | 20.67 | | |
|
Total Assets between $500 Million – $1.5 Billion
|
| | | | 30 | | | | | | 12.57 | | | | | | 15.81 | | | | | | 18.38 | | |
|
Tangible Equity/Tangible Assets between 9.0% – 10.0%
|
| | | | 28 | | | | | | 14.66 | | | | | | 17.60 | | | | | | 22.16 | | |
|
ROA between 0.75% – 1.25%
|
| | | | 44 | | | | | | 14.32 | | | | | | 16.40 | | | | | | 18.56 | | |
|
ROE between 9.00% – 12.00%
|
| | | | 30 | | | | | | 13.95 | | | | | | 15.06 | | | | | | 16.40 | | |
|
Midwest Transactions
|
| | | | 27 | | | | | | 15.37 | | | | | | 18.48 | | | | | | 21.54 | | |
|
Transactions where Seller Received Part or All Stock
|
| | | | 69 | | | | | | 13.03 | | | | | | 16.81 | | | | | | 19.80 | | |
|
NPAs/Assets less than 0.50%
|
| | | | 38 | | | | | | 12.55 | | | | | | 15.21 | | | | | | 19.72 | | |
|
Sellers Most Financially Similar to CUB
|
| | | | 15 | | | | | | 12.64 | | | | | | 14.67 | | | | | | 16.79 | | |
| | | |
Number of
Transactions |
| |
25th
Percentile (%) |
| |
Median
(%) |
| |
75th
Percentile (%) |
| ||||||||||||
|
Proposed Transaction (%)
|
| | | | 6.33 | | | | | | | | | | | | | | | | | | | | |
| Comparable Group | | | | | | | | | | | | | | | | | | | | | | | | | |
|
All U.S. Bank Transactions Since 03/31/20
|
| | | | 99 | | | | | | 3.11 | | | | | | 6.70 | | | | | | 8.58 | | |
|
Total Assets between $500 Million – $1.5 Billion
|
| | | | 30 | | | | | | 3.30 | | | | | | 6.83 | | | | | | 8.57 | | |
|
Tangible Equity/Tangible Assets between 9.0% – 10.0%
|
| | | | 28 | | | | | | 3.64 | | | | | | 6.75 | | | | | | 8.45 | | |
|
ROA between 0.75% – 1.25%
|
| | | | 44 | | | | | | 4.53 | | | | | | 7.10 | | | | | | 8.54 | | |
|
ROE between 9.00% – 12.00%
|
| | | | 30 | | | | | | 5.50 | | | | | | 7.67 | | | | | | 9.54 | | |
|
Midwest Transactions
|
| | | | 27 | | | | | | 2.08 | | | | | | 5.85 | | | | | | 7.30 | | |
|
Transactions where Seller Received Part or All Stock
|
| | | | 69 | | | | | | 2.80 | | | | | | 6.39 | | | | | | 8.44 | | |
|
NPAs/Assets less than 0.50%
|
| | | | 38 | | | | | | 4.23 | | | | | | 6.88 | | | | | | 8.64 | | |
|
Sellers Most Financially Similar to CUB
|
| | | | 15 | | | | | | 6.56 | | | | | | 7.24 | | | | | | 8.58 | | |
| | | |
Percentile
Ranking |
| |||
|
Proposed Transaction (%)
|
| | | | 156.00 | | |
| Comparable Group | | | | | | | |
|
All U.S. Bank Transactions Since 03/31/20
|
| | | | 62% | | |
|
Total Assets between $500 Million – $1.5 Billion
|
| | | | 65% | | |
|
Tangible Equity/Tangible Assets between 9.0% – 10.0%
|
| | | | 55% | | |
|
ROA between 0.75% – 1.25%
|
| | | | 57% | | |
|
ROE between 9.00% – 12.00%
|
| | | | 53% | | |
|
Midwest Transactions
|
| | | | 66% | | |
|
Transactions where Seller Received Part or All Stock
|
| | | | 63% | | |
|
NPAs/Assets less than 0.50%
|
| | | | 59% | | |
|
Sellers Most Financially Similar to CUB
|
| | | | 50% | | |
| | | |
Percentile
Ranking |
| |||
|
Proposed Transaction (X)
|
| | | | 14.11 | | |
| Comparable Group | | | | | | | |
|
All U.S. Bank Transactions Since 03/31/20
|
| | | | 30% | | |
|
Total Assets between $500 Million – $1.5 Billion
|
| | | | 40% | | |
|
Tangible Equity/Tangible Assets between 9.0% – 10.0%
|
| | | | 18% | | |
|
ROA between 0.75% – 1.25%
|
| | | | 22% | | |
|
ROE between 9.00% – 12.00%
|
| | | | 30% | | |
|
Midwest Transactions
|
| | | | 21% | | |
|
Transactions where Seller Received Part or All Stock
|
| | | | 30% | | |
|
NPAs/Assets less than 0.50%
|
| | | | 45% | | |
|
Sellers Most Financially Similar to CUB
|
| | | | 38% | | |
| | | |
Percentile
Ranking |
| |||
|
Proposed Transaction (%)
|
| | | | 6.33 | | |
| Comparable Group | | | | | | | |
|
All U.S. Bank Transactions Since 03/31/20
|
| | | | 45% | | |
|
Total Assets between $500 Million – $1.5 Billion
|
| | | | 35% | | |
|
Tangible Equity/Tangible Assets between 9.0% – 10.0%
|
| | | | 43% | | |
|
ROA between 0.75% – 1.25%
|
| | | | 32% | | |
|
ROE between 9.00% – 12.00%
|
| | | | 31% | | |
|
Midwest Transactions
|
| | | | 53% | | |
|
Transactions where Seller Received Part or All Stock
|
| | | | 50% | | |
|
NPAs/Assets less than 0.50%
|
| | | | 45% | | |
|
Sellers Most Financially Similar to CUB
|
| | | | 22% | | |
| | | |
CUB
Contribution to GABC |
| |||
|
Total assets
|
| | | | 16.7% | | |
|
Total loans
|
| | | | 18.9% | | |
|
Total deposits
|
| | | | 16.7% | | |
|
Total tangible common equity
|
| | | | 16.1% | | |
|
YTD 6/30/2021 net income
|
| | | | 11.9% | | |
| Pro forma ownership | | | |
|
9.8%
|
| |
|
Pro forma ownership if 100% stock
|
| | |
|
13.8%
|
| |
| | | |
Pro Forma for CUB
Shareholders Assuming 100% Stock |
| |||||||||
| | | |
Amount
|
| |
Accretion /
(Dilution) |
| ||||||
|
Pro Forma CUB Core 2022 EPS
|
| | | $ | 3.05 | | | | | | 8.2% | | |
|
Pro Forma CUB Core 2023 EPS
|
| | | $ | 3.59 | | | | | | 13.3% | | |
|
Pro Forma CUB Tangible Book Value at Close
|
| | | $ | 22.98 | | | | | | (16.0)% | | |
|
Pro Forma CUB 2022 Dividends Per Share
|
| | | $ | 1.01 | | | | | | 31.2% | | |
|
Name
|
| |
Total Aggregate
Payment |
| |||
|
David M. Bowling
|
| | | $ | 1,319,261 | | |
|
Darryl T. Traylor
|
| | | $ | 1,298,773 | | |
|
Christopher R. Dew
|
| | | $ | 586,774 | | |
|
Nicole R. Durbin
|
| | | $ | 450,000 | | |
|
Brian M. McMullan
|
| | | $ | 656,000 | | |
|
Brian K. Webb
|
| | | $ | 256,975 | | |
| | | | | | |
High
|
| |
Low
|
| |
Number of
Trades |
| |
Number of
Shares Traded |
| ||||||||||||
|
2019
|
| | First Quarter | | | | $ | 22.50 | | | | | $ | 22.50 | | | | | | 1 | | | | | | 1,053 | | |
| | | |
Second Quarter
|
| | | $ | 25.00 | | | | | $ | 25.00 | | | | | | 2 | | | | | | 11,826 | | |
| | | | Third Quarter | | | | $ | 27.50 | | | | | $ | 25.00 | | | | | | 4 | | | | | | 5,495 | | |
| | | |
Fourth Quarter
|
| | | $ | 27.50 | | | | | $ | 25.00 | | | | | | 2 | | | | | | 1,610 | | |
|
2020
|
| | First Quarter | | | | $ | 25.00 | | | | | $ | 25.00 | | | | | | 2 | | | | | | 1,296 | | |
| | | |
Second Quarter
|
| | | $ | 27.00 | | | | | $ | 27.00 | | | | | | 2 | | | | | | 11,898 | | |
| | | | Third Quarter | | | | $ | 27.00 | | | | | $ | 27.00 | | | | | | 2 | | | | | | 1,986 | | |
| | | |
Fourth Quarter
|
| | | $ | 27.00 | | | | | $ | 27.00 | | | | | | 2 | | | | | | 3,470 | | |
|
2021
|
| | First Quarter | | | | $ | 27.00 | | | | | $ | 27.00 | | | | | | 4 | | | | | | 1,796 | | |
| | | |
Second Quarter
|
| | | $ | 27.50 | | | | | $ | 27.00 | | | | | | 2 | | | | | | 11,882 | | |
| | | | Third Quarter | | | | $ | 27.50 | | | | | $ | 27.50 | | | | | | 3 | | | | | | 781 | | |
| | | |
German American
Common Stock Closing Price |
| |
CUB Equivalent Per
Share Price |
| ||||||
|
September 17, 2021
|
| | | $ | 36.36 | | | | | $ | 41.58 | | |
|
October 29, 2021
|
| | | $ | 39.42 | | | | | $ | 43.95 | | |
|
Plan Category
|
| |
Number of securities to
be issued upon the 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 the first column)(1) |
| |||||||||
|
Equity compensation plans approved by security holders
|
| | | | 51,336 | | | | | $ | 23.40 | | | | | | 55,750 | | |
|
Equity compensation plans not approved by security holders
|
| | | | n/a | | | | | | n/a | | | | | | n/a | | |
|
Total
|
| | | | 51,336 | | | | | $ | 23.40 | | | | | | 55,750 | | |
|
Industry Segment
(dollars in thousands) |
| |
Number of
Loans |
| |
Outstanding
Balance |
| |
% of Total Loans
(excludes PPP Loans) |
| |
% of Industry
Segment Under Deferral |
| ||||||||||||
|
Lodging / Hotels
|
| | | | 21 | | | | | $ | 41,827 | | | | | | 5.86% | | | | | | 0.00% | | |
|
Retail Shopping / Strip Centers
|
| | | | 47 | | | | | | 21,871 | | | | | | 3.06% | | | | | | 0.00% | | |
|
Restaurants
|
| | | | 34 | | | | | | 14,036 | | | | | | 1.97% | | | | | | 0.00% | | |
| | | |
Average Balance Sheet
(Tax-equivalent basis / dollars in thousands) |
| |||||||||||||||||||||||||||||||||
| | | |
Six Months Ended June 30, 2021
|
| |
Six Months Ended June 30, 2020
|
| ||||||||||||||||||||||||||||||
| | | |
Principal
Balance |
| |
Income /
Expense |
| |
Yield /
Rate |
| |
Principal
Balance |
| |
Income /
Expense |
| |
Yield /
Rate |
| ||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fed Funds Sold and Other Short-term Investments
|
| | | $ | 154,988 | | | | | $ | 68 | | | | | | 0.09% | | | | | $ | 74,709 | | | | | $ | 216 | | | | | | 0.58% | | |
| Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Taxable
|
| | | | 108,681 | | | | | | 827 | | | | | | 1.53% | | | | | | 98,419 | | | | | | 861 | | | | | | 1.76% | | |
|
Tax-exempt
|
| | | | 3,713 | | | | | | 41 | | | | | | 2.23% | | | | | | 508 | | | | | | 10 | | | | | | 3.97% | | |
|
Total Loans and Leases(2)
|
| | | | 721,291 | | | | | | 17,374 | | | | | | 4.86% | | | | | | 703,163 | | | | | | 18,277 | | | | | | 5.24% | | |
|
TOTAL INTEREST EARNING
ASSETS |
| | | | 988,673 | | | | | | 18,310 | | | | | | 3.73% | | | | | | 876,799 | | | | | | 19,364 | | | | | | 4.45% | | |
|
Other Assets
|
| | | | 76,947 | | | | | | | | | | | | | | | | | | 53,507 | | | | | | | | | | | | | | |
|
Less: Allowance for loan losses
|
| | | | (8,846) | | | | | | | | | | | | | | | | | | (7,571) | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 1,056,774 | | | | | | | | | | | | | | | | | $ | 922,735 | | | | | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing Demand, Savings and Money Market Deposits
|
| | | $ | 447,204 | | | | | $ | 310 | | | | | | 0.14% | | | | | $ | 335,830 | | | | | $ | 622 | | | | | | 0.37% | | |
|
Time Deposits
|
| | | | 208,189 | | | | | | 1,255 | | | | | | 1.22% | | | | | | 235,379 | | | | | | 2,412 | | | | | | 2.07% | | |
|
FHLB Advances and Other Borrowings
|
| | | | 67,893 | | | | | | 623 | | | | | | 1.85% | | | | | | 88,130 | | | | | | 981 | | | | | | 2.24% | | |
|
TOTAL INTEREST-BEARING LIABILITIES
|
| | | $ | 723,286 | | | | | | 2,188 | | | | | | 0.61% | | | | | $ | 659,339 | | | | | | 4,015 | | | | | | 1.23% | | |
|
Demand Deposit Accounts
|
| | | | 221,945 | | | | | | | | | | | | | | | | | | 162,240 | | | | | | | | | | | | | | |
|
Other Liabilities
|
| | | | 8,040 | | | | | | | | | | | | | | | | | | 5,930 | | | | | | | | | | | | | | |
|
TOTAL LIABILITIES
|
| | | | 953,271 | | | | | | | | | | | | | | | | | | 827,509 | | | | | | | | | | | | | | |
|
Shareholders’ Equity
|
| | | | 103,503 | | | | | | | | | | | | | | | | | | 95,226 | | | | | | | | | | | | | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 1,056,774 | | | | | | | | | | | | | | | | | $ | 922,735 | | | | | | | | | | | | | | |
|
COST OF FUNDS
|
| | | | | | | | | | | | | | | | 0.45% | | | | | | | | | | | | | | | | | | 0.92% | | |
|
NET INTEREST INCOME
|
| | | | | | | | | $ | 16,122 | | | | | | | | | | | | | | | | | $ | 15,349 | | | | | | | | |
|
NET INTEREST MARGIN
|
| | | | | | | | | | | | | | | | 3.29% | | | | | | | | | | | | | | | | | | 3.53% | | |
| | | |
Average Balance Sheet
(Tax-equivalent basis / dollars in thousands) |
| |||||||||||||||||||||||||||||||||
| | | |
Year Ended December 31, 2020
|
| |
Year Ended December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | | |
Principal
Balance |
| |
Income /
Expense |
| |
Yield /
Rate |
| |
Principal
Balance |
| |
Income /
Expense |
| |
Yield /
Rate |
| ||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Fed Funds Sold and Other Short-term
Investments |
| | | $ | 109,696 | | | | | $ | 288 | | | | | | 0.26% | | | | | $ | 45,687 | | | | | $ | 843 | | | | | | 1.85% | | |
| Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Taxable
|
| | | | 93,874 | | | | | | 1,511 | | | | | | 1.61% | | | | | | 70,697 | | | | | | 1,854 | | | | | | 2.62% | | |
|
Tax-exempt
|
| | | | 747 | | | | | | 25 | | | | | | 3.35% | | | | | | 540 | | | | | | 35 | | | | | | 6.48% | | |
|
Total Loans and Leases(2)
|
| | | | 712,096 | | | | | | 37,196 | | | | | | 5.22% | | | | | | 657,307 | | | | | | 36,868 | | | | | | 5.61% | | |
|
TOTAL INTEREST EARNING ASSETS
|
| | | | 916,413 | | | | | | 39,020 | | | | | | 4.26% | | | | | | 774,231 | | | | | | 39,600 | | | | | | 5.11% | | |
|
Other Assets
|
| | | | 61,355 | | | | | | | | | | | | | | | | | | 49,273 | | | | | | | | | | | | | | |
|
Less: Allowance for loan losses
|
| | | | (7,851) | | | | | | | | | | | | | | | | | | (7,056) | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 969,917 | | | | | | | | | | | | | | | | | $ | 816,448 | | | | | | | | | | | | | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest-bearing Demand, Savings and Money Market Deposits
|
| | | $ | 359,187 | | | | | $ | 924 | | | | | | 0.26% | | | | | $ | 291,779 | | | | | $ | 2,213 | | | | | | 0.76% | | |
|
Time Deposits
|
| | | | 236,076 | | | | | | 4,488 | | | | | | 1.90% | | | | | | 213,092 | | | | | | 4,509 | | | | | | 2.12% | | |
|
FHLB Advances and Other Borrowings
|
| | | | 85,548 | | | | | | 1,752 | | | | | | 2.05% | | | | | | 82,058 | | | | | | 2,209 | | | | | | 2.69% | | |
|
TOTAL INTEREST-BEARING LIABILITIES
|
| | | $ | 680,811 | | | | | | 7,164 | | | | | | 1.05% | | | | | $ | 586,929 | | | | | | 8,931 | | | | | | 1.52% | | |
|
Demand Deposit Accounts
|
| | | | 182,745 | | | | | | | | | | | | | | | | | | 129,536 | | | | | | | | | | | | | | |
|
Other Liabilities
|
| | | | 8,900 | | | | | | | | | | | | | | | | | | 7,792 | | | | | | | | | | | | | | |
|
TOTAL LIABILITIES
|
| | | | 872,456 | | | | | | | | | | | | | | | | | | 724,257 | | | | | | | | | | | | | | |
|
Shareholders’ Equity
|
| | | | 97,461 | | | | | | | | | | | | | | | | | | 92,191 | | | | | | | | | | | | | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’
EQUITY |
| | | $ | 969,917 | | | | | | | | | | | | | | | | | $ | 816,448 | | | | | | | | | | | | | | |
|
COST OF FUNDS
|
| | | | | | | | | | | | | | | | 0.78% | | | | | | | | | | | | | | | | | | 1.15% | | |
|
NET INTEREST INCOME
|
| | | | | | | | | $ | 31,856 | | | | | | | | | | | | | | | | | $ | 30,669 | | | | | | | | |
|
NET INTEREST MARGIN
|
| | | | | | | | | | | | | | | | 3.48% | | | | | | | | | | | | | | | | | | 3.96% | | |
| | | |
Six Months Ended
June 30, |
| |
Change from
Prior Period |
| ||||||||||||||||||
|
Non-interest Income
(dollars in thousands) |
| |
2021
|
| |
2020
|
| |
Amount
Change |
| |
Percent
Change |
| ||||||||||||
|
Service Charges on Deposit Accounts
|
| | | $ | 832 | | | | | $ | 913 | | | | | $ | (81) | | | | | | (9)% | | |
| | | |
Six Months Ended
June 30, |
| |
Change from
Prior Period |
| ||||||||||||||||||
|
Non-interest Income
(dollars in thousands) |
| |
2021
|
| |
2020
|
| |
Amount
Change |
| |
Percent
Change |
| ||||||||||||
|
Bank Owned Life Insurance
|
| | | | 125 | | | | | | — | | | | | | 125 | | | | | | 100 | | |
|
Interchange Fee Income
|
| | | | 1,206 | | | | | | 905 | | | | | | 301 | | | | | | 33 | | |
|
Other Operating Income
|
| | | | 579 | | | | | | 376 | | | | | | 203 | | | | | | 54 | | |
|
Subtotal
|
| | | | 2,742 | | | | | | 2,194 | | | | | | 548 | | | | | | 25 | | |
|
Net Gains on Sales of Residential Mortgage Loans
|
| | | | 2,034 | | | | | | 1,691 | | | | | | 343 | | | | | | 20 | | |
|
Net Gains on Sales of SBA Loans
|
| | | | 402 | | | | | | 15 | | | | | | 387 | | | | | | 2,580 | | |
|
Total non-interest Income
|
| | | $ | 5,178 | | | | | $ | 3,900 | | | | | $ | 1,278 | | | | | | 33 | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, |
| |
Change from
Prior Period |
| ||||||||||||||||||
|
Non-interest Income
(dollars in thousands) |
| |
2020
|
| |
2019
|
| |
Amount
Change |
| |
Percent
Change |
| ||||||||||||
|
Service Charges on Deposit Accounts
|
| | | $ | 1,792 | | | | | $ | 2,345 | | | | | $ | (553) | | | | | | (24)% | | |
|
Bank Owned Life Insurance
|
| | | | 30 | | | | | | — | | | | | | 30 | | | | | | 100 | | |
|
Interchange Fee Income
|
| | | | 2,036 | | | | | | 1,779 | | | | | | 257 | | | | | | 14 | | |
|
Other Operating Income
|
| | | | 742 | | | | | | 801 | | | | | | (59) | | | | | | (7) | | |
|
Subtotal
|
| | | | 4,600 | | | | | | 4,925 | | | | | | (325) | | | | | | (7) | | |
|
Net Gains on Sales of Residential Mortgage Loans
|
| | | | 4,698 | | | | | | 1,888 | | | | | | 2,810 | | | | | | 149 | | |
|
Net Gains on Sales of SBA Loans
|
| | | | 330 | | | | | | 391 | | | | | | (61) | | | | | | (16) | | |
|
Total non-interest Income
|
| | | $ | 9,628 | | | | | $ | 7,204 | | | | | $ | 2,424 | | | | | | 34 | | |
| | | |
Six Months Ended
June 30, |
| |
Change from
Prior Period |
| ||||||||||||||||||
|
Non-interest Expense
(dollars in thousands) |
| |
2021
|
| |
2020
|
| |
Amount
Change |
| |
Percent
Change |
| ||||||||||||
|
Salaries and Employee Benefits
|
| | | $ | 8,123 | | | | | $ | 7,580 | | | | | $ | 543 | | | | | | 7% | | |
|
Occupancy, Furniture and Equipment Expense
|
| | | | 2,659 | | | | | | 2,601 | | | | | | 58 | | | | | | 2 | | |
|
FDIC Premiums
|
| | | | 142 | | | | | | 47 | | | | | | 95 | | | | | | 202 | | |
|
Franchise Tax
|
| | | | 206 | | | | | | 660 | | | | | | (454) | | | | | | (69) | | |
|
Marketing Expense
|
| | | | 352 | | | | | | 284 | | | | | | 68 | | | | | | 24 | | |
|
Other Operating Expenses
|
| | | | 2,303 | | | | | | 2,106 | | | | | | 197 | | | | | | 9 | | |
|
Total Non-interest Expense
|
| | | $ | 13,785 | | | | | $ | 13,278 | | | | | $ | 507 | | | | | | 4 | | |
| | | |
Year Ended
December 31, |
| |
Change from
Prior Period |
| ||||||||||||||||||
|
Non-interest Expense
(dollars in thousands) |
| |
2020
|
| |
2019
|
| |
Amount
Change |
| |
Percent
Change |
| ||||||||||||
|
Salaries and Employee Benefits
|
| | | $ | 15,693 | | | | | $ | 14,803 | | | | | $ | 890 | | | | | | 6% | | |
|
Occupancy, Furniture and Equipment Expense
|
| | | | 5,378 | | | | | | 4,870 | | | | | | 508 | | | | | | 10 | | |
|
FDIC Premiums
|
| | | | 173 | | | | | | 93 | | | | | | 80 | | | | | | 86 | | |
|
Franchise Tax
|
| | | | 1,382 | | | | | | 1,336 | | | | | | 46 | | | | | | 3 | | |
|
Marketing Expense
|
| | | | 673 | | | | | | 863 | | | | | | (190) | | | | | | (22) | | |
|
Other Operating Expenses
|
| | | | 4,674 | | | | | | 4,494 | | | | | | 180 | | | | | | 4 | | |
|
Total Non-interest Expense
|
| | | $ | 27,973 | | | | | $ | 26,459 | | | | | $ | 1,514 | | | | | | 6 | | |
|
End of Period Loan Balances
(dollars in thousands) |
| |
June 30,
2021 |
| |
December 31,
2020 |
| |
Current
Period Change |
| |||||||||
|
Commercial and industrial
|
| | | $ | 135,566 | | | | | $ | 142,599 | | | | | $ | (7,033) | | |
| Real estate | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 299,177 | | | | | | 300,178 | | | | | | (1,001) | | |
|
Residential
|
| | | | 170,044 | | | | | | 167,327 | | | | | | 2,717 | | |
|
Construction
|
| | | | 107,199 | | | | | | 92,563 | | | | | | 14,636 | | |
|
Consumer
|
| | | | 4,375 | | | | | | 5,252 | | | | | | (877) | | |
|
Total loans
|
| | | $ | 716,361 | | | | | $ | 707,919 | | | | | $ | 8,442 | | |
|
End of Period Loan Balances
(dollars in thousands) |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
Period
Change |
| |||||||||
|
Commercial and industrial
|
| | | $ | 142,599 | | | | | $ | 89,841 | | | | | $ | 52,758 | | |
| Real estate | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 300,178 | | | | | | 317,100 | | | | | | (16,922) | | |
|
Residential
|
| | | | 167,327 | | | | | | 157,786 | | | | | | 9,541 | | |
|
Construction
|
| | | | 92,563 | | | | | | 91,378 | | | | | | 1,185 | | |
|
Consumer
|
| | | | 5,252 | | | | | | 4,748 | | | | | | 504 | | |
|
Total loans
|
| | | $ | 707,919 | | | | | $ | 660,853 | | | | | $ | 47,066 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
|
Commercial and industrial
|
| | | $ | 1,550 | | | | | $ | 1,620 | | | | | $ | 940 | | |
| Real estate | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 4,157 | | | | | | 4,265 | | | | | | 3,875 | | |
|
Residential
|
| | | | 1,448 | | | | | | 1,406 | | | | | | 1,220 | | |
|
Construction
|
| | | | 1,632 | | | | | | 1,391 | | | | | | 1,310 | | |
|
Consumer
|
| | | | 64 | | | | | | 71 | | | | | | 46 | | |
|
Total loans
|
| | | $ | 8,851 | | | | | $ | 8,753 | | | | | $ | 7,391 | | |
|
Non-performing Assets:
(dollars in thousands) |
| |
June 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
|
Non-accrual Loans
|
| | | $ | 2,445 | | | | | $ | 2,474 | | | | | $ | 4,368 | | |
|
Past Due Loans (90 days or more)
|
| | | | 368 | | | | | | 401 | | | | | | 1,639 | | |
|
Total Non-performing Loans
|
| | | | 2,813 | | | | | | 2,875 | | | | | | 6,007 | | |
|
Other Real Estate
|
| | | | 1,124 | | | | | | 1,276 | | | | | | 907 | | |
|
Total Non-Performing Assets
|
| | | $ | 3,937 | | | | | $ | 4,151 | | | | | $ | 6,914 | | |
|
Restructured Loans
|
| | | $ | 3,673 | | | | | $ | 3,831 | | | | | $ | 4,065 | | |
|
Non-performing Loans to Total Loans
|
| | | | 0.40% | | | | | | 0.41% | | | | | | 0.92% | | |
|
Allowance for Loan Loss to Non-performing Loans
|
| | | | 314.65% | | | | | | 304.45% | | | | | | 123.04% | | |
| | | |
Non-Accrual Loans
|
| |
Loans Past Due 90 Days
or More & Still Accruing |
| ||||||||||||||||||
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||||||||
|
Commercial and industrial
|
| | | $ | 292 | | | | | $ | 282 | | | | | $ | 22 | | | | | $ | 121 | | |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 1,812 | | | | | | 1,754 | | | | | | 192 | | | | | | — | | |
|
Residential
|
| | | | 335 | | | | | | 423 | | | | | | 153 | | | | | | 280 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 6 | | | | | | 15 | | | | | | 1 | | | | | | — | | |
|
Total loans
|
| | | $ | 2,445 | | | | | $ | 2,474 | | | | | $ | 368 | | | | | $ | 401 | | |
| | | |
Non-Accrual Loans
|
| |
Loans Past Due 90 Days
or More & Still Accruing |
| ||||||||||||||||||
| | | |
December 31,
2020 |
| |
December 31,
2019 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||
|
Commercial and industrial
|
| | | $ | 282 | | | | | $ | 20 | | | | | $ | 121 | | | | | $ | 250 | | |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 1,754 | | | | | | 3,916 | | | | | | — | | | | | | 1,142 | | |
|
Residential
|
| | | | 423 | | | | | | 406 | | | | | | 280 | | | | | | 240 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 15 | | | | | | 26 | | | | | | — | | | | | | 7 | | |
|
Total loans
|
| | | $ | 2,474 | | | | | $ | 4,368 | | | | | $ | 401 | | | | | $ | 1,639 | | |
|
End of Period Deposit Balances
(dollars in thousands) |
| |
June 30,
2021 |
| |
December 31,
2020 |
| |
Current
Period Change |
| |||||||||
|
Non-interest-bearing Demand Deposits
|
| | | $ | 234,108 | | | | | $ | 206,747 | | | | | $ | 27,361 | | |
|
Interest-bearing Demand, Savings, & Money Market Accounts
|
| | | | 453,694 | | | | | | 412,835 | | | | | | 40,859 | | |
|
Time Deposits < $100,000
|
| | | | 99,433 | | | | | | 110,551 | | | | | | (11,118) | | |
|
Time Deposits of $100,000 or more
|
| | | | 102,001 | | | | | | 112,787 | | | | | | (10,786) | | |
|
Total Deposits
|
| | | $ | 889,236 | | | | | $ | 842,920 | | | | | $ | 46,316 | | |
|
End of Period Deposit Balances
(dollars in thousands) |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |
Current
Period Change |
| |||||||||
|
Non-interest-bearing Demand Deposits
|
| | | $ | 206,747 | | | | | $ | 134,421 | | | | | $ | 72,326 | | |
|
Interest-bearing Demand, Savings, & Money Market Accounts
|
| | | | 412,835 | | | | | | 310,697 | | | | | | 102,138 | | |
|
Time Deposits < $100,000
|
| | | | 110,551 | | | | | | 119,927 | | | | | | (9,376) | | |
|
Time Deposits of $100,000 or more
|
| | | | 112,787 | | | | | | 110,043 | | | | | | 2,744 | | |
|
Total Deposits
|
| | | $ | 842,920 | | | | | $ | 675,088 | | | | | $ | 167,832 | | |
| | | |
German
American Historical |
| |
CUB
Historical |
| |
Transaction
Accounting/ Other Transaction Adjustments |
| |
Note 3
|
| |
Combined
Pro-forma Amounts for German American |
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and Cash Equivalents
|
| | | $ | 370,083 | | | | | $ | 188,606 | | | | | $ | (50,731) | | | |
(A)
|
| | | $ | 507,958 | | |
|
Securities Available-for-Sale, at Fair Value
|
| | | | 1,585,348 | | | | | | 108,350 | | | | | | — | | | | | | | | | 1,693,698 | | |
|
Other Investments
|
| | | | 1,346 | | | | | | — | | | | | | — | | | | | | | | | 1,346 | | |
|
Loans Held-for-Sale, at Fair Value*
|
| | | | 17,459 | | | | | | 3,085 | | | | | | — | | | | | | | | | 20,544 | | |
|
Loans (Net of Unearned Income)
|
| | | | 3,070,690 | | | | | | 716,361 | | | | | | (5,800) | | | |
(B)
|
| | | | 3,781,251 | | |
|
Allowance for Credit Losses
|
| | | | (39,995) | | | | | | (8,851) | | | | | | (6,049) | | | |
(C)
|
| | | | (54,895) | | |
|
Loans, Net
|
| | | | 3,030,695 | | | | | | 707,510 | | | | | | (11,849) | | | | | | | | | 3,726,356 | | |
|
Premises, Furniture and Equipment, Net
|
| | | | 90,113 | | | | | | 24,766 | | | | | | — | | | | | | | | | 114,879 | | |
|
Goodwill
|
| | | | 121,956 | | | | | | 5,658 | | | | | | 56,131 | | | |
(D)
|
| | | | 183,745 | | |
|
Intangible Assets
|
| | | | 7,349 | | | | | | 712 | | | | | | 2,588 | | | |
(E)
|
| | | | 10,649 | | |
|
Company Owned Life Insurance
|
| | | | 69,851 | | | | | | 13,096 | | | | | | — | | | | | | | | | 82,947 | | |
|
Accrued Interest Receivable and Other Assets
|
| | | | 54,369 | | | | | | 21,731 | | | | | | — | | | | | | | | | 76,100 | | |
|
Total Assets
|
| | | $ | 5,348,569 | | | | | $ | 1,073,514 | | | | | $ | (3,861) | | | | | | | | $ | 6,418,222 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest-bearing Demand Deposits
|
| | | $ | 1,350,399 | | | | | $ | 234,108 | | | | | $ | — | | | | | | | | $ | 1,584,507 | | |
|
Interest-bearing Demand, Savings, and Money Market Accounts
|
| | | | 2,688,611 | | | | | | 332,560 | | | | | | — | | | | | | | | | 3,021,171 | | |
|
Time Deposits
|
| | | | 410,735 | | | | | | 322,568 | | | | | | 972 | | | |
(F)
|
| | | | 734,275 | | |
|
Total Deposits
|
| | | | 4,449,745 | | | | | | 889,236 | | | | | | 972 | | | | | | | | | 5,339,953 | | |
|
FHLB Advances and Other Borrowings
|
| | | | 205,506 | | | | | | 70,112 | | | | | | (1,100) | | | |
(G)
|
| | | | 274,518 | | |
|
Accrued Interest Payable and Other Liabilities
|
| | | | 44,321 | | | | | | 8,416 | | | | | | 9,583 | | | |
(H)
|
| | | | 62,320 | | |
|
Total Liabilities
|
| | | | 4,699,572 | | | | | | 967,764 | | | | | | 9,455 | | | | | | | | | 5,676,791 | | |
| Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Stock
|
| | | | 26,546 | | | | | | 84 | | | | | | 2,784 | | | |
(I)
|
| | | | 29,414 | | |
|
Additional Paid-in Capital
|
| | | | 275,309 | | | | | | 5,072 | | | | | | 96,352 | | | |
(J)
|
| | | | 376,733 | | |
|
Retained Earnings
|
| | | | 320,717 | | | | | | 100,278 | | | | | | (112,136) | | | |
(K)(L)
|
| | | | 308,859 | | |
|
Accumulated Other Comprehensive Income
|
| | | | 26,425 | | | | | | 316 | | | | | | (316) | | | |
(M)
|
| | | | 26,425 | | |
|
Total Shareholders’ Equity
|
| | | | 648,997 | | | | | | 105,750 | | | | | | (13,316) | | | | | | | | | 741,431 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | $ | 5,348,569 | | | | | $ | 1,073,514 | | | | | $ | (3,861) | | | | | | | | $ | 6,418,222 | | |
| | | |
German
American Historical |
| |
CUB
Historical |
| |
Transaction
Accounting Adjustments |
| |
Note 3
|
| |
Combined
Pro Forma Amounts |
| ||||||||||||
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and Fees on Loans
|
| | | $ | 69,608 | | | | | $ | 17,374 | | | | | $ | 1,160 | | | |
(N)
|
| | | $ | 88,142 | | |
|
Interest on Federal Funds Sold and Other Short-term
Investments |
| | | | 188 | | | | | | 172 | | | | | | — | | | | | | | | | 360 | | |
| Interest and Dividends on Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Taxable
|
| | | | 6,130 | | | | | | 722 | | | | | | — | | | | | | | | | 6,852 | | |
|
Non-taxable
|
| | | | 7,893 | | | | | | 31 | | | | | | — | | | | | | | | | 7,924 | | |
|
Total Interest Income
|
| | | | 83,819 | | | | | | 18,299 | | | | | | 1,160 | | | | | | | | | 103,278 | | |
| Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest on Deposits
|
| | | | 2,711 | | | | | | 1,567 | | | | | | (316) | | | |
(O)
|
| | | | 3,962 | | |
|
Interest on FHLB Advances and Other Borrowings
|
| | | | 2,296 | | | | | | 620 | | | | | | (162) | | | |
(O)
|
| | | | 2,754 | | |
|
Total Interest Expense
|
| | | | 5,007 | | | | | | 2,187 | | | | | | (478) | | | | | | | | | 6,716 | | |
|
Net interest income
|
| | | | 78,812 | | | | | | 16,112 | | | | | | 1,638 | | | | | | | | | 96,562 | | |
|
Provision for credit losses
|
| | | | (6,500) | | | | | | 210 | | | | | | — | | | | | | | | | (6,290) | | |
|
Net Interest Income After Provision
|
| | | | 85,312 | | | | | | 15,902 | | | | | | 1,638 | | | | | | | | | 102,852 | | |
| Non-Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trust and Investment Product Fees
|
| | | | 4,978 | | | | | | 184 | | | | | | — | | | | | | | | | 5,162 | | |
|
Service Charges on Deposit Accounts
|
| | | | 3,413 | | | | | | 832 | | | | | | — | | | | | | | | | 4,245 | | |
|
Insurance Revenues
|
| | | | 5,312 | | | | | | — | | | | | | — | | | | | | | | | 5,312 | | |
|
Company Owned Life Insurance
|
| | | | 737 | | | | | | 125 | | | | | | — | | | | | | | | | 862 | | |
|
Interchange Fee Income
|
| | | | 6,312 | | | | | | 1,206 | | | | | | — | | | | | | | | | 7,518 | | |
|
Other Operating Income
|
| | | | 2,692 | | | | | | 797 | | | | | | — | | | | | | | | | 3,489 | | |
|
Net Gains on Sales of Loans
|
| | | | 4,220 | | | | | | 2,034 | | | | | | — | | | | | | | | | 6,254 | | |
|
Net Gains on Securities
|
| | | | 1,275 | | | | | | — | | | | | | — | | | | | | | | | 1,275 | | |
|
Total Non-Interest Income
|
| | | | 28,939 | | | | | | 5,178 | | | | | | — | | | | | | | | | 34,117 | | |
| Non-Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and Employee Benefits
|
| | | | 34,180 | | | | | | 8,123 | | | | | | — | | | | | | | | | 42,303 | | |
|
Occupancy Expense
|
| | | | 6,205 | | | | | | 733 | | | | | | — | | | | | | | | | 6,938 | | |
|
Furniture and Equipment Expense
|
| | | | 1,973 | | | | | | 579 | | | | | | — | | | | | | | | | 2,552 | | |
|
FDIC Premiums
|
| | | | 663 | | | | | | 142 | | | | | | — | | | | | | | | | 805 | | |
|
Data Processing Fees
|
| | | | 3,522 | | | | | | 1,347 | | | | | | — | | | | | | | | | 4,869 | | |
|
Professional Fees
|
| | | | 2,673 | | | | | | 179 | | | | | | — | | | | | | | | | 2,852 | | |
|
Advertising and Promotion
|
| | | | 1,487 | | | | | | 352 | | | | | | — | | | | | | | | | 1,839 | | |
|
Intangible Amortization
|
| | | | 1,471 | | | | | | 75 | | | | | | 300 | | | |
(S)
|
| | | | 1,846 | | |
|
Other Operating Expenses
|
| | | | 8,122 | | | | | | 2,255 | | | | | | — | | | | | | | | | 10,377 | | |
|
Total Non-Interest Expense
|
| | | | 60,296 | | | | | | 13,785 | | | | | | 300 | | | | | | | | | 74,381 | | |
|
Income Before Income Taxes
|
| | | | 53,955 | | | | | | 7,295 | | | | | | 1,338 | | | | | | | | | 62,588 | | |
|
Income Tax Expense
|
| | | | 10,576 | | | | | | 1,442 | | | | | | 334 | | | |
(T)
|
| | | | 12,352 | | |
|
Net income
|
| | | $ | 43,379 | | | | | $ | 5,853 | | | | | $ | 1,004 | | | | | | | | $ | 50,236 | | |
| Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 1.64 | | | | | $ | 1.58 | | | | | | — | | | | | | | | $ | 1.71 | | |
|
Diluted
|
| | | $ | 1.64 | | | | | $ | 1.57 | | | | | | — | | | | | | | | $ | 1.71 | | |
|
Cash dividends
|
| | | $ | 0.42 | | | | | $ | 0.70 | | | | | | — | | | | | | | | $ | 0.42 | | |
| | | |
German
American Historical |
| |
CUB
Historical |
| |
Transaction
Accounting Adjustments |
| |
Other
Transaction Adjustments |
| |
Note 3
|
| |
Combined
Pro Forma Amounts |
| |||||||||||||||
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and Fees on Loans
|
| | | $ | 151,658 | | | | | $ | 37,196 | | | | | $ | 2,320 | | | | | $ | — | | | |
(N)
|
| | | $ | 191,174 | | |
|
Interest on Federal Funds Sold and Other Short-term
Investments |
| | | | 382 | | | | | | 582 | | | | | | — | | | | | | — | | | | | | | | | 964 | | |
| Interest and Dividends on Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Taxable
|
| | | | 10,447 | | | | | | 1,217 | | | | | | — | | | | | | — | | | | | | | | | 11,664 | | |
|
Non-taxable
|
| | | | 11,882 | | | | | | 20 | | | | | | — | | | | | | — | | | | | | | | | 11,902 | | |
|
Total Interest Income
|
| | | | 174,369 | | | | | | 39,015 | | | | | | 2,320 | | | | | | — | | | | | | | | | 215,704 | | |
| Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest on Deposits
|
| | | | 13,696 | | | | | | 5,417 | | | | | | (632) | | | | | | — | | | |
(O)
|
| | | | 18,481 | | |
|
Interest on FHLB Advances and Other Borrowings
|
| | | | 5,430 | | | | | | 1,747 | | | | | | (324) | | | | | | — | | | |
(O)
|
| | | | 6,853 | | |
|
Total Interest Expense
|
| | | | 19,126 | | | | | | 7,164 | | | | | | (956) | | | | | | — | | | | | | | | | 25,334 | | |
|
Net interest income
|
| | | | 155,243 | | | | | | 31,851 | | | | | | 3,276 | | | | | | — | | | | | | | | | 190,370 | | |
|
Provision for credit losses
|
| | | | 17,550 | | | | | | 1,520 | | | | | | 5,800 | | | | | | — | | | |
(P)
|
| | | | 24,870 | | |
|
Net Interest Income After Provision
|
| | | | 137,693 | | | | | | 30,331 | | | | | | (2,524) | | | | | | — | | | | | | | | | 165,500 | | |
| Non-Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trust and Investment Product Fees
|
| | | | 8,005 | | | | | | 310 | | | | | | — | | | | | | — | | | | | | | | | 8,315 | | |
|
Service Charges on Deposit Accounts
|
| | | | 7,334 | | | | | | 1,792 | | | | | | — | | | | | | — | | | | | | | | | 9,126 | | |
|
Insurance Revenues
|
| | | | 8,922 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 8,922 | | |
|
Company Owned Life Insurance
|
| | | | 2,307 | | | | | | 30 | | | | | | — | | | | | | — | | | | | | | | | 2,337 | | |
|
Interchange Fee Income
|
| | | | 10,529 | | | | | | 2,036 | | | | | | — | | | | | | — | | | | | | | | | 12,565 | | |
|
Other Operating Income
|
| | | | 3,388 | | | | | | 762 | | | | | | — | | | | | | — | | | | | | | | | 4,150 | | |
|
Net Gains on Sales of Loans
|
| | | | 9,908 | | | | | | 4,698 | | | | | | — | | | | | | — | | | | | | | | | 14,606 | | |
|
Net Gains on Securities
|
| | | | 4,081 | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | 4,081 | | |
|
Total Non-Interest Income
|
| | | | 54,474 | | | | | | 9,628 | | | | | | — | | | | | | — | | | | | | | | | 64,102 | | |
| Non-Interest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Salaries and Employee Benefits
|
| | | | 68,112 | | | | | | 15,693 | | | | | | — | | | | | | 2,982 | | | |
(Q)
|
| | | | 86,787 | | |
|
Occupancy Expense
|
| | | | 10,033 | | | | | | 1,701 | | | | | | — | | | | | | — | | | | | | | | | 11,734 | | |
|
Furniture and Equipment Expense
|
| | | | 3,991 | | | | | | 1,145 | | | | | | — | | | | | | — | | | | | | | | | 5,136 | | |
|
FDIC Premiums
|
| | | | 740 | | | | | | 173 | | | | | | — | | | | | | — | | | | | | | | | 913 | | |
|
Data Processing Fees
|
| | | | 6,889 | | | | | | 2,532 | | | | | | — | | | | | | 5,095 | | | |
(Q)
|
| | | | 14,516 | | |
|
Professional Fees
|
| | | | 3,998 | | | | | | 376 | | | | | | 1,500 | | | | | | — | | | |
(R)
|
| | | | 5,874 | | |
|
Advertising and Promotion
|
| | | | 3,589 | | | | | | 673 | | | | | | — | | | | | | — | | | | | | | | | 4,262 | | |
|
Intangible Amortization
|
| | | | 3,539 | | | | | | 112 | | | | | | 600 | | | | | | — | | | |
(S)
|
| | | | 4,251 | | |
|
Other Operating Expenses
|
| | | | 16,232 | | | | | | 5,568 | | | | | | — | | | | | | 3,250 | | | |
(Q)
|
| | | | 25,050 | | |
|
Total Non-Interest Expense
|
| | | | 117,123 | | | | | | 27,973 | | | | | | 2,100 | | | | | | 11,327 | | | | | | | | | 158,523 | | |
|
Income Before Income Taxes
|
| | | | 75,044 | | | | | | 11,986 | | | | | | (4,624) | | | | | | (11,327) | | | | | | | | | 71,079 | | |
|
Income Tax Expense
|
| | | | 12,834 | | | | | | 2,481 | | | | | | (1,156) | | | | | | (2,832) | | | |
(T)
|
| | | | 11,327 | | |
|
Net income
|
| | | $ | 62,210 | | | | | $ | 9,505 | | | | | $ | (3,468) | | | | | $ | (8,495) | | | | | | | | $ | 59,752 | | |
| Per Share Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Basic
|
| | | $ | 2.34 | | | | | $ | 2.57 | | | | | | — | | | | | | — | | | | | | | | $ | 2.03 | | |
|
Diluted
|
| | | $ | 2.34 | | | | | $ | 2.57 | | | | | | — | | | | | | — | | | | | | | | $ | 2.03 | | |
|
Cash dividends
|
| | | $ | 0.76 | | | | | $ | 0.60 | | | | | | — | | | | | | — | | | | | | | | $ | 0.76 | | |
| | | |
9/17/2021
|
| |
10%
Increase |
| |
10%
Decrease |
| |||||||||
| Determination of Preliminary Purchase Price | | | | | |||||||||||||||
|
CUB shares outstanding
|
| | | | 3,706,299 | | | | | | 3,706,299 | | | | | | 3,706,299 | | |
|
Exchange ratio
|
| | | | 0.7739 | | | | | | 0.7739 | | | | | | 0.7739 | | |
|
German American stock issued
|
| | | | 2,868,305 | | | | | | 2,868,305 | | | | | | 2,868,305 | | |
|
German American stock (at 9/17/2021)
|
| | | $ | 36.36 | | | | | $ | 40.00 | | | | | $ | 32.72 | | |
|
Common stock consideration
|
| | | $ | 104,292 | | | | | $ | 114,732 | | | | | $ | 93,851 | | |
|
Cash consideration (from below)
|
| | | $ | 50,731 | | | | | $ | 50,874 | | | | | $ | 50,588 | | |
|
Total purchase price (preliminary)
|
| | | $ | 155,023 | | | | | $ | 165,606 | | | | | $ | 144,439 | | |
|
Preliminary goodwill
|
| | | $ | 61,789 | | | | | $ | 72,372 | | | | | $ | 51,205 | | |
| | Cash Merger Consideration | | | | | | | | | | | | | | | | | | | |
| | Cash paid for shares outstanding | | | | | | | | | | | | | | | | | | | |
| |
CUB shares outstanding
|
| | | | 3,706,299 | | | | | | 3,706,299 | | | | | | 3,706,299 | | |
| |
Cash consideration per share
|
| | | $ | 13.44 | | | | | $ | 13.44 | | | | | $ | 13.44 | | |
| |
Cash paid for shares outstanding
|
| | | $ | 49,813 | | | | | $ | 49,813 | | | | | $ | 49,813 | | |
| | Cash paid in cancellation of options | | | | | | | | | | | | | | | | | | | |
| |
Outstanding options at 9/17/2021
|
| | | | 51,336 | | | | | | 51,336 | | | | | | 51,336 | | |
| |
Cash amount per share
|
| | | | | | | | | | | | | | | | | | |
| |
Share portion of consideration converted ($35.99 (10-day VWAP through 9/17/2021) x 0.7739)
|
| | | $ | 27.85 | | | | | $ | 30.64 | | | | | $ | 25.07 | | |
| |
Cash portion of consideration
|
| | | | 13.44 | | | | | | 13.44 | | | | | | 13.44 | | |
| |
Total amount per share
|
| | | $ | 41.29 | | | | | $ | 44.08 | | | | | $ | 38.51 | | |
| |
Weighted average exercise price
|
| | | | 23.40 | | | | | | 23.40 | | | | | | 23.40 | | |
| |
Stock option cancellation payment per share
|
| | | $ | 17.89 | | | | | $ | 20.68 | | | | | $ | 15.11 | | |
| |
Cash paid for cancelled stock options
|
| | | $ | 918 | | | | | $ | 1,061 | | | | | $ | 775 | | |
| |
Total cash consideration
|
| | | $ | 50,731 | | | | | $ | 50,874 | | | | | $ | 50,588 | | |
| |
Allocation of Purchase Price
|
| |
|
| | |||||
| |
Total purchase price (preliminary)
|
| | | | | | $ | 155,023 | | |
| | Allocated to: | | | | | | | | | | |
| |
Historical book value of CUB assets and liabilities
|
| | | | | | | 105,750 | | |
| |
CUB estimated transaction costs, net of tax
|
| | | | | | | (4,075) | | |
| |
Adjusted book value of CUB
|
| | | | | | $ | 101,675 | | |
| | Adjustments to record assets and liabilities at fair value: | | | | | | | | | | |
| |
Net loan portfolio adjustment
|
| | | | | | $ | (6,049) | | |
| |
Time deposit adjustment
|
| | | | | | | (972) | | |
| |
FHLB borrowing adjustment
|
| | | | | | | (1,700) | | |
| |
Trust preferred securities adjustment
|
| | | | | | | 2,800 | | |
| |
Core deposit intangible
|
| | | | | | | 3,300 | | |
| |
Eliminate CUB’s existing goodwill
|
| | | | | | | (5,658) | | |
| |
Eliminate CUB’s existing core deposit intangible
|
| | | | | | | (712) | | |
| |
Net fair value adjustments
|
| | | | | | | (8,991) | | |
| |
Tax effect of net fair value adjustments
|
| | | | | | | 550 | | |
| |
After-tax net fair value adjustments
|
| | | | | | | (8,441) | | |
| |
Total allocation of purchase price
|
| | | | | | $ | 93,234 | | |
| |
Preliminary goodwill
|
| | | | | | $ | 61,789 | | |
|
(in thousands)
|
| |
June 30, 2021
|
| |||
|
Reversal of CUB historical allowance for loan losses
|
| | | $ | (8,851) | | |
|
Estimate of lifetime credit losses for PCD loans
|
| | | | 9,100 | | |
|
Estimate of lifetime credit losses for non-PCD loans
|
| | | | 5,800 | | |
|
Net change in allowance for credit losses
|
| | | $ | 6,049 | | |
| |
Citizens Union Bancorp of Shelbyville, Inc. and Subsidiaries – Unaudited Consolidated Financial Statements for the Six Months Ended June 30, 2021 and 2020
|
| | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | |
| |
Citizens Union Bancorp of Shelbyville, Inc. and Subsidiaries – Audited Consolidated Financial Statements for the Years Ended December 31, 2020 and 2019
|
| | | | | | |
| | | | | | F-31 | | | |
| | | | | | F-32 | | | |
| | | | | | F-33 | | | |
| | | | | | F-34 | | | |
| | | | | | F-35 | | | |
| | | | | | F-36 | | | |
| | | | | | F-38 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 20,528 | | | | | $ | 20,581 | | |
|
Interest-bearing demand deposits
|
| | | | 167,219 | | | | | | 141,609 | | |
|
Federal funds sold
|
| | | | 859 | | | | | | 1,209 | | |
|
Cash and cash equivalents
|
| | | | 188,606 | | | | | | 163,399 | | |
|
Available-for-sale securities
|
| | | | 108,350 | | | | | | 84,838 | | |
|
Loans held for sale
|
| | | | 3,085 | | | | | | 7,779 | | |
|
Loan, net of allowance for loan losses of $8,851 and $8,753 respectively
|
| | | | 707,510 | | | | | | 699,166 | | |
|
Premises and equipment
|
| | | | 24,766 | | | | | | 25,013 | | |
|
Federal Home Loan Bank and other stock
|
| | | | 10,308 | | | | | | 10,308 | | |
|
Other real estate owned
|
| | | | 1,124 | | | | | | 1,276 | | |
|
Goodwill and intangibles
|
| | | | 6,371 | | | | | | 6,445 | | |
|
Deferred taxes
|
| | | | 1,610 | | | | | | 2,274 | | |
|
Accrued interest receivable
|
| | | | 2,859 | | | | | | 3,581 | | |
|
Other assets
|
| | | | 18,925 | | | | | | 19,193 | | |
|
TOTAL ASSETS
|
| | | $ | 1,073,514 | | | | | $ | 1,023,272 | | |
| LIABILITIES | | | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 234,108 | | | | | $ | 206,747 | | |
|
Interest bearing
|
| | | | 655,128 | | | | | | 636,173 | | |
|
Total deposits
|
| | | | 889,236 | | | | | | 842,920 | | |
|
Repurchase agreements
|
| | | | 7,186 | | | | | | 4,634 | | |
|
Federal Home Loan Bank advances
|
| | | | 42,326 | | | | | | 43,757 | | |
|
Subordinated debentures
|
| | | | 20,600 | | | | | | 20,600 | | |
|
Accrued interest payable
|
| | | | 569 | | | | | | 960 | | |
|
Other liabilities
|
| | | | 7,847 | | | | | | 7,730 | | |
|
TOTAL LIABILITIES
|
| | | | 967,764 | | | | | | 920,601 | | |
| STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Common stock, no par value; authorized 7,500,000 shares
|
| | | | 84 | | | | | | 84 | | |
|
Additional paid-in capital
|
| | | | 5,072 | | | | | | 4,698 | | |
|
Retained earnings
|
| | | | 100,278 | | | | | | 97,011 | | |
|
Accumulated other comprehensive income
|
| | | | 316 | | | | | | 878 | | |
|
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 105,750 | | | | | | 102,671 | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 1,073,514 | | | | | $ | 1,023,272 | | |
|
End of period shares issued and outstanding
|
| | | | 3,705,518 | | | | | | 3,692,146 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| |
2021
|
| |
2020
|
| ||||||||
| INTEREST INCOME | | | | | | | | | | | | | |
|
Loans
|
| | | $ | 17,374 | | | | | $ | 18,277 | | |
| Securities available-for-sale: | | | | | | | | | | | | | |
|
Taxable
|
| | | | 722 | | | | | | 673 | | |
|
Tax-exempt
|
| | | | 31 | | | | | | 8 | | |
|
Federal funds sold and other
|
| | | | 172 | | | | | | 403 | | |
|
TOTAL INTEREST INCOME
|
| | | | 18,299 | | | | | | 19,361 | | |
| INTEREST EXPENSE | | | | | | | | | | | | | |
|
Deposits
|
| | | | 1,567 | | | | | | 3,038 | | |
|
Federal Home Loan Bank advances
|
| | | | 426 | | | | | | 646 | | |
|
Subordinated debentures
|
| | | | 194 | | | | | | 331 | | |
|
TOTAL INTEREST EXPENSE
|
| | | | 2,187 | | | | | | 4,015 | | |
|
NET INTEREST INCOME
|
| | | | 16,112 | | | | | | 15,346 | | |
|
Provision for loan losses
|
| | | | 210 | | | | | | 420 | | |
|
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
|
| | | | 15,902 | | | | | | 14,926 | | |
| NON-INTEREST INCOME | | | | | | | | | | | | | |
|
Service charges and other fees on deposit accounts
|
| | | | 832 | | | | | | 913 | | |
|
Gains on sales of mortgage loans held-for-sale
|
| | | | 2,034 | | | | | | 1,691 | | |
|
Gain on sale of other real estate owned
|
| | | | 103 | | | | | | 41 | | |
|
Other
|
| | | | 2,209 | | | | | | 1,255 | | |
|
TOTAL NON-INTEREST INCOME
|
| | | | 5,178 | | | | | | 3,900 | | |
| NON-INTEREST EXPENSE | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 8,123 | | | | | | 7,580 | | |
|
Occupancy, equipment, and data processing expense
|
| | | | 2,659 | | | | | | 2,601 | | |
|
Legal and professional fees
|
| | | | 179 | | | | | | 205 | | |
|
Deposit insurance premium
|
| | | | 142 | | | | | | 47 | | |
|
Franchise tax
|
| | | | 206 | | | | | | 660 | | |
|
Marketing expense
|
| | | | 352 | | | | | | 284 | | |
|
Collections and other real estate owned expense
|
| | | | 108 | | | | | | 99 | | |
|
Other
|
| | | | 2,016 | | | | | | 1,802 | | |
|
TOTAL NON-INTEREST EXPENSE
|
| | | | 13,785 | | | | | | 13,278 | | |
|
Income Before Income Tax Expense
|
| | | | 7,295 | | | | | | 5,548 | | |
|
Income Tax Expense
|
| | | | 1,442 | | | | | | 1,179 | | |
|
Net Income
|
| | | $ | 5,853 | | | | | $ | 4,369 | | |
|
Basic Earnings per Share
|
| | | $ | 1.58 | | | | | $ | 1.18 | | |
|
Diluted Earnings per Share
|
| | | $ | 1.57 | | | | | $ | 1.18 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| |
2021
|
| |
2020
|
| ||||||||
|
NET INCOME
|
| | | $ | 5,853 | | | | | $ | 4,369 | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Unrealized holding gain (loss) arising during the period
|
| | | | (750) | | | | | | 890 | | |
|
Tax effect
|
| | | | 188 | | | | | | (222) | | |
|
Net of tax
|
| | | | (562) | | | | | | 668 | | |
|
Total other comprehensive income (loss)
|
| | | | (562) | | | | | | 668 | | |
|
COMPREHENSIVE INCOME
|
| | | $ | 5,291 | | | | | $ | 5,037 | | |
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| |||||||||||||||
|
Balance, December 31, 2019
|
| | | $ | 84 | | | | | $ | 4,564 | | | | | $ | 89,712 | | | | | $ | (4) | | | | | $ | 94,356 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 4,369 | | | | | | — | | | | | | 4,369 | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 668 | | | | | | 668 | | |
|
Dividends
|
| | | | — | | | | | | — | | | | | | (2,205) | | | | | | — | | | | | | (2,205) | | |
|
Sale of stock
|
| | | | — | | | | | | 364 | | | | | | — | | | | | | — | | | | | | 364 | | |
|
Purchase of stock
|
| | | | — | | | | | | (68) | | | | | | — | | | | | | — | | | | | | (68) | | |
|
Stock option expense
|
| | | | — | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 7 | | |
|
Balance, June 30, 2020
|
| | | $ | 84 | | | | | $ | 4,867 | | | | | $ | 91,876 | | | | | $ | 664 | | | | | $ | 97,491 | | |
|
Balances, December 31, 2020
|
| | | $ | 84 | | | | | $ | 4,698 | | | | | $ | 97,011 | | | | | $ | 878 | | | | | $ | 102,671 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | 5,853 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (562) | | | | | | (562) | | |
|
Dividends
|
| | | | — | | | | | | — | | | | | | (2,586) | | | | | | — | | | | | | (2,586) | | |
|
Sale of stock
|
| | | | — | | | | | | 371 | | | | | | — | | | | | | — | | | | | | 371 | | |
|
Purchase of stock
|
| | | | — | | | | | | (4) | | | | | | — | | | | | | — | | | | | | (4) | | |
|
Stock option expense
|
| | | | — | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 7 | | |
|
Balances, June 30, 2021
|
| | | $ | 84 | | | | | $ | 5,072 | | | | | $ | 100,278 | | | | | $ | 316 | | | | | $ | 105,750 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| |
2021
|
| |
2020
|
| ||||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 5,853 | | | | | $ | 4,369 | | |
| Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 765 | | | | | | 632 | | |
|
Provision for loan losses
|
| | | | 210 | | | | | | 420 | | |
|
Amortization of premiums and discounts on securities
|
| | | | 336 | | | | | | 264 | | |
|
Deferred income taxes
|
| | | | 852 | | | | | | 953 | | |
|
Origination of mortgage loans held-for-sale
|
| | | | (84,041) | | | | | | (76,554) | | |
|
Proceeds from mortgage loans held-for-sale
|
| | | | 90,769 | | | | | | 74,382 | | |
|
Gain on sales of mortgage loans held-for-sale
|
| | | | (2,034) | | | | | | (1,691) | | |
|
Gain on sale of other real estate owned
|
| | | | (103) | | | | | | (41) | | |
|
Stock options expense
|
| | | | 7 | | | | | | 7 | | |
|
Net change in
|
| | | | | | | | | | | | |
|
Interest receivable and other assets
|
| | | | 841 | | | | | | (1,938) | | |
|
Interest payable and other liabilities
|
| | | | (281) | | | | | | 1,062 | | |
|
Net cash provided by operating activities
|
| | | | 13,174 | | | | | | 1,865 | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of available-for-sale securities
|
| | | | (37,591) | | | | | | (19,573) | | |
|
Proceeds from maturities, calls and principal paydowns of securities
|
| | | | 12,993 | | | | | | 7,810 | | |
|
Purchase of FHLB stock
|
| | | | — | | | | | | (1,584) | | |
|
Net increase in loans
|
| | | | (8,554) | | | | | | (53,325) | | |
|
Purchases of premises and equipment
|
| | | | (49) | | | | | | (2,146) | | |
|
Capital outlay for bank acquisition
|
| | | | — | | | | | | (10,570) | | |
|
Bank owned life insurance
|
| | | | (251) | | | | | | (408) | | |
|
Proceeds from sales of other real estate owned
|
| | | | 260 | | | | | | 92 | | |
|
Net cash used in investing activities
|
| | | | (33,192) | | | | | | (79,704) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Net increase in deposits
|
| | | | 46,323 | | | | | | 120,889 | | |
|
Net increase (decrease) in repurchase agreements
|
| | | | 2,552 | | | | | | (508) | | |
|
Proceeds from Federal Home Loan Bank advances
|
| | | | — | | | | | | 22,700 | | |
|
Repayment of Federal Home Loan Bank advances
|
| | | | (1,431) | | | | | | (12,089) | | |
|
Redemption of common stock
|
| | | | (4) | | | | | | (68) | | |
|
Proceeds from issuance of common stock
|
| | | | 371 | | | | | | 364 | | |
|
Dividends paid
|
| | | | (2,586) | | | | | | (2,205) | | |
|
Net cash provided by financing activities
|
| | | | 45,225 | | | | | | 129,083 | | |
|
Net increase in cash and cash equivalents
|
| | | | 25,207 | | | | | | 51,244 | | |
|
Cash and cash equivalents, beginning of year
|
| | | | 163,399 | | | | | | 90,078 | | |
|
Cash and cash equivalents, end of year
|
| | | $ | 188,606 | | | | | $ | 141,322 | | |
| Supplemental disclosures | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 2,579 | | | | | $ | 4,093 | | |
|
Cash paid for income taxes
|
| | | | 725 | | | | | | 225 | | |
| Noncash investing activities | | | | | | | | | | | | | |
|
Change in unrealized gain on available for sale securities
|
| | | | 750 | | | | | | 890 | | |
|
Transfer from loans to other real estate owned
|
| | | | 5 | | | | | | 447 | | |
| | | |
June 30, 2021
|
| |||||||||||||||||||||
| |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair
value |
| ||||||||||||||
|
U.S. Government and agency securities
|
| | | $ | 10,609 | | | | | $ | 264 | | | | | $ | (21) | | | | | $ | 10,852 | | |
|
Mortgage-backed securities
|
| | | | 53,227 | | | | | | 557 | | | | | | (496) | | | | | | 53,288 | | |
|
State and municipal securities
|
| | | | 12,775 | | | | | | 120 | | | | | | (51) | | | | | | 12,844 | | |
|
Asset-backed securities
|
| | | | 28,798 | | | | | | 126 | | | | | | (113) | | | | | | 28,811 | | |
|
Corporate bonds
|
| | | | 2,520 | | | | | | 35 | | | | | | — | | | | | | 2,555 | | |
|
Total
|
| | | $ | 107,929 | | | | | $ | 1,102 | | | | | $ | (681) | | | | | $ | 108,350 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair
value |
| ||||||||||||||
|
U.S. Government and agency securities
|
| | | $ | 12,549 | | | | | $ | 284 | | | | | $ | (54) | | | | | $ | 12,779 | | |
|
Mortgage-backed securities
|
| | | | 43,595 | | | | | | 715 | | | | | | (146) | | | | | | 44,164 | | |
|
State and municipal securities
|
| | | | 8,136 | | | | | | 201 | | | | | | — | | | | | | 8,337 | | |
|
Asset-backed securities
|
| | | | 16,768 | | | | | | 128 | | | | | | (25) | | | | | | 16,871 | | |
|
Corporate bonds
|
| | | | 2,619 | | | | | | 68 | | | | | | — | | | | | | 2,687 | | |
|
Total
|
| | | $ | 83,667 | | | | | $ | 1,396 | | | | | $ | (225) | | | | | $ | 84,838 | | |
| | | |
June 30, 2021
|
| |||||||||||||||||||||||||||||||||
| |
Less than 12 months
|
| |
12 months or greater
|
| |
Total
|
| |||||||||||||||||||||||||||||
| |
Fair
value |
| |
Gross
unrealized losses |
| |
Fair
value |
| |
Gross
unrealized losses |
| |
Fair
value |
| |
Gross
unrealized losses |
| ||||||||||||||||||||
|
U.S. Government and agency securities
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,380 | | | | | $ | (21) | | | | | $ | 2,380 | | | | | $ | (21) | | |
|
Mortgage-backed securities
|
| | | | 25,718 | | | | | | (493) | | | | | | 576 | | | | | | (3) | | | | | | 26,294 | | | | | | (496) | | |
|
State and municipal securities
|
| | | | 6,294 | | | | | | (51) | | | | | | — | | | | | | — | | | | | | 6,294 | | | | | | (51) | | |
|
Asset-Backed securities
|
| | | | 16,314 | | | | | | (110) | | | | | | 507 | | | | | | (3) | | | | | | 16,821 | | | | | | (113) | | |
|
Total
|
| | | $ | 48,326 | | | | | $ | (654) | | | | | $ | 3,463 | | | | | $ | (27) | | | | | $ | 51,789 | | | | | $ | (681) | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| |
Less than 12 months
|
| |
12 months or greater
|
| |
Total
|
| |||||||||||||||||||||||||||||
| |
Fair
value |
| |
Gross
unrealized losses |
| |
Fair
value |
| |
Gross
unrealized losses |
| |
Fair
value |
| |
Gross
unrealized losses |
| ||||||||||||||||||||
|
U.S. Government and agency securities
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,400 | | | | | $ | (54) | | | | | $ | 2,400 | | | | | $ | (54) | | |
|
Mortgage-backed securities
|
| | | | 13,321 | | | | | | (146) | | | | | | — | | | | | | — | | | | | | 13,321 | | | | | | (146) | | |
|
State and municipal securities
|
| | | | 130 | | | | | | — | | | | | | — | | | | | | — | | | | | | 130 | | | | | | — | | |
|
Asset-Backed securities
|
| | | | 419 | | | | | | (12) | | | | | | 3,689 | | | | | | (13) | | | | | | 4,108 | | | | | | (25) | | |
|
Total
|
| | | $ | 13,870 | | | | | $ | (158) | | | | | $ | 6,089 | | | | | $ | (67) | | | | | $ | 19,959 | | | | | $ | (225) | | |
| | | |
Amortized
cost |
| |
Fair
value |
| ||||||
|
Due in less than one year
|
| | | $ | 13,357 | | | | | $ | 13,468 | | |
|
Due after one year through five years
|
| | | | 5,868 | | | | | | 6,059 | | |
|
Due after five years through ten years
|
| | | | 15,082 | | | | | | 15,070 | | |
|
Due after ten years
|
| | | | 20,395 | | | | | | 20,465 | | |
|
Mortgage-backed securities
|
| | | | 53,227 | | | | | | 53,288 | | |
|
Total
|
| | | $ | 107,929 | | | | | $ | 108,350 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Commercial and industrial
|
| | | $ | 135,566 | | | | | $ | 142,599 | | |
| Real estate | | | | | | | | | | | | | |
|
Commercial
|
| | | | 299,177 | | | | | | 300,178 | | |
|
Residential
|
| | | | 170,044 | | | | | | 167,327 | | |
|
Construction
|
| | | | 107,199 | | | | | | 92,563 | | |
|
Consumer
|
| | | | 4,375 | | | | | | 5,252 | | |
|
Total loans
|
| | | | 716,361 | | | | | | 707,919 | | |
|
Allowance for loan losses
|
| | | | (8,851) | | | | | | (8,753) | | |
|
Total loans, net
|
| | | $ | 707,510 | | | | | $ | 699,166 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Balance, beginning of year
|
| | | $ | 8,753 | | | | | $ | 7,391 | | |
|
Provision for loan losses
|
| | | | 210 | | | | | | 1,520 | | |
|
Loans charged off
|
| | | | (120) | | | | | | (333) | | |
|
Recoveries of loans charged off
|
| | | | 8 | | | | | | 175 | | |
|
Balance, end of year
|
| | | $ | 8,851 | | | | | $ | 8,753 | | |
| | | |
Commercial &
Industrial |
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| Six months ended June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, January 1, 2021
|
| | | $ | 1,620 | | | | | $ | 4,265 | | | | | $ | 1,406 | | | | | $ | 1,391 | | | | | $ | 71 | | | | | $ | 8,753 | | |
|
Provision for loan losses
|
| | | | (32) | | | | | | (111) | | | | | | 42 | | | | | | 315 | | | | | | (4) | | | | | | 210 | | |
|
Charge-offs
|
| | | | (38) | | | | | | — | | | | | | — | | | | | | (74) | | | | | | (8) | | | | | | (120) | | |
|
Recoveries
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 5 | | | | | | 8 | | |
|
Balance, June 30, 2021
|
| | | $ | 1,550 | | | | | $ | 4,157 | | | | | $ | 1,448 | | | | | $ | 1,632 | | | | | $ | 64 | | | | | $ | 8,851 | | |
| | | |
Commercial &
Industrial |
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| Six months ended June 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, January 1, 2020
|
| | | $ | 940 | | | | | $ | 3,875 | | | | | $ | 1,220 | | | | | $ | 1,310 | | | | | $ | 46 | | | | | $ | 7,391 | | |
|
Provision for loan losses
|
| | | | 203 | | | | | | (31) | | | | | | 261 | | | | | | (23) | | | | | | 10 | | | | | | 420 | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | | | | | (4) | | |
|
Recoveries
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 2 | | |
|
Balance, June 30, 2020
|
| | | $ | 1,143 | | | | | $ | 3,845 | | | | | $ | 1,481 | | | | | $ | 1,287 | | | | | $ | 53 | | | | | $ | 7,809 | | |
| | | |
Commercial &
Industrial |
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for loan and lease losses attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 271 | | | | | $ | 45 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 316 | | |
|
Collectively evaluated for impairment
|
| | | | 1,279 | | | | | | 4,112 | | | | | | 1,448 | | | | | | 1,632 | | | | | | 64 | | | | | | 8,535 | | |
|
Total ending allowance balance
|
| | | $ | 1,550 | | | | | $ | 4,157 | | | | | $ | 1,448 | | | | | $ | 1,632 | | | | | $ | 64 | | | | | $ | 8,851 | | |
| Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 3,760 | | | | | $ | 2,003 | | | | | $ | 346 | | | | | $ | — | | | | | $ | 6 | | | | | $ | 6,115 | | |
|
Collectively evaluated for impairment
|
| | | | 131,806 | | | | | | 297,174 | | | | | | 169,698 | | | | | | 107,199 | | | | | | 4,369 | | | | | | 710,246 | | |
|
Total ending loan balance
|
| | | $ | 135,566 | | | | | $ | 299,177 | | | | | $ | 170,044 | | | | | $ | 107,199 | | | | | $ | 4,375 | | | | | $ | 716,361 | | |
| December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for loan and lease losses attributable to loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 271 | | | | | $ | 195 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 466 | | |
|
Collectively evaluated for impairment
|
| | | | 1,349 | | | | | | 4,070 | | | | | | 1,406 | | | | | | 1,391 | | | | | | 71 | | | | | | 8,287 | | |
|
Total ending allowance balance
|
| | | $ | 1,620 | | | | | $ | 4,265 | | | | | $ | 1,406 | | | | | $ | 1,391 | | | | | $ | 71 | | | | | $ | 8,753 | | |
| Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 3,790 | | | | | $ | 1,952 | | | | | $ | 570 | | | | | $ | — | | | | | $ | 15 | | | | | $ | 6,327 | | |
|
Collectively evaluated for impairment
|
| | | | 138,809 | | | | | | 298,226 | | | | | | 166,757 | | | | | | 92,563 | | | | | | 5,237 | | | | | | 701,592 | | |
|
Total ending loan balance
|
| | | $ | 142,599 | | | | | $ | 300,178 | | | | | $ | 167,327 | | | | | $ | 92,563 | | | | | $ | 5,252 | | | | | $ | 707,919 | | |
| | | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Specific
Allowance |
| |
Average
Balance of Impaired Loans |
| |
Interest
Income Recognized |
| |||||||||||||||
| June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans without a specific valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | $ | 3,489 | | | | | $ | 4,010 | | | | | $ | — | | | | | $ | 3,532 | | | | | $ | 71 | | |
|
Commercial Real Estate
|
| | | | 1,942 | | | | | | 2,902 | | | | | | — | | | | | | 1,995 | | | | | | 12 | | |
|
Residential Real Estate
|
| | | | 346 | | | | | | 572 | | | | | | — | | | | | | 366 | | | | | | — | | |
|
Construction
|
| | | | — | | | | | | 863 | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 6 | | | | | | 61 | | | | | | — | | | | | | 6 | | | | | | — | | |
| Loans with a specific valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | | 271 | | | | | | 302 | | | | | | 271 | | | | | | 271 | | | | | | — | | |
|
Commercial Real Estate
|
| | | | 61 | | | | | | 61 | | | | | | 45 | | | | | | 61 | | | | | | — | | |
|
Total
|
| | | $ | 6,115 | | | | | $ | 8,771 | | | | | $ | 316 | | | | | $ | 6,231 | | | | | $ | 83 | | |
| December 30, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans without a specific valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | $ | 3,519 | | | | | $ | 4,001 | | | | | $ | — | | | | | $ | 3,557 | | | | | $ | 144 | | |
|
Commercial Real Estate
|
| | | | 203 | | | | | | 1,152 | | | | | | — | | | | | | 2,121 | | | | | | 12 | | |
|
Residential Real Estate
|
| | | | 570 | | | | | | 801 | | | | | | — | | | | | | 541 | | | | | | 7 | | |
|
Construction
|
| | | | — | | | | | | 864 | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 15 | | | | | | 71 | | | | | | — | | | | | | 13 | | | | | | — | | |
| Loans with a specific valuation allowance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | | 271 | | | | | | 302 | | | | | | 271 | | | | | | 635 | | | | | | — | | |
|
Commercial Real Estate
|
| | | | 1,749 | | | | | | 1,953 | | | | | | 195 | | | | | | 1,778 | | | | | | — | | |
|
Total
|
| | | $ | 6,327 | | | | | $ | 9,144 | | | | | $ | 466 | | | | | $ | 8,645 | | | | | $ | 163 | | |
| | | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
| |
Nonaccrual
|
| |
Loans Past Due
90 Days of More Still on Accrual |
| |
Nonaccrual
|
| |
Loans Past Due
90 Days of More Still on Accrual |
| ||||||||||||||
|
Commercial & Industrial
|
| | | $ | 292 | | | | | $ | 22 | | | | | $ | 282 | | | | | $ | 121 | | |
|
Commercial Real Estate
|
| | | | 1,812 | | | | | | 192 | | | | | | 1,754 | | | | | | — | | |
|
Residential Real Estate
|
| | | | 335 | | | | | | 153 | | | | | | 423 | | | | | | 280 | | |
|
Consumer
|
| | | | 6 | | | | | | 1 | | | | | | 15 | | | | | | — | | |
|
Total
|
| | | $ | 2,445 | | | | | $ | 368 | | | | | $ | 2,474 | | | | | $ | 401 | | |
| | | |
30-59 Days
Past Due |
| |
60-89 Days
Past Due |
| |
90 Days and
Over Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | $ | 21 | | | | | $ | 1 | | | | | $ | 305 | | | | | $ | 327 | | | | | $ | 135,239 | | | | | $ | 135,566 | | |
|
Commercial Real Estate
|
| | | | 260 | | | | | | 175 | | | | | | 1,826 | | | | | | 2,261 | | | | | | 296,916 | | | | | | 299,177 | | |
|
Residential Real Estate
|
| | | | 427 | | | | | | 162 | | | | | | 224 | | | | | | 813 | | | | | | 169,231 | | | | | | 170,044 | | |
|
Construction
|
| | | | 53 | | | | | | — | | | | | | — | | | | | | 53 | | | | | | 107,146 | | | | | | 107,199 | | |
|
Consumer
|
| | | | 40 | | | | | | 1 | | | | | | 1 | | | | | | 42 | | | | | | 4,333 | | | | | | 4,375 | | |
|
Total
|
| | | $ | 801 | | | | | $ | 339 | | | | | $ | 2,356 | | | | | $ | 3,496 | | | | | $ | 712,865 | | | | | $ | 716,361 | | |
| December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | $ | 1 | | | | | $ | — | | | | | $ | 392 | | | | | $ | 393 | | | | | $ | 142,206 | | | | | $ | 142,599 | | |
|
Commercial Real Estate
|
| | | | 12 | | | | | | 69 | | | | | | 1,749 | | | | | | 1,830 | | | | | | 298,348 | | | | | | 300,178 | | |
|
Residential Real Estate
|
| | | | 1,258 | | | | | | 286 | | | | | | 408 | | | | | | 1,952 | | | | | | 165,375 | | | | | | 167,327 | | |
|
Construction
|
| | | | — | | | | | | 95 | | | | | | — | | | | | | 95 | | | | | | 92,468 | | | | | | 92,563 | | |
|
Consumer
|
| | | | 46 | | | | | | 2 | | | | | | 15 | | | | | | 63 | | | | | | 5,189 | | | | | | 5,252 | | |
|
Total
|
| | | $ | 1,317 | | | | | $ | 452 | | | | | $ | 2,564 | | | | | $ | 4,333 | | | | | $ | 703,586 | | | | | $ | 707,919 | | |
| | | |
Pass
|
| |
Special
mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Total
|
| ||||||||||||||||||
| June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | $ | 134,229 | | | | | $ | 1,012 | | | | | $ | 325 | | | | | $ | — | | | | | $ | — | | | | | $ | 135,566 | | |
|
Commercial Real Estate
|
| | | | 294,038 | | | | | | 2,342 | | | | | | 2,797 | | | | | | — | | | | | | — | | | | | | 299,177 | | |
|
Residential Real Estate
|
| | | | 168,844 | | | | | | 311 | | | | | | 889 | | | | | | — | | | | | | — | | | | | | 170,044 | | |
|
Construction
|
| | | | 107,199 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 107,199 | | |
|
Consumer
|
| | | | 4,337 | | | | | | 30 | | | | | | 8 | | | | | | — | | | | | | — | | | | | | 4,375 | | |
|
Total
|
| | | $ | 708,647 | | | | | $ | 3,695 | | | | | $ | 4,019 | | | | | $ | — | | | | | $ | — | | | | | $ | 716,361 | | |
| December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial & Industrial
|
| | | $ | 137,628 | | | | | $ | 4,629 | | | | | $ | 342 | | | | | $ | — | | | | | $ | — | | | | | $ | 142,599 | | |
|
Commercial Real Estate
|
| | | | 290,042 | | | | | | 7,034 | | | | | | 3,102 | | | | | | — | | | | | | — | | | | | | 300,178 | | |
|
Residential Real Estate
|
| | | | 166,176 | | | | | | 66 | | | | | | 1,085 | | | | | | — | | | | | | — | | | | | | 167,327 | | |
|
Construction
|
| | | | 92,563 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 92,563 | | |
|
Consumer
|
| | | | 5,200 | | | | | | 34 | | | | | | 18 | | | | | | — | | | | | | — | | | | | | 5,252 | | |
|
Total
|
| | | $ | 691,609 | | | | | $ | 11,763 | | | | | $ | 4,547 | | | | | $ | — | | | | | $ | — | | | | | $ | 707,919 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Balance, beginning of year
|
| | | $ | 392 | | | | | $ | 387 | | |
|
New loans and advances
|
| | | | 480 | | | | | | 273 | | |
|
Repayments
|
| | | | (73) | | | | | | (268) | | |
|
Balance, end of year
|
| | | $ | 799 | | | | | $ | 392 | | |
|
Unused lines of credit
|
| | | $ | 657 | | | | | $ | 500 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Land and premises
|
| | | $ | 31,027 | | | | | $ | 30,632 | | |
|
Furniture and equipment
|
| | | | 13,578 | | | | | | 13,530 | | |
|
Total premises and equipment
|
| | | | 44,605 | | | | | | 44,162 | | |
|
Less: accumulated depreciation
|
| | | | (19,839) | | | | | | (19,149) | | |
|
Premises and equipment, net
|
| | | $ | 24,766 | | | | | $ | 25,013 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Bank owned life insurance
|
| | | $ | 13,096 | | | | | $ | 12,845 | | |
|
Investment in Citizens Union Bank Capital Trust I & II
|
| | | | 600 | | | | | | 600 | | |
|
FHLB lender risk account receivable
|
| | | | 2,981 | | | | | | 3,111 | | |
|
Investment in Limited Liability Partnerships
|
| | | | 1,000 | | | | | | 1,000 | | |
|
Other
|
| | | | 1,248 | | | | | | 1,637 | | |
|
Other assets
|
| | | $ | 18,925 | | | | | $ | 19,193 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Demand (non-interest bearing)
|
| | | $ | 234,108 | | | | | $ | 206,747 | | |
|
Demand (interest bearing)
|
| | | | 331,563 | | | | | | 308,779 | | |
|
Savings deposits
|
| | | | 122,131 | | | | | | 104,056 | | |
|
Time deposits, $100,000 and over
|
| | | | 102,001 | | | | | | 112,787 | | |
|
Other time deposits
|
| | | | 99,433 | | | | | | 110,551 | | |
|
Total Deposits
|
| | | $ | 889,236 | | | | | $ | 842,920 | | |
|
Year Ended December 31,
|
| |
Amount
|
| |||
|
2021
|
| | | $ | 56,533 | | |
|
2022
|
| | | | 97,206 | | |
|
2023
|
| | | | 34,981 | | |
|
2024
|
| | | | 8,493 | | |
|
2025
|
| | | | 2,515 | | |
|
Thereafter
|
| | | | 1,706 | | |
|
Total Time Deposits
|
| | | $ | 201,434 | | |
|
Rate Range
|
| |
Weighted Average
Maturity (yrs) |
| |
Weighted
Average Rate |
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||||||||
|
0%
|
| | | | 3.66 | | | | | | 0.00% | | | | | $ | 1,029 | | | | | $ | 1,056 | | |
|
1% – 2%
|
| | | | 4.63 | | | | | | 1.29% | | | | | | 20,531 | | | | | | 21,762 | | |
|
2% – 3%
|
| | | | 3.77 | | | | | | 2.34% | | | | | | 17,750 | | | | | | 17,847 | | |
|
4% – 5%
|
| | | | 4.01 | | | | | | 4.59% | | | | | | 100 | | | | | | 111 | | |
|
Over 5%
|
| | | | 4.76 | | | | | | 5.19% | | | | | | 2,917 | | | | | | 2,981 | | |
|
Total Advances from Federal Home Loan Bank
|
| | | | | | | | | | | | | | | $ | 42,326 | | | | | $ | 43,757 | | |
|
Year ended December 31,
|
| |
Amount
|
| |||
|
2021
|
| | | $ | — | | |
|
2022
|
| | | | 5,000 | | |
|
2023
|
| | | | 1,100 | | |
|
2024
|
| | | | 14,500 | | |
|
2025
|
| | | | 6,129 | | |
|
Thereafter
|
| | | | 15,597 | | |
|
Total Scheduled Maturities of FHLB Advances
|
| | | $ | 42,326 | | |
|
Year ended December 31,
|
| |
Operating
Leases |
| |||
|
2021
|
| | | $ | 162,249 | | |
|
2022
|
| | | | 80,785 | | |
|
2023
|
| | | | 66,550 | | |
|
2024
|
| | | | 33,275 | | |
|
2025
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
|
Future Minimum Lease Payments
|
| | | $ | 342,859 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Commitments to make loans
|
| | | $ | 188,363 | | | | | $ | 153,622 | | |
|
Letters of credit
|
| | | $ | 10,570 | | | | | $ | 12,569 | | |
| | | |
Actual
|
| | | | | | | |
For capital
adequacy purposes |
| | | | | | | |
To be well capitalized
under prompt corrective action provision |
| | |||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| | | | | | | |
Amount
|
| | | | | | | |
Ratio
|
| | | | | | | |
Amount
|
| | | | | | | |
Ratio
|
| | ||||||||||||||||||||
| As of June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier I capital (to average assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Consolidated
|
| | | $ | 119,642 | | | | | | 11.2% | | | | | | > | | | | | $ | 90,470 | | | | | | > | | | | | | 8.5% | | | | | | > | | | | | $ | 90,470 | | | | | | > | | | | | | 8.5% | | | | ||
|
– Bank
|
| | | $ | 113,999 | | | | | | 10.7% | | | | | | > | | | | | $ | 90,327 | | | | | | > | | | | | | 8.5% | | | | | | > | | | | | $ | 90,327 | | | | | | > | | | | | | 8.5% | | | | ||
| As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Tier I capital (to average assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
– Consolidated
|
| | | $ | 115,609 | | | | | | 11.4% | | | | | | > | | | | | $ | 82,485 | | | | | | > | | | | | | 8.0% | | | | | | > | | | | | $ | 82,485 | | | | | | > | | | | | | 8.0% | | | | ||
|
– Bank
|
| | | $ | 107,833 | | | | | | 10.6% | | | | | | > | | | | | $ | 81,052 | | | | | | > | | | | | | 8.0% | | | | | | > | | | | | $ | 81,052 | | | | | | > | | | | | | 8.0% | | | | ||
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| Number of shares | | | | | | | | | | | | | |
|
Outstanding at beginning of period
|
| | | | 51,336 | | | | | | 43,500 | | |
|
Granted
|
| | | | — | | | | | | 18,000 | | |
|
Exercised
|
| | | | — | | | | | | (7,481) | | |
|
Forfeited
|
| | | | — | | | | | | (2,683) | | |
|
Outstanding at end of period
|
| | | | 51,336 | | | | | | 51,336 | | |
|
Options exercisable at end of period
|
| | | | 20,944 | | | | | | 15,860 | | |
| Weighted average exercise price | | | | | | | | | | | | | |
|
Outstanding at beginning of period
|
| | | $ | 23.40 | | | | | $ | 20.02 | | |
|
Granted
|
| | | | — | | | | | | 27.00 | | |
|
Exercised
|
| | | | — | | | | | | 12.61 | | |
|
Forfeited
|
| | | | — | | | | | | 22.84 | | |
|
Outstanding at end of period
|
| | | | 23.40 | | | | | | 23.40 | | |
|
Exercisable at end of period
|
| | | | 20.47 | | | | | | 19.53 | | |
| Weighted average remaining contractual term (in years) | | | | | | | | | | | | | |
|
Outstanding at end of period
|
| | | | 8.47 | | | | | | 9.00 | | |
|
Exercisable at end of period
|
| | | | 6.80 | | | | | | 6.92 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| Investment securities available for sale: | | | | | | | | | | | | | |
|
U.S. Government and agency securities
|
| | | $ | 10,852 | | | | | $ | 12,779 | | |
|
Mortgage-backed securities
|
| | | | 53,288 | | | | | | 44,164 | | |
|
State and municipal securities
|
| | | | 12,844 | | | | | | 8,337 | | |
|
Asset-backed securities
|
| | | | 28,811 | | | | | | 16,871 | | |
|
Corporate bonds
|
| | | | 2,555 | | | | | | 2,687 | | |
|
Total investment securities available for sale
|
| | | $ | 108,350 | | | | | $ | 84,838 | | |
| | | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Impaied loans
|
| | | $ | 5,799 | | | | | $ | 5,861 | | |
|
Other real estate owned
|
| | | $ | 1,124 | | | | | $ | 1,276 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(in thousands, except share data)
|
| |||||||||
| Assets | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 20,581 | | | | | $ | 11,930 | | |
|
Interest bearing demand deposits
|
| | | | 141,450 | | | | | | 73,750 | | |
|
Federal funds sold
|
| | | | 1,368 | | | | | | 4,398 | | |
|
Total cash and cash equivalents
|
| | | | 163,399 | | | | | | 90,078 | | |
|
Available-for-sale securities
|
| | | | 84,838 | | | | | | 61,078 | | |
|
Loans held for sale
|
| | | | 7,779 | | | | | | 3,779 | | |
|
Loans, net of allowance for loan losses of $8,753 and $7,391 at December 31,
2020 and 2019, respectively |
| | | | 699,166 | | | | | | 653,462 | | |
|
Premises and equipment, net
|
| | | | 25,013 | | | | | | 22,455 | | |
|
Federal Home Loan Bank and other stock, at cost
|
| | | | 10,308 | | | | | | 8,724 | | |
|
Other real estate owned
|
| | | | 1,276 | | | | | | 907 | | |
|
Goodwill
|
| | | | 5,658 | | | | | | 3,404 | | |
|
Deferred taxes
|
| | | | 2,274 | | | | | | 4,498 | | |
|
Bank owned life insurance
|
| | | | 12,845 | | | | | | 2,284 | | |
|
Accrued interest receivable
|
| | | | 3,581 | | | | | | 3,133 | | |
|
Other assets
|
| | | | 7,135 | | | | | | 4,177 | | |
|
Total assets
|
| | | $ | 1,023,272 | | | | | $ | 857,979 | | |
| Liabilities and stockholders’ equity | | | | | | | | | | | | | |
| Deposits | | | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 206,747 | | | | | $ | 134,421 | | |
|
Interest bearing
|
| | | | 636,173 | | | | | | 540,667 | | |
|
Total deposits
|
| | | | 842,920 | | | | | | 675,088 | | |
|
Repurchase agreements
|
| | | | 4,634 | | | | | | 3,257 | | |
|
Federal Home Loan Bank advances
|
| | | | 43,757 | | | | | | 55,800 | | |
|
Subordinated debentures
|
| | | | 20,600 | | | | | | 20,600 | | |
|
Accrued interest payable
|
| | | | 961 | | | | | | 1,455 | | |
|
Other liabilities
|
| | | | 7,729 | | | | | | 7,423 | | |
|
Total liabilities
|
| | | | 920,601 | | | | | | 763,623 | | |
| Stockholders’ equity | | | | | | | | | | | | | |
|
Common stock, no par value; 7,500,000 shares authorized, 3,692,146 (2020)
and 3,673,000 (2019) shares issued and outstanding |
| | | | 84 | | | | | | 84 | | |
|
Additional paid-in capital
|
| | | | 4,698 | | | | | | 4,564 | | |
|
Retained earnings
|
| | | | 97,011 | | | | | | 89,712 | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 878 | | | | | | (4) | | |
|
Total stockholders’ equity
|
| | | | 102,671 | | | | | | 94,356 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 1,023,272 | | | | | $ | 857,979 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
| Interest income | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 37,196 | | | | | $ | 36,871 | | |
|
Securities available-for-sale
|
| | | | | | | | | | | | |
|
Securities – taxable
|
| | | | 1,217 | | | | | | 1,262 | | |
|
Securities – tax exempt
|
| | | | 20 | | | | | | 27 | | |
|
Federal funds sold and other
|
| | | | 582 | | | | | | 1,435 | | |
|
Total interest income
|
| | | | 39,015 | | | | | | 39,595 | | |
| Interest expense | | | | | | | | | | | | | |
|
Deposits
|
| | | | 5,417 | | | | | | 6,727 | | |
|
Advances from Federal Home Loan Bank
|
| | | | 1,208 | | | | | | 1,358 | | |
|
Subordinated debentures
|
| | | | 539 | | | | | | 846 | | |
|
Total interest expense
|
| | | | 7,164 | | | | | | 8,931 | | |
|
Net interest income
|
| | | | 31,851 | | | | | | 30,664 | | |
|
Provision for loan losses
|
| | | | 1,520 | | | | | | 600 | | |
|
Net interest income after provision for loan losses
|
| | | | 30,331 | | | | | | 30,064 | | |
| Non-interest income | | | | | | | | | | | | | |
|
Service charges on deposit accounts
|
| | | | 1,792 | | | | | | 2,345 | | |
|
Gains on sales of mortgage loans held-for-sale
|
| | | | 4,698 | | | | | | 1,888 | | |
|
Net realized gains on sales of securities available-for-sale
|
| | | | — | | | | | | 19 | | |
|
Net realized gains on other real estate owned
|
| | | | 47 | | | | | | 250 | | |
|
Other
|
| | | | 3,091 | | | | | | 2,702 | | |
|
Total non-interest income
|
| | | | 9,628 | | | | | | 7,204 | | |
| Non-interest expense | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 15,693 | | | | | | 14,803 | | |
|
Occupancy, equipment, and data processing expense
|
| | | | 5,378 | | | | | | 4,870 | | |
|
Legal and professional fees
|
| | | | 376 | | | | | | 351 | | |
|
Deposit insurance premium
|
| | | | 173 | | | | | | 93 | | |
|
Franchise tax
|
| | | | 1,382 | | | | | | 1,336 | | |
|
Marketing
|
| | | | 673 | | | | | | 863 | | |
|
Other real estate owned impairment
|
| | | | 54 | | | | | | 45 | | |
|
Loss on disposal of premises and equipment
|
| | | | 23 | | | | | | — | | |
|
Collections and expenses of other real estate owned
|
| | | | 118 | | | | | | 212 | | |
|
Other expense
|
| | | | 4,103 | | | | | | 3,886 | | |
|
Total non-interest expense
|
| | | | 27,973 | | | | | | 26,459 | | |
|
Income before income tax expense
|
| | | | 11,986 | | | | | | 10,809 | | |
|
Income tax expense
|
| | | | 2,481 | | | | | | 1,385 | | |
|
Net income
|
| | | $ | 9,505 | | | | | $ | 9,424 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Net income
|
| | | $ | 9,505 | | | | | $ | 9,424 | | |
| Other comprehensive income | | | | | | | | | | | | | |
|
Change in unrealized gains (losses) on securities available-for-sale, net of deferred income taxes of $247 and $284 in 2020 and 2019, respectively
|
| | | | 882 | | | | | | 948 | | |
|
Other comprehensive income
|
| | | | 882 | | | | | | 948 | | |
|
Comprehensive income
|
| | | $ | 10,387 | | | | | $ | 10,372 | | |
| | | |
Common stock
|
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Accumulated
other comprehensive (loss) income |
| |
Total
stockholders’ equity |
| |||||||||||||||||||||
|
(in thousands, except share data)
|
| |
Shares
|
| |
Dollars
|
| ||||||||||||||||||||||||||||||
|
Balance, January 1, 2019
|
| | | | 3,560,206 | | | | | $ | 84 | | | | | $ | 3,418 | | | | | $ | 85,782 | | | | | $ | (952) | | | | | $ | 88,332 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,424 | | | | | | — | | | | | | 9,424 | | |
|
Cash dividends, $1.50 per share
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,494) | | | | | | — | | | | | | (5,494) | | |
|
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 948 | | | | | | 948 | | |
|
Issuance of common stock
|
| | | | 124,759 | | | | | | — | | | | | | 1,425 | | | | | | — | | | | | | — | | | | | | 1,425 | | |
|
Redemption of common stock
|
| | | | (11,965) | | | | | | — | | | | | | (307) | | | | | | — | | | | | | — | | | | | | (307) | | |
|
Stock option expense
|
| | | | — | | | | | | — | | | | | | 28 | | | | | | — | | | | | | — | | | | | | 28 | | |
|
Balance, December 31, 2019
|
| | | | 3,673,000 | | | | | | 84 | | | | | | 4,564 | | | | | | 89,712 | | | | | | (4) | | | | | | 94,356 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,505 | | | | | | — | | | | | | 9,505 | | |
|
Cash dividends, $0.60 per share
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,206) | | | | | | — | | | | | | (2,206) | | |
|
Other comprehensive income, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 882 | | | | | | 882 | | |
|
Issuance of common stock
|
| | | | 30,397 | | | | | | — | | | | | | 543 | | | | | | — | | | | | | — | | | | | | 543 | | |
|
Redemption of common stock
|
| | | | (11,251) | | | | | | — | | | | | | (423) | | | | | | — | | | | | | — | | | | | | (423) | | |
|
Stock option expense
|
| | | | — | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
|
Balance, December 31, 2020
|
| | | | 3,692,146 | | | | | $ | 84 | | | | | $ | 4,698 | | | | | $ | 97,011 | | | | | $ | 878 | | | | | $ | 102,671 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
| Operating activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 9,505 | | | | | $ | 9,424 | | |
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 1,232 | | | | | | 1,135 | | |
|
Provision for loan losses
|
| | | | 1,520 | | | | | | 600 | | |
|
Amortization of premiums and discounts on securities
|
| | | | 623 | | | | | | 351 | | |
|
Deferred income taxes
|
| | | | 1,931 | | | | | | 845 | | |
|
Net realized gain on available-for-sale securities
|
| | | | — | | | | | | (19) | | |
|
Origination of mortgage loans held-for-sale
|
| | | | (151,391) | | | | | | (58,495) | | |
|
Proceeds from mortgage loans held-for-sale
|
| | | | 152,089 | | | | | | 58,332 | | |
|
Gain on sales of mortgage loans held-for-sale
|
| | | | (4,698) | | | | | | (1,888) | | |
|
Loss on disposition of premises and equipment
|
| | | | 23 | | | | | | — | | |
|
Gain on sale of other real estate owned
|
| | | | (47) | | | | | | (250) | | |
|
Stock options expense
|
| | | | 14 | | | | | | 28 | | |
|
Other real estate owned impairment
|
| | | | 54 | | | | | | 45 | | |
|
Net change in
|
| | | | | | | | | | | | |
|
Interest receivable and other assets
|
| | | | (3,407) | | | | | | 372 | | |
|
Interest payable and other liabilities
|
| | | | (188) | | | | | | 1,201 | | |
|
Net cash provided by operating activities
|
| | | | 7,260 | | | | | | 11,681 | | |
| Investing activities | | | | | | | | | | | | | |
|
Purchases of available-for-sale securities
|
| | | | (48,097) | | | | | | (17,912) | | |
|
Proceeds from maturities, calls and principal paydowns of securities
|
| | | | 24,890 | | | | | | 13,281 | | |
|
Purchase of FHLB stock
|
| | | | (1,584) | | | | | | (370) | | |
|
Net increase in loans
|
| | | | (37,193) | | | | | | (39,705) | | |
|
Purchases of premises and equipment
|
| | | | (3,813) | | | | | | (1,870) | | |
|
Capital outlay for bank acquisition
|
| | | | (10,570) | | | | | | — | | |
|
Bank owned life insurance
|
| | | | (10,561) | | | | | | (224) | | |
|
Proceeds from sales of other real estate owned
|
| | | | 163 | | | | | | 1,596 | | |
|
Capital improvements to other real estate owned
|
| | | | — | | | | | | (238) | | |
|
Net cash used in investing activities
|
| | | | (86,765) | | | | | | (45,442) | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
| Financing activities | | | | | | | | | | | | | |
|
Net increase in deposits
|
| | | $ | 165,578 | | | | | $ | 48,578 | | |
|
Net increase (decrease) in repurchase agreements
|
| | | | 1,377 | | | | | | (243) | | |
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 22,700 | | | | | | 19,000 | | |
|
Repayment of Federal Home Loan Bank advances
|
| | | | (34,743) | | | | | | (9,615) | | |
|
Redemption of common stock
|
| | | | (423) | | | | | | (307) | | |
|
Proceeds from issuance of common stock
|
| | | | 543 | | | | | | 1,425 | | |
|
Dividends paid
|
| | | | (2,206) | | | | | | (5,494) | | |
|
Net cash provided by financing activities
|
| | | | 152,826 | | | | | | 53,344 | | |
|
Net increase in cash and cash equivalents
|
| | | | 73,321 | | | | | | 19,583 | | |
|
Cash and cash equivalents, beginning of year
|
| | | | 90,078 | | | | | | 70,495 | | |
|
Cash and cash equivalents, end of year
|
| | | $ | 163,399 | | | | | $ | 90,078 | | |
| Supplemental disclosures of cash flow information | | | | | | | | | | | | | |
|
Cash paid during the year for
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 7,658 | | | | | $ | 8,625 | | |
|
Taxes
|
| | | | 545 | | | | | | 240 | | |
|
Noncash investing activities
|
| | | | | | | | | | | | |
|
Loans to facilitate sale of other real estate
|
| | | | 50 | | | | | | 50 | | |
|
Transfers from loans to other real estate
|
| | | | 681 | | | | | | 123 | | |
|
(in thousands)
|
| |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair
value |
| ||||||||||||
| December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency securities
|
| | | $ | 12,549 | | | | | $ | 284 | | | | | $ | (54) | | | | | $ | 12,779 | | |
|
Mortgage-backed securities
|
| | | | 43,595 | | | | | | 715 | | | | | | (146) | | | | | | 44,164 | | |
|
State and municipal securities
|
| | | | 24,904 | | | | | | 329 | | | | | | (25) | | | | | | 25,208 | | |
|
Corporate bonds
|
| | | | 2,619 | | | | | | 68 | | | | | | — | | | | | | 2,687 | | |
|
Total
|
| | | $ | 83,667 | | | | | $ | 1,396 | | | | | $ | (225) | | | | | $ | 84,838 | | |
|
(in thousands)
|
| |
Amortized
cost |
| |
Gross
unrealized gains |
| |
Gross
unrealized losses |
| |
Fair
value |
| ||||||||||||
| December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency securities
|
| | | $ | 12,543 | | | | | $ | 68 | | | | | $ | (53) | | | | | $ | 12,558 | | |
|
Mortgage-backed securities
|
| | | | 33,730 | | | | | | 127 | | | | | | (58) | | | | | | 33,799 | | |
|
State and municipal securities
|
| | | | 14,810 | | | | | | 25 | | | | | | (114) | | | | | | 14,721 | | |
|
Total
|
| | | $ | 61,083 | | | | | $ | 220 | | | | | $ | (225) | | | | | $ | 61,078 | | |
|
(in thousands)
|
| |
Less than 12 Months
|
| |
12 months or greater
|
| |
Total
|
| |||||||||||||||||||||||||||
| |
Fair
value |
| |
Gross
unrealized losses |
| |
Fair
value |
| |
Gross
unrealized losses |
| |
Fair
value |
| |
Gross
unrealized losses |
| ||||||||||||||||||||
|
Securities available-for-sale
December 31, 2020 |
| | | | | | | ||||||||||||||||||||||||||||||
|
U.S. Government and
agency securities |
| | | $ | — | | | | | $ | — | | | | | $ | 2,400 | | | | | $ | (54) | | | | | $ | 2,400 | | | | | $ | (54) | | |
|
Mortgage-backed securities
|
| | | | 13,321 | | | | | | (146) | | | | | | — | | | | | | — | | | | | | 13,321 | | | | | | (146) | | |
|
State and municipal securities
|
| | | | 549 | | | | | | (12) | | | | | | 3,689 | | | | | | (13) | | | | | | 4,238 | | | | | | (25) | | |
|
Total
|
| | | $ | 13,870 | | | | | $ | (158) | | | | | $ | 6,089 | | | | | $ | (67) | | | | | $ | 19,959 | | | | | $ | (225) | | |
|
December 31, 2019
|
| | | | | | | ||||||||||||||||||||||||||||||
|
U.S. Government and
agency securities |
| | | $ | 724 | | | | | $ | (1) | | | | | $ | 2,500 | | | | | $ | (52) | | | | | $ | 3,224 | | | | | $ | (53) | | |
|
Mortgage-backed securities
|
| | | | 10,902 | | | | | | (40) | | | | | | 11,456 | | | | | | (18) | | | | | | 22,358 | | | | | | (58) | | |
|
State and municipal securities
|
| | | | 3,021 | | | | | | (8) | | | | | | 6,161 | | | | | | (106) | | | | | | 9,182 | | | | | | (114) | | |
|
Total
|
| | | $ | 14,647 | | | | | $ | (49) | | | | | $ | 20,117 | | | | | $ | (176) | | | | | $ | 34,764 | | | | | $ | (225) | | |
| | | |
Available-for-sale
|
| |||||||||
| |
Amortized
cost |
| |
Fair
value |
| ||||||||
| |
(in thousands)
|
| |||||||||||
|
Due in less than one year
|
| | | $ | 1,001 | | | | | $ | 1,009 | | |
|
Due after one year through five years
|
| | | | 4,071 | | | | | | 4,189 | | |
|
Due after five years through ten years
|
| | | | 10,424 | | | | | | 10,578 | | |
|
Due after ten years
|
| | | | 24,576 | | | | | | 24,898 | | |
|
Mortgage-backed securities
|
| | | | 43,595 | | | | | | 44,164 | | |
|
Total securities available-for-sale
|
| | | $ | 83,667 | | | | | $ | 84,838 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| |
(in thousands)
|
| |||||||||||
|
Commercial and industrial
|
| | | $ | 142,599 | | | | | $ | 89,841 | | |
| Real estate | | | | | | | | | | | | | |
|
Commercial
|
| | | | 300,178 | | | | | | 317,100 | | |
|
Residential
|
| | | | 167,327 | | | | | | 157,786 | | |
|
Construction
|
| | | | 92,563 | | | | | | 91,378 | | |
|
Consumer
|
| | | | 5,252 | | | | | | 4,748 | | |
|
Total loans
|
| | | | 707,919 | | | | | | 660,853 | | |
|
Allowance for loan losses
|
| | | | (8,753) | | | | | | (7,391) | | |
|
Total loans
|
| | | $ | 699,166 | | | | | $ | 653,462 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| |
(in thousands)
|
| |||||||||||
|
Balance, beginning of year
|
| | | $ | 7,391 | | | | | $ | 6,849 | | |
|
Provision for loan losses
|
| | | | 1,520 | | | | | | 600 | | |
|
Loans charged off
|
| | | | (333) | | | | | | (143) | | |
|
Recoveries of loans charged off
|
| | | | 175 | | | | | | 85 | | |
|
Balance, end of year
|
| | | $ | 8,753 | | | | | $ | 7,391 | | |
|
(in thousands)
|
| |
Commercial
and industrial |
| |
Commercial
real estate |
| |
Residential
real estate |
| |
Construction
real estate |
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, beginning of year
|
| | | $ | 940 | | | | | $ | 3,875 | | | | | $ | 1,220 | | | | | $ | 1,310 | | | | | $ | 46 | | | | | $ | 7,391 | | |
|
Charge-offs
|
| | | | (168) | | | | | | — | | | | | | (84) | | | | | | (74) | | | | | | (7) | | | | | | (333) | | |
|
Recoveries
|
| | | | 168 | | | | | | 2 | | | | | | 1 | | | | | | 1 | | | | | | 3 | | | | | | 175 | | |
|
Provision
|
| | | | 680 | | | | | | 388 | | | | | | 269 | | | | | | 154 | | | | | | 29 | | | | | | 1,520 | | |
|
Balance, end of year
|
| | | $ | 1,620 | | | | | $ | 4,265 | | | | | $ | 1,406 | | | | | $ | 1,391 | | | | | $ | 71 | | | | | $ | 8,753 | | |
|
Ending allowance balance attributable
to loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 271 | | | | | $ | 195 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 466 | | |
|
Collectively evaluated for impairment
|
| | | | 1,349 | | | | | | 4,070 | | | | | | 1,406 | | | | | | 1,391 | | | | | | 71 | | | | | | 8,287 | | |
|
Total ending allowance
balance |
| | | $ | 1,620 | | | | | $ | 4,265 | | | | | $ | 1,406 | | | | | $ | 1,391 | | | | | $ | 71 | | | | | $ | 8,753 | | |
| Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 3,790 | | | | | $ | 1,952 | | | | | $ | 570 | | | | | $ | — | | | | | $ | 15 | | | | | $ | 6,327 | | |
|
Collectively evaluated for impairment
|
| | | | 138,809 | | | | | | 298,226 | | | | | | 166,757 | | | | | | 92,563 | | | | | | 5,237 | | | | | | 701,592 | | |
|
Total ending loan balance
|
| | | $ | 142,599 | | | | | $ | 300,178 | | | | | $ | 167,327 | | | | | $ | 92,563 | | | | | $ | 5,252 | | | | | $ | 707,919 | | |
|
(in thousands)
|
| |
Commercial
and industrial |
| |
Commercial
real estate |
| |
Residential
real estate |
| |
Construction
real estate |
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
| Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, beginning of year
|
| | | $ | 894 | | | | | $ | 3,524 | | | | | $ | 1,308 | | | | | $ | 1,046 | | | | | $ | 77 | | | | | $ | 6,849 | | |
|
Charge-offs
|
| | | | (84) | | | | | | (3) | | | | | | (31) | | | | | | — | | | | | | (25) | | | | | | (143) | | |
|
Recoveries
|
| | | | 26 | | | | | | 49 | | | | | | — | | | | | | 1 | | | | | | 9 | | | | | | 85 | | |
|
Provision
|
| | | | 104 | | | | | | 305 | | | | | | (57) | | | | | | 263 | | | | | | (15) | | | | | | 600 | | |
|
Balance, end of year
|
| | | $ | 940 | | | | | $ | 3,875 | | | | | $ | 1,220 | | | | | $ | 1,310 | | | | | $ | 46 | | | | | $ | 7,391 | | |
|
Ending allowance balance attributable to loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | 187 | | | | | $ | 17 | | | | | $ | — | | | | | $ | — | | | | | $ | 204 | | |
|
Collectively evaluated for impairment
|
| | | | 940 | | | | | | 3,688 | | | | | | 1,203 | | | | | | 1,310 | | | | | | 46 | | | | | | 7,187 | | |
|
Total ending allowance balance
|
| | | $ | 940 | | | | | $ | 3,875 | | | | | $ | 1,220 | | | | | $ | 1,310 | | | | | $ | 46 | | | | | $ | 7,391 | | |
| Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Individually evaluated for impairment
|
| | | $ | 32 | | | | | $ | 7,707 | | | | | $ | 539 | | | | | $ | — | | | | | $ | 26 | | | | | $ | 8,304 | | |
|
Collectively evaluated for impairment
|
| | | | 89,809 | | | | | | 309,393 | | | | | | 157,247 | | | | | | 91,378 | | | | | | 4,722 | | | | | | 652,549 | | |
|
Total ending loan balance
|
| | | $ | 89,841 | | | | | $ | 317,100 | | | | | $ | 157,786 | | | | | $ | 91,378 | | | | | $ | 4,748 | | | | | $ | 660,853 | | |
|
(in thousands)
|
| |
Recorded
investment |
| |
Unpaid
principal balance |
| |
Allowance for
loan losses allocated |
| |
Average
balance of impaired loans |
| |
Interest
income recognized |
| |||||||||||||||
| With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | $ | 3,519 | | | | | $ | 4,001 | | | | | $ | — | | | | | $ | 3,557 | | | | | $ | 144 | | |
|
Real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 203 | | | | | | 1,152 | | | | | | — | | | | | | 212 | | | | | | 12 | | |
|
Residential
|
| | | | 570 | | | | | | 801 | | | | | | — | | | | | | 541 | | | | | | 7 | | |
|
Construction
|
| | | | — | | | | | | 864 | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 15 | | | | | | 71 | | | | | | — | | | | | | 13 | | | | | | — | | |
| With an allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | | 271 | | | | | | 302 | | | | | | 271 | | | | | | 635 | | | | | | — | | |
|
Real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 1,749 | | | | | | 1,953 | | | | | | 195 | | | | | | 1,778 | | | | | | — | | |
|
Residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 6,327 | | | | | $ | 9,144 | | | | | $ | 466 | | | | | $ | 6,736 | | | | | $ | 163 | | |
|
(in thousands)
|
| |
Recorded
investment |
| |
Unpaid
principal balance |
| |
Allowance for
loan losses allocated |
| |
Average
balance of impaired loans |
| |
Interest
income recognized |
| |||||||||||||||
| With no related allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | $ | 32 | | | | | $ | 516 | | | | | $ | — | | | | | $ | 70 | | | | | $ | 2 | | |
|
Real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 5,903 | | | | | | 6,887 | | | | | | — | | | | | | 5,983 | | | | | | 159 | | |
|
Residential
|
| | | | 523 | | | | | | 711 | | | | | | — | | | | | | 554 | | | | | | 6 | | |
|
Construction
|
| | | | — | | | | | | 865 | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 26 | | | | | | 88 | | | | | | — | | | | | | 32 | | | | | | — | | |
| With an allowance recorded | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Real estate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 1,803 | | | | | | 1,803 | | | | | | 187 | | | | | | 1,877 | | | | | | — | | |
|
Residential
|
| | | | 17 | | | | | | 17 | | | | | | 17 | | | | | | 17 | | | | | | — | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 8,304 | | | | | $ | 10,887 | | | | | $ | 204 | | | | | $ | 8,533 | | | | | $ | 167 | | |
|
(in thousands)
|
| |
December 31,
|
| |||||||||||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||||||||
| |
Nonaccrual
|
| |
Loans past due
90 days and over still accruing |
| |
Nonaccrual
|
| |
Loans past due
90 days and over still accruing |
| ||||||||||||||
|
Commercial and industrial
|
| | | $ | 282 | | | | | $ | 121 | | | | | $ | 20 | | | | | $ | 250 | | |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 1,754 | | | | | | — | | | | | | 3,916 | | | | | | 1,142 | | |
|
Residential
|
| | | | 423 | | | | | | 280 | | | | | | 406 | | | | | | 240 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | 15 | | | | | | — | | | | | | 26 | | | | | | 7 | | |
|
Total
|
| | | $ | 2,474 | | | | | $ | 401 | | | | | $ | 4,368 | | | | | $ | 1,639 | | |
|
(in thousands)
|
| |
30 – 59 Days
past due |
| |
60 – 89 days
past due |
| |
90 Days and
over past due |
| |
Current
|
| |
Total
|
| |||||||||||||||
|
Commercial and industrial
|
| | | $ | 1 | | | | | $ | — | | | | | $ | 392 | | | | | $ | 142,206 | | | | | $ | 142,599 | | |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 12 | | | | | | 69 | | | | | | 1,749 | | | | | | 298,348 | | | | | | 300,178 | | |
|
Residential
|
| | | | 1,258 | | | | | | 286 | | | | | | 408 | | | | | | 165,375 | | | | | | 167,327 | | |
|
Construction
|
| | | | — | | | | | | 95 | | | | | | — | | | | | | 92,468 | | | | | | 92,563 | | |
|
Consumer
|
| | | | 46 | | | | | | 2 | | | | | | 15 | | | | | | 5,189 | | | | | | 5,252 | | |
|
Total
|
| | | $ | 1,317 | | | | | $ | 452 | | | | | $ | 2,564 | | | | | $ | 703,586 | | | | | $ | 707,919 | | |
|
(in thousands)
|
| |
30 – 59 Days
past due |
| |
60 – 89 days
past due |
| |
90 Days and
over past due |
| |
Current
|
| |
Total
|
| |||||||||||||||
|
Commercial and industrial
|
| | | $ | 166 | | | | | $ | 40 | | | | | $ | 256 | | | | | $ | 89,379 | | | | | $ | 89,841 | | |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 3,298 | | | | | | 247 | | | | | | 5,042 | | | | | | 308,513 | | | | | | 317,100 | | |
|
Residential
|
| | | | 1,292 | | | | | | 161 | | | | | | 285 | | | | | | 156,048 | | | | | | 157,786 | | |
|
Construction
|
| | | | 116 | | | | | | 147 | | | | | | — | | | | | | 91,115 | | | | | | 91,378 | | |
|
Consumer
|
| | | | 36 | | | | | | 7 | | | | | | 18 | | | | | | 4,687 | | | | | | 4,748 | | |
|
Total
|
| | | $ | 4,908 | | | | | $ | 602 | | | | | $ | 5,601 | | | | | $ | 649,742 | | | | | $ | 660,853 | | |
|
(in thousands)
|
| |
Pass
|
| |
Special
mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Total
|
| ||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 137,628 | | | | | $ | 4,629 | | | | | $ | 342 | | | | | $ | — | | | | | $ | — | | | | | $ | 142,599 | | |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 290,042 | | | | | | 7,034 | | | | | | 3,102 | | | | | | — | | | | | | — | | | | | | 300,178 | | |
|
Residential
|
| | | | 166,176 | | | | | | 66 | | | | | | 1,085 | | | | | | — | | | | | | — | | | | | | 167,327 | | |
|
Construction
|
| | | | 92,563 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 92,563 | | |
|
Consumer
|
| | | | 5,200 | | | | | | 34 | | | | | | 18 | | | | | | — | | | | | | — | | | | | | 5,252 | | |
|
Total
|
| | | $ | 691,609 | | | | | $ | 11,763 | | | | | $ | 4,547 | | | | | $ | — | | | | | $ | — | | | | | $ | 707,919 | | |
|
(in thousands)
|
| |
Pass
|
| |
Special
mention |
| |
Substandard
|
| |
Doubtful
|
| |
Loss
|
| |
Total
|
| ||||||||||||||||||
|
Commercial and industrial
|
| | | $ | 88,356 | | | | | $ | 682 | | | | | $ | 803 | | | | | $ | — | | | | | $ | — | | | | | $ | 89,841 | | |
| Real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial
|
| | | | 302,493 | | | | | | 9,439 | | | | | | 5,168 | | | | | | — | | | | | | — | | | | | | 317,100 | | |
|
Residential
|
| | | | 156,662 | | | | | | 201 | | | | | | 923 | | | | | | — | | | | | | — | | | | | | 157,786 | | |
|
Construction
|
| | | | 91,378 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,378 | | |
|
Consumer
|
| | | | 4,717 | | | | | | 4 | | | | | | 27 | | | | | | — | | | | | | — | | | | | | 4,748 | | |
|
Total
|
| | | $ | 643,606 | | | | | $ | 10,326 | | | | | $ | 6,921 | | | | | $ | — | | | | | $ | — | | | | | $ | 660,853 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| |
(in thousands)
|
| |||||||||||
|
Balance, beginning of year
|
| | | $ | 387 | | | | | $ | 697 | | |
|
New loans and advances
|
| | | | 273 | | | | | | 242 | | |
|
Director/Officer Retirements
|
| | | | — | | | | | | (382) | | |
|
Repayments
|
| | | | (268) | | | | | | (170) | | |
|
Balance, end of year
|
| | | $ | 392 | | | | | $ | 387 | | |
|
Unused lines of credit
|
| | | $ | 500 | | | | | $ | 570 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Land and premises
|
| | | $ | 30,632 | | | | | $ | 26,371 | | |
|
Furniture and equipment
|
| | | | 13,530 | | | | | | 14,274 | | |
|
Total premises and equipment
|
| | | | 44,162 | | | | | | 40,645 | | |
|
Less: accumulated depreciation
|
| | | | (19,149) | | | | | | (18,190) | | |
|
Premises and equipment, net
|
| | | $ | 25,013 | | | | | $ | 22,455 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Investment in Citizens Union Bank Capital Trust I & II
|
| | | $ | 600 | | | | | $ | 600 | | |
|
FHLB lender risk account receivable
|
| | | | 3,111 | | | | | | 2,723 | | |
|
Investment in Limited Liability Partnerships
|
| | | | 1,000 | | | | | | — | | |
|
Other
|
| | | | 2,424 | | | | | | 854 | | |
|
Other assets
|
| | | $ | 7,135 | | | | | $ | 4,177 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Demand (non-interest bearing)
|
| | | $ | 206,747 | | | | | $ | 134,421 | | |
|
Demand (interest bearing)
|
| | | | 308,779 | | | | | | 233,060 | | |
|
Savings deposits
|
| | | | 104,056 | | | | | | 77,637 | | |
|
Time deposits, $250,000 and over
|
| | | | 112,787 | | | | | | 110,043 | | |
|
Other time deposits
|
| | | | 110,551 | | | | | | 119,927 | | |
|
Total deposits
|
| | | $ | 842,920 | | | | | $ | 675,088 | | |
|
Year ended December 31,
|
| |
Amount
|
| |||
| | | |
(in thousands)
|
| |||
|
2021
|
| | | $ | 137,650 | | |
|
2022
|
| | | | 60,501 | | |
|
2020
|
| | | | 13,302 | | |
|
2021
|
| | | | 7,153 | | |
|
2022
|
| | | | 2,189 | | |
|
Thereafter
|
| | | | 2,543 | | |
|
Total time deposits
|
| | | $ | 223,338 | | |
|
Range of rates
|
| |
Weighted
average maturity (yrs) |
| |
Weighted
average rate |
| |
December 31,
|
| |||||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||||||||
| | | | | | | | | | | | | | | |
(in thousands)
|
| |||||||||
|
0%
|
| | | | 4.15 | | | | | | 0.00% | | | | | $ | 1,056 | | | | | $ | 2,068 | | |
|
1% – 2%
|
| | | | 4.99 | | | | | | 1.32% | | | | | | 21,762 | | | | | | 13,858 | | |
|
2% – 3%
|
| | | | 4.30 | | | | | | 2.34% | | | | | | 17,847 | | | | | | 36,066 | | |
|
3% – 4%
|
| | | | 0.00 | | | | | | 0.00% | | | | | | — | | | | | | 514 | | |
|
4% – 5%
|
| | | | 4.50 | | | | | | 4.59% | | | | | | 111 | | | | | | 189 | | |
|
Over 5%
|
| | | | 5.25 | | | | | | 5.19% | | | | | | 2,981 | | | | | | 3,105 | | |
|
Total advances from Federal Home Loan Bank
|
| | | $ | 43,757 | | | | | $ | 55,800 | | | ||||||||||||
|
Year ended December 31,
|
| |
Amount
|
| |||
| | | |
(in thousands)
|
| |||
|
2021
|
| | | $ | — | | |
|
2022
|
| | | | 5,000 | | |
|
2023
|
| | | | 2,194 | | |
|
2024
|
| | | | 14,545 | | |
|
2025
|
| | | | 6,190 | | |
|
Thereafter
|
| | | | 15,828 | | |
|
Total scheduled maturities of FHLB advances
|
| | | $ | 43,757 | | |
|
Year ended December 31,
|
| |
Operating
leases |
| |||
| | | |
(in thousands)
|
| |||
|
2021
|
| | | $ | 156 | | |
|
2022
|
| | | | 81 | | |
|
2023
|
| | | | 66 | | |
|
2024
|
| | | | 33 | | |
|
Future minimum lease payments
|
| | | $ | 336 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Taxes currently payable
|
| | | $ | 550 | | | | | $ | 540 | | |
|
Change in valuation allowance
|
| | | | (87) | | | | | | (776) | | |
|
Benefit of net operating loss carryforward
|
| | | | (88) | | | | | | (25) | | |
|
Deferred income taxes – Federal
|
| | | | 2,203 | | | | | | 1,621 | | |
|
Deferred income taxes – State
|
| | | | (97) | | | | | | 25 | | |
|
Income tax expense
|
| | | $ | 2,481 | | | | | $ | 1,385 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Federal statutory income tax at 21%
|
| | | $ | 2,517 | | | | | $ | 2,270 | | |
|
Increase (decrease) resulting from Effect of state tax law change
|
| | | | (97) | | | | | | 25 | | |
|
Tax exempt income, net
|
| | | | (113) | | | | | | (123) | | |
|
Nondeductible expenses
|
| | | | 15 | | | | | | 28 | | |
|
Change in valuation allowance
|
| | | | (87) | | | | | | (776) | | |
|
Other
|
| | | | 246 | | | | | | (39) | | |
|
Income tax expense
|
| | | $ | 2,481 | | | | | $ | 1,385 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Allowance for loan losses
|
| | | $ | 2,183 | | | | | $ | 1,844 | | |
|
Deferred compensation
|
| | | | 656 | | | | | | 1,002 | | |
|
Nonaccrual loan interest
|
| | | | 45 | | | | | | 99 | | |
|
OREO write-downs
|
| | | | 175 | | | | | | 146 | | |
|
Capital loss carryforward
|
| | | | 27 | | | | | | 27 | | |
|
General business tax credits
|
| | | | 1,693 | | | | | | 3,472 | | |
|
Net operating loss carryforward
|
| | | | 907 | | | | | | 819 | | |
|
Unrealized loss on available-for-sale securities
|
| | | | — | | | | | | 1 | | |
|
Other
|
| | | | 214 | | | | | | 236 | | |
|
Total deferred tax assets
|
| | | $ | 5,900 | | | | | $ | 7,646 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
| Deferred tax liabilities | | | | | | | | | | | | | |
|
FHLB stock dividends
|
| | | $ | 988 | | | | | $ | 988 | | |
|
Low income housing partnerships
|
| | | | 178 | | | | | | 154 | | |
|
Depreciation
|
| | | | 945 | | | | | | 965 | | |
|
Deferred loan fees
|
| | | | 62 | | | | | | 257 | | |
|
FHLB lender risk account receivable
|
| | | | 776 | | | | | | 670 | | |
|
Unrealized gain on available-for-sale securities
|
| | | | 292 | | | | | | — | | |
|
Purchase accounting adjustments
|
| | | | 26 | | | | | | — | | |
|
Other
|
| | | | 332 | | | | | | — | | |
|
Total deferred tax liabilities
|
| | | | 3,599 | | | | | | 3,034 | | |
|
Valuation allowance
|
| | | | 27 | | | | | | 114 | | |
|
Net deferred tax assets
|
| | | $ | 2,274 | | | | | $ | 4,498 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Commitments to make loans
|
| | | $ | 153,622 | | | | | $ | 140,734 | | |
|
Letters of credit
|
| | | | 12,569 | | | | | | 10,961 | | |
|
(in thousands)
|
| |
Actual
|
| | | | |
For capital
adequacy purposes |
| | | | |
To be well capitalized
under prompt corrective action provision |
| |||||||||||||||||||||||||||||||||
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| | | | |
Ratio
|
| |
Amount
|
| | | | |
Ratio
|
| ||||||||||||||||||||||||||
| As of December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier I capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(to average assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Consolidated
|
| | | $ | 115,609 | | | | | | 12.9% | | | |
>
|
| | | $ | 82,485 | | | |
>
|
| | | | 8.0% | | | |
>
|
| | | $ | 82,485 | | | |
>
|
| | | | 8.0% | | |
|
– CUB
|
| | | | 107,833 | | | | | | 11.2% | | | |
>
|
| | | | 81,052 | | | |
>
|
| | | | 8.0% | | | |
>
|
| | | | 81,052 | | | |
>
|
| | | | 8.0% | | |
| As of December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier I capital
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(to average assets)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
– Consolidated
|
| | | $ | 108,870 | | | | | | 12.9% | | | |
>
|
| | | $ | 33,722 | | | |
>
|
| | | | 4.0% | | | |
>
|
| | | $ | 38,007 | | | |
>
|
| | | | 5.0% | | |
|
– CUB
|
| | | | 95,051 | | | | | | 11.2% | | | |
>
|
| | | | 33,932 | | | |
>
|
| | | | 4.0% | | | |
>
|
| | | | 38,086 | | | |
>
|
| | | | 5.0% | | |
| | | |
Year ended December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| Number of shares | | | | | | | | | | | | | |
|
Outstanding at beginning of year
|
| | | | 43,500 | | | | | | 97,550 | | |
|
Granted
|
| | | | 15,000 | | | | | | 17,250 | | |
|
Exercised
|
| | | | (7,481) | | | | | | (71,300) | | |
|
Forfeited
|
| | | | (2,683) | | | | | | — | | |
|
Outstanding at end of year
|
| | | | 48,336 | | | | | | 43,500 | | |
|
Options exercisable at end of year
|
| | | | 15,860 | | | | | | 15,853 | | |
| Weighted average exercise price | | | | | | | | | | | | | |
|
Outstanding at beginning of year
|
| | | $ | 20.02 | | | | | $ | 11.51 | | |
|
Granted
|
| | | | 27.00 | | | | | | 25.00 | | |
|
Exercised
|
| | | | 12.61 | | | | | | 9.59 | | |
|
Forfeited
|
| | | | 22.84 | | | | | | — | | |
|
Outstanding at end of year
|
| | | | 23.17 | | | | | | 20.02 | | |
|
Exercisable at end of year
|
| | | | 19.53 | | | | | | 15.44 | | |
| Weighted average remaining contractual term (in years) | | | | | | | | | | | | | |
|
Outstanding at end of year
|
| | | | 8.38 | | | | | | 7.71 | | |
|
Exercisable at end of year
|
| | | | 6.92 | | | | | | 5.29 | | |
| | | |
December 31,
|
| |||||||||
| |
2020
|
| |
2019
|
| ||||||||
| |
(in thousands)
|
| |||||||||||
| Investment securities available-for-sale | | | | | | | | | | | | | |
|
U.S. Government and agency securities
|
| | | $ | 12,779 | | | | | $ | 12,558 | | |
|
Mortgage-backed securities
|
| | | | 44,164 | | | | | | 33,799 | | |
|
State and municipal securities
|
| | | | 25,208 | | | | | | 14,721 | | |
|
Corporate bonds
|
| | | | 2,687 | | | | | | — | | |
|
Total investment securities available-for-sale
|
| | | $ | 84,838 | | | | | $ | 61,078 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| |
(in thousands)
|
| |||||||||||
|
Impaired loans
|
| | | $ | 5,861 | | | | | $ | 8,100 | | |
|
Other real estate owned
|
| | | | 1,276 | | | | | | 907 | | |
|
As of April 3, 2020
|
| |
Amount
|
| |||
| | | |
(in thousands)
|
| |||
| Assets | | | | | | | |
|
Cash
|
| | | $ | 6,329 | | |
|
Securities
|
| | | | 7,364 | | |
|
Loans
|
| | | | 36,683 | | |
|
Other assets
|
| | | | 1,914 | | |
| | | | | $ | 52,290 | | |
| Liabitilies and Equity | | | | | | | |
|
Deposits
|
| | | $ | 44,022 | | |
|
Other liabiliteis
|
| | | | 128 | | |
|
Equity
|
| | | | 8,140 | | |
| | | | | $ | 52,290 | | |
| | | | | | A-1 | | | |
| | | | | | A-1 | | | |
| | | | | | A-2 | | | |
| | | | | | A-2 | | | |
| | | | | | A-4 | | | |
| | | | | | A-5 | | | |
| | | | | | A-5 | | | |
| | | | | | A-5 | | | |
| | | | | | A-6 | | | |
| | | | | | A-6 | | | |
| | | | | | A-7 | | | |
| | | | | | A-7 | | | |
| | | | | | A-10 | | | |
| | | | | | A-12 | | | |
| | | | | | A-12 | | | |
| | | | | | A-13 | | | |
| | | | | | A-13 | | | |
| | | | | | A-13 | | | |
| | | | | | A-14 | | | |
| | | | | | A-15 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-16 | | | |
| | | | | | A-17 | | | |
| | | | | | A-19 | | | |
| | | | | | A-20 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-21 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-22 | | | |
| | | | | | A-23 | | | |
| | | | | | A-23 | | | |
| | | | | | A-23 | | |
| | | | | | A-23 | | | |
| | | | | | A-23 | | | |
| | | | | | A-23 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-24 | | | |
| | | | | | A-25 | | | |
| | | | | | A-25 | | | |
| | | | | | A-25 | | | |
| | | | | | A-25 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-26 | | | |
| | | | | | A-30 | | | |
| | | | | | A-30 | | | |
| | | | | | A-31 | | | |
| | | | | | A-31 | | | |
| | | | | | A-32 | | | |
| | | | | | A-32 | | | |
| | | | | | A-33 | | | |
| | | | | | A-33 | | | |
| | | | | | A-33 | | | |
| | | | | | A-33 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| | | | | | A-34 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-35 | | | |
| | | | | | A-37 | | | |
| | | | | | A-37 | | | |
| | | | | | A-37 | | | |
| | | | | | A-38 | | |
| | | | | | A-38 | | | |
| | | | | | A-38 | | | |
| | | | | | A-39 | | | |
| | | | | | A-40 | | | |
| | | | | | A-40 | | | |
| | | | | | A-40 | | | |
| | | | | | A-40 | | | |
| | | | | | A-41 | | | |
| | | | | | A-41 | | | |
| | | | | | A-41 | | | |
| | | | | | A-41 | | | |
| | | | | | A-41 | | | |
| | | | | | A-41 | | | |
| | | | | | A-42 | | | |
| | | | | | A-42 | | | |
| | | | | | A-42 | | | |
| | | | | | A-42 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-43 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | | |
| | | | | | A-44 | | |
| | | | | GERMAN AMERICAN BANK | |
| | Attest: | | | | |
| |
Secretary
|
| |
By:
Mark A. Schroeder
Chairman and Chief Executive Officer |
|
| | | | | CITIZENS UNION BANK OF SHELBYVILLE, INC. | |
| | Attest: | | | | |
| |
Secretary
|
| |
By:
David M. Bowling
Chief Executive Officer |
|
| |
|
| |
950 Breckenridge Lane
Suite 280 Louisville, KY 40207 (800) 523-4778 (502) 451-6633 www.probank.com |
|
|
Name
|
| |
Capacity
|
| |
Signature
|
| | ||
| Mark A. Schroeder | | | Principal Executive Officer; Director | | |
/s/ Mark A. Schroeder
|
| | ||
| Bradley M. Rust | | | Principal Financial and Accounting Officer | | |
/s/ Bradley M. Rust
|
| | | |
| Zachary W. Bawel | | | Director | | |
*
|
| | ||
| D. Neil Dauby | | | Director | | |
*
|
| | ||
| Susan J. Ellspermann | | | Director | | |
*
|
| | ||
| Marc D. Fine | | | Director | | |
*
|
| | ||
| Jason M. Kelly | | | Director | | |
*
|
| | ||
| J. David Lett | | | Director | | |
*
|
| | ||
| Chris A. Ramsey | | | Director | | |
*
|
| | ||
| M. Darren Root | | | Director | | |
*
|
| | ||
| Christina M. Ryan | | | Director | | |
*
|
| | ||
| Thomas W. Seger | | | Director | | |
*
|
| | ||
| Jack W. Sheidler | | | Director | | |
*
|
| | ||
| Tyson J. Wagler | | | Director | | |
*
|
| | ||
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Amendment No. 2 to the Registration Statement on Form S-4 of German American Bancorp, Inc. of our report dated February 26, 2021 on the consolidated financial statements and effectiveness of internal control over financial reporting appearing in the Annual Report on Form 10-K of German American Bancorp, Inc. for the year ended December 31, 2020, and to the reference to us under the heading “Experts” in the proxy statement/prospectus.
| /s/ Crowe LLP | |
| Crowe LLP |
Louisville, Kentucky
November 1, 2021