| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 35 | | | |
| | | | | 35 | | | |
| | | | | 38 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 43 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 61 | | | |
| | | | | 61 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 65 | | |
| | | | | 69 | | | |
| | | | | 69 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 79 | | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 92 | | | |
| | | | | 92 | | | |
| | | | | 95 | | | |
| | | | | 120 | | | |
| | | | | 123 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | 136 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
| | |
First Bancshares
Common Stock |
| |||
October 24, 2017
|
| | | $ | 30.60 | | |
January 5, 2018
|
| | | $ | 33.15 | | |
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | ||||||||||||||||||||||||||||||||||
| | |
(in thousands, except ratios, share and per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Consolidated Operating Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Interest income
|
| | | $ | 48,926 | | | | | $ | 32,736 | | | | | $ | 44,604 | | | | | $ | 40,202 | | | | | $ | 36,371 | | | | | $ | 31,318 | | | | | $ | 26,331 | | |
Interest expense
|
| | | | 4,987 | | | | | | 3,139 | | | | | | 4,315 | | | | | | 3,208 | | | | | | 2,973 | | | | | | 2,917 | | | | | | 4,137 | | |
Net interest income
|
| | | | 43,939 | | | | | | 29,597 | | | | | | 40,289 | | | | | | 36,994 | | | | | | 33,398 | | | | | | 28,401 | | | | | | 22,194 | | |
Provision for loan losses
|
| | | | 384 | | | | | | 538 | | | | | | 625 | | | | | | 410 | | | | | | 1,418 | | | | | | 1,076 | | | | | | 1,228 | | |
Net interest income after provision for loan losses
|
| | | | 43,555 | | | | | | 29,059 | | | | | | 39,664 | | | | | | 36,584 | | | | | | 31,980 | | | | | | 27,325 | | | | | | 20,966 | | |
Noninterest income
|
| | | | 10,807 | | | | | | 8,542 | | | | | | 11,247 | | | | | | 7,588 | | | | | | 7,803 | | | | | | 7,083 | | | | | | 6,324 | | |
Noninterest expense
|
| | | | 43,056 | | | | | | 26,730 | | | | | | 36,862 | | | | | | 32,160 | | | | | | 30,734 | | | | | | 28,165 | | | | | | 22,164 | | |
Income before income tax expense
|
| | | | 11,306 | | | | | | 10,871 | | | | | | 14,049 | | | | | | 12,012 | | | | | | 9,049 | | | | | | 6,243 | | | | | | 5,126 | | |
Income tax expense (benefit)
|
| | | | 3,104 | | | | | | 3,060 | | | | | | 3,930 | | | | | | 3,213 | | | | | | 2,435 | | | | | | 1,604 | | | | | | 1,077 | | |
Net income
|
| | | | 8,202 | | | | | | 7,811 | | | | | | 10,119 | | | | | | 8,799 | | | | | | 6,614 | | | | | | 4,639 | | | | | | 4,049 | | |
Preferred dividends and stock accretion
|
| | | | — | | | | | | 257 | | | | | | 453 | | | | | | 343 | | | | | | 363 | | | | | | 424 | | | | | | 425 | | |
Net income available to common shareholders
|
| | | | 8,202 | | | | | | 7,554 | | | | | | 9,666 | | | | | | 8,456 | | | | | | 6,251 | | | | | | 4,215 | | | | | | 3,624 | | |
Selected Financial Condition Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Securities available for sale
|
| | | $ | 353,035 | | | | | $ | 236,168 | | | | | $ | 243,206 | | | | | $ | 239,732 | | | | | $ | 254,746 | | | | | $ | 244,051 | | | | | $ | 214,393 | | |
Securities held to maturity
|
| | | | 6,000 | | | | | | 6,000 | | | | | | 6,000 | | | | | | 7,092 | | | | | | 8,193 | | | | | | 8,438 | | | | | | 8,470 | | |
Loans, net of allowance for loan losses
|
| | | | 1,194,606 | | | | | | 856,322 | | | | | | 865,424 | | | | | | 769,742 | | | | | | 700,540 | | | | | | 577,574 | | | | | | 408,970 | | |
Total assets
|
| | | | 1,787,976 | | | | | | 1,266,638 | | | | | | 1,277,367 | | | | | | 1,145,131 | | | | | | 1,093,768 | | | | | | 940,890 | | | | | | 721,385 | | |
Deposits
|
| | | | 1,507,991 | | | | | | 1,071,789 | | | | | | 1,039,191 | | | | | | 916,695 | | | | | | 892,775 | | | | | | 779,971 | | | | | | 596,627 | | |
Shareholders’ equity
|
| | | | 166,980 | | | | | | 112,658 | | | | | | 154,527 | | | | | | 103,436 | | | | | | 96,216 | | | | | | 85,108 | | | | | | 65,885 | | |
Selected Consolidated Financial Ratios and Other Data:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Per Share Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Earnings per common share, basic
|
| | | $ | 0.90 | | | | | $ | 1.39 | | | | | $ | 1.78 | | | | | $ | 1.57 | | | | | $ | 1.20 | | | | | $ | 0.98 | | | | | $ | 1.17 | | |
Earnings per common share, diluted
|
| | | $ | 0.89 | | | | | $ | 1.38 | | | | | $ | 1.57 | | | | | $ | 1.55 | | | | | $ | 1.19 | | | | | $ | 0.96 | | | | | $ | 1.16 | | |
Cash dividends paid per common share
|
| | | $ | 0.1125 | | | | | $ | 0.1125 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | | | | $ | 0.15 | | |
Weighted average common shares outstanding, basic
|
| | | | 9,140,375 | | | | | | 5,425,567 | | | | | | 5,435,088 | | | | | | 5,371,111 | | | | | | 5,227,768 | | | | | | 4,319,485 | | | | | | 3,101,411 | | |
Weighted average common shares outstanding, diluted
|
| | | | 9,212,182 | | | | | | 5,475,785 | | | | | | 6,259,333 | | | | | | 5,442,050 | | | | | | 5,270,669 | | | | | | 4,372,930 | | | | | | 3,125,267 | | |
Book value per common share
|
| | | $ | 18.24 | | | | | $ | 17.60 | | | | | $ | 17.19 | | | | | $ | 16.05 | | | | | $ | 14.88 | | | | | $ | 13.34 | | | | | $ | 15.73 | | |
Performance Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets
|
| | | | 0.63% | | | | | | 0.83% | | | | | | 0.79% | | | | | | 0.75% | | | | | | 0.61% | | | | | | 0.45% | | | | | | 0.51% | | |
Return on average equity
|
| | | | 6.87 | | | | | | 9.41 | | | | | | 8.00 | | | | | | 8.60 | | | | | | 7.10 | | | | | | 5.00 | | | | | | 5.70 | | |
Net interest margin
|
| | | | 3.74 | | | | | | 3.61 | | | | | | 3.63 | | | | | | 3.63 | | | | | | 3.58 | | | | | | 3.31 | | | | | | 3.42 | | |
Net interest margin, fully tax equivalent basis(1)
|
| | | | 3.84 | | | | | | 3.69 | | | | | | 3.71 | | | | | | 3.72 | | | | | | 3.70 | | | | | | 3.44 | | | | | | 3.59 | | |
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | ||||||||||||||||||||||||||||||||||
| | |
(in thousands, except ratios, share and per share data)
|
| |||||||||||||||||||||||||||||||||||||||
Asset Quality Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Nonaccrual loans to total loans and other real estate
|
| | | | 0.40% | | | | | | 0.67% | | | | | | 0.37% | | | | | | 0.95% | | | | | | 0.85% | | | | | | 0.54% | | | | | | 0.81% | | |
Allowance for loan losses to total loans
|
| | | | 0.68 | | | | | | 0.87 | | | | | | 0.86 | | | | | | 0.87 | | | | | | 0.86 | | | | | | 0.98 | | | | | | 1.14 | | |
Allowance for loan losses to nonaccrual loans
|
| | | | 168.49 | | | | | | 129.01 | | | | | | 230.1 | | | | | | 91.6 | | | | | | 100.6 | | | | | | 180.1 | | | | | | 139.0 | | |
Net charge-offs to average total loans
|
| | | | (0.03) | | | | | | (0.03) | | | | | | (0.02) | | | | | | (0.03) | | | | | | 0.17 | | | | | | 0.01 | | | | | | 0.26 | | |
Consolidated Capital Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Tier 1 leverage ratio
|
| | | | 8.6% | | | | | | 8.5% | | | | | | 11.9% | | | | | | 8.7% | | | | | | 8.4% | | | | | | 9.0% | | | | | | 8.6% | | |
Common equity Tier 1 capital ratio
|
| | | | 10.3 | | | | | | 7.8 | | | | | | 13.8 | | | | | | 8.1 | | | | | | — | | | | | | — | | | | | | — | | |
Tier 1 risk-based capital ratio
|
| | | | 11.0 | | | | | | 10.5 | | | | | | 14.7 | | | | | | 11.1 | | | | | | 11.5 | | | | | | 12.5 | | | | | | 12.8 | | |
Total risk-based capital ratio
|
| | | | 11.6 | | | | | | 11.2 | | | | | | 15.5 | | | | | | 11.9 | | | | | | 12.3 | | | | | | 13.4 | | | | | | 13.8 | | |
Total shareholders’ equity to total assets
|
| | | | 9.3 | | | | | | 8.9 | | | | | | 12.1 | | | | | | 9.0 | | | | | | 8.8 | | | | | | 9.0 | | | | | | 9.1 | | |
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the Years Ended December 31,
|
| | ||||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| | |||||||||||||||||||||||
| | |
(Unaudited)
|
| | | | | | | ||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except ratios, share and per share data)
|
| ||||||||||||||||||||||||||||||||||||||||||
Summary of Operations: | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Total interest income
|
| | | $ | 11,950 | | | | | $ | 11,157 | | | | | $ | 14,979 | | | | | $ | 14,390 | | | | | $ | 14,011 | | | | | $ | 13,889 | | | | | $ | 14,537 | | | | ||
Total interest expense
|
| | | | 1,461 | | | | | | 1,349 | | | | | | 1,822 | | | | | | 1,652 | | | | | | 1,590 | | | | | | 1,701 | | | | | | 2,372 | | | | ||
Net interest income
|
| | | | 10,489 | | | | | | 9,808 | | | | | | 13,157 | | | | | | 12,738 | | | | | | 12,421 | | | | | | 12,188 | | | | | | 12,165 | | | | ||
Provision for loan losses
|
| | | | 383 | | | | | | 303 | | | | | | 303 | | | | | | 396 | | | | | | 100 | | | | | | 945 | | | | | | 1,625 | | | | ||
Net interest income after provision for loan losses
|
| | | | 10,106 | | | | | | 9,505 | | | | | | 12,854 | | | | | | 12,342 | | | | | | 12,321 | | | | | | 11,243 | | | | | | 10,540 | | | | ||
Noninterest income
|
| | | | 2,367 | | | | | | 2,417 | | | | | | 3,159 | | | | | | 2,760 | | | | | | 2,326 | | | | | | 2,103 | | | | | | 2,862 | | | | ||
Noninterest expense
|
| | | | 9,335 | | | | | | 9,183 | | | | | | 12,204 | | | | | | 11,972 | | | | | | 11,648 | | | | | | 12,157 | | | | | | 11,318 | | | | ||
Income before income taxes
|
| | | | 3,138 | | | | | | 2,739 | | | | | | 3,809 | | | | | | 3,130 | | | | | | 2,999 | | | | | | 1,189 | | | | | | 2,084 | | | | ||
Income tax expense
|
| | | | 144 | | | | | | 108 | | | | | | 164 | | | | | | 97 | | | | | | 128 | | | | | | 62 | | | | | | 57 | | | | ||
Net income
|
| | | | 2,994 | | | | | | 2,631 | | | | | | 3,645 | | | | | | 3,033 | | | | | | 2,871 | | | | | | 1,127 | | | | | | 2,027 | | | | ||
Share and per common share data: | | | | | | | | | | |||||||||||||||||||||||||||||||||||||
Basic net income per share
|
| | | $ | 41.98 | | | | | $ | 36.91 | | | | | $ | 51.13 | | | | | $ | 42.55 | | | | | $ | 40.27 | | | | | $ | 15.81 | | | | | $ | 28.42 | | | | ||
Diluted net income per share
|
| | | $ | 41.95 | | | | | $ | 36.88 | | | | | $ | 51.11 | | | | | $ | 42.53 | | | | | $ | 40.27 | | | | | $ | 15.81 | | | | | $ | 28.42 | | | | ||
Common equity per common share
outstanding |
| | | $ | 516.27 | | | | | $ | 497.32 | | | | | $ | 471.49 | | | | | $ | 460.70 | | | | | $ | 423.82 | | | | | $ | 343.12 | | | | | $ | 401.06 | | | | ||
Dividends per common share
|
| | | $ | 15.50 | | | | | $ | 13.00 | | | | | $ | 17.00 | | | | | $ | 12.27 | | | | | $ | 7.00 | | | | | $ | 3.95 | | | | | $ | 5.35 | | | | ||
Actual common shares outstanding
|
| | | | 71,317 | | | | | | 71,286 | | | | | | 71,317 | | | | | | 71,288 | | | | | | 71,288 | | | | | | 71,286 | | | | | | 71,286 | | | | ||
Weighted average common shares outstanding
|
| | | | 71,317 | | | | | | 71,287 | | | | | | 71,287 | | | | | | 71,288 | | | | | | 71,287 | | | | | | 71,286 | | | | | | 71,324 | | | | ||
Diluted weighted average common shares outstanding
|
| | | | 71,372 | | | | | | 71,338 | | | | | | 71,313 | | | | | | 71,309 | | | | | | 71,287 | | | | | | 71,286 | | | | | | 71,324 | | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Unaudited)
|
| | | | | | ||||||||||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Total assets
|
| | | $ | 391,595 | | | | | $ | 369,049 | | | | | $ | 376,528 | | | | | $ | 343,160 | | | | | $ | 320,604 | | | | | $ | 311,340 | | | | | $ | 316,552 | | |
Cash and cash equivalents
|
| | | | 14,390 | | | | | | 7,029 | | | | | | 16,322 | | | | | | 8,518 | | | | | | 7,108 | | | | | | 6,871 | | | | | | 12,002 | | |
Securities available for sale
|
| | | | 78,956 | | | | | | 73,226 | | | | | | 67,789 | | | | | | 74,091 | | | | | | 68,251 | | | | | | 75,888 | | | | | | 86,009 | | |
Loans held for sale
|
| | | | 424 | | | | | | 1,513 | | | | | | 1,299 | | | | | | 417 | | | | | | 1,345 | | | | | | 119 | | | | | | 892 | | |
Loans
|
| | | | 285,068 | | | | | | 273,651 | | | | | | 277,033 | | | | | | 245,617 | | | | | | 231,150 | | | | | | 212,673 | | | | | | 200,040 | | |
Allowance for loan losses
|
| | | | 3,451 | | | | | | 3,156 | | | | | | 3,092 | | | | | | 2,964 | | | | | | 2,872 | | | | | | 2,839 | | | | | | 2,787 | | |
Noninterest-bearing deposits
|
| | | | 67,173 | | | | | | 56,972 | | | | | | 56,934 | | | | | | 53,821 | | | | | | 52,204 | | | | | | 45,922 | | | | | | 44,202 | | |
Interest-bearing deposits
|
| | | | 277,902 | | | | | | 257,256 | | | | | | 270,745 | | | | | | 235,898 | | | | | | 216,861 | | | | | | 217,802 | | | | | | 226,008 | | |
Federal funds purchased
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,150 | | | | | | — | | |
Borrowings
|
| | | | 6,858 | | | | | | 16,508 | | | | | | 12,558 | | | | | | 18,258 | | | | | | 18,958 | | | | | | 14,900 | | | | | | 15,600 | | |
Total stockholders’ equity
|
| | | | 36,819 | | | | | | 35,453 | | | | | | 33,625 | | | | | | 32,843 | | | | | | 30,212 | | | | | | 24,460 | | | | | | 28,590 | | |
Average total assets
|
| | | | 389,596 | | | | | | 358,244 | | | | | | 360,804 | | | | | | 336,792 | | | | | | 320,281 | | | | | | 314,258 | | | | | | 327,077 | | |
Average loans
|
| | | | 278,625 | | | | | | 257,972 | | | | | | 261,759 | | | | | | 236,020 | | | | | | 222,254 | | | | | | 201,856 | | | | | | 211,536 | | |
Average interest earning assets
|
| | | | 370,276 | | | | | | 336,884 | | | | | | 338,792 | | | | | | 316,576 | | | | | | 304,130 | | | | | | 299,167 | | | | | | 316,894 | | |
Average deposits
|
| | | | 342,890 | | | | | | 307,831 | | | | | | 310,577 | | | | | | 284,843 | | | | | | 271,100 | | | | | | 271,621 | | | | | | 283,154 | | |
Average interest-bearing deposits
|
| | | | 277,858 | | | | | | 251,563 | | | | | | 254,120 | | | | | | 228,335 | | | | | | 219,086 | | | | | | 225,719 | | | | | | 240,230 | | |
Average interest-bearing liabilities
|
| | | | 287,346 | | | | | | 264,998 | | | | | | 267,376 | | | | | | 247,068 | | | | | | 239,180 | | | | | | 241,420 | | | | | | 256,257 | | |
Average total stockholders’ equity
|
| | | | 34,132 | | | | | | 33,239 | | | | | | 32,645 | | | | | | 29,623 | | | | | | 26,478 | | | | | | 25,803 | | | | | | 27,006 | | |
Selected Financial Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
(ratios are annualized where applicable) | | | | | | | | | |||||||||||||||||||||||||||||||||||
Return on average assets
|
| | | | 1.02% | | | | | | 0.98% | | | | | | 1.01% | | | | | | 0.90% | | | | | | 0.90% | | | | | | 0.36% | | | | | | 0.62% | | |
Return on average equity
|
| | | | 11.70% | | | | | | 10.55% | | | | | | 11.17% | | | | | | 10.24% | | | | | | 10.84% | | | | | | 4.37% | | | | | | 7.51% | | |
Net interest margin(2)
|
| | | | 3.78% | | | | | | 3.88% | | | | | | 3.88% | | | | | | 4.02% | | | | | | 4.08% | | | | | | 4.08% | | | | | | 3.83% | | |
Efficiency ratio(1)
|
| | | | 72.61% | | | | | | 75.12% | | | | | | 74.80% | | | | | | 77.25% | | | | | | 78.99% | | | | | | 85.07% | | | | | | 75.32% | | |
Asset Quality Ratios: | | | | | | | | | |||||||||||||||||||||||||||||||||||
(ratios are annualized where applicable) | | | | | | | | | |||||||||||||||||||||||||||||||||||
Net charge-offs to average loans
|
| | | | 0.01% | | | | | | 0.06% | | | | | | 0.07% | | | | | | 0.13% | | | | | | 0.03% | | | | | | 0.44% | | | | | | 0.90% | | |
Allowance to period end loans
|
| | | | 1.21% | | | | | | 1.15% | | | | | | 1.12% | | | | | | 1.21% | | | | | | 1.24% | | | | | | 1.33% | | | | | | 1.39% | | |
Allowance for loan losses to non-performing loans
|
| | | | 44.15% | | | | | | 34.04% | | | | | | 34.42% | | | | | | 30.67% | | | | | | 33.74% | | | | | | 41.55% | | | | | | 30.88% | | |
Non-performing assets to total assets
|
| | | | 2.07% | | | | | | 2.64% | | | | | | 2.51% | | | | | | 3.10% | | | | | | 2.78% | | | | | | 2.63% | | | | | | 3.91% | | |
Capital Ratios(3): | | | | | | | | | |||||||||||||||||||||||||||||||||||
Tier 1 leverage ratio
|
| | | | 9.80% | | | | | | 9.96% | | | | | | 10.08% | | | | | | 10.39% | | | | | | 10.48% | | | | | | 10.29% | | | | | | 9.72% | | |
Common equity tier 1 (CET1) risk-based capital
|
| | | | 13.33% | | | | | | 13.13% | | | | | | 13.07% | | | | | | 14.18% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Tier 1 risk-based capital
|
| | | | 13.33% | | | | | | 13.13% | | | | | | 13.07% | | | | | | 14.18% | | | | | | 14.81% | | | | | | 14.66% | | | | | | 14.73% | | |
Total risk-based capital
|
| | | | 14.53% | | | | | | 14.27% | | | | | | 14.16% | | | | | | 15.36% | | | | | | 16.05% | | | | | | 15.91% | | | | | | 15.98% | | |
| | |
Historical
|
| |
Pro Forma
Adjustments |
| |
First Bancshares
Southwest Pro Forma Combined |
| |
Historical
|
| |
Pro Forma
Adjustments |
| |
First Bancshares
Southwest Sunshine Pro Forma Combined |
| ||||||||||||||||||||||||
|
The First
Bancshares, Inc. |
| |
Southwest
Banc Shares, Inc. |
| |
Sunshine
Financial, Inc. |
| |||||||||||||||||||||||||||||||||||
Assets | | | | | | | | | |||||||||||||||||||||||||||||||||||
Cash, due from banks and interest-bearing bank balances and interest-bearing time deposits
|
| | | $ | 93,317 | | | | | $ | 14,390 | | | | | $ | 27,105(4) | | | | | $ | 134,812 | | | | | $ | 9,141 | | | | | $ | (13,674)(11) | | | | | $ | 130,279 | | |
Securities and Federal Home
Loan Bank Stock |
| | | | 368,591 | | | | | | 79,897 | | | | | | 218(12) | | | | | | 448,706 | | | | | | 15,219 | | | | | | (100)(12) | | | | | | 463,825 | | |
Loans, net
|
| | | | 1,190,018 | | | | | | 281,617 | | | | | | (940)(3)(5)(7) | | | | | | 1,470,695 | | | | | | 159,541 | | | | | | (1,647)(3)(5) | | | | | | 1,628,589 | | |
Mortgage loans held for sale
|
| | | | 4,588 | | | | | | 424 | | | | | | — | | | | | | 5,012 | | | | | | — | | | | | | — | | | | | | 5,012 | | |
Other assets
|
| | | | 54,629 | | | | | | 7,810 | | | | | | (129)(10) | | | | | | 62,310 | | | | | | 4,383 | | | | | | 372(10) | | | | | | 67,065 | | |
Buildings, Furniture & Fixtures and
Equipment |
| | | | 46,203 | | | | | | 7,235 | | | | | | — | | | | | | 53,438 | | | | | | 3,519 | | | | | | — | | | | | | 56,957 | | |
Deferred tax asset
|
| | | | 5,305 | | | | | | 222 | | | | | | 494(2) | | | | | | 6,021 | | | | | | 2,287 | | | | | | (24)(2) | | | | | | 8,284 | | |
Core deposit intangible
|
| | | | 4,882 | | | | | | | | | | | | 3,322(6) | | | | | | 8,204 | | | | | | — | | | | | | 1,763(6) | | | | | | 9,967 | | |
Goodwill
|
| | | | 20,443 | | | | | | — | | | | | | 26,268(9) | | | | | | 46,711 | | | | | | — | | | | | | 12,235(9) | | | | | | 58,946 | | |
Total assets
|
| | | $ | 1,787,976 | | | | | $ | 391,595 | | | | | $ | 56,338 | | | | | $ | 2,235,909 | | | | | $ | 194,090 | | | | | $ | (1,075) | | | | | $ | 2,428,924 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Deposits
|
| | | $ | 1,507,991 | | | | | $ | 345,075 | | | | | $ | 557(1) | | | | | $ | 1,853,623 | | | | | $ | 141,668 | | | | | $ | — | | | | | $ | 1,995,291 | | |
Federal Home Loan Bank Advances and other borrowings
|
| | | | 104,631 | | | | | | 6,858 | | | | | | — | | | | | | 111,489 | | | | | | 28,000 | | | | | | — | | | | | | 139,489 | | |
Other liabilities
|
| | | | 8,374 | | | | | | 2,843 | | | | | | — | | | | | | 11,217 | | | | | | 2,193 | | | | | | — | | | | | | 13,410 | | |
Total liabilities
|
| | | | 1,620,996 | | | | | | 354,776 | | | | | | 557 | | | | | | 1,976,329 | | | | | | 171,861 | | | | | | — | | | | | | 2,148,190 | | |
Stockholders’ equity | | | | | | | | | |||||||||||||||||||||||||||||||||||
Equity
|
| | | | 166,980 | | | | | | 36,819 | | | | | | 55,781(8) | | | | | | 259,580 | | | | | | 22,229 | | | | | | (1,075)(8) | | | | | | 280,734 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 1,787,976 | | | | | $ | 391,595 | | | | | $ | 56,338 | | | | | $ | 2,235,909 | | | | | $ | 194,090 | | | | | $ | (1,075) | | | | | $ | 2,428,924 | | |
|
| | |
Historical
|
| |
Pro Forma
Adjustments |
| |
First
Bancshares Iberville Pro Forma Combined |
| |
Historical
|
| |
Pro Forma
Adjustments |
| |
First
Bancshares Iberville Southwest Pro Forma Combined |
| |
Historical
|
| |
Pro Forma
Adjustments |
| |
First
Bancshares Iberville Southwest Sunshine Pro Forma Combined |
| |||||||||||||||||||||||||||||||||
|
The First
Bancshares, Inc. |
| |
Iberville
Bank |
| |
Southwest
Bancshares, Inc. |
| |
Sunshine
Financial, Inc. |
| ||||||||||||||||||||||||||||||||||||||||||||||||||
INTEREST INCOME | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Loans
|
| | | $ | 38,496 | | | | | $ | 7,873 | | | | | $ | 153(13) | | | | | $ | 46,522 | | | | | $ | 13,167 | | | | | $ | 1,317(13) | | | | | $ | 61,006 | | | | | $ | 5,995 | | | | | $ | 430(13) | | | | | $ | 67,431 | | |
Investment securities and other
|
| | | | 6,108 | | | | | | 1,714 | | | | | | — | | | | | | 7,822 | | | | | | 1,812 | | | | | | (73) | | | | | | 9,561 | | | | | | 421 | | | | | | — | | | | | | 9,982 | | |
Total interest income
|
| | | | 44,604 | | | | | | 9,587 | | | | | | 153 | | | | | | 54,344 | | | | | | 14,979 | | | | | | 1,244 | | | | | | 70,567 | | | | | | 6,416 | | | | | | 430 | | | | | | 77,413 | | |
INTEREST EXPENSE | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Deposits
|
| | | | 3,443 | | | | | | 453 | | | | | | (85)(14) | | | | | | 3,811 | | | | | | 1,459 | | | | | | (393)(14) | | | | | | 4,877 | | | | | | 374 | | | | | | — | | | | | | 5,251 | | |
Borrowed funds
|
| | | | 872 | | | | | | 22 | | | | | | — | | | | | | 894 | | | | | | 364 | | | | | | — | | | | | | 1,258 | | | | | | 27 | | | | | | — | | | | | | 1,285 | | |
Total interest expense
|
| | | | 4,315 | | | | | | 475 | | | | | | (85) | | | | | | 4,705 | | | | | | 1,823 | | | | | | (393) | | | | | | 6,135 | | | | | | 401 | | | | | | — | | | | | | 6,536 | | |
Net interest income
|
| | | | 40,289 | | | | | | 9,112 | | | | | | 238 | | | | | | 49,639 | | | | | | 13,156 | | | | | | 1,637 | | | | | | 64,432 | | | | | | 6,015 | | | | | | 430 | | | | | | 70,877 | | |
Provision for loan losses
|
| | | | 625 | | | | | | 123 | | | | | | — | | | | | | 748 | | | | | | 303 | | | | | | — | | | | | | 1,051 | | | | | | 180 | | | | | | — | | | | | | 1,231 | | |
Net interest income after provision for loan losses
|
| | | | 39,664 | | | | | | 8,989 | | | | | | 238 | | | | | | 48,891 | | | | | | 12,853 | | | | | | 1,637 | | | | | | 63,381 | | | | | | 5,835 | | | | | | 430 | | | | | | 69,646 | | |
NON-INTEREST INCOME | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Fees and service charges
|
| | | | 5,657 | | | | | | 813 | | | | | | — | | | | | | 6,470 | | | | | | 1,305 | | | | | | — | | | | | | 7,775 | | | | | | 1,419 | | | | | | — | | | | | | 9,194 | | |
Other
|
| | | | 5,590 | | | | | | 1,401 | | | | | | — | | | | | | 6,991 | | | | | | 1,854 | | | | | | — | | | | | | 8,845 | | | | | | 479 | | | | | | — | | | | | | 9,324 | | |
Total non-interest income
|
| | | | 11,247 | | | | | | 2,214 | | | | | | — | | | | | | 13,461 | | | | | | 3,159 | | | | | | — | | | | | | 16,620 | | | | | | 1,898 | | | | | | — | | | | | | 18,518 | | |
NON-INTEREST EXPENSE | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Salaries and employee benefits
|
| | | | 22,137 | | | | | | 6,175 | | | | | | (934)(16) | | | | | | 27,378 | | | | | | 6,872 | | | | | | — | | | | | | 34,250 | | | | | | 3,393 | | | | | | — | | | | | | 37,643 | | |
Occupancy and equipment
|
| | | | 4,721 | | | | | | 1,553 | | | | | | 9(15) | | | | | | 6,283 | | | | | | 1,658 | | | | | | — | | | | | | 7,941 | | | | | | 1,103 | | | | | | — | | | | | | 9,044 | | |
Other operating expense
|
| | | | 10,004 | | | | | | 4,478 | | | | | | — | | | | | | 14,482 | | | | | | 3,674 | | | | | | — | | | | | | 18,156 | | | | | | 3,081 | | | | | | — | | | | | | 21,237 | | |
Amortization of core deposit intangible
|
| | | | — | | | | | | — | | | | | | 319(17) | | | | | | 319 | | | | | | — | | | | | | 332(17) | | | | | | 651 | | | | | | — | | | | | | 184(17) | | | | | | 835 | | |
Merger related expense
|
| | | | — | | | | | | — | | | | | | (1,281)(16) | | | | | | (1,281) | | | | | | — | | | | | | 4,341(16) | | | | | | 3,060 | | | | | | — | | | | | | 7,639(16) | | | | | | 10,699 | | |
Total non-interest expense
|
| | | | 36,862 | | | | | | 12,206 | | | | | | (1,887) | | | | | | 47,181 | | | | | | 12,204 | | | | | | 4,673 | | | | | | 64,058 | | | | | | 7,577 | | | | | | 7,823 | | | | | | 79,458 | | |
Income before provision for income taxes
|
| | | | 14,049 | | | | | | (1,003) | | | | | | 2,125 | | | | | | 15,171 | | | | | | 3,808 | | | | | | (3,036) | | | | | | 15,943 | | | | | | 156 | | | | | | (7,393) | | | | | | 8,706 | | |
Provision for income taxes
|
| | | | 3,930 | | | | | | — | | | | | | 314(18) | | | | | | 4,244 | | | | | | 163 | | | | | | 216(18) | | | | | | 4,623 | | | | | | 46 | | | | | | (2,026)(18) | | | | | | 2,643 | | |
Net Income (loss)
|
| | | | 10,119 | | | | | | (1,003) | | | | | | 1,811 | | | | | | 10,927 | | | | | | 3,645 | | | | | | (3,252) | | | | | | 11,320 | | | | | | 110 | | | | | | (5,367) | | | | | | 6,063 | | |
Preferred dividends and stock accretion
|
| | | | 452 | | | | | | — | | | | | | — | | | | | | 452 | | | | | | — | | | | | | — | | | | | | 452 | | | | | | — | | | | | | — | | | | | | 452 | | |
Net income (loss) available to common shareholders
|
| | | $ | 9,667 | | | | | $ | (1,003) | | | | | $ | 1,811 | | | | | $ | 10,475 | | | | | $ | 3,645 | | | | | $ | (3,252) | | | | | $ | 10,868 | | | | | $ | 110 | | | | | $ | (5,367) | | | | | $ | 5,611 | | |
|
| | |
Historical
|
| |
Pro Forma
Adjustments |
| |
First Bancshares
Southwest Pro Forma Combined |
| |
Historical
|
| |
Pro Forma
Adjustments |
| |
First Bancshares
Southwest Sunshine Pro Forma Combined |
| ||||||||||||||||||||||||
|
The First
Bancshares, Inc. |
| |
Southwest
Banc Shares, Inc. |
| |
Sunshine
Financial, Inc. |
| |||||||||||||||||||||||||||||||||||
INTEREST INCOME | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans
|
| | | $ | 42,083 | | | | | $ | 10,498 | | | | | $ | 988(13) | | | | | $ | 53,569 | | | | | $ | 5,183 | | | | | $ | 322(13) | | | | | $ | 59,074 | | |
Investment securities and other
|
| | | | 6,843 | | | | | | 1,452 | | | | | | (55) | | | | | | 8,240 | | | | | | 288 | | | | | | — | | | | | | 8,528 | | |
Total interest income
|
| | | | 48,926 | | | | | | 11,950 | | | | | | 933 | | | | | | 61,809 | | | | | | 5,471 | | | | | | 322 | | | | | | 67,602 | | |
INTEREST EXPENSE | | | | | | | | | |||||||||||||||||||||||||||||||||||
Deposits
|
| | | | 3,836 | | | | | | 1,248 | | | | | | (295)(14) | | | | | | 4,789 | | | | | | 279 | | | | | | — | | | | | | 5,068 | | |
Borrowed funds
|
| | | | 1,151 | | | | | | 213 | | | | | | — | | | | | | 1,364 | | | | | | 138 | | | | | | — | | | | | | 1,502 | | |
Total interest expense
|
| | | | 4,987 | | | | | | 1,461 | | | | | | (295) | | | | | | 6,153 | | | | | | 417 | | | | | | — | | | | | | 6,570 | | |
Net interest income
|
| | | | 43,939 | | | | | | 10,489 | | | | | | 1,228 | | | | | | 55,656 | | | | | | 5,054 | | | | | | 322 | | | | | | 61,032 | | |
Provision for loan losses
|
| | | | 384 | | | | | | 383 | | | | | | — | | | | | | 767 | | | | | | 155 | | | | | | — | | | | | | 922 | | |
Net interest income after
provision for loan losses |
| | | | 43,555 | | | | | | 10,106 | | | | | | 1,228 | | | | | | 54,889 | | | | | | 4,899 | | | | | | 322 | | | | | | 60,110 | | |
NON-INTEREST INCOME | | | | | | | | | |||||||||||||||||||||||||||||||||||
Fees and service charges
|
| | | | 2,692 | | | | | | 967 | | | | | | — | | | | | | 3,659 | | | | | | 1,041 | | | | | | — | | | | | | 4,700 | | |
Other
|
| | | | 8,115 | | | | | | 1,400 | | | | | | — | | | | | | 9,515 | | | | | | 281 | | | | | | — | | | | | | 9,796 | | |
Total non-interest income
|
| | | | 10,807 | | | | | | 2,367 | | | | | | — | | | | | | 13,174 | | | | | | 1,322 | | | | | | — | | | | | | 14,496 | | |
NON-INTEREST EXPENSE
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Salaries and employee benefits
|
| | | | 23,070 | | | | | | 5,294 | | | | | | — | | | | | | 28,364 | | | | | | 2,422 | | | | | | — | | | | | | 30,786 | | |
Occupancy and equipment
|
| | | | 4,108 | | | | | | 1,258 | | | | | | — | | | | | | 5,366 | | | | | | 751 | | | | | | — | | | | | | 6,117 | | |
Other operating expense
|
| | | | 9,551 | | | | | | 2,783 | | | | | | — | | | | | | 12,334 | | | | | | 2,355 | | | | | | — | | | | | | 14,689 | | |
Amortization of core deposit intangible
|
| | | | — | | | | | | — | | | | | | 249(17) | | | | | | 249 | | | | | | — | | | | | | 138(17) | | | | | | 387 | | |
Merger related expense
|
| | | | 6,327 | | | | | | — | | | | | | 4,341(16) | | | | | | 10,668 | | | | | | — | | | | | | 7,639(16) | | | | | | 18,307 | | |
Total non-interest expense
|
| | | | 43,056 | | | | | | 9,335 | | | | | | 4,590 | | | | | | 56,981 | | | | | | 5,528 | | | | | | 7,777 | | | | | | 70,286 | | |
Income before provision for income taxes
|
| | | | 11,306 | | | | | | 3,138 | | | | | | (3,362) | | | | | | 11,082 | | | | | | 693 | | | | | | (7,455) | | | | | | 4,320 | | |
Provision for income taxes
|
| | | | 3,104 | | | | | | 144 | | | | | | (63)(18) | | | | | | 3,185 | | | | | | 263 | | | | | | (1,893)(18) | | | | | | 1,555 | | |
Net Income (loss)
|
| | | | 8,202 | | | | | | 2,994 | | | | | | (3,299) | | | | | | 7,897 | | | | | | 430 | | | | | | (5,562) | | | | | | 2,765 | | |
Preferred dividends and stock accretion
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss) available to common shareholders
|
| | | $ | 8,202 | | | | | $ | 2,994 | | | | | $ | (3,299) | | | | | $ | 7,897 | | | | | $ | 430 | | | | | $ | (5,562) | | | | | $ | 2,765 | | |
|
| Purchase Price: | | | | ||||||||||
|
Cash paid
|
| | | | | | | | | $ | 31,100 | | |
| Fair Value of assets acquired: | | | | ||||||||||
|
Cash and due from banks
|
| | | $ | 28,789 | | | | | | | | |
|
Securities, FHLB Stock and FNBB Stock
|
| | | | 78,613 | | | | | | | | |
|
Loans, net
|
| | | | 148,516 | | | | | | | | |
|
Buildings, Furniture & Fixtures and Equipment
|
| | | | 4,603 | | | | | | | | |
|
Goodwill
|
| | | | 683 | | | | | | | | |
|
Core Deposit Intangible
|
| | | | 2,688 | | | | | | | | |
|
Other Assets
|
| | | | 8,647 | | | | | | | | |
|
Total assets acquired
|
| | | $ | 272,539 | | | | | | | | |
| Fair Value of deposits acquired: | | | | ||||||||||
|
Deposits
|
| | | | 243,656 | | | | | | | | |
|
FHLB Advances
|
| | | | 456 | | | | | | | | |
|
Other liabilities
|
| | | | 2,928 | | | | | | | | |
|
Total liabilities assumed
|
| | | $ | 247,040 | | | | | | | | |
|
Fair Value of net assets acquired
|
| | | | | | | | | | 25,499 | | |
|
Preliminary pro forma goodwill
|
| | | | | | | | | $ | 5,601 | | |
|
| Purchase Price: | | | | ||||||||||
|
Cash paid and value of stock issued
|
| | | | | | | | | $ | 60,000 | | |
| Fair Value of assets acquired: | | | | ||||||||||
|
Cash and due from banks
|
| | | $ | 10,050 | | | | | | | | |
|
Securities, FHLB Stock and FNBB Stock
|
| | | | 80,115 | | | | | | | | |
|
Loans, net
|
| | | | 280,677 | | | | | | | | |
|
Buildings, Furniture & Fixtures and Equipment
|
| | | | 7,235 | | | | | | | | |
|
Deferred Tax Asset
|
| | | | 716 | | | | | | | | |
|
Core Deposit Intangible
|
| | | | 3,322 | | | | | | | | |
|
Other Assets
|
| | | | 6,950 | | | | | | | | |
|
Total assets acquired
|
| | | $ | 389,065 | | | | |||||
| Fair Value of deposits acquired: | | | | ||||||||||
|
Deposits
|
| | | | 345,632 | | | | |||||
|
FHLB Advances
|
| | | | 6,858 | | | | | | | | |
|
Other liabilities
|
| | | | 2,843 | | | | | | | | |
|
Total liabilities assumed
|
| | | $ | 355,333 | | | | | | | | |
|
Fair Value of net assets acquired
|
| | | | | | | | | | 33,732 | | |
|
Preliminary pro forma goodwill
|
| | | | | | | | | $ | 26,268 | | |
|
| | |
First
Bancshares Historical |
| |
First
Bancshares Iberville Pro Forma Combined(1) |
| |
Southwest
Historical |
| |
First
Bancshares Iberville Southwest Pro Forma Combined(2) |
| |
Sunshine
Historical |
| |
First
Bancshares Iberville Southwest Sunshine Pro Forma Combined(3) |
| |
Southwest
Equivalent Pro Forma(4) |
| |||||||||||||||||||||
As of and for the year ended December 31, 2016
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations
attributable to common shareholders per common share, basic |
| | | $ | 1.78 | | | | | $ | 1.41 | | | | | $ | 51.13 | | | | | $ | 1.27 | | | | | $ | 0.12 | | | | | $ | 0.61 | | | | | $ | 9.44 | | |
Income (loss) from continuing operations
attributable to common shareholders per common share, diluted |
| | | | 1.57 | | | | | | 1.28 | | | | | | 51.11 | | | | | | 1.18 | | | | | | 0.11 | | | | | | 0.57 | | | | | | 8.87 | | |
Cash dividends paid per common share
|
| | | | 0.15 | | | | | | 0.15 | | | | | | 17.00 | | | | | | 0.15 | | | | | | — | | | | | | 0.15 | | | | | | 2.33 | | |
Book value per common share
|
| | | | 17.19 | | | | | | 19.15 | | | | | | 471.49 | | | | | | 20.44 | | | | | | 21.02 | | | | | | 20.70 | | | | | | 322.15 | | |
As of and for the nine months ended September 30, 2017
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Income (loss) from continuing operations
attributable to common shareholders per common share, basic |
| | | | 0.90 | | | | | | 0.90 | | | | | | 41.98 | | | | | | 0.65 | | | | | | 0.45 | | | | | | 0.21 | | | | | | 3.32 | | |
Income (loss) from continuing operations
attributable to common shareholders per common share, diluted |
| | | | 0.89 | | | | | | 0.89 | | | | | | 41.95 | | | | | | 0.65 | | | | | | 0.43 | | | | | | 0.22 | | | | | | 3.46 | | |
Cash dividends paid per common share
|
| | | | 0.11 | | | | | | 0.11 | | | | | | 15.50 | | | | | | 0.11 | | | | | | — | | | | | | 0.11 | | | | | | 1.75 | | |
Book value per common share
|
| | | | 18.24 | | | | | | 18.24 | | | | | | 516.27 | | | | | | 21.09 | | | | | | 21.58 | | | | | | 21.55 | | | | | | 335.32 | | |
| | |
First Bancshares Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividend
|
| |||||||||
2015 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 17.70 | | | | | $ | 13.80 | | | | | $ | 0.0375 | | |
Second Quarter
|
| | | | 16.99 | | | | | | 15.50 | | | | | | 0.0375 | | |
Third Quarter
|
| | | | 18.46 | | | | | | 16.10 | | | | | | 0.0375 | | |
Fourth Quarter
|
| | | | 18.34 | | | | | | 15.58 | | | | | | 0.0375 | | |
2016 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 18.50 | | | | | $ | 15.32 | | | | | $ | 0.0375 | | |
Second Quarter
|
| | | | 17.72 | | | | | | 15.50 | | | | | | 0.0375 | | |
Third Quarter
|
| | | | 19.55 | | | | | | 16.99 | | | | | | 0.0375 | | |
Fourth Quarter
|
| | | | 28.50 | | | | | | 17.10 | | | | | | 0.0375 | | |
2017 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 30.80 | | | | | $ | 26.00 | | | | | $ | 0.0375 | | |
Second Quarter
|
| | | | 28.75 | | | | | | 26.75 | | | | | | 0.0375 | | |
Third Quarter
|
| | | | 30.85 | | | | | | 26.10 | | | | | | 0.0375 | | |
Fourth Quarter
|
| | | | 34.70 | | | | | | 27.99 | | | | | | 0.0375 | | |
2018 | | | | | |||||||||||||||
First Quarter (through January 5, 2018)
|
| | | $ | 35.10 | | | | | $ | 32.90 | | | | | $ | — | | |
| | |
Southwest Common
Stock Dividends |
| |||
2015 | | | |||||
First Quarter
|
| | | $ | 4.50 | | |
Second Quarter
|
| | | | 2.50 | | |
Third Quarter
|
| | | | 2.77 | | |
Fourth Quarter
|
| | | | 2.50 | | |
2016 | | | |||||
First Quarter
|
| | | $ | 5.50 | | |
Second Quarter
|
| | | | 2.50 | | |
Third Quarter
|
| | | | 5.00 | | |
Fourth Quarter
|
| | | | 4.00 | | |
2017 | | | |||||
First Quarter
|
| | | $ | 6.80 | | |
Second Quarter
|
| | | | 4.50 | | |
Third Quarter
|
| | | | 4.20 | | |
Fourth Quarter
|
| | | | 5.00 | | |
Regional Group:
|
| | | |
Buyer (State)
|
| |
Target (State)
|
|
Commerce Union Bancshares, Inc. (TN) | | | Community First, Inc. (TN) | |
SmartFinancial, Inc. (TN) | | | Capstone Bancshares, Inc. (AL) | |
HCBF Holding Company, Inc. (FL) | | | Jefferson Bankshares, Inc. (FL) | |
Little Bank, Inc. (NC) | | | Union Banc Corp. (NC) | |
CenterState Banks, Inc. | | | Platinum Bank Holding Company (FL) | |
Home BancShares, Inc. (AR) | | | Giant Holdings, Inc. (FL) | |
National Commerce Corporation (AL) | | | Private Bancshares, Inc. (GA) | |
Summit Financial Group, Inc. (WV) | | | First Century Bankshares, Inc. (WV) | |
Simmons First National Corporation (AR) | | | Citizens National Bank (TN) | |
Sunshine Bancorp, Inc. (FL) | | | FBC Bancorp, Inc. (FL) | |
Seacoast Banking Corporation of Florida (FL) | | | Floridian Financial Group, Inc. (FL) | |
Renasant Corporation (MS) | | | KeyWorth Bank (GA) | |
National Commerce Corporation (AL) | | | Reunion Bank of Florida (FL) | |
Home Bancshares, Inc. (AR) | | | Florida Business BancGroup, Inc. (FL) | |
Pinnacle Financial Partners, Inc. (TN) | | | Magna Bank (TN) | |
Ameris Bancorp (GA) | | |
Merchants & Southern Banks of Florida, Inc. (FL)
|
|
United Community Banks, Inc. (GA) | | | MoneyTree Corporation (TN) | |
Nationwide Group:
|
| | | |
Buyer (State)
|
| |
Target (State)
|
|
MutualFirst Financial, Inc. (IN) | | | Universal Bancorp (IN) | |
Brookline Bancorp, Inc. (MA) | | | First Commons Bank, National Association (MA) | |
SmartFinancial, Inc. (TN) | | | Capstone Bancshares, Inc. (AL) | |
Riverview Financial Corporation (PA) | | | CBT Financial Corporation (PA) | |
CenterState Banks, Inc. (FL) | | | Platinum Bank Holding Company (FL) | |
Standard Financial Corp. (PA) | | | Allegheny Valley Bancorp, Inc. (PA) | |
QCR Holdings, Inc. (IL) | | | Community State Bank (IA) | |
Simmons First National Corporation (AR) | | | Citizens National Bank (TN) | |
Sunshine Bancorp, Inc. (FL) | | | FBC Bancorp, Inc. (FL) | |
DNB Financial Corporation (PA) | | | East River Bank (PA) | |
Implied Value for Southwest Based On:
|
| |
Price-to-
Tangible Common Book Value Multiple |
| |
Price-to-
“Adjusted” Tangible Common Book Value Multiple |
| |
Price-to-
LTM Earnings Multiple |
| |
Premium-to-
Core Deposits Multiple |
| ||||||||||||
Total Deal Value
|
| | | | 166% | | | | | | 175% | | | | | | 23.5x | | | | | | 8.1% | | |
Precedent Transactions Regional Group: | | | | | | ||||||||||||||||||||
Median
|
| | | | 161% | | | | | | 170% | | | | | | 22.1x | | | | | | 8.0% | | |
Minimum
|
| | | | 105% | | | | | | 107% | | | | | | 15.7x | | | | | | 0.7% | | |
Maximum
|
| | | | 226% | | | | | | 241% | | | | | | 36.4x | | | | | | 16.2% | | |
Precedent Transactions Nationwide Group: | | | | | | ||||||||||||||||||||
Median
|
| | | | 148% | | | | | | 159% | | | | | | 19.6x | | | | | | 6.7% | | |
Minimum
|
| | | | 124% | | | | | | 127% | | | | | | 14.4x | | | | | | 2.8% | | |
Maximum
|
| | | | 177% | | | | | | 184% | | | | | | 23.0x | | | | | | 12.3% | | |
|
| | |
Tangible
Equity/ Tangible Assets |
| |
Core
Deposits |
| |
LTM ROAA(1)
|
| |
LTM ROAE(2)
|
| |
Efficiency
Ratio |
| |
NPAs/
Assets(3) |
| |
ALLL/
NPLs(4) |
| |||||||||||||||||||||
Southwest
|
| | | | 9.07% | | | | | | 83.5% | | | | | | 0.67% | | | | | | 7.19% | | | | | | 72.5% | | | | | | 1.63% | | | | | | 55.0% | | |
Precedent Transactions Regional Group:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Median
|
| | | | 10.02% | | | | | | 76.9% | | | | | | 0.77% | | | | | | 7.22% | | | | | | 69.1% | | | | | | 1.31% | | | | | | 109.9% | | |
Precedent Transactions Nationwide Group:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Median
|
| | | | 10.10% | | | | | | 81.6% | | | | | | 0.80% | | | | | | 7.52% | | | | | | 67.8% | | | | | | 1.05% | | | | | | 142.3% | | |
|
Implied Value for Southwest Based On:
|
| |
Price-to-Tangible
Book Value Multiple |
| |
Price-to-LTM
Earnings Multiple |
| |
Premium-to-Core
Deposits Multiple |
| |||||||||
Total Deal Value
|
| | | | 166% | | | | | | 23.5x | | | | | | 8.1% | | |
DCF Analysis – Terminal P/E Multiple | | | | | |||||||||||||||
Midpoint
|
| | | | 163% | | | | | | 23.1x | | | | | | 7.8% | | |
DCF Analysis – Terminal P/TBV Multiple | | | | | |||||||||||||||
Midpoint
|
| | | | 125% | | | | | | 17.6x | | | | | | 3.0% | | |
|
| Capital City Bank Group, Inc. | | | Paragon Commercial Corporation | |
| Access National Corporation | | | Southern First Bancshares, Inc. | |
| Atlantic Capital Bancshares, Inc. | | | Premier Financial Bancorp, Inc. | |
| Southern National Bancorp of Virginia, Inc. | | | C&F Financial Corporation | |
| Summit Financial Group, Inc. | | | Entegra Financial Corp. | |
| American National Bankshares, Inc. | | | Community Bankers Trust Corporation | |
| | |
Market
Cap ($M) |
| |
Price/
Tangible Book Value |
| |
Price/
LTM EPS |
| |
Price/
2017E EPS |
| |
Dividend
Yield |
| |
YTD/
Price Change |
| |
Two Year
Total Return |
| |||||||||||||||||||||
First Bancshares
|
| | | $ | 281 | | | | | | 204.4% | | | | | | 28.1x | | | | | | 16.7x | | | | | | 0.49% | | | | | | 11.5% | | | | | | 85.3% | | |
Comparable Companies: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Median
|
| | | $ | 328 | | | | | | 190.8% | | | | | | 22.2x | | | | | | 20.3x | | | | | | 1.38% | | | | | | 9.1% | | | | | | 66.7% | | |
|
Name of Beneficial Owner
|
| |
Number of Shares
of Southwest Common Stock |
| |
Percentage
Beneficially Owned(1) |
| ||||||
Principal Shareholders: | | | | ||||||||||
Fred K. Granade
|
| | | | 9,518(2) | | | | | | 13.33% | | |
William A. Granade
|
| | | | 9,371(3) | | | | | | 13.12% | | |
Stanley G. Moore
|
| | | | 10,556(4) | | | | | | 14.78% | | |
James N. Granade, III
|
| | | | 7,094 | | | | | | 9.93% | | |
Laura Deer Moore
|
| | | | 5,530 | | | | | | 7.74% | | |
Heather Moore Riser
|
| | | | 5,530 | | | | | | 7.74% | | |
Directors and Executive Officers: | | | | ||||||||||
Lindsey C. Boney III
|
| | | | 2 | | | | | | * | | |
William A. Granade
|
| | | | 9,371(3) | | | | | | 13.12% | | |
Fred K. Granade
|
| | | | 9,518(2) | | | | | | 13.33% | | |
James Massey
|
| | | | 24 | | | | | | * | | |
Stanley G. Moore
|
| | | | 10,556(4) | | | | | | 14.78% | | |
Kristy Hyde**
|
| | | | 0 | | | | | | * | | |
Jenny Hunt**
|
| | | | 0 | | | | | | * | | |
Sam Davis**
|
| | | | 0 | | | | | | * | | |
All Directors and Executive Officers as a Group (8 persons)
|
| | | | 29,471 | | | | | | 41.27% | | |
Location
|
| |
Type
|
| |
Leased/Owned
|
|
27555 US Highway 98 Daphne, Alabama 36526 |
| |
Full Service
|
| |
Owned
|
|
84 Plantation Pointe Road Fairhope, Alabama 36532 |
| |
Full Service
|
| |
Owned
|
|
10021 Hwy 31 Spanish Fort, Alabama 36527 |
| |
Full Service
|
| |
Owned
|
|
19495 North Third Street Citronelle, Alabama 36522 |
| |
Full Service
|
| |
Owned
|
|
2862 Dauphin Street Mobile, Alabama 36606 |
| |
Principal Executive Office
Administrative Only |
| |
Owned
|
|
720 Schillinger Road North Mobile, Alabama 36608 |
| |
Full Service
|
| |
Owned
|
|
6241 Cottage Hill Road Mobile, Alabama 36609 |
| |
Full Service
|
| |
Owned
|
|
1063 Industrial Parkway Saraland, Alabama 36571 |
| |
Full Service
|
| |
Owned
|
|
34 Court Street Chatom, Alabama 36518 |
| |
Full Service
|
| |
Owned
|
|
30122 Hwy 17 South Millry, Alabama 36558 |
| |
Full Service
|
| |
Owned
|
|
| | |
September 30, 2017
|
| |
September 30, 2016
|
| |
Change
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Rate |
| |
Income/
Expense* |
| |
Average
Balance |
| |
Interest
Rate |
| |
Income/
Expense* |
| |
Due to
Volume |
| |
Due to
Rate |
| |
Total
|
| |||||||||||||||||||||||||||
Loans, net of unearned interest
|
| | | $ | 278,625 | | | | | | 5.02% | | | | | $ | 10,498 | | | | | $ | 257,972 | | | | | | 5.05% | | | | | $ | 9,765 | | | | | | 795 | | | | | | (62) | | | | | | 733 | | |
Investment securities – taxable
|
| | | | 43,160 | | | | | | 2.14 | | | | | | 694 | | | | | | 46,888 | | | | | | 2.30 | | | | | | 808 | | | | | | (62) | | | | | | (52) | | | | | | (114) | | |
Investment securities – tax-exempt(3)
|
| | | | 32,106 | | | | | | 2.66 | | | | | | 640 | | | | | | 26,800 | | | | | | 2.82 | | | | | | 567 | | | | | | 107 | | | | | | (34) | | | | | | 73 | | |
Total investment securities
|
| | | | 75,266 | | | | | | 2.36 | | | | | | 1,334 | | | | | | 73,688 | | | | | | 2.49 | | | | | | 1,375 | | | | | | 45 | | | | | | (86) | | | | | | (41) | | |
Interest-bearing balances with banks and federal funds sold
|
| | | | 16,385 | | | | | | 0.96 | | | | | | 118 | | | | | | 5,224 | | | | | | 0.43 | | | | | | 17 | | | | | | 64 | | | | | | 37 | | | | | | 101 | | |
Total earning assets
|
| | | | 370,276 | | | | | | 4.30 | | | | | | 11,950 | | | | | | 336,884 | | | | | | 4.42 | | | | | | 11,157 | | | | | | 904 | | | | | | (111) | | | | | | 793 | | |
Cash and due from banks
|
| | | | 6,143 | | | | | | | | | | | | | | | | | | 5,878 | | | | | | | | |||||||||||||||||||||||||
Premises and equipment
|
| | | | 7,330 | | | | | | | | | | | | | | | | | | 7,474 | | | | | | | | |||||||||||||||||||||||||
Other assets
|
| | | | 5,847 | | | | | | | | | | | | | | | | | | 8,008 | | | | | | | | |||||||||||||||||||||||||
Total assets
|
| | | $ | 389,596 | | | | | | | | | | | | | | | | | $ | 358,244 | | | | | | | | |||||||||||||||||||||||||
Deposits: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing checking accounts
|
| | | $ | 61,816 | | | | | | 0.26% | | | | | $ | 122 | | | | | $ | 57,332 | | | | | | 0.29% | | | | | $ | 127 | | | | | | 10 | | | | | | (14) | | | | | | (4) | | |
Money market demand accounts
|
| | | | 36,493 | | | | | | 0.07 | | | | | | 20 | | | | | | 33,632 | | | | | | 0.06 | | | | | | 16 | | | | | | 1 | | | | | | 3 | | | | | | 4 | | |
Savings deposits
|
| | | | 80,055 | | | | | | 0.45 | | | | | | 272 | | | | | | 69,701 | | | | | | 0.39 | | | | | | 201 | | | | | | 33 | | | | | | 38 | | | | | | 71 | | |
Time deposits
|
| | | | 99,494 | | | | | | 1.12 | | | | | | 834 | | | | | | 90,898 | | | | | | 1.07 | | | | | | 729 | | | | | | 71 | | | | | | 33 | | | | | | 104 | | |
Total interest-bearing deposits
|
| | | | 277,858 | | | | | | 0.60 | | | | | | 1,248 | | | | | | 251,563 | | | | | | 0.57 | | | | | | 1,073 | | | | | | 115 | | | | | | 60 | | | | | | 175 | | |
Federal funds purchased
|
| | | | 10 | | | | | | 1.40 | | | | | | — | | | | | | 54 | | | | | | 8.03 | | | | | | 3 | | | | | | (2) | | | | | | (1) | | | | | | (3) | | |
Other borrowings
|
| | | | 9,478 | | | | | | 2.99 | | | | | | 213 | | | | | | 13,381 | | | | | | 2.72 | | | | | | 273 | | | | | | (86) | | | | | | 26 | | | | | | (60) | | |
Total interest-bearing liabilities
|
| | | | 287,346 | | | | | | 0.68 | | | | | | 1,461 | | | | | | 264,998 | | | | | | 0.68 | | | | | | 1,349 | | | | | | 27 | | | | | | 85 | | | | | | 112 | | |
Noninterest-bearing deposits
|
| | | | 65,031 | | | | | | | | | | | | | | | | | | 56,268 | | | | | | | | |||||||||||||||||||||||||
Other liabilities
|
| | | | 3,087 | | | | | | | | | | | | | | | | | | 3,739 | | | | | | | | |||||||||||||||||||||||||
Stockholders’ equity
|
| | | | 34,132 | | | | | | | | | | | | | | | | | | 33,239 | | | | | | | | |||||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
| | | $ | 389,596 | | | | | | | | | | | | | | | | | $ | 358,244 | | | | | | | | |||||||||||||||||||||||||
Net interest income
|
| | | | | | | | | | | | | | | $ | 10,489 | | | | | | | | | | | | | | | | | $ | 9,808 | | | | | | | | | | | | | | | | | $ | 681 | | |
Net interest spread(1)
|
| | | | | | | | | | 3.63% | | | | | | | | | | | | | | | | | | 3.74% | | | | | | | ||||||||||||||||||||
Net interest margin(2)
|
| | | | | | | | | | 3.78% | | | | | | | | | | | | | | | | | | 3.88% | | | | | | | ||||||||||||||||||||
|
| | |
September 30,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||
Service charges on deposit accounts
|
| | | $ | 967 | | | | | $ | 963 | | |
Net realized gains on sales of securities
|
| | | | 2 | | | | | | 203 | | |
Mortgage loan origination income
|
| | | | 504 | | | | | | 353 | | |
ATM fees
|
| | | | 611 | | | | | | 587 | | |
Increase in cash surrender value of life insurance
|
| | | | 138 | | | | | | 123 | | |
Other income
|
| | | | 145 | | | | | | 188 | | |
Total
|
| | | $ | 2,367 | | | | | $ | 2,417 | | |
|
| | |
September 30,
|
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||
Salaries and employee benefits
|
| | | $ | 5,294 | | | | | $ | 5,138 | | |
Occupancy and equipment expenses
|
| | | | 1,258 | | | | | | 1,234 | | |
Advertising
|
| | | | 62 | | | | | | 85 | | |
ATM processing
|
| | | | 284 | | | | | | 284 | | |
Data processing
|
| | | | 353 | | | | | | 351 | | |
Directors fees and expense
|
| | | | 166 | | | | | | 208 | | |
Software licensing and maintenance
|
| | | | 246 | | | | | | 232 | | |
Professional fees
|
| | | | 293 | | | | | | 269 | | |
Regulatory assessments
|
| | | | 180 | | | | | | 215 | | |
Other expenses
|
| | | | 1,199 | | | | | | 1,167 | | |
Total
|
| | | $ | 9,335 | | | | | $ | 9,183 | | |
|
| | |
December 31, 2016
|
| |
December 31, 2015
|
| |
Change
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
Rate |
| |
Income/
Expense |
| |
Average
Balance |
| |
Interest
Rate |
| |
Income/
Expense |
| |
Due to
Volume |
| |
Due to
Rate |
| |
Total
|
| |||||||||||||||||||||||||||
Loans, net of unearned interest
|
| | | $ | 261,759 | | | | | | 5.03% | | | | | $ | 13,167 | | | | | $ | 236,020 | | | | | | 5.27% | | | | | $ | 12,444 | | | | | | 1,313 | | | | | | (590) | | | | | | 723 | | |
Investment securities – taxable
|
| | | | 44,047 | | | | | | 2.29 | | | | | | 1,010 | | | | | | 47,881 | | | | | | 2.50 | | | | | | 1,195 | | | | | | (92) | | | | | | (93) | | | | | | (185) | | |
Investment securities – tax-exempt(3)
|
| | | | 27,951 | | | | | | 2.79 | | | | | | 780 | | | | | | 24,586 | | | | | | 2.99 | | | | | | 735 | | | | | | 96 | | | | | | (51) | | | | | | 45 | | |
Total investment securities
|
| | | | 71,998 | | | | | | 2.49 | | | | | | 1,790 | | | | | | 72,467 | | | | | | 2.66 | | | | | | 1,930 | | | | | | 4 | | | | | | (144) | | | | | | (140) | | |
Interest-bearing balances with banks and federal funds sold
|
| | | | 5,035 | | | | | | 0.44 | | | | | | 22 | | | | | | 8,089 | | | | | | 0.20 | | | | | | 16 | | | | | | (8) | | | | | | 14 | | | | | | 6 | | |
Total earning assets
|
| | | | 338,792 | | | | | | 4.42 | | | | | $ | 14,979 | | | | | | 316,576 | | | | | | 4.55 | | | | | $ | 14,390 | | | | | | 1,309 | | | | | | (720) | | | | | | 589 | | |
Cash and due from banks
|
| | | | 5,933 | | | | | | | | | | | | | | | | | | 6,041 | | | | | | | | |||||||||||||||||||||||||
Premises and equipment
|
| | | | 7,496 | | | | | | | | | | | | | | | | | | 7,450 | | | | | | | | |||||||||||||||||||||||||
Other assets
|
| | | | 8,583 | | | | | | | | | | | | | | | | | | 6,725 | | | | | | | | |||||||||||||||||||||||||
Total assets
|
| | | $ | 360,804 | | | | | | | | | | | | | | | | | $ | 336,792 | | | | | | | | |||||||||||||||||||||||||
Deposits: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Interest-bearing checking accounts
|
| | | $ | 57,405 | | | | | | 0.29% | | | | | $ | 165 | | | | | $ | 52,298 | | | | | | 0.32% | | | | | $ | 167 | | | | | | 16 | | | | | | (18) | | | | | | (2) | | |
Money market demand accounts
|
| | | | 33,943 | | | | | | 0.06 | | | | | | 21 | | | | | | 29,712 | | | | | | 0.05 | | | | | | 16 | | | | | | 3 | | | | | | 2 | | | | | | 5 | | |
Savings deposits
|
| | | | 69,659 | | | | | | 0.39 | | | | | | 271 | | | | | | 60,393 | | | | | | 0.35 | | | | | | 209 | | | | | | 34 | | | | | | 28 | | | | | | 62 | | |
Time deposits
|
| | | | 93,113 | | | | | | 1.08 | | | | | | 1,002 | | | | | | 85,932 | | | | | | 1.02 | | | | | | 878 | | | | | | 75 | | | | | | 49 | | | | | | 124 | | |
Total interest-bearing deposits
|
| | | | 254,120 | | | | | | 0.57 | | | | | | 1,459 | | | | | | 228,335 | | | | | | 0.56 | | | | | | 1,270 | | | | | | 128 | | | | | | 61 | | | | | | 189 | | |
Federal funds purchased
|
| | | | 80 | | | | | | 7.49 | | | | | | 6 | | | | | | 8 | | | | | | 13.18 | | | | | | 1 | | | | | | 5 | | | | | | — | | | | | | 5 | | |
Other borrowings
|
| | | | 13,176 | | | | | | 2.71 | | | | | | 357 | | | | | | 18,725 | | | | | | 2.03 | | | | | | 381 | | | | | | (130) | | | | | | 106 | | | | | | (24) | | |
Total interest-bearing liabilities
|
| | | | 267,376 | | | | | | 0.68 | | | | | | 1,822 | | | | | | 247,068 | | | | | | 0.67 | | | | | | 1,652 | | | | | | 3 | | | | | | 167 | | | | | | 170 | | |
Noninterest-bearing deposits
|
| | | | 56,457 | | | | | | | | | | | | | | | | | | 56,508 | | | | | | | | |||||||||||||||||||||||||
Other liabilities
|
| | | | 4,326 | | | | | | | | | | | | | | | | | | 3,593 | | | | | | | | |||||||||||||||||||||||||
Stockholders’ equity
|
| | | | 32,645 | | | | | | | | | | | | | | | | | | 29,623 | | | | | | | | |||||||||||||||||||||||||
Total liabilities and stockholders’ equity
|
| | | $ | 360,804 | | | | | | | | | | | | | | | | | $ | 336,792 | | | | | | | | |||||||||||||||||||||||||
Net interest income
|
| | | | | | | | | | | | | | | $ | 13,157 | | | | | | | | | | | | | | | | | $ | 12,738 | | | | | | | | | | | | | | | | | $ | 419 | | |
Net yield on earning assets(1)
|
| | | | | | | | | | 3.74% | | | | | | | | | | | | | | | | | | 3.88% | | | | | | | ||||||||||||||||||||
Net interest margin(2)
|
| | | | | | | | | | 3.88% | | | | | | | | | | | | | | | | | | 4.02% | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Service charges on deposit accounts
|
| | | $ | 1,305 | | | | | $ | 1,334 | | |
Net realized gains on sale of securities
|
| | | | 205 | | | | | | 118 | | |
Mortgage loan origination income
|
| | | | 488 | | | | | | 278 | | |
ATM fees
|
| | | | 779 | | | | | | 751 | | |
Increase in cash surrender value of life insurance
|
| | | | 163 | | | | | | 159 | | |
Other income
|
| | | | 219 | | | | | | 120 | | |
Total
|
| | | $ | 3,159 | | | | | $ | 2,760 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Salaries and employee benefits
|
| | | $ | 6,872 | | | | | $ | 6,495 | | |
Occupancy and equipment expense
|
| | | | 1,658 | | | | | | 1,693 | | |
Advertising
|
| | | | 98 | | | | | | 231 | | |
ATM processing
|
| | | | 385 | | | | | | 380 | | |
Data processing
|
| | | | 467 | | | | | | 551 | | |
Directors fees and expense
|
| | | | 270 | | | | | | 286 | | |
Software licensing and maintenance
|
| | | | 315 | | | | | | 277 | | |
Professional fees
|
| | | | 319 | | | | | | 312 | | |
Regulatory assessments
|
| | | | 265 | | | | | | 285 | | |
Net other real estate owned losses and expenses
|
| | | | 157 | | | | | | 145 | | |
Other expenses
|
| | | | 1,398 | | | | | | 1,317 | | |
Total
|
| | | $ | 12,204 | | | | | $ | 11,972 | | |
|
| | |
September 30, 2017 (unaudited)
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Percent of
Total |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Percent of
Total |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Percent of
Total |
| |||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Securities Available for Sale: | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
U.S. Government sponsored
agencies |
| | | $ | 19,629 | | | | | $ | 19,441 | | | | | | 24.7% | | | | | $ | 17,880 | | | | | $ | 17,450 | | | | | | 25.8% | | | | | $ | 22,318 | | | | | $ | 22,125 | | | | | | 29.9% | | |
State and municipal securities
|
| | | | 38,293 | | | | | | 38,562 | | | | | | 48.8% | | | | | | 35,807 | | | | | | 35,143 | | | | | | 51.8% | | | | | | 32,672 | | | | | | 33,431 | | | | | | 45.1% | | |
Mortgage-backed securities
|
| | | | 20,989 | | | | | | 20,953 | | | | | | 26.5% | | | | | | 15,452 | | | | | | 15,196 | | | | | | 22.4% | | | | | | 17,672 | | | | | | 17,548 | | | | | | 23.7% | | |
Corporate bonds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | 987 | | | | | | 1.3% | | |
Total securities available for sale
|
| | | $ | 78,911 | | | | | $ | 78,956 | | | | | | 100.0% | | | | | $ | 69,139 | | | | | $ | 67,789 | | | | | | 100.0% | | | | | $ | 73,662 | | | | | $ | 74,091 | | | | | | 100.0% | | |
|
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Number of
Securities Included |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Number of
Securities Included |
| |
Fair
Value |
| |
Unrealized
Losses |
| | ||||||||||||||||||||||||||
| | |
(dollars in thousands)
(unaudited) |
| | |||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2017 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
U.S. government sponsored agencies
|
| | | $ | 12,924 | | | | | $ | (235) | | | | | | 8 | | | | | $ | 974 | | | | | $ | (8) | | | | | | 1 | | | | | $ | 13,898 | | | | | $ | (243) | | | | ||
State and municipal securities
|
| | | | 2,550 | | | | | | (13) | | | | | | 5 | | | | | | 5,907 | | | | | | (283) | | | | | | 12 | | | | | | 8,457 | | | | | | (296) | | | | ||
Mortgage-backed securities
|
| | | | 7,151 | | | | | | (46) | | | | | | 8 | | | | | | 2,515 | | | | | | (52) | | | | | | 3 | | | | | | 9,666 | | | | | | (98) | | | | ||
Total temporarily impaired securities
|
| | | $ | 22,625 | | | | | $ | (294) | | | | | | 21 | | | | | $ | 9,396 | | | | | $ | (343) | | | | | | 16 | | | | | $ | 32,021 | | | | | $ | (637) | | | | ||
|
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Number of
Securities Included |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Number of
Securities Included |
| |
Fair
Value |
| |
Unrealized
Losses |
| | ||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2016 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
U.S. government sponsored agencies
|
| | | $ | 15,654 | | | | | $ | (415) | | | | | | 10 | | | | | $ | 992 | | | | | $ | (23) | | | | | | 1 | | | | | $ | 16,646 | | | | | $ | (438) | | | | ||
State and municipal securities
|
| | | | 20,862 | | | | | | (854) | | | | | | 41 | | | | | | — | | | | | | — | | | | | | — | | | | | | 20,862 | | | | | | (854) | | | | ||
Mortgage-backed securities
|
| | | | 10,823 | | | | | | (303) | | | | | | 10 | | | | | | 1,724 | | | | | | (1) | | | | | | 1 | | | | | | 12,547 | | | | | | (304) | | | | ||
Total temporarily impaired securities
|
| | | $ | 47,339 | | | | | $ | (1,572) | | | | | | 61 | | | | | $ | 2,716 | | | | | $ | (24) | | | | | | 2 | | | | | $ | 50,055 | | | | | $ | (1,596) | | | | ||
|
| | |
Less Than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Unrealized
Losses |
| |
Number of
Securities Included |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Number of
Securities Included |
| |
Fair
Value |
| |
Unrealized
Losses |
| | ||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2015 | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||
U.S. government sponsored agencies
|
| | | $ | 4,418 | | | | | $ | (76) | | | | | | 3 | | | | | $ | 10,747 | | | | | $ | (175) | | | | | | 6 | | | | | $ | 15,165 | | | | | $ | (251) | | | | ||
State and municipal securities
|
| | | | 497 | | | | | | (7) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 497 | | | | | | (7) | | | | ||
Mortgage-backed securities
|
| | | | 10,422 | | | | | | (97) | | | | | | 6 | | | | | | 3,679 | | | | | | (100) | | | | | | 3 | | | | | | 14,101 | | | | | | (197) | | | | ||
Corporate securities
|
| | | | 987 | | | | | | (13) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 987 | | | | | | (13) | | | | ||
Total temporarily impaired securities
|
| | | $ | 16,324 | | | | | $ | (193) | | | | | | 11 | | | | | $ | 14,426 | | | | | $ | (275) | | | | | | 9 | | | | | $ | 30,750 | | | | | $ | (468) | | | |
| | |
Contractual Maturities
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Less Than 1 Year
|
| |
After 1 Year Through 5 Years
|
| |
After 5 Years Through 10 Years
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |||||||||||||||||||||||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Securities available for sale | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
U.S. Government sponsored
agencies |
| | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | 2,107 | | | | | $ | 2,092 | | | | | | 2.25% | | | | | $ | 6,147 | | | | | $ | 6,038 | | | | | | 2.31% | | |
State and municipal securities(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,031 | | | | | | 6,077 | | | | | | 3.59% | | | | | | 8,473 | | | | | | 8,597 | | | | | | 2.93% | | |
Mortgage backed securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,667 | | | | | | 1,656 | | | | | | 3.00% | | |
Total securities available for sale
|
| | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | 8,138 | | | | | $ | 8,169 | | | | | | 3.25% | | | | | $ | 16,287 | | | | | $ | 16,291 | | | | | | 2.71% | | |
| | |
Contractual Maturities
|
| |||||||||||||||||||||||||||||||||
| | |
After 10 Years
|
| |
Totals
|
| ||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Weighted
Average Yield |
| ||||||||||||||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||||||||||||||||||||||||||
Securities available for sale | | | | | | | | ||||||||||||||||||||||||||||||
U.S. Government sponsored agencies
|
| | | $ | 11,375 | | | | | $ | 11,311 | | | | | | 2.84% | | | | | $ | 19,629 | | | | | $ | 19,441 | | | | | | 2.61% | | |
State and municipal securities(1)
|
| | | | 23,789 | | | | | | 23,888 | | | | | | 3.8% | | | | | | 38,293 | | | | | | 38,562 | | | | | | 3.57% | | |
Mortgage-backed securities
|
| | | | 19,322 | | | | | | 19,297 | | | | | | 2.90% | | | | | | 20,989 | | | | | | 20,953 | | | | | | 2.91% | | |
Total securities available for sale
|
| | | $ | 54,486 | | | | | $ | 54,496 | | | | | | 3.28% | | | | | $ | 78,911 | | | | | $ | 78,956 | | | | | | 3.16% | | |
|
| | |
September 30, 2017
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate mortgages: | | | | | | | | ||||||||||||||||||||||||||||||
Construction and land development
|
| | | $ | 33,936 | | | | | | 11.9% | | | | | $ | 29,724 | | | | | | 10.7% | | | | | $ | 24,032 | | | | | | 9.8% | | |
1 – 4 family residential
|
| | | | 50,036 | | | | | | 17.6% | | | | | | 48,792 | | | | | | 17.6% | | | | | | 47,228 | | | | | | 19.2% | | |
Home equity lines of credit
|
| | | | 14,974 | | | | | | 5.3% | | | | | | 14,690 | | | | | | 5.3% | | | | | | 13,607 | | | | | | 5.5% | | |
Commercial
|
| | | | 105,714 | | | | | | 37.1% | | | | | | 104,459 | | | | | | 37.7% | | | | | | 96,585 | | | | | | 39.3% | | |
Other
|
| | | | 17,537 | | | | | | 6.1% | | | | | | 12,902 | | | | | | 4.7% | | | | | | 13,749 | | | | | | 5.6% | | |
Commercial
|
| | | | 50,058 | | | | | | 17.6% | | | | | | 53,615 | | | | | | 19.4% | | | | | | 39,227 | | | | | | 16.0% | | |
Consumer and other
|
| | | | 12,813 | | | | | | 4.4% | | | | | | 12,851 | | | | | | 4.6% | | | | | | 11,189 | | | | | | 4.6% | | |
| | | | | 285,068 | | | | | | 100.00% | | | | | | 277,033 | | | | | | 100.00% | | | | | | 245,617 | | | | | | 100.00% | | |
Deferred loan fees
|
| | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | |||||
Allowance for loan losses
|
| | | | (3,451) | | | | | | | | | | | | (3,092) | | | | | | | | | | | | (2,964) | | | | |||||
Loans, net
|
| | | $ | 281,617 | | | | | | | | | | | $ | 273,941 | | | | | | | | | | | $ | 242,653 | | | | |||||
|
| | |
One Year
or Less |
| |
One to Five
Years |
| |
Over Five
Years |
| |
Total
|
| ||||||||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||||||||||||||
Real estate mortgages: | | | | | | ||||||||||||||||||||
Construction and land development
|
| | | $ | 15,584 | | | | | $ | 14,013 | | | | | $ | 4,339 | | | | | $ | 33,936 | | |
1 – 4 family residential
|
| | | | 7,661 | | | | | | 32,354 | | | | | | 10,021 | | | | | | 50,036 | | |
Home equity lines of credit
|
| | | | 3,987 | | | | | | 1,127 | | | | | | 9,860 | | | | | | 14,974 | | |
Commercial
|
| | | | 13,218 | | | | | | 55,313 | | | | | | 37,183 | | | | | | 105,714 | | |
Other
|
| | | | 2,868 | | | | | | 10,698 | | | | | | 3,971 | | | | | | 17,537 | | |
Commercial
|
| | | | 8,304 | | | | | | 19,296 | | | | | | 22,458 | | | | | | 50,058 | | |
Consumer and other
|
| | | | 1,686 | | | | | | 8,374 | | | | | | 2,753 | | | | | | 12,813 | | |
Total
|
| | | $ | 53,308 | | | | | $ | 141,175 | | | | | | 90,585 | | | | | $ | 285,068 | | |
|
| | |
Nine Months Ended
|
| |
Years Ended
|
| ||||||||||||||||||
| | |
September 30,
2017 |
| |
September 30,
2016 |
| |
December 31,
2016 |
| |
December 31,
2015 |
| ||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Allowance for loan losses at beginning of period
|
| | | $ | 3,092 | | | | | $ | 2,964 | | | | | $ | 2,964 | | | | | $ | 2,872 | | |
Charge-offs: | | | | | | ||||||||||||||||||||
Real estate mortgages:
|
| | | | | ||||||||||||||||||||
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
1 – 4 family residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | 35 | | |
Home equity lines of credit
|
| | | | 13 | | | | | | 42 | | | | | | 42 | | | | | | 73 | | |
Commercial
|
| | | | 33 | | | | | | — | | | | | | 60 | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 244 | | |
Total real estate mortgages
|
| | | | 46 | | | | | | 42 | | | | | | 102 | | | | | | 352 | | |
Commercial
|
| | | | — | | | | | | 71 | | | | | | 71 | | | | | | 12 | | |
Consumer and other
|
| | | | 52 | | | | | | 61 | | | | | | 82 | | | | | | 79 | | |
Total
|
| | | | 98 | | | | | | 174 | | | | | | 255 | | | | | | 443 | | |
Recoveries: | | | | | | ||||||||||||||||||||
Real estate mortgages:
|
| | | | | ||||||||||||||||||||
Construction and land development
|
| | | | 14 | | | | | | 19 | | | | | | 25 | | | | | | 28 | | |
1 – 4 family residential
|
| | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | 5 | | | | | | 5 | | | | | | — | | |
Commercial
|
| | | | 40 | | | | | | 22 | | | | | | 23 | | | | | | 22 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Total real estate mortgages
|
| | | | 54 | | | | | | 47 | | | | | | 54 | | | | | | 51 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 59 | | |
Consumer and other
|
| | | | 20 | | | | | | 16 | | | | | | 26 | | | | | | 29 | | |
Total
|
| | | | 74 | | | | | | 63 | | | | | | 80 | | | | | | 139 | | |
Net Charge-offs (recoveries)
|
| | | | 24 | | | | | | 111 | | | | | | 175 | | | | | | 304 | | |
Provision for loan losses
|
| | | | 383 | | | | | | 303 | | | | | | 303 | | | | | | 396 | | |
Allowance for loan losses at end of period
|
| | | $ | 3,451 | | | | | $ | 3,156 | | | | | $ | 3,092 | | | | | $ | 2,964 | | |
Ratio of net charge-offs during the period to average loans outstanding (annualized)
|
| | | | 0.01% | | | | | | 0.06% | | | | | | 0.07% | | | | | | 0.13% | | |
|
| | |
September 30, 2017
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent of
loans in each category to total loans |
| |
Amount
|
| |
Percent of
loans in each category to total loans |
| |
Amount
|
| |
Percent of
loans in each category to total loans |
| ||||||||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate mortgages: | | | | | | | | ||||||||||||||||||||||||||||||
Construction and land development
|
| | | $ | 183 | | | | | | 11.9% | | | | | $ | 129 | | | | | | 10.7% | | | | | $ | 552 | | | | | | 9.8% | | |
1 – 4 family residential
|
| | | | 288 | | | | | | 17.6% | | | | | | 321 | | | | | | 17.6% | | | | | | 331 | | | | | | 19.2% | | |
Home equity lines of credit
|
| | | | 127 | | | | | | 5.3% | | | | | | 153 | | | | | | 5.3% | | | | | | 164 | | | | | | 5.5% | | |
Commercial
|
| | | | 1,502 | | | | | | 37.1% | | | | | | 1,083 | | | | | | 37.7% | | | | | | 690 | | | | | | 39.3% | | |
Other
|
| | | | 327 | | | | | | 6.1% | | | | | | 173 | | | | | | 4.7% | | | | | | 122 | | | | | | 5.6% | | |
Total real estate mortgages
|
| | | | 2,427 | | | | | | 78.0% | | | | | | 1,859 | | | | | | 76.0% | | | | | | 1,859 | | | | | | 79.4% | | |
Commercial
|
| | | | 897 | | | | | | 17.6% | | | | | | 1,036 | | | | | | 19.4% | | | | | | 1,023 | | | | | | 16.0% | | |
Consumer and other
|
| | | | 127 | | | | | | 4.4% | | | | | | 197 | | | | | | 4.6% | | | | | | 82 | | | | | | 4.6% | | |
Total
|
| | | $ | 3,451 | | | | | | 100.0% | | | | | $ | 3,092 | | | | | | 100.0% | | | | | $ | 2,964 | | | | | | 100.0% | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||||||||||||||||||||
September 30, 2017 | | | | | | | |||||||||||||||||||||||||
Real estate mortgages:
|
| | | | | | |||||||||||||||||||||||||
Construction and land development
|
| | | $ | 32,336 | | | | | $ | 727 | | | | | $ | 873 | | | | | $ | — | | | | | $ | 33,936 | | |
1 – 4 family residential
|
| | | | 48,331 | | | | | | 1,055 | | | | | | 650 | | | | | | — | | | | | | 50,036 | | |
Home equity lines of credit
|
| | | | 14,237 | | | | | | 416 | | | | | | 321 | | | | | | — | | | | | | 14,974 | | |
Commercial
|
| | | | 101,985 | | | | | | 811 | | | | | | 2,918 | | | | | | — | | | | | | 105,714 | | |
Other
|
| | | | 17,130 | | | | | | 267 | | | | | | 140 | | | | | | — | | | | | | 17,537 | | |
Commercial
|
| | | | 43,941 | | | | | | 3,393 | | | | | | 2,724 | | | | | | — | | | | | | 50,058 | | |
Consumer and other
|
| | | | 12,495 | | | | | | 21 | | | | | | 297 | | | | | | — | | | | | | 12,813 | | |
Total:
|
| | | $ | 270,455 | | | | | $ | 6,690 | | | | | $ | 7,923 | | | | | $ | — | | | | | $ | 285,068 | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
December 31, 2016 | | | | | | | |||||||||||||||||||||||||
Real estate mortgages:
|
| | | | | | |||||||||||||||||||||||||
Construction and land development
|
| | | $ | 28,388 | | | | | $ | 271 | | | | | $ | 1,065 | | | | | $ | — | | | | | $ | 29,724 | | |
1 – 4 family residential
|
| | | | 46,155 | | | | | | 1,547 | | | | | | 1,090 | | | | | | — | | | | | | 48,792 | | |
Home equity lines of credit
|
| | | | 13,755 | | | | | | 473 | | | | | | 402 | | | | | | 60 | | | | | | 14,690 | | |
Commercial
|
| | | | 98,815 | | | | | | 2,313 | | | | | | 3,331 | | | | | | — | | | | | | 104,459 | | |
Other
|
| | | | 12,834 | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 12,902 | | |
Commercial
|
| | | | 46,981 | | | | | | 4,392 | | | | | | 2,242 | | | | | | — | | | | | | 53,615 | | |
Consumer and other
|
| | | | 12,521 | | | | | | 8 | | | | | | 322 | | | | | | — | | | | | | 12,851 | | |
Total:
|
| | | $ | 259,449 | | | | | $ | 9,004 | | | | | $ | 8,520 | | | | | $ | 60 | | | | | $ | 277,033 | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||
December 31, 2015 | | | | | | | |||||||||||||||||||||||||
Real estate mortgages:
|
| | | | | | |||||||||||||||||||||||||
Construction and land development
|
| | | $ | 22,439 | | | | | $ | 92 | | | | | $ | 1,501 | | | | | $ | — | | | | | $ | 24,032 | | |
1 – 4 family residential
|
| | | | 44,245 | | | | | | 1,573 | | | | | | 1,410 | | | | | | — | | | | | | 47,228 | | |
Home equity lines of credit
|
| | | | 12,938 | | | | | | 327 | | | | | | 279 | | | | | | 63 | | | | | | 13,607 | | |
Commercial
|
| | | | 90,473 | | | | | | 2,994 | | | | | | 3,118 | | | | | | — | | | | | | 96,585 | | |
Other
|
| | | | 13,506 | | | | | | 156 | | | | | | 87 | | | | | | — | | | | | | 13,749 | | |
Commercial
|
| | | | 33,682 | | | | | | 33 | | | | | | 5,512 | | | | | | — | | | | | | 39,227 | | |
Consumer and other
|
| | | | 10,778 | | | | | | 49 | | | | | | 362 | | | | | | — | | | | | | 11,189 | | |
Total:
|
| | | $ | 228,061 | | | | | $ | 5,224 | | | | | $ | 12,269 | | | | | $ | 63 | | | | | $ | 245,617 | | |
|
| | | | | | | | |
Past Due Status (Accruing Loans)
|
| | | |||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90+
Days |
| |
Total Past
Due |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||||||||||||||||||||||||||||||||
September 30, 2017 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Real estate mortgages:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Construction and land development
|
| | | $ | 33,747 | | | | | $ | 189 | | | | | $ | — | | | | | $ | — | | | | | $ | 189 | | | | | $ | — | | | | | $ | 33,936 | | |
1 – 4 family residential
|
| | | | 49,420 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 38 | | | | | | 578 | | | | | | 50,036 | | |
Home equity lines of credit
|
| | | | 14,768 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206 | | | | | | 14,974 | | |
Commercial
|
| | | | 104,236 | | | | | | 54 | | | | | | — | | | | | | 34 | | | | | | 88 | | | | | | 1,390 | | | | | | 105,714 | | |
Other
|
| | | | 17,516 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 17,537 | | |
Commercial
|
| | | | 47,957 | | | | | | 96 | | | | | | — | | | | | | — | | | | | | 96 | | | | | | 2,005 | | | | | | 50,058 | | |
Consumer and other
|
| | | | 12,509 | | | | | | — | | | | | | 35 | | | | | | — | | | | | | 35 | | | | | | 269 | | | | | | 12,813 | | |
Total:
|
| | | $ | 280,153 | | | | | $ | 377 | | | | | $ | 35 | | | | | $ | 34 | | | | | $ | 446 | | | | | $ | 4,469 | | | | | $ | 285,068 | | |
|
| | | | | | | | |
Past Due Status (Accruing Loans)
|
| | | |||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90+
Days |
| |
Total Past
Due |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
December 31, 2016 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Real estate mortgages:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Construction and land development
|
| | | $ | 29,724 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 29,724 | | |
1 – 4 family residential
|
| | | | 47,739 | | | | | | 159 | | | | | | 28 | | | | | | — | | | | | | 187 | | | | | | 866 | | | | | | 48,792 | | |
Home equity lines of credit
|
| | | | 14,345 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 345 | | | | | | 14,690 | | |
Commercial
|
| | | | 102,385 | | | | | | — | | | | | | — | | | | | | 53 | | | | | | 53 | | | | | | 2,021 | | | | | | 104,459 | | |
Other
|
| | | | 12,863 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | 12,902 | | |
Commercial
|
| | | | 51,368 | | | | | | 65 | | | | | | 20 | | | | | | — | | | | | | 85 | | | | | | 2,162 | | | | | | 53,615 | | |
Consumer and other
|
| | | | 12,526 | | | | | | 27 | | | | | | — | | | | | | 6 | | | | | | 33 | | | | | | 292 | | | | | | 12,851 | | |
Total:
|
| | | $ | 270,950 | | | | | $ | 251 | | | | | $ | 48 | | | | | $ | 59 | | | | | $ | 358 | | | | | $ | 5,725 | | | | | $ | 277,033 | | |
|
| | | | | | | | |
Past Due Status (Accruing Loans)
|
| | | |||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90+
Days |
| |
Total Past
Due |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
December 31, 2015 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Real estate mortgages:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Construction and land development
|
| | | $ | 23,661 | | | | | $ | 111 | | | | | $ | — | | | | | $ | 33 | | | | | $ | 144 | | | | | $ | 227 | | | | | $ | 24,032 | | |
1 – 4 family residential
|
| | | | 45,705 | | | | | | 433 | | | | | | 153 | | | | | | 37 | | | | | | 623 | | | | | | 900 | | | | | | 47,228 | | |
Home equity lines of credit
|
| | | | 13,318 | | | | | | 37 | | | | | | — | | | | | | — | | | | | | 37 | | | | | | 252 | | | | | | 13,607 | | |
Commercial
|
| | | | 94,845 | | | | | | — | | | | | | 47 | | | | | | — | | | | | | 47 | | | | | | 1,693 | | | | | | 96,585 | | |
Other
|
| | | | 13,662 | | | | | | — | | | | | | 31 | | | | | | — | | | | | | 31 | | | | | | 56 | | | | | | 13,749 | | |
Commercial
|
| | | | 36,661 | | | | | | 24 | | | | | | — | | | | | | 53 | | | | | | 77 | | | | | | 2,489 | | | | | | 39,227 | | |
Consumer and other
|
| | | | 10,743 | | | | | | 110 | | | | | | 3 | | | | | | — | | | | | | 113 | | | | | | 333 | | | | | | 11,189 | | |
Total:
|
| | | $ | 238,595 | | | | | $ | 715 | | | | | $ | 234 | | | | | $ | 123 | | | | | $ | 1,072 | | | | | $ | 5,950 | | | | | $ | 245,617 | | |
|
| | |
September 30,
2017 |
| |
September 30,
2016 |
| |
December 31,
2016 |
| |
December 31,
2015 |
| ||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Performing TDRs
|
| | | $ | 1,345 | | | | | $ | 1,117 | | | | | $ | 1,072 | | | | | $ | 1,188 | | |
Nonperforming TDRs(1)
|
| | | | 1,969 | | | | | | 2,154 | | | | | | 2,126 | | | | | | 2,403 | | |
Total TDRs
|
| | | $ | 3,314 | | | | | $ | 3,271 | | | | | $ | 3,198 | | | | | $ | 3,591 | | |
|
| | |
September 30,
|
| |
December 31,
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Nonaccrual loans
|
| | | $ | 4,469 | | | | | $ | 5,895 | | | | | $ | 5,725 | | | | | $ | 5,950 | | |
Restructured loans
|
| | | | 3,314 | | | | | | 3,271 | | | | | | 3,198 | | | | | | 3,591 | | |
Accruing loans past due 90 days or more
|
| | | | 34 | | | | | | 105 | | | | | | 59 | | | | | | 123 | | |
Total nonperforming loans
|
| | | | 7,817 | | | | | | 9,271 | | | | | | 8,982 | | | | | | 9,664 | | |
Other real estate owned
|
| | | | 298 | | | | | | 404 | | | | | | 485 | | | | | | 972 | | |
Total nonperforming assets
|
| | | $ | 8,115 | | | | | $ | 9,675 | | | | | $ | 9,467 | | | | | $ | 10,636 | | |
Allowance for loan losses to period end loans
|
| | | | 1.21% | | | | | | 1.15% | | | | | | 1.12% | | | | | | 1.21% | | |
Allowance for loan losses to period end nonperforming loans
|
| | | | 44.15% | | | | | | 34.04% | | | | | | 34.42% | | | | | | 30.67% | | |
Nonperforming assets to period end loans and other real estate owned
|
| | | | 2.84% | | | | | | 3.53% | | | | | | 3.41% | | | | | | 4.31% | | |
Nonperforming loans to period end loans
|
| | | | 2.74% | | | | | | 3.39% | | | | | | 3.24% | | | | | | 3.93% | | |
| | |
September 30, 2017
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent of
Total |
| |
Average
Rate Paid |
| |
Amount
|
| |
Percent of
Total |
| |
Average
Rate Paid |
| |
Amount
|
| |
Percent of
Total |
| |
Average
Rate Paid |
| |||||||||||||||||||||||||||
| | |
(unaudited)
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Non-interest bearing demand
|
| | | $ | 67,173 | | | | | | 19.5% | | | | | | 0.00% | | | | | $ | 56,934 | | | | | | 17.4% | | | | | | 0.00% | | | | | $ | 53,821 | | | | | | 18.6% | | | | | | 0.00% | | |
Interest bearing demand
|
| | | | 62,619 | | | | | | 18.1% | | | | | | 0.26% | | | | | | 64,730 | | | | | | 19.8% | | | | | | 0.29% | | | | | | 51,728 | | | | | | 17.9% | | | | | | 0.32% | | |
Money market accounts
|
| | | | 84,531 | | | | | | 24.5% | | | | | | 0.45% | | | | | | 71,656 | | | | | | 21.9% | | | | | | 0.39% | | | | | | 66,313 | | | | | | 22.9% | | | | | | 0.35% | | |
Savings deposits
|
| | | | 37,394 | | | | | | 10.8% | | | | | | 0.07% | | | | | | 34,895 | | | | | | 10.6% | | | | | | 0.06% | | | | | | 31,414 | | | | | | 10.8% | | | | | | 0.05% | | |
Time certificates of $250 or more
|
| | | | 21,204 | | | | | | 6.2% | | | | | | 1.15% | | | | | | 20,118 | | | | | | 6.1% | | | | | | 1.11% | | | | | | 11,608 | | | | | | 4.0% | | | | | | 1.18% | | |
Other time certificates
|
| | | | 72,154 | | | | | | 20.9% | | | | | | 1.09% | | | | | | 79,346 | | | | | | 24.2% | | | | | | 0.87% | | | | | | 74,836 | | | | | | 25.8% | | | | | | 0.85% | | |
Total
|
| | | $ | 345,075 | | | | | | 100.0% | | | | | | 0.60% | | | | | $ | 327,679 | | | | | | 100.0% | | | | | | 0.57% | | | | | $ | 289,720 | | | | | | 100.0% | | | | | | 0.56% | | |
|
|
Three months or less
|
| | | $ | 4,306 | | |
|
Three through six months
|
| | | | 4,651 | | |
|
Six through twelve months
|
| | | | 16,517 | | |
|
Over twelve months
|
| | | | 27,186 | | |
|
Total
|
| | | $ | 52,660 | | |
|
| | |
As of and for the
Nine Months Ended September 30, |
| |
As of and for the
Year Ended December 31, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| ||||||||||||
| | |
(unaudited)
|
| | | |||||||||||||||||||
Return on assets (net income divided by average total assets)(1)
|
| | | | 1.02% | | | | | | 0.98% | | | | | | 1.01% | | | | | | 0.90% | | |
Return on equity (net income divided by average equity)(1)
|
| | | | 11.70% | | | | | | 10.55% | | | | | | 11.17% | | | | | | 10.24% | | |
Dividend payout ratio (dividends declared per share divided by net income per share)
|
| | | | 36.91% | | | | | | 37.10% | | | | | | 33.25% | | | | | | 28.85% | | |
Equity to assets ratio (average equity divided by average total assets)
|
| | | | 8.76% | | | | | | 9.28% | | | | | | 9.05% | | | | | | 8.80% | | |
| | |
September 30,
2017 |
| |
December 31,
2016 |
| |
December 31,
2015 |
| |||||||||
| | |
(unaudited)
|
| | | |||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||
Commitments to extend credit
|
| | | $ | 43,911 | | | | | $ | 40,280 | | | | | $ | 38,503 | | |
Letters of credit
|
| | | | 1,167 | | | | | | 1,270 | | | | | | 749 | | |
| | | | $ | 45,078 | | | | | $ | 41,550 | | | | | $ | 39,252 | | |
|
| | |
Due in
1 Year or Less |
| |
Due After
1 Through 3 Years |
| |
Due After
3 Through 5 Years |
| |
Due After
5 Years |
| |
Total
|
| |||||||||||||||
| | |
(dollars in thousands)
(unaudited) |
| |||||||||||||||||||||||||||
Other borrowings
|
| | | $ | 5,000 | | | | | $ | 1,858 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,858 | | |
Certificates of deposit of less than $100
|
| | | | 22,092 | | | | | | 13,136 | | | | | | 5,469 | | | | | | — | | | | | | 40,697 | | |
Certificates of deposit of $100 or more
|
| | | | 25,474 | | | | | | 16,945 | | | | | | 10,241 | | | | | | — | | | | | | 52,660 | | |
Commitment to acquire property
|
| | | | 2,390 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,390 | | |
Operating leases
|
| | | | 19 | | | | | | 9 | | | | | | | | | | | | | | | | | | 28 | | |
Total contractual obligations
|
| | | $ | 54,975 | | | | | $ | 31,948 | | | | | $ | 15,710 | | | | | $ | 0 | | | | | $ | 102,633 | | |
|
| | |
Actual
|
| |
For Capital Adequacy
Purposes(1) |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
September 30, 2017 (unaudited): | | | | | | | | ||||||||||||||||||||||||||||||
Total Capital to Risk Weighted Assets
|
| | | $ | 41,786 | | | | | | 14.534% | | | | | $ | 26,593 | | | | | | 9.250% | | | | | $ | 28,750 | | | | | | 10.000% | | |
Tier I Capital to Risk Weighted Assets
|
| | | $ | 38,336 | | | | | | 13.334% | | | | | $ | 20,844 | | | | | | 7.250% | | | | | $ | 23,000 | | | | | | 8.000% | | |
Common Equity Tier 1 to Risk Weighted Assets
|
| | | $ | 38,336 | | | | | | 13.334% | | | | | $ | 16,531 | | | | | | 5.750% | | | | | $ | 18,687 | | | | | | 6.500% | | |
Tier I Capital to Average Total Assets
|
| | | $ | 38,336 | | | | | | 9.798% | | | | | $ | 15,651 | | | | | | 4.000% | | | | | $ | 19,564 | | | | | | 5.000% | | |
December 31, 2016: | | | | | | | | ||||||||||||||||||||||||||||||
Total Capital to Risk Weighted Assets
|
| | | $ | 40,234 | | | | | | 14.159% | | | | | $ | 24,509 | | | | | | 8.625% | | | | | $ | 28,416 | | | | | | 10.000% | | |
Tier I Capital to Risk Weighted Assets
|
| | | $ | 37,143 | | | | | | 13.071% | | | | | $ | 18,826 | | | | | | 6.625% | | | | | $ | 22,733 | | | | | | 8.000% | | |
Common Equity Tier 1 to Risk Weighted Assets
|
| | | $ | 37,143 | | | | | | 13.071% | | | | | $ | 14,563 | | | | | | 5.125% | | | | | $ | 18,470 | | | | | | 6.500% | | |
Tier I Capital to Average Total Assets
|
| | | $ | 37,143 | | | | | | 10.080% | | | | | $ | 14,739 | | | | | | 4.000% | | | | | $ | 18,424 | | | | | | 5.000% | | |
December 31, 2015: | | | | | | | | ||||||||||||||||||||||||||||||
Total Capital to Risk Weighted Assets
|
| | | $ | 38,389 | | | | | | 15.360% | | | | | $ | 19,991 | | | | | | 8.000% | | | | | $ | 24,988 | | | | | | 10.000% | | |
Tier I Capital to Risk Weighted Assets
|
| | | $ | 35,426 | | | | | | 14.180% | | | | | $ | 14,993 | | | | | | 6.000% | | | | | $ | 19,991 | | | | | | 8.000% | | |
Common Equity Tier 1 to Risk Weighted Assets
|
| | | $ | 35,426 | | | | | | 14.180% | | | | | $ | 11,245 | | | | | | 4.500% | | | | | $ | 16,242 | | | | | | 6.500% | | |
Tier I Capital to Average Total Assets
|
| | | $ | 35,426 | | | | | | 10.390% | | | | | $ | 13,643 | | | | | | 4.000% | | | | | $ | 17,054 | | | | | | 5.000% | | |
| | |
As of
September 30, 2017 |
| |||
Change in prevailing interest rates: | | | |||||
+400 basis points
|
| | | | 1.80% | | |
+300 basis points
|
| | | | 2.23% | | |
+200 basis points
|
| | | | 2.37% | | |
+100 basis points
|
| | | | 1.54% | | |
0 basis points
|
| | | | — | | |
-100 basis points
|
| | | | (3.17)% | | |
-200 basis points
|
| | | | (7.71)% | | |
-300 basis points
|
| | | | (10.44)% | | |
-400 basis points
|
| | | | (12.91)% | | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
|
Corporate Governance
|
| |
First Bancshares is a Mississippi corporation.
The rights of First Bancshares shareholders are governed by the MBCA, the First Bancshares articles and the First Bancshares bylaws.
|
| |
Southwest is an Alabama corporation.
The rights of the Southwest shareholders are governed by the ABCL, the Southwest articles and the Southwest bylaws.
|
|
|
Authorized Capital Stock
|
| |
First Bancshares’ authorized capital stock consists of 20,000,000 shares of common stock, par value $1.00 per share, and 10,000,000 shares of preferred stock, par value $1.00 per share.
The First Bancshares articles authorize First Bancshares’ board of directors to issue shares of preferred stock in one or more series and to fix the designations, preferences, rights, qualifications, limitations or restrictions of the shares of First Bancshares preferred stock in each series.
As of January 5, 2018, there were 11,165,907 shares of First Bancshares common stock
|
| |
Southwest is authorized to issue up to 3,000,000 shares of common stock, par value $0.10 per share.
As of January 5, 2018, there were 71,411 shares of Southwest common stock issued and outstanding.
|
|
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | | outstanding and no shares of First Bancshares preferred stock outstanding. | | | | |
|
Preemptive Rights
|
| | First Bancshares’ articles provides that shareholders shall not have preemptive rights. | | | Southwest’s articles provide that shareholders shall not have preemptive rights. | |
|
Voting Rights
|
| |
Each holder of shares of First Bancshares common stock is entitled to one vote for each share held on all questions submitted to holders of shares of First Bancshares common stock.
Election of First Bancshares directors requires the approval by a plurality of the votes cast by the holders of shares entitled to vote in the election of directors at a shareholder meeting at which a quorum is present.
Other matters (other than the election of directors or a matter for which the affirmative vote of the holders of a specified portion of the shares entitled to vote is required by Mississippi law or the articles) require the votes cast within a voting group (defined as all classes or series of the First Bancshares’ shares entitled to vote generally on a matter shall for that purpose be considered a single voting group) in favor of the action to exceed the votes cast opposing the action, where the vote on the matter occurred at a shareholder meeting at which a quorum is present.
|
| |
Each share of Southwest common stock has one vote for each matter properly brought before the shareholders.
Southwest directors are elected by a majority of the votes cast by the shares entitled to vote in the election of directors at a meeting of the shareholders at which a quorum is present.
Other matters (other than the election of directors or a matter for which the affirmative vote of the holders of a specified portion of the shares entitled to vote is required by Alabama law or the articles of incorporation) are approved if the votes cast for an action exceed the votes cast opposing an action at a shareholders’ meeting at which a quorum is present.
The ABCL allows for shareholders to act by written consent if all of the shareholders entitled to vote on the matter consent to such action in writing. Southwest’s bylaws permit shareholder action to be taken without a meeting by written consent of all shares entitled to vote.
|
|
|
Cumulative Voting
|
| | Holders of shares of First Bancshares common stock do not have cumulative voting rights at elections of directors. Article 2.6 of First Bancshares’ bylaws provides that unless otherwise required by the MBCA or the articles, all classes or series of First Bancshares shares entitled to vote generally | | | Holders of shares of Southwest common stock do not have cumulative voting rights at elections of directors. | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | | on a matter shall for that purpose be considered a single voting group. | | | | |
|
Size of the Board of Directors
|
| | The First Bancshares Bylaws provide for a board of directors consisting of between 9 and 25 directors as fixed from time to time by First Bancshares’ board. Currently, there are 10 directors on First Bancshares’ board of directors. | | | The Southwest Board consists of 6 directors. The Southwest bylaws provide that the number of directors may be determined by the Southwest board from time to time, but no decrease in the number of directors will have the effect of shortening the term of any incumbent director. | |
|
Independent Directors
|
| | A majority of the First Bancshares board of directors must be comprised of independent directors as defined in the listing rules of NASDAQ. | | | Neither the Southwest articles or bylaws contain provisions concerning the independence of the board. | |
|
Term of Directors and Classified Board
|
| | First Bancshares’ articles provides for the election of directors to three classes, as nearly equal in number as possible, to hold office for staggered terms. Directors elected to each class shall hold office until the expiration of the three-year term applicable to the class of directorship to which the respective director is elected and until their successors are elected and qualified, or they shall hold office until death or retirement or until resignation or removal in the manner provided in First Bancshares’ bylaws. | | | The Southwest bylaws provide that, with the exception of board vacancies, directors shall be elected at the annual meeting of the shareholders and shall serve until the next succeeding annual meeting and until a successor is elected and qualified. | |
|
Election of Directors
|
| | First Bancshares directors are elected by a plurality of the votes cast by the holders of shares entitled to vote in the election of directors at a shareholder meeting at which a quorum is present. | | | Southwest directors are elected by a majority of the votes cast by the shares entitled to vote in the election of directors at a shareholder meeting at which a quorum is present. | |
|
Removal of Directors
|
| | The First Bancshares bylaws provide that a director may only be removed for cause at a meeting of the shareholders for which notice of the removal action has been given. | | | The Southwest bylaws provide that any director, or the entire board of directors, may be removed, with or without cause, at any meeting of the shareholders called expressly for that purpose, by the affirmative vote of the holders of a majority of the shares entitled to vote for the election of directors. | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
|
Filling Vacancies of Directors
|
| | Under First Bancshares bylaws, if during the year a vacancy in the board of directors should occur, the remaining directors on First Bancshares’ board may appoint a First Bancshares shareholder to serve until the next annual meeting of shareholders; provided however, that if the vacant director was elected by a particular voting group, then only the remaining directors elected by the voting group, or if none, the voting group, may elect the new director. | | | Any vacancy occurring in the board of directors (by death, resignation, removal, or otherwise) may be filled by the affirmative vote of a majority of the remaining directors though less than a quorum of the board of directors. A director elected to fill a vacancy shall be elected to serve until the next annual meeting of shareholders. In case of any increase in the number of directors constituting the entire board of directors, the additional directors shall be elected at a meeting of shareholders. | |
|
Amendments to Articles
|
| | The MBCA provides that a corporation’s articles of incorporation may be amended by the board of directors without shareholder approval: (1) if the corporation has only one class of shares outstanding, (a) to change each issued and unissued authorized share of the class into a greater number of whole shares of that class or (b) increase the number of authorized shares of the class to the extent necessary to permit the issuance of shares as a share dividend; or (2) to accomplish certain ministerial tasks. | | | The ABCL provides that the board of directors may amend the articles of incorporation without shareholder action to extend the duration of the corporation, to delete the names and addresses of initial directors, to delete the name and address of the initial registered agent or office, to change each issued and unissued authorized share outstanding class into a greater number of whole shares, or to immaterially change the corporate name. Otherwise, the board of directors may propose amendments to the articles of incorporation for submission to the shareholders, and shareholders entitled to vote on the amendment must approve the amendment by a majority vote. | |
|
Bylaw Amendments
|
| | Under the MBCA, the board of directors has the power to amend or repeal the bylaws of a Mississippi corporation such as First Bancshares, unless such power is expressly reserved for the shareholders. Article 10 of First Bancshares’ bylaws provide that the bylaws may be amended, altered, or repealed by the board of directors, except with regard to the provisions establishing the number of directors and process for | | | The Southwest board of directors may alter, amend, or replace the bylaws or may adopt new bylaws, subject to the shareholders’ concurrent right to alter, amend, or repeal the bylaws or to adopt new bylaws; provided, however, that the board of directors may not alter, amend or repeal any bylaws establishing what constitutes a quorum at shareholders’ meetings. The shareholders may provide that any or all bylaws altered, amended, | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | | removal of directors, which may only be amended by the affirmative vote of holders of outstanding shares entitled to more than 80% of the votes entitled to be cast on the alteration, amendment, or repeal. | | | repealed, or adopted by the shareholders shall not be altered, amended, re-enacted, or repealed by the board of directors of the corporation. | |
|
Merger, Consolidations or Sales of Substantially All Assets; Anti-Takeover Provisions
|
| |
Under the MBCA, a merger, share exchange, sale, lease, exchange or other disposal of all or substantially all of a Mississippi corporation’s assets, or its dissolution, is approved if the votes cast in favor of the transaction exceed the votes cast against the transaction at a meeting of the shareholders of the corporation where a quorum is present and acting throughout, except approval of a merger by shareholders of the surviving corporation is not required in the instances specified in the MBCA.
The First Bancshares articles do include a control share acquisition provision requiring any person who plans to acquire a control block of stock (generally defined as 10%) to obtain approval by the majority vote of disinterested shareholders or the affirmative vote of 75% of eligible members of the board of directors in order to vote the control shares. If a control share is made without first obtaining this approval, all stock beneficially owned by the acquiring person in excess of 10% will be considered “excess stock” and will not be entitled to vote.
Any person who proposes to make or has made a control share acquisition may deliver a statement to First Bancshares describing the person’s background and the control share acquisition and requesting
|
| |
Under the ABCL, a sale or other disposition of all or substantially all of the corporation’s assets, a merger of the corporation with and into another corporation, or a share exchange involving one or more classes or series of the corporation’s shares or a dissolution of the corporation must be approved by the board of directors, and in certain circumstances shareholders entitled to vote, by two-thirds of all votes entitled to be cast on the plan. In no case may the vote required for shareholder approval be set at less than a majority.
Southwest’s articles do not contain provisions addressing extraordinary transactions.
|
|
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | | a special meeting of shareholders of First Bancshares to decide whether to grant voting rights to the shares acquired in the control share acquisition. The acquiring person must pay the expenses of this meeting. If no request is made, the voting rights to be accorded the shares acquired in the control share acquisition shall be presented to the next special or annual meeting of the shareholders. If the acquiring person does not deliver his or her statement to First Bancshares, it may elect to repurchase the acquiring person’s shares at fair market value. Control shares acquired in a control share acquisition are not subject to redemption after an acquiring person’s statement has been filed unless the shares are not accorded full voting rights by the shareholders. | | | | |
|
Annual Meetings of the Shareholders
|
| | First Bancshares holds an annual meeting of shareholders, at a time determined by the board of directors, to elect directors and to transact any business that properly may come before the meeting. The annual meeting may be combined with any other meeting of shareholders, whether annual or special. | | | The Southwest bylaws provide that the annual meeting of shareholders for the election of Southwest directors and such other business as may properly be brought before the meeting shall be held at such time and place as designated by the Southwest board. | |
|
Special Meetings of the Shareholders
|
| | Under First Bancshares’ bylaws, special meetings of the shareholders, for any purpose or purposes, may be called by the Chairman of the Board, the Chief Executive Officer, or the board of directors, or within 75 days of a written request of shareholders holding in the aggregate 10% or more of the total voting power entitled to vote on an issue. Such a request must state the purpose or purposes of the proposed special meeting. | | | Special meetings of the shareholders may be called by Southwest’s President, Southwest’s board of directors, or at the request of the holders of not less than 10% of all of the shares entitled to vote at the meeting. Business transacted at a special meeting shall be limited to the purposes stated in the notice of such meeting. | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
|
Advance Notice Provisions for Shareholder Nominations and Shareholder Business Proposals at Annual Meetings
|
| |
Rule 14a-8 promulgated by the SEC under the Exchange Act establishes the rules for shareholder proposals intended to be included in a public company’s proxy statement. Rule 14a-8 applies to First Bancshares. Under the rule, a shareholder proposal must be received by the subject company at least 120 days before the anniversary of the date on which the company first mailed the previous year’s proxy statement to shareholders. If, however, the annual meeting date has been changed by more than 30 days from the date of the prior year’s meeting, or for special meetings, the proposal must be submitted within a reasonable time before the subject company begins to print and mail its proxy materials.
The First Bancshares bylaws set forth advance notice procedures for the nomination, other than by First Bancshares’ board of directors or one of its committees, of candidates for election as directors and for other shareholder proposals. The bylaws provide that, for any shareholder proposal to be presented in connection with an annual meeting, the shareholder must give timely written notice thereof to First Bancshares’ Secretary in compliance with the advance notice and eligibility requirements contained in First Bancshares Bylaws. To be timely, a shareholder’s notice must be delivered to or mailed to and received by the Secretary at First Bancshares’ corporate headquarters on or before the later to occur of (i) 60 days prior to the annual meeting or (ii) 10 days after notice of the meeting is provided to the shareholders pursuant to First Bancshares’ bylaws.
|
| |
Under the Southwest bylaws, nominations by any Southwest shareholder must be made in writing and must be mailed by certified mail to the Southwest Secretary and received not less than 20 days nor more than 60 days prior to any meeting of shareholders called for the election of directors, provided, however, if less than 30 days’ notice of the meeting is given to shareholders (based on the date it is mailed or transmitted to shareholders), such nomination must be mailed by certified mail and received by the Secretary no later than the close of business on the tenth calendar day after the date of the notice of the meeting. The notice must contain the following information: (1) the name and address of each proposed nominee; (2) the principal occupation of each proposed nominee; (3) the total number of shares of common stock of Southwest that will be voted by the shareholder for each proposed nominee; (4) the name and residence address of the notifying shareholder; (5) the number of shares of Southwest common stock owned by the notifying shareholder and the length of time the shareholder has owned such shares; and (6) the information required by items (1) through (5) must also be provided for any person deemed to be “acting in concert” with such shareholder within the meaning of federal banking regulations.
The Southwest bylaws also allow any Southwest shareholder of record who has been the beneficial owner of shares entitled to vote at an annual meeting for at least six months to transact other proper corporate business at the annual meeting, provided that such
|
|
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | | The notice must contain the detailed information specified in First Bancshares Bylaws about the shareholder making the nomination or proposal and, as applicable, each nominee or the proposed business. Nominations that are not made in accordance with the foregoing provisions may be ruled out of order by the presiding officer or the chairman of the meeting. |
| | business is set forth in a written notice and mailed by certified mail to Southwest’s Secretary and received not less than 20 days nor more than 60 days prior to the annual meeting, provided that, however, if less than 30 days’ notice of the meeting is given to shareholders (based on the date it is mailed or transmitted to shareholders), such written notice shall be mailed by certified mail and received by the Secretary no later than the close of business on the tenth calendar day after the date of the notice of the meeting. The written notice must describe the other business the shareholder wishes to present and the reasons therefor. The written notice must also contain the applicable information called for by items (1) through (6) above for shareholder nominations and, in addition, a description of any financial interest of the shareholder in such proposal. | |
|
Notice of Shareholder Meetings
|
| | First Bancshares must give written notice of the date, time, and place of each annual and special shareholders’ meeting no fewer than 10 days nor more than 60 days before the meeting date to each shareholder of record entitled to vote at the meeting. The notice of an annual meeting need not state the purpose of the meeting unless otherwise required by the bylaws. The notice of a special meeting, however, must state the purpose for which the meeting is called. | | | The Southwest bylaws provide that written notice stating the place, day and hour of a shareholders’ meeting and, in the case of a special meeting, the purpose for which the meeting is called, shall be delivered not less than 10 nor more than 50 days before the date of the meeting, by or at the direction of the President, the Secretary, or the officer or persons calling the meeting, to each shareholder of record entitled to vote at such meeting. | |
|
Liability and Indemnification of Directors and Officers
|
| | The First Bancshares bylaws require First Bancshares to indemnify its directors (referred to in this subsection as the indemnitees) against liability and reasonable expenses (including attorneys’ fees) incurred in connection with any proceeding an indemnitee is made a party to | | | Under the ABCL, a corporation may indemnify an individual against liability if the individual acted in good faith, the individual reasonably believed that the conduct was in the corporation’s best interest or was not opposed to its best interest, and the individual had no reasonable | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | |
if he or she met the required standard of conduct. To meet the standard of conduct, the indemnitee must have conducted himself or herself in good faith, and he or she must have reasonably believed that any conduct was in First Bancshares’ best interests, or in any criminal proceeding, the indemnitee had no reasonable cause to believe his or her conduct was unlawful. Unless otherwise ordered by a court, First Bancshares is not obligated to indemnify an indemnitee in connection with (1) any appropriation, in violation of his duties, of any business opportunity of First Bancshares, (b) acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (c) under Section 79-4-8.33 of the MBCA, or (d) any transaction from which the director derived an improper personal benefit.
First Bancshares is allowed to extend its indemnification rights to any other officer, employee, or agent of the company upon a resolution of the board of directors to that effect.
An indemnitee may apply to the court conducting the proceeding, or to another court, for indemnification or advance for expenses. The court shall (1) order indemnification if the court determines that the indemnitee is entitled to mandatory indemnification under applicable provisions of the MBCA or (2) order indemnification or advance for expenses if the court determines that (a) the indemnitee is entitled to indemnification or advance for expenses under First Bancshares bylaws or (b) in view of all relevant circumstances it is
|
| |
cause to believe the conduct was unlawful. The corporation may also advance expenses if the director follows the requirements proscribed in the ABCL Section 10A-2-8.53.
The ABCL also allows a corporation to maintain insurance or furnish other protections against liability on behalf of its directors, officers, employees, or agents.
The Southwest articles and bylaws do not address indemnification of officers and directors.
|
|
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | | fair and reasonable to indemnify or advance expenses to such indemnitee even if he or she has not met the standard of conduct described above. First Bancshares must indemnify an indemnitee who is wholly successful, on the merits or otherwise, in the defense of any proceeding to which the indemnitee was a party against reasonable expenses incurred in the proceeding. First Bancshares generally must advance funds to pay for or reimburse the reasonable expenses incurred by an indemnitee who is a party to a proceeding. | | | | |
|
Limitation of Director Liability
|
| |
The First Bancshares articles provide that no director of First Bancshares will be personally liable to First Bancshares or its shareholders for monetary damages for breach of fiduciary duty as a director, unless he or she has (i) appropriated any business opportunity that rightly belonged to First Bancshares, (ii) acted or omitted to act not in good faith or which involves the intentional misconduct or a knowing violation of law, (iii) provided under Section 79-4-8.33 of the MBCA, or (iv) derived an improper personal benefit for any transaction.
Under Miss. Code Ann. § 81-5-105(1), the duties of a director or officer of a bank or bank holding company to the bank or bank holding company and its shareholders are to discharge the director’s or officer’s duties in good faith and with the diligence, care, judgment and skill as provided in subsection (2). Under Miss. Code Ann. § 81-5-105(2), a director or officer of a bank or bank holding company cannot be held personally liable for
|
| |
The ABCL permits, and Southwest’s articles provide, that a director of the corporation shall not be liable for money damages for any action taken, or any failure to take action, as a director, except for: (i) any financial benefit received that any such director was not entitled to; (ii) an intentional infliction of harm by such director; (iii) a violation under the ABCL Section 10A-2-8.33 regarding unlawful distributions; (iv) an intentional violation of criminal law; (v) a breach of such director’s duty of loyalty to the corporation or its shareholders. A director’s liability shall be limited to the fullest extent permitted by the ABCL.
Southwest’s articles provide that any amendment to this provision shall be prospective only and shall not adversely affect the limitation of the personal liability of any director of the company with respect to actions or omissions occurring prior to the effective date of such amendment.
|
|
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | |
money damages to a corporation or its shareholder unless the officer or director acts in a grossly negligent manner or engages in conduct that demonstrates a greater disregard of the duty of care than gross negligence. In addition, Miss. Code Ann. § 81-5-105(4) provides that the provisions of Miss. Code Ann. § 81-5-105 are the sole and exclusive law governing the relation and liability of directors and officers to their bank or bank holding company, or their successor, or to the shareholders thereof, or to any other person or entity.
If the MBCA were applicable in defining the fiduciary duties of officers and directors, Miss. Code Ann. § 79-4-8.31 provides that a director is not liable to a corporation or its shareholders for any decision to take or not take action, or any failure to take any action, as a director, unless the party asserting liability proves certain matters. The party must show that (1) the director was a party to or had a direct or indirect financial interest in a transaction, which transaction was not otherwise approved in accordance with the MBCA, and (2) the challenged conduct consisted or was a result of (a) action not in good faith; (b) a decision which the director did not reasonably believe to be in the best interests of the corporation or as to which the director was not appropriately informed; (c) a lack of objectivity, due to familial, financial or business relationships, or a lack of independence, due to the director’s domination or control by another interested person, where such relationship, domination or control could
|
| | | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | | reasonably be expected to have affected the director’s judgment respecting the challenged conduct in a manner adverse to the corporation, and after a reasonable expectation to such effect has been established, the director cannot demonstrate that he reasonably believed the challenged conduct to be in the best interests of the corporation; (d) the director’s sustained failure to stay informed about the corporation’s business and affairs or otherwise discharge his oversight functions; or (e) receipt of a financial benefit to which the director was not entitled or any other breach of the director’s duty to deal fairly with the corporation and its shareholders that is actionable under law. | | | | |
|
Dividends
|
| | The MBCA prohibits a Mississippi corporation from making any distributions to its shareholders, including the payment of cash dividends that would render the corporation unable to pay its debts as they become due in the usual course of business. Also prohibited is any distribution that would result in the corporation’s total assets being less than the sum of its total liabilities plus the amount that would be needed, if it were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of shareholders whose preferential rights are superior to those receiving the distribution. | | |
Under the ABCL, a corporation may not make any distribution to its shareholders if, after giving effect to the distribution (1) the corporation would not be able to pay its debts as they become due in the usual course of business or (2) the corporation’s total assets would be less than the sum of its total liabilities plus the amount that would be needed, if the corporation were to be dissolved at the time of distribution, to satisfy the preferential rights upon dissolution of shareholders whose preferential rights are superior to those receiving the distribution.
Southwest’s board of directors may, at any meeting, declare, at its discretion, dividends payable in cash, property or shares of Southwest, subject to Southwest’s articles and to the extent permitted by applicable law and regulatory requirements.
|
|
|
Appraisal/Dissenters’ Rights
|
| | Under Section 79-4-13.02 of the MBCA, appraisal rights are available only in connection with | | | Under the ABCL, a shareholder of a corporation is entitled to (1) dissent from a plan of merger, | |
| | | |
Rights of First Bancshares
Shareholders (which will be the rights of shareholders of the combined company following the merger) |
| |
Rights of Southwest Shareholders
|
|
| | | |
specific transactions. However, appraisal rights are not available for shareholders if the shares are (i) listed on the New York Stock Exchange or designated as a national market system security on an interdealer quotation system by the National Association of Securities Dealers, Inc.; or (ii) not so listed or designated, but has at least two thousand (2,000) shareholders and the outstanding shares of such class or series has a market value of at least Twenty Million Dollars ($20,000,000.00) (exclusive of the value of such shares held by its subsidiaries, senior executives, directors and beneficial shareholders owning more than ten percent (10%) of such shares).
First Bancshares’ articles and bylaws do not contain any provision(s) that relate to appraisal rights.
|
| |
conversion, share exchange or exchange or a sale of all or substantially all of the assets of the corporation and (2) subject to compliance with the procedures set forth in the ABCL, obtain the fair value of the shareholder’s ownership interest through an appraisal.
Southwest’s articles and bylaws do not contain any provision(s) that relate to appraisal rights.
|
|
|
Consolidated Financial Statements of Southwest Banc Shares, Inc. for the Nine Months Ended September 30, 2017 and September 30, 2016
|
| | |||||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
|
Consolidated Financial Statements of Southwest Banc Shares, Inc. for the Years Ended December 31, 2016 and 2015
|
| | |||||
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
|
Consolidated Financial Statements of Southwest Banc Shares, Inc. for the Years Ended December 31, 2015 and 2014
|
| | |||||
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | | |
| | | | | F-67 | | | |
| | | | | F-68 | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | | |
|
Consolidated Financial Statements of Sunshine Financial, Inc. for the Nine Months Ended September 30, 2017 and September 30, 2016
|
| | |||||
| | | | | F-99 | | | |
| | | | | F-100 | | | |
| | | | | F-101 | | | |
| | | | | F-102 | | | |
| | | | | F-103 | | | |
|
Consolidated Financial Statements of Sunshine Financial, Inc. for the Years Ended December 31, 2016 and 2015
|
| | |||||
| | | | | F-118 | | | |
| | | | | F-119 | | | |
| | | | | F-120 | | | |
| | | | | F-121 | | | |
| | | | | F-122 | | | |
| | | | | F-123 | | |
| | |
September 30,
2017 (Unaudited) |
| |
December 31,
2016 (Audited) |
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 6,258 | | | | | $ | 5,868 | | |
Interest bearing deposits in banks
|
| | | | 1,554 | | | | | | 680 | | |
Federal funds sold
|
| | | | 6,578 | | | | | | 9,774 | | |
Cash and cash equivalents
|
| | | | 14,390 | | | | | | 16,322 | | |
Available for sale securities
|
| | | | 78,956 | | | | | | 67,789 | | |
Restricted equity securities
|
| | | | 941 | | | | | | 1,123 | | |
Loans held for sale
|
| | | | 424 | | | | | | 1,299 | | |
Loans
|
| | | | 285,068 | | | | | | 277,033 | | |
Less allowance for loan losses
|
| | | | 3,451 | | | | | | 3,092 | | |
Loans, net
|
| | | | 281,617 | | | | | | 273,941 | | |
Premises and equipment, net
|
| | | | 7,235 | | | | | | 7,466 | | |
Other real estate owned
|
| | | | 298 | | | | | | 485 | | |
Accrued interest receivable
|
| | | | 1,159 | | | | | | 1,214 | | |
Cash surrender value of life insurance
|
| | | | 5,816 | | | | | | 5,930 | | |
Other assets
|
| | | | 759 | | | | | | 959 | | |
Total assets
|
| | | $ | 391,595 | | | | | $ | 376,528 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Noninterest-bearing
|
| | | $ | 67,173 | | | | | $ | 56,934 | | |
Interest-bearing
|
| | | | 277,902 | | | | | | 270,745 | | |
Total deposits
|
| | | | 345,075 | | | | | | 327,679 | | |
Other borrowings
|
| | | | 6,858 | | | | | | 12,558 | | |
Accrued interest payable
|
| | | | 131 | | | | | | 163 | | |
Accrued expenses and other liabilities
|
| | | | 2,712 | | | | | | 2,503 | | |
Total liabilities
|
| | | | 354,776 | | | | | | 342,903 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $.10 par value; 3,000,000 shares authorized; 71,317 shares
issued and outstanding |
| | | | 7 | | | | | | 7 | | |
Additional paid-in capital
|
| | | | 2,075 | | | | | | 2,075 | | |
Retained earnings
|
| | | | 34,694 | | | | | | 32,806 | | |
Accumulated other comprehensive income (loss)
|
| | | | 43 | | | | | | (1,263) | | |
Total stockholders’ equity
|
| | | | 36,819 | | | | | | 33,625 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 391,595 | | | | | $ | 376,528 | | |
|
| | |
For the Three Months
Ended September 30, |
| |
For the Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 3,567 | | | | | $ | 3,328 | | | | | $ | 10,498 | | | | | $ | 9,765 | | |
Taxable investment securities
|
| | | | 245 | | | | | | 249 | | | | | | 694 | | | | | | 808 | | |
Nontaxable investment securities
|
| | | | 218 | | | | | | 195 | | | | | | 640 | | | | | | 567 | | |
Federal funds sold
|
| | | | 29 | | | | | | 5 | | | | | | 105 | | | | | | 14 | | |
Deposits in banks
|
| | | | 5 | | | | | | 1 | | | | | | 13 | | | | | | 3 | | |
Total interest income
|
| | | | 4,064 | | | | | | 3,778 | | | | | | 11,950 | | | | | | 11,157 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 430 | | | | | | 381 | | | | | | 1,248 | | | | | | 1,073 | | |
Other borrowings
|
| | | | 39 | | | | | | 92 | | | | | | 213 | | | | | | 276 | | |
Total interest expense
|
| | | | 469 | | | | | | 473 | | | | | | 1,461 | | | | | | 1,349 | | |
Net interest income
|
| | | | 3,595 | | | | | | 3,305 | | | | | | 10,489 | | | | | | 9,808 | | |
Provision for loan losses
|
| | | | 128 | | | | | | — | | | | | | 383 | | | | | | 303 | | |
Net interest income after provision for loan losses
|
| | | | 3,467 | | | | | | 3,305 | | | | | | 10,106 | | | | | | 9,505 | | |
Non-interest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 333 | | | | | | 348 | | | | | | 967 | | | | | | 963 | | |
Net realized gains on sales of securities
|
| | | | — | | | | | | 176 | | | | | | 2 | | | | | | 203 | | |
Mortgage loan origination income
|
| | | | 189 | | | | | | 174 | | | | | | 504 | | | | | | 353 | | |
Other income
|
| | | | 304 | | | | | | 362 | | | | | | 894 | | | | | | 898 | | |
Total non-interest income
|
| | | | 826 | | | | | | 1,060 | | | | | | 2,367 | | | | | | 2,417 | | |
Non-interest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 1,734 | | | | | | 1,768 | | | | | | 5,294 | | | | | | 5,138 | | |
Occupancy and equipment expenses
|
| | | | 406 | | | | | | 436 | | | | | | 1,258 | | | | | | 1,234 | | |
Other expenses
|
| | | | 911 | | | | | | 965 | | | | | | 2,783 | | | | | | 2,811 | | |
Total non-interest expenses
|
| | | | 3,051 | | | | | | 3,169 | | | | | | 9,335 | | | | | | 9,183 | | |
Income before income tax expense
|
| | | | 1,242 | | | | | | 1,196 | | | | | | 3,138 | | | | | | 2,739 | | |
Income tax expense
|
| | | | 48 | | | | | | 50 | | | | | | 144 | | | | | | 108 | | |
Net income
|
| | | $ | 1,194 | | | | | $ | 1,146 | | | | | $ | 2,994 | | | | | $ | 2,631 | | |
Basic net earnings per common share
|
| | | $ | 16.74 | | | | | $ | 16.08 | | | | | $ | 41.98 | | | | | $ | 36.91 | | |
Diluted net earnings per common share
|
| | | $ | 16.73 | | | | | $ | 16.07 | | | | | $ | 41.95 | | | | | $ | 36.88 | | |
Dividends per common share
|
| | | $ | 4.20 | | | | | $ | 5.00 | | | | | $ | 15.50 | | | | | $ | 13.00 | | |
| | |
For the Three Months
Ended September 30, |
| |
For the Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
Net income
|
| | | $ | 1,194 | | | | | $ | 1,146 | | | | | $ | 2,994 | | | | | $ | 2,631 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized holding gains (losses) on securities available for sale arising during the period, net of tax (benefit) of $(11) and $90 for the three and nine months ended September 30, 2017, respectively, and $(2) and $76 for the three and nine months ended September 30, 2016, respectively
|
| | | | (161) | | | | | | (25) | | | | | | 1,308 | | | | | | 1,094 | | |
Reclassification adjustment for gains realized in net income, net
of tax of $0 and $0 for the three and nine months ended September 30, 2017, respectively, and $11 and $13 for the three and nine months ended September 30, 2016, respectively |
| | | | — | | | | | | (165) | | | | | | (2) | | | | | | (190) | | |
Other comprehensive income (loss)
|
| | | | (161) | | | | | | (190) | | | | | | 1,306 | | | | | | 904 | | |
Comprehensive income
|
| | | $ | 1,033 | | | | | $ | 956 | | | | | $ | 4,300 | | | | | $ | 3,535 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,994 | | | | | $ | 2,631 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 383 | | | | | | 303 | | |
Net amortization of securities
|
| | | | 419 | | | | | | 395 | | |
Depreciation
|
| | | | 441 | | | | | | 430 | | |
Net realized gains on sales of securities
|
| | | | (2) | | | | | | (203) | | |
Net (gain) loss on sale of other real estate owned
|
| | | | (21) | | | | | | 9 | | |
Write downs of other real estate owned
|
| | | | 5 | | | | | | 64 | | |
Net decrease (increase) in loans held for sale
|
| | | | 875 | | | | | | (1,096) | | |
Increase in cash surrender value of life insurance
|
| | | | (138) | | | | | | (123) | | |
Decrease in interest receivable
|
| | | | 55 | | | | | | 122 | | |
Increase (decrease) in interest payable
|
| | | | (32) | | | | | | 5 | | |
Net other operating activities
|
| | | | 319 | | | | | | 525 | | |
Net cash provided by operating activities
|
| | | | 5,298 | | | | | | 3,062 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of available for sale securities
|
| | | | (14,749) | | | | | | (18,698) | | |
Proceeds from sales of available for sale securities
|
| | | | — | | | | | | 12,011 | | |
Proceeds from calls, prepayments and maturities of available for sale securities
|
| | | | 4,561 | | | | | | 8,328 | | |
Net redemption of restricted equity securities
|
| | | | 182 | | | | | | 230 | | |
Net increase in loans
|
| | | | (8,299) | | | | | | (28,361) | | |
Proceeds from life insurance policies
|
| | | | 252 | | | | | | — | | |
Purchase of premises and equipment
|
| | | | (210) | | | | | | (606) | | |
Proceeds from sale of other real estate owned
|
| | | | 443 | | | | | | 712 | | |
Net cash used in investing activities
|
| | | | (17,820) | | | | | | (26,384) | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 17,396 | | | | | | 24,508 | | |
Net increase in federal funds purchased
|
| | | | — | | | | | | 3,950 | | |
Repayment of other borrowings
|
| | | | (5,700) | | | | | | (5,700) | | |
Dividends paid
|
| | | | (1,106) | | | | | | (925) | | |
Net cash provided by financing activities
|
| | | | 10,590 | | | | | | 21,833 | | |
Net decrease in cash and cash equivalents
|
| | | | (1,932) | | | | | | (1,489) | | |
Cash and cash equivalents at beginning of year
|
| | | | 16,322 | | | | | | 8,518 | | |
Cash and cash equivalents at end of period
|
| | | $ | 14,390 | | | | | $ | 7,029 | | |
SUPPLEMENTAL DISCLOSURE | | | | | | | | | | | | | |
Cash paid during the period for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 1,493 | | | | | $ | 1,344 | | |
Income taxes
|
| | | $ | 148 | | | | | $ | 63 | | |
NONCASH TRANSACTIONS | | | | | | | | | | | | | |
Loans transferred to other real estate owned
|
| | | $ | 240 | | | | | $ | 216 | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
Weighted-average common shares outstanding
|
| | | | 71,317 | | | | | | 71,286 | | | | | | 71,317 | | | | | | 71,287 | | |
Net income
|
| | | $ | 1,194 | | | | | $ | 1,146 | | | | | $ | 2,994 | | | | | $ | 2,631 | | |
Basic earnings per share
|
| | | $ | 16.74 | | | | | $ | 16.08 | | | | | $ | 41.98 | | | | | $ | 36.91 | | |
Weighted-average common shares outstanding
|
| | | | 71,317 | | | | | | 71,286 | | | | | | 71,317 | | | | | | 71,287 | | |
Dilutive effects of assumed conversions of potential common shares
|
| | | | 68 | | | | | | 38 | | | | | | 55 | | | | | | 51 | | |
Weighted-average common and dilutive potential common shares outstanding
|
| | | | 71,385 | | | | | | 71,324 | | | | | | 71,372 | | | | | | 71,338 | | |
Net income
|
| | | $ | 1,194 | | | | | $ | 1,146 | | | | | $ | 2,994 | | | | | $ | 2,631 | | |
Diluted earnings per share
|
| | | $ | 16.73 | | | | | $ | 16.07 | | | | | $ | 41.95 | | | | | $ | 36.88 | | |
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Securities Available for Sale
September 30, 2017: |
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government sponsored agency securities
|
| | | $ | 19,629 | | | | | $ | 55 | | | | | $ | (243) | | | | | $ | 19,441 | | |
State and municipal securities
|
| | | | 38,293 | | | | | | 565 | | | | | | (296) | | | | | | 38,562 | | |
Mortgage-backed securities
|
| | | | 20,989 | | | | | | 62 | | | | | | (98) | | | | | | 20,953 | | |
| | | | $ | 78,911 | | | | | $ | 682 | | | | | $ | (637) | | | | | $ | 78,956 | | |
December 31, 2016:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government sponsored agency securities
|
| | | $ | 17,880 | | | | | $ | 8 | | | | | $ | (438) | | | | | $ | 17,450 | | |
State and municipal securities
|
| | | | 35,807 | | | | | | 190 | | | | | | (854) | | | | | | 35,143 | | |
Mortgage-backed securities
|
| | | | 15,452 | | | | | | 48 | | | | | | (304) | | | | | | 15,196 | | |
| | | | $ | 69,139 | | | | | $ | 246 | | | | | $ | (1,596) | | | | | $ | 67,789 | | |
|
| | |
Securities Available for Sale
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Due in one year or less
|
| | | $ | — | | | | | $ | — | | |
Due from one to five years
|
| | | | 8,138 | | | | | | 8,169 | | |
Due from five to ten years
|
| | | | 14,620 | | | | | | 14,635 | | |
Due after ten years
|
| | | | 35,164 | | | | | | 35,199 | | |
Mortgage-backed securities
|
| | | | 20,989 | | | | | | 20,953 | | |
| | | | $ | 78,911 | | | | | $ | 78,956 | | |
|
| | |
Less Than Twelve Months
|
| |
Twelve Months or More
|
| | | | | | | ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Total
Unrealized Losses |
| |||||||||||||||
September 30, 2017:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Government sponsored agency securities
|
| | | $ | (235) | | | | | $ | 12,924 | | | | | $ | (8) | | | | | $ | 974 | | | | | $ | (243) | | |
State and municipal securities
|
| | | | (13) | | | | | | 2,550 | | | | | | (283) | | | | | | 5,907 | | | | | | (296) | | |
Mortgage-backed securities
|
| | | | (46) | | | | | | 7,151 | | | | | | (52) | | | | | | 2,515 | | | | | | (98) | | |
Total securities
|
| | | $ | (294) | | | | | $ | 22,625 | | | | | $ | (343) | | | | | $ | 9,396 | | | | | $ | (637) | | |
December 31, 2016:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Government sponsored agency securities
|
| | | $ | (415) | | | | | $ | 15,654 | | | | | $ | (23) | | | | | $ | 992 | | | | | $ | (438) | | |
State and municipal securities
|
| | | | (854) | | | | | | 20,862 | | | | | | — | | | | | | — | | | | | | (854) | | |
Mortgage-backed securities
|
| | | | (303) | | | | | | 10,823 | | | | | | (1) | | | | | | 1,724 | | | | | | (304) | | |
Total securities
|
| | | $ | (1,572) | | | | | $ | 47,339 | | | | | $ | (24) | | | | | $ | 2,716 | | | | | $ | (1,596) | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
Real estate mortgages: | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 33,936 | | | | | $ | 29,724 | | |
1 – 4 family
|
| | | | 50,036 | | | | | | 48,792 | | |
Home equity lines of credit
|
| | | | 14,974 | | | | | | 14,690 | | |
Commercial
|
| | | | 105,714 | | | | | | 104,459 | | |
Other
|
| | | | 17,537 | | | | | | 12,902 | | |
Commercial
|
| | | | 50,058 | | | | | | 53,615 | | |
Consumer and other
|
| | | | 12,813 | | | | | | 12,851 | | |
| | | | | 285,068 | | | | | | 277,033 | | |
Allowance for loan losses
|
| | | | (3,451) | | | | | | (3,092) | | |
Loans, net
|
| | | $ | 281,617 | | | | | $ | 273,941 | | |
|
| | |
Pass
|
| |
Special Mention
|
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 32,336 | | | | | $ | 727 | | | | | $ | 873 | | | | | $ | — | | | | | $ | 33,936 | | |
1 – 4 family
|
| | | | 48,331 | | | | | | 1,055 | | | | | | 650 | | | | | | — | | | | | | 50,036 | | |
Home equity lines of credit
|
| | | | 14,237 | | | | | | 416 | | | | | | 321 | | | | | | — | | | | | | 14,974 | | |
Commercial
|
| | | | 101,985 | | | | | | 811 | | | | | | 2,918 | | | | | | — | | | | | | 105,714 | | |
Other
|
| | | | 17,130 | | | | | | 267 | | | | | | 140 | | | | | | — | | | | | | 17,537 | | |
Commercial
|
| | | | 43,941 | | | | | | 3,393 | | | | | | 2,724 | | | | | | — | | | | | | 50,058 | | |
Consumer and other
|
| | | | 12,495 | | | | | | 21 | | | | | | 297 | | | | | | — | | | | | | 12,813 | | |
Total:
|
| | | $ | 270,455 | | | | | $ | 6,690 | | | | | $ | 7,923 | | | | | $ | — | | | | | $ | 285,068 | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 28,388 | | | | | $ | 271 | | | | | $ | 1,065 | | | | | $ | — | | | | | $ | 29,724 | | |
1 – 4 family
|
| | | | 46,155 | | | | | | 1,547 | | | | | | 1,090 | | | | | | — | | | | | | 48,792 | | |
Home equity lines of credit
|
| | | | 13,755 | | | | | | 473 | | | | | | 402 | | | | | | 60 | | | | | | 14,690 | | |
Commercial
|
| | | | 98,815 | | | | | | 2,313 | | | | | | 3,331 | | | | | | — | | | | | | 104,459 | | |
Other
|
| | | | 12,834 | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 12,902 | | |
Commercial
|
| | | | 46,981 | | | | | | 4,392 | | | | | | 2,242 | | | | | | — | | | | | | 53,615 | | |
Consumer and other
|
| | | | 12,521 | | | | | | 8 | | | | | | 322 | | | | | | — | | | | | | 12,851 | | |
Total:
|
| | | $ | 259,449 | | | | | $ | 9,004 | | | | | $ | 8,520 | | | | | $ | 60 | | | | | $ | 277,033 | | |
|
| | | | | | | | |
Past Due Status (Accruing Loans)
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90+ Days
|
| |
Total Past
Due |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||
September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 33,747 | | | | | $ | 189 | | | | | $ | — | | | | | $ | — | | | | | $ | 189 | | | | | $ | — | | | | | $ | 33,936 | | |
1 – 4 family
|
| | | | 49,420 | | | | | | 38 | | | | | | — | | | | | | — | | | | | | 38 | | | | | | 578 | | | | | | 50,036 | | |
Home equity lines of credit
|
| | | | 14,768 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206 | | | | | | 14,974 | | |
Commercial
|
| | | | 104,236 | | | | | | 54 | | | | | | — | | | | | | 34 | | | | | | 88 | | | | | | 1,390 | | | | | | 105,714 | | |
Other
|
| | | | 17,516 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 17,537 | | |
Commercial
|
| | | | 47,957 | | | | | | 96 | | | | | | — | | | | | | — | | | | | | 96 | | | | | | 2,005 | | | | | | 50,058 | | |
Consumer and other
|
| | | | 12,509 | | | | | | — | | | | | | 35 | | | | | | — | | | | | | 35 | | | | | | 269 | | | | | | 12,813 | | |
Total:
|
| | | $ | 280,153 | | | | | $ | 377 | | | | | $ | 35 | | | | | $ | 34 | | | | | $ | 446 | | | | | $ | 4,469 | | | | | $ | 285,068 | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 29,724 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 29,724 | | |
1 – 4 family
|
| | | | 47,739 | | | | | | 159 | | | | | | 28 | | | | | | — | | | | | | 187 | | | | | | 866 | | | | | | 48,792 | | |
Home equity lines of credit
|
| | | | 14,345 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 345 | | | | | | 14,690 | | |
Commercial
|
| | | | 102,385 | | | | | | — | | | | | | — | | | | | | 53 | | | | | | 53 | | | | | | 2,021 | | | | | | 104,459 | | |
Other
|
| | | | 12,863 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | 12,902 | | |
Commercial
|
| | | | 51,368 | | | | | | 65 | | | | | | 20 | | | | | | — | | | | | | 85 | | | | | | 2,162 | | | | | | 53,615 | | |
Consumer and other
|
| | | | 12,526 | | | | | | 27 | | | | | | — | | | | | | 6 | | | | | | 33 | | | | | | 292 | | | | | | 12,851 | | |
Total:
|
| | | $ | 270,950 | | | | | $ | 251 | | | | | $ | 48 | | | | | $ | 59 | | | | | $ | 358 | | | | | $ | 5,725 | | | | | $ | 277,033 | | |
|
| | |
Real Estate
|
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| ||||||||||||
September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | $ | 1,859 | | | | | $ | 1,036 | | | | | $ | 197 | | | | | $ | 3,092 | | |
Provision for loan losses
|
| | | | 560 | | | | | | (139) | | | | | | (38) | | | | | | 383 | | |
Loans charged off
|
| | | | (46) | | | | | | — | | | | | | (52) | | | | | | (98) | | |
Recoveries of loans previously charged off
|
| | | | 54 | | | | | | — | | | | | | 20 | | | | | | 74 | | |
Balance, end of year
|
| | | $ | 2,427 | | | | | $ | 897 | | | | | $ | 127 | | | | | $ | 3,451 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 1,012 | | | | | $ | 690 | | | | | $ | 59 | | | | | $ | 1,761 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 1,415 | | | | | | 207 | | | | | | 68 | | | | | | 1,690 | | |
Total ending balance
|
| | | $ | 2,427 | | | | | $ | 897 | | | | | $ | 127 | | | | | $ | 3,451 | | |
Loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 4,707 | | | | | $ | 2,022 | | | | | $ | 298 | | | | | $ | 7,027 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 217,490 | | | | | | 48,036 | | | | | | 12,515 | | | | | | 278,041 | | |
Total ending balance
|
| | | $ | 222,197 | | | | | $ | 50,058 | | | | | $ | 12,813 | | | | | $ | 285,068 | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | $ | 1,859 | | | | | $ | 1,023 | | | | | $ | 82 | | | | | $ | 2,964 | | |
Provision for loan losses
|
| | | | 48 | | | | | | 84 | | | | | | 171 | | | | | | 303 | | |
Loans charged off
|
| | | | (102) | | | | | | (71) | | | | | | (82) | | | | | | (255) | | |
Recoveries of loans previously charged off
|
| | | | 54 | | | | | | — | | | | | | 26 | | | | | | 80 | | |
Balance, end of year
|
| | | $ | 1,859 | | | | | $ | 1,036 | | | | | $ | 197 | | | | | $ | 3,092 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 751 | | | | | $ | 695 | | | | | $ | 31 | | | | | $ | 1,477 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 1,108 | | | | | | 341 | | | | | | 166 | | | | | | 1,615 | | |
Total ending balance
|
| | | $ | 1,859 | | | | | $ | 1,036 | | | | | $ | 197 | | | | | $ | 3,092 | | |
Loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 4,986 | | | | | $ | 2,716 | | | | | $ | 459 | | | | | $ | 8,161 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 205,581 | | | | | | 50,899 | | | | | | 12,392 | | | | | | 268,872 | | |
Total ending balance
|
| | | $ | 210,567 | | | | | $ | 53,615 | | | | | $ | 12,851 | | | | | $ | 277,033 | | |
|
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest Income
Recognized in Year |
| |||||||||||||||
September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 842 | | | | | $ | 842 | | | | | $ | — | | | | | $ | 857 | | | | | $ | 39 | | |
1 – 4 family
|
| | | | 567 | | | | | | 567 | | | | | | — | | | | | | 582 | | | | | | 5 | | |
Home equity lines of credit
|
| | | | 114 | | | | | | 114 | | | | | | — | | | | | | 116 | | | | | | — | | |
Commercial
|
| | | | 1,748 | | | | | | 1,748 | | | | | | — | | | | | | 1,805 | | | | | | 33 | | |
Other
|
| | | | 6 | | | | | | 6 | | | | | | — | | | | | | 7 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total with no allowance recorded:
|
| | | | 3,277 | | | | | | 3,277 | | | | | | — | | | | | | 3,367 | | | | | | 77 | | |
With an allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 31 | | | | | | 31 | | | | | | 23 | | | | | | 114 | | | | | | 8 | | |
1 – 4 family
|
| | | | 83 | | | | | | 83 | | | | | | 26 | | | | | | 84 | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1,209 | | | | | | 1,209 | | | | | | 856 | | | | | | 1,218 | | | | | | 23 | | |
Other
|
| | | | 107 | | | | | | 107 | | | | | | 107 | | | | | | 114 | | | | | | — | | |
Commercial
|
| | | | 2,022 | | | | | | 2,022 | | | | | | 690 | | | | | | 2,072 | | | | | | 1 | | |
Consumer and other
|
| | | | 298 | | | | | | 298 | | | | | | 59 | | | | | | 305 | | | | | | — | | |
Total with an allowance recorded:
|
| | | | 3,750 | | | | | | 3,750 | | | | | | 1,761 | | | | | | 3,907 | | | | | | 32 | | |
Total Impaired Loans:
|
| | | $ | 7,027 | | | | | $ | 7,027 | | | | | $ | 1,761 | | | | | $ | 7,274 | | | | | $ | 109 | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 784 | | | | | $ | 784 | | | | | $ | — | | | | | $ | 794 | | | | | $ | 46 | | |
1 – 4 family
|
| | | | 427 | | | | | | 427 | | | | | | — | | | | | | 414 | | | | | | 9 | | |
Home equity lines of credit
|
| | | | 61 | | | | | | 61 | | | | | | — | | | | | | 64 | | | | | | — | | |
Commercial
|
| | | | 1,459 | | | | | | 1,459 | | | | | | — | | | | | | 1,442 | | | | | | 18 | | |
Other
|
| | | | 8 | | | | | | 8 | | | | | | — | | | | | | 9 | | | | | | — | | |
Commercial
|
| | | | 467 | | | | | | 467 | | | | | | — | | | | | | 455 | | | | | | 19 | | |
Consumer and other
|
| | | | 428 | | | | | | 428 | | | | | | — | | | | | | 444 | | | | | | — | | |
Total with no allowance recorded:
|
| | | | 3,634 | | | | | | 3,634 | | | | | | — | | | | | | 3,622 | | | | | | 92 | | |
With an allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest Income
Recognized in Year |
| |||||||||||||||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 281 | | | | | | 281 | | | | | | 26 | | | | | | 299 | | | | | | 19 | | |
1 – 4 family
|
| | | | 526 | | | | | | 526 | | | | | | 81 | | | | | | 549 | | | | | | 2 | | |
Home equity lines of credit
|
| | | | 285 | | | | | | 285 | | | | | | 40 | | | | | | 190 | | | | | | 2 | | |
Commercial
|
| | | | 1,124 | | | | | | 1,124 | | | | | | 573 | | | | | | 1,094 | | | | | | 28 | | |
Other
|
| | | | 31 | | | | | | 31 | | | | | | 31 | | | | | | 36 | | | | | | — | | |
Commercial
|
| | | | 2,249 | | | | | | 2,249 | | | | | | 695 | | | | | | 2,334 | | | | | | 2 | | |
Consumer and other
|
| | | | 31 | | | | | | 31 | | | | | | 31 | | | | | | 33 | | | | | | — | | |
Total with an allowance recorded:
|
| | | | 4,527 | | | | | | 4,527 | | | | | | 1,477 | | | | | | 4,535 | | | | | | 53 | | |
Total Impaired Loans:
|
| | | $ | 8,161 | | | | | $ | 8,161 | | | | | $ | 1,477 | | | | | $ | 8,157 | | | | | $ | 145 | | |
|
Nonaccruing Impaired Loans
|
| |
Total
Impaired Loans |
| |
Impaired
Loans With No Allowance |
| |
Impaired
Loans With Allowance |
| |
Allowance
for Loan Losses |
| ||||||||||||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1 – 4 family
|
| | | | 578 | | | | | | 495 | | | | | | 83 | | | | | | 26 | | |
Home equity lines of credit
|
| | | | 114 | | | | | | 114 | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1,391 | | | | | | 935 | | | | | | 456 | | | | | | 338 | | |
Other
|
| | | | 21 | | | | | | 6 | | | | | | 15 | | | | | | 15 | | |
Commercial
|
| | | | 2,005 | | | | | | — | | | | | | 2,005 | | | | | | 672 | | |
Consumer and other
|
| | | | 269 | | | | | | — | | | | | | 269 | | | | | | 31 | | |
Total
|
| | | | 4,378 | | | | | $ | 1,550 | | | | | $ | 2,828 | | | | | $ | 1,082 | | |
|
Accruing Impaired Loans
|
| |
Total
Impaired Loans |
| |
Impaired
Loans With No Allowance |
| |
Impaired
Loans With Allowance |
| |
Allowance
for Loan Losses |
| ||||||||||||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 873 | | | | | $ | 842 | | | | | $ | 31 | | | | | $ | 23 | | |
1 – 4 family
|
| | | | 72 | | | | | | 72 | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1,566 | | | | | | 813 | | | | | | 753 | | | | | | 518 | | |
Other
|
| | | | 92 | | | | | | — | | | | | | 92 | | | | | | 92 | | |
Commercial
|
| | | | 17 | | | | | | — | | | | | | 17 | | | | | | 18 | | |
Consumer and other
|
| | | | 29 | | | | | | — | | | | | | 29 | | | | | | 28 | | |
Total
|
| | | | 2,649 | | | | | $ | 1,727 | | | | | $ | 922 | | | | | $ | 679 | | |
|
Total Impaired Loans
|
| |
Total
Impaired Loans |
| |
Impaired
Loans With No Allowance |
| |
Impaired
Loans With Allowance |
| |
Allowance
for Loan Losses |
| ||||||||||||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 873 | | | | | $ | 842 | | | | | $ | 31 | | | | | $ | 23 | | |
1 – 4 family
|
| | | | 650 | | | | | | 567 | | | | | | 83 | | | | | | 26 | | |
Home equity lines of credit
|
| | | | 114 | | | | | | 114 | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 2,957 | | | | | | 1,748 | | | | | | 1,209 | | | | | | 856 | | |
Other
|
| | | | 113 | | | | | | 6 | | | | | | 107 | | | | | | 107 | | |
Commercial
|
| | | | 2,022 | | | | | | — | | | | | | 2,022 | | | | | | 690 | | |
Consumer and other
|
| | | | 298 | | | | | | — | | | | | | 298 | | | | | | 59 | | |
Total
|
| | | | 7,027 | | | | | $ | 3,277 | | | | | $ | 3,750 | | | | | $ | 1,761 | | |
|
Nonaccruing Impaired Loans
|
| |
Total
Impaired Loans |
| |
Impaired
Loans With No Allowance |
| |
Impaired
Loans With Allowance |
| |
Allowance
for Loan Losses |
| ||||||||||||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1 – 4 family
|
| | | | 729 | | | | | | 203 | | | | | | 526 | | | | | | 81 | | |
Home equity lines of credit
|
| | | | 346 | | | | | | 61 | | | | | | 285 | | | | | | 40 | | |
Commercial
|
| | | | 1,941 | | | | | | 1,228 | | | | | | 713 | | | | | | 238 | | |
Other
|
| | | | 39 | | | | | | 8 | | | | | | 31 | | | | | | 31 | | |
Commercial
|
| | | | 2,317 | | | | | | 88 | | | | | | 2,229 | | | | | | 674 | | |
Consumer and other
|
| | | | 428 | | | | | | 428 | | | | | | — | | | | | | — | | |
Total
|
| | | | 5,800 | | | | | $ | 2,016 | | | | | $ | 3,784 | | | | | $ | 1,064 | | |
|
Accruing Impaired Loans
|
| |
Total
Impaired Loans |
| |
Impaired
Loans With No Allowance |
| |
Impaired
Loans With Allowance |
| |
Allowance
for Loan Losses |
| ||||||||||||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 1,065 | | | | | $ | 784 | | | | | $ | 281 | | | | | $ | 26 | | |
1 – 4 family
|
| | | | 224 | | | | | | 224 | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 642 | | | | | | 231 | | | | | | 411 | | | | | | 336 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 399 | | | | | | 379 | | | | | | 20 | | | | | | 20 | | |
Consumer and other
|
| | | | 31 | | | | | | — | | | | | | 31 | | | | | | 31 | | |
Total
|
| | | | 2,361 | | | | | $ | 1,618 | | | | | $ | 743 | | | | | $ | 413 | | |
|
Total Impaired Loans
|
| |
Total
Impaired Loans |
| |
Impaired
Loans With No Allowance |
| |
Impaired
Loans With Allowance |
| |
Allowance
for Loan Losses |
| ||||||||||||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 1,065 | | | | | $ | 784 | | | | | $ | 281 | | | | | $ | 26 | | |
1 – 4 family
|
| | | | 953 | | | | | | 427 | | | | | | 526 | | | | | | 81 | | |
Home equity lines of credit
|
| | | | 346 | | | | | | 61 | | | | | | 285 | | | | | | 40 | | |
Commercial
|
| | | | 2,583 | | | | | | 1,459 | | | | | | 1,124 | | | | | | 574 | | |
Other
|
| | | | 39 | | | | | | 8 | | | | | | 31 | | | | | | 31 | | |
Commercial
|
| | | | 2,716 | | | | | | 467 | | | | | | 2,249 | | | | | | 694 | | |
Consumer and other
|
| | | | 459 | | | | | | 428 | | | | | | 31 | | | | | | 31 | | |
Total
|
| | | | 8,161 | | | | | $ | 3,634 | | | | | $ | 4,527 | | | | | $ | 1,477 | | |
|
| | |
Nine Months Ended
September 30, 2017 |
| |
Nine Months Ended
September 30, 2016 |
| ||||||||||||||||||||||||||||||
| | |
Average
Recorded Investment |
| |
Ending
Recorded Investment |
| |
Interest
Income |
| |
Average
Recorded Investment |
| |
Ending
Recorded Investment |
| |
Interest
Income |
| ||||||||||||||||||
Real estate mortgages | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 971 | | | | | $ | 873 | | | | | $ | 47 | | | | | $ | 1,102 | | | | | $ | 1,091 | | | | | $ | 46 | | |
1 – 4 family
|
| | | | 666 | | | | | | 650 | | | | | | 5 | | | | | | 1,164 | | | | | | 1,143 | | | | | | 7 | | |
Home equity lines of credit
|
| | | | 116 | | | | | | 114 | | | | | | — | | | | | | 123 | | | | | | 122 | | | | | | — | | |
Commercial
|
| | | | 3,023 | | | | | | 2,957 | | | | | | 56 | | | | | | 3,256 | | | | | | 3,272 | | | | | | 50 | | |
Other
|
| | | | 121 | | | | | | 113 | | | | | | — | | | | | | 47 | | | | | | 44 | | | | | | — | | |
Commercial
|
| | | | 2,072 | | | | | | 2,022 | | | | | | 1 | | | | | | 2,330 | | | | | | 2,291 | | | | | | 1 | | |
Consumer and other
|
| | | | 305 | | | | | | 298 | | | | | | — | | | | | | 340 | | | | | | 334 | | | | | | — | | |
Total
|
| | | $ | 7,274 | | | | | $ | 7,027 | | | | | $ | 109 | | | | | $ | 8,362 | | | | | $ | 8,297 | | | | | $ | 104 | | |
|
| | |
Troubled Debt Restructurings
|
| |||||||||||||||||||||
| | |
Number
of Loans |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| |
Impact
on the Allowance for Loan Losses |
| ||||||||||||
September 30, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1 – 4 family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 2 | | | | | | 562 | | | | | | 562 | | | | | | — | | |
Other
|
| | | | 1 | | | | | | 92 | | | | | | 92 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 3 | | | | | $ | 654 | | | | | $ | 654 | | | | | $ | — | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1 – 4 family
|
| | | | 1 | | | | | | 73 | | | | | | 73 | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 1 | | | | | $ | 73 | | | | | $ | 73 | | | | | $ | — | | |
|
Year
|
| |
Total Capital to
Risk-Weighted Assets |
| |
Tier 1 Capital to
Risk-Weighted Assets |
| |
CET1 Capital to
Risk-Weighted Assets |
| |
Tier 1 Capital to
Average Total Assets |
| ||||||||||||
2015
|
| | | | 8.000% | | | | | | 6.000% | | | | | | 4.500% | | | | | | 4.000% | | |
2016
|
| | | | 8.625% | | | | | | 6.625% | | | | | | 5.125% | | | | | | 4.000% | | |
2017
|
| | | | 9.250% | | | | | | 7.250% | | | | | | 5.750% | | | | | | 4.000% | | |
2018
|
| | | | 9.875% | | | | | | 7.875% | | | | | | 6.375% | | | | | | 4.000% | | |
2019
|
| | | | 10.500% | | | | | | 8.500% | | | | | | 7.000% | | | | | | 4.000% | | |
| | |
Actual
|
| |
For Capital
Adequacy Purposes(1) |
| |
To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
As of September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | $ | 41,786 | | | | | | 14.534% | | | | | $ | 26,593 | | | | | | 9.250% | | | | | $ | 28,750 | | | | | | 10.000% | | |
Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 38,336 | | | | | | 13.334% | | | | | $ | 20,844 | | | | | | 7.250% | | | | | $ | 23,000 | | | | | | 8.000% | | |
CET1 Capital to Risk-Weighted Assets
|
| | | $ | 38,336 | | | | | | 13.334% | | | | | $ | 16,531 | | | | | | 5.750% | | | | | $ | 18,687 | | | | | | 6.500% | | |
Tier 1 Capital to Average Total Assets
|
| | | $ | 38,336 | | | | | | 9.798% | | | | | $ | 15,651 | | | | | | 4.000% | | | | | $ | 19,564 | | | | | | 5.000% | | |
As of December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | $ | 40,234 | | | | | | 14.159% | | | | | $ | 24,509 | | | | | | 8.625% | | | | | $ | 28,416 | | | | | | 10.000% | | |
Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 37,143 | | | | | | 13.071% | | | | | $ | 18,826 | | | | | | 6.625% | | | | | $ | 22,733 | | | | | | 8.000% | | |
CET1 Capital to Risk-Weighted Assets
|
| | | $ | 37,143 | | | | | | 13.071% | | | | | $ | 14,563 | | | | | | 5.125% | | | | | $ | 18,470 | | | | | | 6.500% | | |
Tier 1 Capital to Average Total Assets
|
| | | $ | 37,143 | | | | | | 10.080% | | | | | $ | 14,739 | | | | | | 4.000% | | | | | $ | 18,424 | | | | | | 5.000% | | |
| | | | | | | | |
Fair Value Measurements Using
|
| |||||||||||||||
| | |
Assets
Measured at Fair Value |
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale securities
|
| | | $ | 78,956 | | | | | $ | — | | | | | $ | 78,956 | | | | | $ | — | | |
December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale securities
|
| | | $ | 67,789 | | | | | $ | — | | | | | $ | 67,789 | | | | | $ | — | | |
| | |
Carrying Value at September 30, 2017
|
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans
|
| | | $ | 1,989 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,989 | | |
Other real estate owned
|
| | | | 111 | | | | | | — | | | | | | — | | | | | | 111 | | |
| | | | $ | 2,100 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,100 | | |
|
| | |
Carrying Value at December 31, 2016
|
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans
|
| | | $ | 3,250 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,250 | | |
Other real estate owned
|
| | | | 160 | | | | | | — | | | | | | — | | | | | | 160 | | |
| | | | $ | 3,410 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,410 | | |
|
| | |
Carrying
Amount |
| |
Valuation
Technique |
| |
Significant
Unobservable Input |
| |
Weighted
Average of Input |
| |||||||||
Nonrecurring: | | | | | | |||||||||||||||||
Impaired loans
|
| | | $ | 1,989 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 10 – 15% | | |
Other real estate owned
|
| | | | 111 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 5 – 10% | | |
| | |
Carrying
Amount |
| |
Valuation
Technique |
| |
Significant
Unobservable Input |
| |
Weighted
Average of Input |
| |||||||||
Nonrecurring: | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 3,250 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 15 – 20% | | |
Other real estate owned
|
| | | | 160 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 5 – 10% | | |
| | |
September 30, 2017
|
| |
December 31, 2016
|
| ||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Fair
Value Hierarchy |
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair
Value Hierarchy |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 14,390 | | | | | $ | 14,390 | | | |
Level 1
|
| | | $ | 16,320 | | | | | $ | 16,322 | | | |
Level 1
|
|
Available for sale securities
|
| | | | 78,956 | | | | | | 78,956 | | | |
Level 2
|
| | | | 67,789 | | | | | | 67,789 | | | |
Level 2
|
|
Restricted equity securities
|
| | | | 941 | | | | | | 941 | | | |
Level 3
|
| | | | 1,123 | | | | | | 1,123 | | | |
Level 3
|
|
Loans held for sale
|
| | | | 424 | | | | | | 424 | | | |
Level 3
|
| | | | 1,299 | | | | | | 1,299 | | | |
Level 3
|
|
Loans, net
|
| | | | 281,617 | | | | | | 279,881 | | | |
Level 3
|
| | | | 273,941 | | | | | | 272,696 | | | |
Level 3
|
|
Interest receivable
|
| | | | 1,159 | | | | | | 1,159 | | | |
Level 2
|
| | | | 1,214 | | | | | | 1,214 | | | |
Level 2
|
|
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 345,075 | | | | | $ | 344,743 | | | |
Level 3
|
| | | $ | 327,679 | | | | | $ | 327,493 | | | |
Level 3
|
|
Other borrowings
|
| | | | 6,858 | | | | | | 6,881 | | | |
Level 3
|
| | | | 12,558 | | | | | | 12,667 | | | |
Level 3
|
|
Interest payable
|
| | | | 131 | | | | | | 131 | | | |
Level 2
|
| | | | 163 | | | | | | 163 | | | |
Level 2
|
|
| | |
2016
|
| |
2015
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | |
$
|
5,867,686
|
| | | | $ | 3,971,717 | | |
Interest-bearing deposits in banks
|
| | |
|
680,318
|
| | | | | 563,319 | | |
Federal funds sold
|
| | |
|
9,773,453
|
| | | | | 3,982,988 | | |
Total cash and cash equivalents
|
| | |
|
16,321,457
|
| | | | | 8,518,024 | | |
Available for sale securities
|
| | |
|
67,789,254
|
| | | | | 74,091,445 | | |
Restricted equity securities
|
| | |
|
1,123,200
|
| | | | | 1,352,900 | | |
Loans held for sale
|
| | |
|
1,299,013
|
| | | | | 416,712 | | |
Loans
|
| | |
|
277,032,661
|
| | | | | 245,617,502 | | |
Less allowance for loan losses
|
| | |
|
3,092,153
|
| | | | | 2,964,262 | | |
Loans, net
|
| | |
|
273,940,508
|
| | | | | 242,653,240 | | |
Premises and equipment, net
|
| | |
|
7,466,416
|
| | | | | 7,429,956 | | |
Other real estate owned
|
| | |
|
485,100
|
| | | | | 972,452 | | |
Accrued interest receivable
|
| | |
|
1,214,380
|
| | | | | 1,181,448 | | |
Cash surrender value of life insurance
|
| | |
|
5,929,988
|
| | | | | 5,767,043 | | |
Other assets
|
| | |
|
958,560
|
| | | | | 776,384 | | |
Total assets
|
| | | $ | 376,527,876 | | | | |
$
|
343,159,604
|
| |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Deposits:
|
| | | | | | | | | | | | |
Noninterest-bearing
|
| | |
$
|
56,933,839
|
| | | | $ | 53,821,221 | | |
Interest-bearing
|
| | |
|
270,745,523
|
| | | | | 235,898,481 | | |
Total deposits
|
| | |
|
327,679,362
|
| | | | | 289,719,702 | | |
Other borrowings
|
| | |
|
12,558,334
|
| | | | | 18,258,334 | | |
Accrued interest payable
|
| | |
|
163,015
|
| | | | | 151,257 | | |
Accrued expenses and other liabilities
|
| | |
|
2,502,639
|
| | | | | 2,187,679 | | |
Total liabilities
|
| | | | 342,903,350 | | | | |
|
310,316,972
|
| |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $.10 par value; 3,000,000 shares authorized; 71,317 and 71,288 shares issued and outstanding, respectively
|
| | |
|
7,132
|
| | | | | 7,129 | | |
Additional paid-in capital
|
| | |
|
2,075,032
|
| | | | | 2,061,907 | | |
Retained earnings
|
| | |
|
32,804,883
|
| | | | | 30,371,922 | | |
Accumulated other comprehensive income (loss)
|
| | |
|
(1,262,521)
|
| | | | | 401,674 | | |
Total stockholders’ equity
|
| | | | 33,624,526 | | | | |
|
32,842,632
|
| |
Total liabilities and stockholders’ equity
|
| | | $ | 376,527,876 | | | | |
$
|
343,159,604
|
| |
|
| | |
2016
|
| |
2015
|
| ||||||
Interest and dividend income: | | | | | | | | | | | | | |
Loans, including fees
|
| | |
$
|
13,166,807
|
| | | | $ | 12,443,617 | | |
Taxable investment securities
|
| | |
|
1,009,709
|
| | | | | 1,194,907 | | |
Nontaxable investment securities
|
| | |
|
780,000
|
| | | | | 735,200 | | |
Federal funds sold
|
| | |
|
19,257
|
| | | | | 15,062 | | |
Deposits in banks
|
| | |
|
3,472
|
| | | | | 692 | | |
Total interest and dividend income
|
| | | | 14,979,245 | | | | |
|
14,389,478
|
| |
Interest expense: | | | | | | | | | | | | | |
Deposits
|
| | |
|
1,458,751
|
| | | | | 1,270,142 | | |
Other borrowings
|
| | |
|
363,744
|
| | | | | 381,554 | | |
Total interest expense
|
| | | | 1,822,495 | | | | |
|
1,651,696
|
| |
Net interest income
|
| | | | 13,156,750 | | | | |
|
12,737,782
|
| |
Provision for loan losses
|
| | | | 303,342 | | | | |
|
396,000
|
| |
Net interest income after provision for loan losses
|
| | | | 12,853,408 | | | | |
|
12,341,782
|
| |
Non-interest income: | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | |
|
1,305,390
|
| | | | | 1,333,672 | | |
Net realized gains on sales of securities
|
| | |
|
205,149
|
| | | | | 117,671 | | |
Mortgage loan origination income
|
| | |
|
488,092
|
| | | | | 277,956 | | |
Other income
|
| | |
|
1,160,787
|
| | | | | 1,031,350 | | |
Total non-interest income
|
| | | | 3,159,418 | | | | |
|
2,760,649
|
| |
Non-interest expenses: | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | |
|
6,872,060
|
| | | | | 6,494,817 | | |
Occupancy and equipment expenses
|
| | |
|
1,657,718
|
| | | | | 1,692,961 | | |
Net other real estate owned losses and expenses
|
| | |
|
157,487
|
| | | | | 144,823 | | |
Other expenses
|
| | |
|
3,516,860
|
| | | | | 3,639,483 | | |
Total non-interest expenses
|
| | | | 12,204,125 | | | | |
|
11,972,084
|
| |
Income before income taxes
|
| | | | 3,808,701 | | | | |
|
3,130,347
|
| |
Income tax expense
|
| | | | 163,862 | | | | |
|
97,205
|
| |
Net income
|
| | | $ | 3,644,839 | | | | |
$
|
3,033,142
|
| |
|
| | |
2016
|
| |
2015
|
| ||||||
Net income
|
| | | $ | 3,644,839 | | | | |
$
|
3,033,142
|
| |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Unrealized holding gains (losses) on securities available for sale arising during
the period, net of tax (benefit) of $(102,358) and $40,444, respectively |
| | |
|
(1,472,381)
|
| | | | | 581,766 | | |
Reclassification adjustment for gains realized in net income, net of tax of $13,335 and $7,649, respectively
|
| | |
|
(191,814)
|
| | | | | (110,022) | | |
Other comprehensive income (loss)
|
| | |
|
(1,664,195)
|
| | | | | 471,744 | | |
Comprehensive income
|
| | | $ | 1,980,644 | | | | |
$
|
3,504,886
|
| |
|
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| |||||||||||||||
Balance, December 31, 2014
|
| | | $ | 7,129 | | | | | $ | 2,061,907 | | | | | $ | 28,213,484 | | | | | $ | (70,070) | | | | | $ | 30,212,450 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 3,033,142 | | | | | | — | | | | | | 3,033,142 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 471,744 | | | | | | 471,744 | | |
Distributions to stockholders
|
| | | | — | | | | | | — | | | | | | (874,704) | | | | | | — | | | | | | (874,704) | | |
Balance, December 31, 2015
|
| | | | 7,129 | | | | | | 2,061,907 | | | | | | 30,371,922 | | | | | | 401,674 | | | | | | 32,842,632 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 3,644,839 | | | | | | — | | | | | | 3,644,839 | | |
Issuance of common stock
|
| | | | 3 | | | | | | 13,135 | | | | | | — | | | | | | — | | | | | | 13,138 | | |
Repurchase and retirement of common stock
|
| | | | — | | | | | | (10) | | | | | | — | | | | | | — | | | | | | (10) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,664,195) | | | | | | (1,664,195) | | |
Distributions to stockholders
|
| | | | — | | | | | | — | | | | | | (1,211,878) | | | | | | — | | | | | | (1,211,878) | | |
Balance, December 31, 2016
|
| | | $ | 7,132 | | | | | $ | 2,075,032 | | | | | $ | 32,804,883 | | | | | $ | (1,262,521) | | | | | $ | 33,624,526 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | |
$
|
3,644,839
|
| | | | $ | 3,033,142 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Provision for loan losses
|
| | |
|
303,342
|
| | | | | 396,000 | | |
Net amortization of securities
|
| | |
|
539,659
|
| | | | | 366,520 | | |
Depreciation
|
| | |
|
589,974
|
| | | | | 531,253 | | |
Deferred income taxes
|
| | |
|
1,643
|
| | | | | 30,045 | | |
Net realized gains on sales of securities
|
| | |
|
(205,149)
|
| | | | | (117,671) | | |
Net loss on sales of other real estate owned
|
| | |
|
13,785
|
| | | | | 25,232 | | |
Write downs of other real estate owned
|
| | |
|
63,632
|
| | | | | 26,286 | | |
Net increase in loans held for sale
|
| | |
|
(882,301)
|
| | | | | (416,712) | | |
Increase in cash surrender value of life insurance
|
| | |
|
(162,945)
|
| | | | | (158,532) | | |
Increase in interest receivable
|
| | |
|
(32,932)
|
| | | | | (83,591) | | |
Increase (decrease) in interest payable
|
| | |
|
11,758
|
| | | | | (12,947) | | |
Net other operating activities
|
| | |
|
259,971
|
| | | | | (160,995) | | |
Net cash provided by operating activities
|
| | |
|
4,145,276
|
| | | | | 3,458,030 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchase of available for sale securities
|
| | |
|
(18,697,699)
|
| | | | | (20,196,493) | | |
Proceeds from sales of available for sale securities
|
| | |
|
13,013,226
|
| | | | | 7,309,198 | | |
Proceeds from calls, prepayments and maturities of available for sale securities
|
| | |
|
9,872,267
|
| | | | | 7,302,814 | | |
Proceeds from calls, prepayments and maturities of held to maturity securities
|
| | |
|
—
|
| | | | | 349,399 | | |
Net (purchases) redemption of restricted equity securities
|
| | |
|
229,700
|
| | | | | (8,300) | | |
Net increase in loans
|
| | |
|
(31,966,110)
|
| | | | | (15,965,878) | | |
Purchase of premises and equipment
|
| | |
|
(626,434)
|
| | | | | (490,871) | | |
Capitalized improvements to other real estate owned
|
| | |
|
(2,193)
|
| | | | | (192,193) | | |
Proceeds from sale of other real estate owned
|
| | |
|
787,628
|
| | | | | 763,975 | | |
Net cash used in investing activities
|
| | |
|
(27,389,615)
|
| | | | | (21,128,349) | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net increase in deposits
|
| | |
|
37,959,660
|
| | | | | 20,655,091 | | |
Proceeds from other borrowings
|
| | |
|
—
|
| | | | | 5,000,000 | | |
Repayment of other borrowings
|
| | |
|
(5,700,000)
|
| | | | | (5,700,000) | | |
Repurchase and retirement of common stock
|
| | |
|
(10)
|
| | | | | — | | |
Distributions to stockholders
|
| | |
|
(1,211,878)
|
| | | | | (874,704) | | |
Net cash provided by financing activities
|
| | |
|
31,047,772
|
| | | | | 19,080,387 | | |
Net increase in cash and cash equivalents
|
| | |
|
7,803,433
|
| | | | | 1,410,068 | | |
Cash and cash equivalents at beginning of year
|
| | |
|
8,518,024
|
| | | | | 7,107,956 | | |
Cash and cash equivalents at end of year
|
| | |
$
|
16,321,457
|
| | | | $ | 8,518,024 | | |
SUPPLEMENTAL DISCLOSURES | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | |
$
|
1,810,737
|
| | | | $ | 1,664,643 | | |
Income taxes
|
| | |
$
|
63,353
|
| | | | $ | 118,349 | | |
NONCASH TRANSACTIONS | | | | | | | | | | | | | |
Loans transferred to other real estate owned
|
| | |
$
|
375,500
|
| | | | $ | 1,194,929 | | |
Common stock issued in connection with executive compensation plan
|
| | |
$
|
13,138
|
| | | | $ | — | | |
| | |
Years
|
| |||
Buildings
|
| | | | 15 – 40 | | |
Furniture and equipment
|
| | | | 3 – 10 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Securities Available for Sale December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government sponsored agency securities
|
| | | $ | 17,880,182 | | | | | $ | 7,310 | | | | | $ | (437,761) | | | | | $ | 17,449,731 | | |
State and municipal securities
|
| | | | 35,807,068 | | | | | | 190,766 | | | | | | (854,526) | | | | | | 35,143,308 | | |
Mortgage-backed securities
|
| | | | 15,452,294 | | | | | | 47,898 | | | | | | (303,977) | | | | | | 15,196,215 | | |
| | | | $ | 69,139,544 | | | | | $ | 245,974 | | | | | $ | (1,596,264) | | | | | $ | 67,789,254 | | |
December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government sponsored agency securities
|
| | | $ | 22,318,493 | | | | | $ | 58,104 | | | | | $ | (251,374) | | | | | $ | 22,125,223 | | |
State and municipal securities
|
| | | | 32,671,501 | | | | | | 766,752 | | | | | | (7,208) | | | | | | 33,431,045 | | |
Corporate securities
|
| | | | 1,000,000 | | | | | | — | | | | | | (13,181) | | | | | | 986,819 | | |
Mortgage-backed securities
|
| | | | 17,671,853 | | | | | | 72,919 | | | | | | (196,414) | | | | | | 17,548,358 | | |
| | | | $ | 73,661,847 | | | | | $ | 897,775 | | | | | $ | (468,177) | | | | | $ | 74,091,445 | | |
|
| | |
Securities Available for Sale
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Due in one year or less
|
| | | $ | 90,000 | | | | | $ | 90,002 | | |
Due from one to five years
|
| | | | 1,414,271 | | | | | | 1,408,190 | | |
Due from five to ten years
|
| | | | 14,258,390 | | | | | | 14,042,217 | | |
Due after ten years
|
| | | | 37,924,589 | | | | | | 37,052,630 | | |
Mortgage-backed securities
|
| | | | 15,452,294 | | | | | | 15,196,215 | | |
| | | | $ | 69,139,544 | | | | | $ | 67,789,254 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Gross gains on sales
|
| | |
$
|
205,149
|
| | | | $ | 149,690 | | |
Gross losses on sales
|
| | |
|
—
|
| | | | | (32,019) | | |
Net realized gains
|
| | |
$
|
205,149
|
| | | | $ | 117,671 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Federal Home Loan Bank of Atlanta
|
| | |
$
|
733,900
|
| | | | $ | 963,600 | | |
First National Banker’s Bankshares, Inc.
|
| | |
|
364,300
|
| | | | | 364,300 | | |
Central Alabama Title Center, LLC
|
| | |
|
25,000
|
| | | | | 25,000 | | |
| | | |
$
|
1,123,200
|
| | | | $ | 1,352,900 | | |
|
| | |
Less Than Twelve Months
|
| |
Twelve Months or More
|
| |
Total
Unrealized Losses |
| |||||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||||||
December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Government sponsored agency securities
|
| | | $ | (414,549) | | | | | $ | 15,653,824 | | | | | $ | (23,212) | | | | | $ | 991,971 | | | | | $ | (437,761) | | |
State and municipal securities
|
| | | | (854,526) | | | | | | 20,862,260 | | | | | | — | | | | | | — | | | | | | (854,526) | | |
Mortgage-backed securities
|
| | | | (302,694) | | | | | | 10,823,361 | | | | | | (1,283) | | | | | | 1,723,609 | | | | | | (303,977) | | |
Total securities
|
| | | $ | (1,571,769) | | | | | $ | 47,339,445 | | | | | $ | (24,495) | | | | | $ | 2,715,580 | | | | | $ | (1,596,264) | | |
|
| | |
Less Than Twelve Months
|
| |
Twelve Months or More
|
| |
Total
Unrealized Losses |
| |||||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||||||||
December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Government sponsored agency securities
|
| | | $ | (76,011) | | | | | $ | 4,418,165 | | | | | $ | (175,363) | | | | | $ | 10,747,659 | | | | | $ | (251,374) | | |
State and municipal securities
|
| | | | (7,208) | | | | | | 496,575 | | | | | | — | | | | | | — | | | | | | (7,208) | | |
Corporate securities
|
| | | | (13,181) | | | | | | 986,819 | | | | | | — | | | | | | — | | | | | | (13,181) | | |
Mortgage-backed securities
|
| | | | (96,762) | | | | | | 10,422,269 | | | | | | (99,652) | | | | | | 3,678,808 | | | | | | (196,414) | | |
Total securities
|
| | | $ | (193,162) | | | | | $ | 16,323,828 | | | | | $ | (275,015) | | | | | $ | 14,426,467 | | | | | $ | (468,177) | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Real estate mortgages: | | | | | | | | | | | | | |
Construction and land development
|
| | |
$
|
29,723,564
|
| | | | $ | 24,031,789 | | |
1 – 4 family
|
| | |
|
48,792,278
|
| | | | | 47,227,873 | | |
Home equity lines of credit
|
| | |
|
14,689,869
|
| | | | | 13,607,309 | | |
Commercial
|
| | |
|
104,458,852
|
| | | | | 96,585,696 | | |
Other
|
| | |
|
12,902,056
|
| | | | | 13,748,909 | | |
Commercial
|
| | |
|
53,614,585
|
| | | | | 39,227,075 | | |
Consumer and other
|
| | |
|
12,851,457
|
| | | | | 11,188,851 | | |
| | | | | 277,032,661 | | | | |
|
245,617,502
|
| |
Allowance for loan losses
|
| | |
|
(3,092,153)
|
| | | | | (2,964,262) | | |
Loans, net
|
| | |
$
|
273,940,508
|
| | | | $ | 242,653,240 | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| | |||||||||||||||||
| | |
(Dollars in Thousands)
|
| ||||||||||||||||||||||||||||||
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Construction and land development
|
| | | $ | 28,388 | | | | | $ | 271 | | | | | $ | 1,065 | | | | | $ | — | | | | | $ | 29,724 | | | | ||
1 – 4 family
|
| | | | 46,155 | | | | | | 1,547 | | | | | | 1,090 | | | | | | — | | | | | | 48,792 | | | | ||
Home equity lines of credit
|
| | | | 13,755 | | | | | | 473 | | | | | | 402 | | | | | | 60 | | | | | | 14,690 | | | | ||
Commercial
|
| | | | 98,815 | | | | | | 2,313 | | | | | | 3,331 | | | | | | — | | | | | | 104,459 | | | | ||
Other
|
| | | | 12,834 | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 12,902 | | | | ||
Commercial
|
| | | | 46,981 | | | | | | 4,392 | | | | | | 2,242 | | | | | | — | | | | | | 53,615 | | | | ||
Consumer and other
|
| | | | 12,521 | | | | | | 8 | | | | | | 322 | | | | | | — | | | | | | 12,851 | | | | ||
Total:
|
| | | $ | 259,449 | | | | | $ | 9,004 | | | | | $ | 8,520 | | | | | $ | 60 | | | | | $ | 277,033 | | | | ||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Construction and land development
|
| | | $ | 22,439 | | | | | $ | 92 | | | | | $ | 1,501 | | | | | $ | — | | | | | $ | 24,032 | | | | ||
1 – 4 family
|
| | | | 44,245 | | | | | | 1,573 | | | | | | 1,410 | | | | | | — | | | | | | 47,228 | | | | ||
Home equity lines of credit
|
| | | | 12,938 | | | | | | 327 | | | | | | 279 | | | | | | 63 | | | | | | 13,607 | | | | ||
Commercial
|
| | | | 90,473 | | | | | | 2,994 | | | | | | 3,118 | | | | | | — | | | | | | 96,585 | | | | ||
Other
|
| | | | 13,506 | | | | | | 156 | | | | | | 87 | | | | | | — | | | | | | 13,749 | | | | ||
Commercial
|
| | | | 33,682 | | | | | | 33 | | | | | | 5,512 | | | | | | — | | | | | | 39,227 | | | | ||
Consumer and other
|
| | | | 10,778 | | | | | | 49 | | | | | | 362 | | | | | | — | | | | | | 11,189 | | | | ||
Total:
|
| | | $ | 228,061 | | | | | $ | 5,224 | | | | | $ | 12,269 | | | | | $ | 63 | | | | | $ | 245,617 | | | | ||
|
| | | | | | | | |
Past Due Status (Accruing Loans)
|
| | | |||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90+
Days |
| |
Total
Past Due |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 29,724 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 29,724 | | |
1 – 4 family
|
| | | | 47,739 | | | | | | 159 | | | | | | 28 | | | | | | — | | | | | | 187 | | | | | | 866 | | | | | | 48,792 | | |
Home equity lines of credit
|
| | | | 14,345 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 345 | | | | | | 14,690 | | |
Commercial
|
| | | | 102,385 | | | | | | — | | | | | | — | | | | | | 53 | | | | | | 53 | | | | | | 2,021 | | | | | | 104,459 | | |
Other
|
| | | | 12,863 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | 12,902 | | |
Commercial
|
| | | | 51,368 | | | | | | 65 | | | | | | 20 | | | | | | — | | | | | | 85 | | | | | | 2,162 | | | | | | 53,615 | | |
Consumer and other
|
| | | | 12,526 | | | | | | 27 | | | | | | — | | | | | | 6 | | | | | | 33 | | | | | | 292 | | | | | | 12,851 | | |
Total:
|
| | | $ | 270,950 | | | | | $ | 251 | | | | | $ | 48 | | | | | $ | 59 | | | | | $ | 358 | | | | | $ | 5,725 | | | | | $ | 277,033 | | |
|
| | | | | | | | |
Past Due Status (Accruing Loans)
|
| | | |||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90+
Days |
| |
Total
Past Due |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 23,661 | | | | | $ | 111 | | | | | $ | — | | | | | $ | 33 | | | | | $ | 144 | | | | | $ | 227 | | | | | $ | 24,032 | | |
1 – 4 family
|
| | | | 45,705 | | | | | | 433 | | | | | | 153 | | | | | | 37 | | | | | | 623 | | | | | | 900 | | | | | | 47,228 | | |
Home equity lines of credit
|
| | | | 13,318 | | | | | | 37 | | | | | | — | | | | | | — | | | | | | 37 | | | | | | 252 | | | | | | 13,607 | | |
Commercial
|
| | | | 94,845 | | | | | | — | | | | | | 47 | | | | | | — | | | | | | 47 | | | | | | 1,693 | | | | | | 96,585 | | |
Other
|
| | | | 13,662 | | | | | | — | | | | | | 31 | | | | | | — | | | | | | 31 | | | | | | 56 | | | | | | 13,749 | | |
Commercial
|
| | | | 36,661 | | | | | | 24 | | | | | | — | | | | | | 53 | | | | | | 77 | | | | | | 2,489 | | | | | | 39,227 | | |
Consumer and other
|
| | | | 10,743 | | | | | | 110 | | | | | | 3 | | | | | | — | | | | | | 113 | | | | | | 333 | | | | | | 11,189 | | |
Total:
|
| | | $ | 238,595 | | | | | $ | 715 | | | | | $ | 234 | | | | | $ | 123 | | | | | $ | 1,072 | | | | | $ | 5,950 | | | | | $ | 245,617 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Balance, beginning of year
|
| | |
$
|
2,964,262
|
| | | | $ | 2,871,961 | | |
Provision for loan loss
|
| | |
|
303,342
|
| | | | | 396,000 | | |
Loans charged off
|
| | |
|
(255,317)
|
| | | | | (442,726) | | |
Recoveries of loans previously charged off
|
| | |
|
79,866
|
| | | | | 139,027 | | |
Balance, end of year
|
| | |
$
|
3,092,153
|
| | | | $ | 2,964,262 | | |
|
| | |
Real Estate
|
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| | | | ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| | | | | | | | | | |||||||||||||||||||||
December 31, 2016 | | | | | | | | | ||||||||||||||||||||||||||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Balance, beginning of year
|
| | | $ | 1,859 | | | | | $ | 1,023 | | | | | $ | 82 | | | | | $ | 2,964 | | | | | | ||||||
Provision for loan losses
|
| | | | 48 | | | | | | 84 | | | | | | 171 | | | | | | 303 | | | | | | ||||||
Loans charged off
|
| | | | (102) | | | | | | (71) | | | | | | (82) | | | | | | (255) | | | | | | ||||||
Recoveries of loans previously charged off
|
| | | | 54 | | | | | | — | | | | | | 26 | | | | | | 80 | | | | | | ||||||
Balance, end of year
|
| | | $ | 1,859 | | | | | $ | 1,036 | | | | | $ | 197 | | | | | $ | 3,092 | | | | | | ||||||
Ending balance: individually evaluated for
impairment |
| | | $ | 751 | | | | | $ | 695 | | | | | $ | 31 | | | | | $ | 1,477 | | | | | | ||||||
Ending balance: collectively evaluated for
impairment |
| | | | 1,108 | | | | | | 341 | | | | | | 166 | | | | | | 1,615 | | | | | | ||||||
Total ending balance
|
| | | $ | 1,859 | | | | | $ | 1,036 | | | | | $ | 197 | | | | | $ | 3,092 | | | | | | ||||||
|
| | |
Real Estate
|
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| | | | ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| | | | | | | | | | |||||||||||||||||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Ending balance: individually evaluated for
impairment |
| | | $ | 4,986 | | | | | $ | 2,716 | | | | | $ | 459 | | | | | $ | 8,161 | | | | | | ||||||
Ending balance: collectively evaluated for
impairment |
| | | | 205,581 | | | | | | 50,899 | | | | | | 12,392 | | | | | | 268,872 | | | | | | ||||||
Total ending balance
|
| | | $ | 210,567 | | | | | $ | 53,615 | | | | | $ | 12,851 | | | | | $ | 277,033 | | | | | | ||||||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Balance, beginning of year
|
| | | $ | 1,969 | | | | | $ | 794 | | | | | $ | 109 | | | | | $ | 2,872 | | | | | | ||||||
Provision for loan losses
|
| | | | 191 | | | | | | 182 | | | | | | 23 | | | | | | 396 | | | | | | ||||||
Loans charged off
|
| | | | (352) | | | | | | (12) | | | | | | (79) | | | | | | (443) | | | | | | ||||||
Recoveries of loans previously charged off
|
| | | | 51 | | | | | | 59 | | | | | | 29 | | | | | | 139 | | | | | | ||||||
Balance, end of year
|
| | | $ | 1,859 | | | | | $ | 1,023 | | | | | $ | 82 | | | | | $ | 2,964 | | | | | | ||||||
Ending balance: individually evaluated for impairment
|
| | | $ | 795 | | | | | $ | 761 | | | | | $ | 40 | | | | | $ | 1,596 | | | | | | ||||||
Ending balance: collectively evaluated for impairment
|
| | | | 1,064 | | | | | | 262 | | | | | | 42 | | | | | | 1,368 | | | | | | ||||||
Total ending balance
|
| | | $ | 1,859 | | | | | $ | 1,023 | | | | | $ | 82 | | | | | $ | 2,964 | | | | | | ||||||
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Ending balance: individually evaluated for impairment
|
| | | $ | 6,052 | | | | | $ | 2,489 | | | | | $ | 354 | | | | | $ | 8,895 | | | | | | ||||||
Ending balance: collectively evaluated for impairment
|
| | | | 189,149 | | | | | | 36,738 | | | | | | 10,835 | | | | | | 236,722 | | | | | | ||||||
Total ending balance
|
| | | $ | 195,201 | | | | | $ | 39,227 | | | | | $ | 11,189 | | | | | $ | 245,617 | | | | | | ||||||
|
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest Income
Recognized in Year |
| |||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 784 | | | | | $ | 784 | | | | | $ | — | | | | | $ | 794 | | | | | $ | 46 | | |
1 – 4 family
|
| | | | 427 | | | | | | 427 | | | | | | — | | | | | | 414 | | | | | | 9 | | |
Home equity lines of credit
|
| | | | 61 | | | | | | 61 | | | | | | — | | | | | | 64 | | | | | | — | | |
Commercial
|
| | | | 1,459 | | | | | | 1,459 | | | | | | — | | | | | | 1,442 | | | | | | 18 | | |
Other
|
| | | | 8 | | | | | | 8 | | | | | | — | | | | | | 9 | | | | | | — | | |
Commercial
|
| | | | 467 | | | | | | 467 | | | | | | — | | | | | | 455 | | | | | | 19 | | |
Consumer and other
|
| | | | 428 | | | | | | 428 | | | | | | — | | | | | | 444 | | | | | | — | | |
Total with no allowance recorded:
|
| | | | 3,634 | | | | | | 3,634 | | | | | | — | | | | | | 3,622 | | | | | | 92 | | |
|
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest Income
Recognized in Year |
| |||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||
With an allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 281 | | | | | | 281 | | | | | | 26 | | | | | | 299 | | | | | | 19 | | |
1 – 4 family
|
| | | | 526 | | | | | | 526 | | | | | | 81 | | | | | | 549 | | | | | | 2 | | |
Home equity lines of credit
|
| | | | 285 | | | | | | 285 | | | | | | 40 | | | | | | 190 | | | | | | 2 | | |
Commercial
|
| | | | 1,124 | | | | | | 1,124 | | | | | | 573 | | | | | | 1,094 | | | | | | 28 | | |
Other
|
| | | | 31 | | | | | | 31 | | | | | | 31 | | | | | | 36 | | | | | | — | | |
Commercial
|
| | | | 2,249 | | | | | | 2,249 | | | | | | 695 | | | | | | 2,334 | | | | | | 2 | | |
Consumer and other
|
| | | | 31 | | | | | | 31 | | | | | | 31 | | | | | | 33 | | | | | | — | | |
Total with an allowance recorded:
|
| | | | 4,527 | | | | | | 4,527 | | | | | | 1,477 | | | | | | 4,535 | | | | | | 53 | | |
Total Impaired Loans:
|
| | | $ | 8,161 | | | | | $ | 8,161 | | | | | $ | 1,477 | | | | | $ | 8,157 | | | | | $ | 145 | | |
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 813 | | | | | $ | 813 | | | | | $ | — | | | | | $ | 1,702 | | | | | $ | 10 | | |
1 – 4 family
|
| | | | 772 | | | | | | 772 | | | | | | — | | | | | | 670 | | | | | | 6 | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | — | | |
Commercial
|
| | | | 1,815 | | | | | | 1,815 | | | | | | — | | | | | | 1,238 | | | | | | 29 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 151 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 101 | | | | | | — | | |
Consumer and other
|
| | | | 33 | | | | | | 33 | | | | | | — | | | | | | 25 | | | | | | — | | |
Total with no allowance recorded:
|
| | | | 3,433 | | | | | | 3,433 | | | | | | — | | | | | | 3,917 | | | | | | 45 | | |
With an allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 655 | | | | | | 655 | | | | | | 297 | | | | | | 664 | | | | | | 33 | | |
1 – 4 family
|
| | | | 626 | | | | | | 626 | | | | | | 132 | | | | | | 902 | | | | | | 30 | | |
Home equity lines of credit
|
| | | | 184 | | | | | | 184 | | | | | | 73 | | | | | | 160 | | | | | | 7 | | |
Commercial
|
| | | | 1,187 | | | | | | 1,187 | | | | | | 293 | | | | | | 1,274 | | | | | | 30 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 86 | | | | | | — | | |
Commercial
|
| | | | 2,489 | | | | | | 2,489 | | | | | | 761 | | | | | | 2,877 | | | | | | — | | |
Consumer and other
|
| | | | 321 | | | | | | 321 | | | | | | 40 | | | | | | 333 | | | | | | — | | |
Total with an allowance recorded:
|
| | | | 5,462 | | | | | | 5,462 | | | | | | 1,596 | | | | | | 6,296 | | | | | | 100 | | |
Total Impaired Loans:
|
| | | $ | 8,895 | | | | | $ | 8,895 | | | | | $ | 1,596 | | | | | $ | 10,213 | | | | | $ | 145 | | |
|
| | |
Troubled Debt Restructurings
|
| |||||||||||||||||||||
| | |
Number
of Loans |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| |
Impact
on the Allowance for Loan Losses |
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
1 – 4 family
|
| | | | 1 | | | | | | 73 | | | | | | 73 | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 1 | | | | | $ | 73 | | | | | $ | 73 | | | | | $ | — | | |
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 1 | | | | | $ | 115 | | | | | $ | 115 | | | | | $ | 48 | | |
1 – 4 family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1 | | | | | | 336 | | | | | | 336 | | | | | | 47 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | 1 | | | | | | 5 | | | | | | 5 | | | | | | 2 | | |
Total
|
| | | | 3 | | | | | $ | 456 | | | | | $ | 456 | | | | | $ | 97 | | |
|
|
Balance, beginning of year
|
| | | $ | 2,630,285 | | |
|
Advances
|
| | | | 1,475,332 | | |
|
Repayments
|
| | | | (2,270,150) | | |
|
Balance, end of year
|
| | | $ | 1,835,467 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Balance, beginning of year
|
| | |
$
|
972,452
|
| | | | $ | 400,823 | | |
Transfers in from loans
|
| | |
|
375,500
|
| | | | | 1,194,929 | | |
Capitalized improvements
|
| | |
|
2,193
|
| | | | | 192,193 | | |
Sales proceeds
|
| | |
|
(787,628)
|
| | | | | (763,975) | | |
Net loss on sales of other real estate
|
| | |
|
(13,785)
|
| | | | | (25,232) | | |
Direct write-down for valuation losses
|
| | |
|
(63,632)
|
| | | | | (26,286) | | |
Balance, end of year
|
| | |
$
|
485,100
|
| | | | $ | 972,452 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Construction and land development real estate
|
| | |
$
|
115,500
|
| | | | $ | 249,543 | | |
Residential real estate
|
| | |
|
209,600
|
| | | | | 233,877 | | |
Commercial real estate
|
| | |
|
160,000
|
| | | | | 489,032 | | |
| | | |
$
|
485,100
|
| | | | $ | 972,452 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Net loss on sales of other real estate
|
| | |
$
|
13,785
|
| | | | $ | 25,232 | | |
Direct write down for valuation losses
|
| | |
|
63,632
|
| | | | | 26,286 | | |
Operating expenses, net of rental income
|
| | |
|
80,070
|
| | | | | 93,305 | | |
| | | |
$
|
157,487
|
| | | | $ | 144,823 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Land
|
| | |
$
|
2,136,642
|
| | | | $ | 2,136,642 | | |
Buildings and improvements
|
| | |
|
8,993,094
|
| | | | | 8,907,049 | | |
Furniture, fixtures, and equipment
|
| | |
|
4,554,551
|
| | | | | 3,993,662 | | |
Automobiles
|
| | |
|
114,091
|
| | | | | 114,091 | | |
Construction in process
|
| | |
|
—
|
| | | | | 198,370 | | |
| | | |
|
15,798,378
|
| | | | | 15,349,814 | | |
Accumulated depreciation
|
| | |
|
(8,331,962)
|
| | | | | (7,919,858) | | |
| | | |
$
|
7,466,416
|
| | | | $ | 7,429,956 | | |
|
|
2017
|
| | | $ | 214,674 | | |
|
2018
|
| | | | 214,674 | | |
|
2019
|
| | | | 200,461 | | |
|
2020
|
| | | | 195,724 | | |
|
2021
|
| | | | 195,724 | | |
|
Thereafter
|
| | | | 842,701 | | |
| | | | | $ | 1,863,958 | | |
|
|
2017
|
| | | $ | 45,968,765 | | |
|
2018
|
| | | | 22,078,935 | | |
|
2019
|
| | | | 16,163,071 | | |
|
2020
|
| | | | 4,819,982 | | |
|
2021
|
| | | | 10,432,763 | | |
| | | | | $ | 99,463,516 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Advances from Federal Home Loan Bank with interest at 9 variable
rates (ranging from 2.34% to 3.04% at December 31, 2016) due at various dates during 2017 to 2018 |
| | |
$
|
10,000,000
|
| | | | $ | 15,000,000 | | |
Note payable to a commercial bank with a variable rate of interest; interest is payable quarterly and principal is paid annually
|
| | |
|
2,558,334
|
| | | | | 3,258,334 | | |
| | | |
$
|
12,558,334
|
| | | | $ | 18,258,334 | | |
|
|
2017
|
| | | $ | 5,700,000 | | |
|
2018
|
| | | | 5,700,000 | | |
|
2019
|
| | | | 700,000 | | |
|
2020
|
| | | | 458,334 | | |
| | | | | $ | 12,558,334 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Current
|
| | |
$
|
162,219
|
| | | | $ | 67,160 | | |
Deferred
|
| | |
|
1,643
|
| | | | | 30,045 | | |
Income tax expense
|
| | |
$
|
163,862
|
| | | | $ | 97,205 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Income tax expense at state statutory rate
|
| | |
$
|
247,566
|
| | | | $ | 203,473 | | |
Nondeductible expenses, sales tax credits and other
|
| | |
|
(83,704)
|
| | | | | (106,268) | | |
Income tax expense
|
| | |
$
|
163,862
|
| | | | $ | 97,205 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | |
$
|
200,990
|
| | | | $ | 192,678 | | |
Other real estate owned
|
| | |
|
—
|
| | | | | 372 | | |
Deferred retirement plan
|
| | |
|
73,565
|
| | | | | 69,859 | | |
Deferred rent
|
| | |
|
10,004
|
| | | | | 10,358 | | |
Available for sale securities
|
| | |
|
87,769
|
| | | | | — | | |
| | | |
|
372,328
|
| | | | | 273,267 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation
|
| | |
|
(59,856)
|
| | | | | (46,920) | | |
Available for sale securities
|
| | |
|
—
|
| | | | | (27,924) | | |
| | | |
|
(59,856)
|
| | | | | (74,844) | | |
Net deferred tax assets
|
| | |
$
|
312,472
|
| | | | $ | 198,423 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Commitments to extend credit
|
| | |
$
|
40,280,000
|
| | | | $ | 38,503,000 | | |
Standby letters of credit
|
| | |
|
1,270,000
|
| | | | | 749,000 | | |
| | | |
$
|
41,550,000
|
| | | | $ | 39,252,000 | | |
|
Year
|
| |
Total Capital to
Risk-Weighted Assets |
| |
Tier 1 Capital to
Risk-Weighted Assets |
| |
CET1 Capital to
Risk-Weighted Assets |
| |
Tier 1 Capital to
Average Total Assets |
| ||||||||||||
2015
|
| | | | 8.000% | | | | | | 6.000% | | | | | | 4.500% | | | | | | 4.000% | | |
2016
|
| | | | 8.625% | | | | | | 6.625% | | | | | | 5.125% | | | | | | 4.000% | | |
2017
|
| | | | 9.250% | | | | | | 7.250% | | | | | | 5.750% | | | | | | 4.000% | | |
2018
|
| | | | 9.875% | | | | | | 7.875% | | | | | | 6.375% | | | | | | 4.000% | | |
2019
|
| | | | 10.500% | | | | | | 8.500% | | | | | | 7.000% | | | | | | 4.000% | | |
| | |
Actual
|
| |
For Capital
Adequacy Purposes(1) |
| |
To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| | |||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| | ||||||||||||||||||||
| | |
(Dollars in Thousands)
|
| | |||||||||||||||||||||||||||||||||||
As of December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total Capital to Risk-Weighted Assets
|
| | | $ | 40,234 | | | | | | 14.159% | | | | | $ | 24,509 | | | | | | 8.625% | | | | | $ | 28,416 | | | | | | 10.000% | | | | ||
Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 37,143 | | | | | | 13.071% | | | | | $ | 18,826 | | | | | | 6.625% | | | | | $ | 22,733 | | | | | | 8.000% | | | | ||
CET1 Capital to Risk-Weighted Assets
|
| | | $ | 37,143 | | | | | | 13.071% | | | | | $ | 14,563 | | | | | | 5.125% | | | | | $ | 18,470 | | | | | | 6.500% | | | | ||
Tier 1 Capital to Average Total Assets
|
| | | $ | 37,143 | | | | | | 10.080% | | | | | $ | 14,739 | | | | | | 4.000% | | | | | $ | 18,424 | | | | | | 5.000% | | | | ||
As of December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Total Capital to Risk-Weighted Assets
|
| | | $ | 38,389 | | | | | | 15.360% | | | | | $ | 19,991 | | | | | | 8.000% | | | | | $ | 24,988 | | | | | | 10.000% | | | | ||
Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 35,426 | | | | | | 14.180% | | | | | $ | 14,993 | | | | | | 6.000% | | | | | $ | 19,991 | | | | | | 8.000% | | | | ||
CET1 Capital to Risk-Weighted Assets
|
| | | $ | 35,426 | | | | | | 14.180% | | | | | $ | 11,245 | | | | | | 4.500% | | | | | $ | 16,242 | | | | | | 6.500% | | | | ||
Tier 1 Capital to Average Total Assets
|
| | | $ | 35,426 | | | | | | 10.390% | | | | | $ | 13,643 | | | | | | 4.000% | | | | | $ | 17,054 | | | | | | 5.000% | | | | | |
| | |
Assets
Measured at Fair Value |
| |
Fair Value Measurements at December 31, 2016 Using
|
| ||||||||||||||||||
| | |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
Available for sale securities
|
| | | $ | 67,789,254 | | | | | $ | — | | | | | $ | 67,789,254 | | | | | $ | — | | |
|
| | |
Assets
Measured at Fair Value |
| |
Fair Value Measurements at December 31, 2015 Using
|
| ||||||||||||||||||
| | |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
Available for sale securities
|
| | | $ | 74,091,445 | | | | | $ | — | | | | | $ | 74,091,445 | | | | | $ | — | | |
|
| | |
Carrying Value at December 31, 2016
|
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans
|
| | | $ | 3,249,653 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,249,653 | | |
Other real estate owned
|
| | | | 160,000 | | | | | | — | | | | | | — | | | | | | 160,000 | | |
| | | | $ | 3,409,653 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,409,653 | | |
|
| | |
Carrying Value at December 31, 2015
|
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans
|
| | | $ | 4,678,836 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,678,836 | | |
Other real estate owned
|
| | | | 223,100 | | | | | | — | | | | | | — | | | | | | 223,100 | | |
| | | | $ | 4,901,936 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,901,936 | | |
|
| | |
Carrying
Amount |
| |
Valuation
Technique |
| |
Significant
Unobservable Input |
| |
Weighted
Average of Input |
||||||||
Nonrecurring: | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 3,249,653 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 15 – 20% |
Other real estate owned
|
| | | | 160,000 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 5 – 10% |
| | |
Carrying
Amount |
| |
Valuation
Technique |
| |
Significant
Unobservable Input |
| |
Weighted
Average of Input |
||||||||
Nonrecurring: | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 4,678,836 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 15 – 20% |
Other real estate owned
|
| | | | 223,100 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 5 – 10% |
| | |
December 31, 2016
|
| |
December 31, 2015
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
16,321
|
| | | |
$
|
16,321
|
| | | | $ | 8,518 | | | | | $ | 8,518 | | |
Available for sale securities
|
| | |
|
67,789
|
| | | |
|
67,789
|
| | | | | 74,091 | | | | | | 74,091 | | |
Restricted equity securities
|
| | |
|
1,123
|
| | | |
|
1,123
|
| | | | | 1,353 | | | | | | 1,353 | | |
Loans held for sale
|
| | |
|
1,299
|
| | | |
|
1,299
|
| | | | | 417 | | | | | | 417 | | |
Loans, net
|
| | |
|
273,941
|
| | | |
|
272,696
|
| | | | | 242,653 | | | | | | 242,759 | | |
Interest receivable
|
| | |
|
1,214
|
| | | |
|
1,214
|
| | | | | 1,181 | | | | | | 1,181 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | |
|
327,679
|
| | | |
|
327,493
|
| | | | | 289,720 | | | | | | 289,940 | | |
Other borrowings
|
| | |
|
12,558
|
| | | |
|
12,667
|
| | | | | 18,258 | | | | | | 18,258 | | |
Interest payable
|
| | |
|
163
|
| | | |
|
163
|
| | | | | 151 | | | | | | 151 | | |
| | |
2016
|
| |
2015
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | |
$
|
299,933
|
| | | | $ | 271,501 | | |
Investment in subsidiary
|
| | |
|
35,880,455
|
| | | | | 35,827,285 | | |
Income tax receivable
|
| | |
|
8,272
|
| | | | | 8,680 | | |
Total assets
|
| | | $ | 36,188,660 | | | | |
$
|
36,107,466
|
| |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Note payable
|
| | |
$
|
2,558,334
|
| | | | $ | 3,258,334 | | |
Interest payable
|
| | |
|
5,800
|
| | | | | 6,500 | | |
Stockholders’ equity
|
| | |
|
33,624,526
|
| | | | | 32,842,632 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 36,188,660 | | | | |
$
|
36,107,466
|
| |
|
| | |
2016
|
| |
2015
|
| ||||||
Income | | | | | | | | | | | | | |
Dividends from subsidiary
|
| | |
$
|
2,059,595
|
| | | | | 1,688,176 | | |
Interest income
|
| | |
|
15
|
| | | | | 61 | | |
| | | | | 2,059,610 | | | | |
|
1,688,237
|
| |
Expenses | | | | | | | | | | | | | |
Interest expense
|
| | |
|
82,984
|
| | | | | 85,162 | | |
Salaries and benefits
|
| | |
|
1,079
|
| | | | | 380 | | |
Other operating expenses
|
| | |
|
43,207
|
| | | | | 48,065 | | |
| | | | | 127,270 | | | | |
|
133,607
|
| |
Income before income tax benefit and equity in undistributed income of subsidiary
|
| | |
|
1,932,340
|
| | | | | 1,554,630 | | |
Income tax benefit
|
| | | | 8,272 | | | | |
|
8,680
|
| |
Income before equity in undistributed income of subsidiary
|
| | |
|
1,940,612
|
| | | | | 1,563,310 | | |
Equity in undistributed income of subsidiary
|
| | | | 1,704,227 | | | | |
|
1,469,832
|
| |
Net income
|
| | | $ | 3,644,839 | | | | |
$
|
3,033,142
|
| |
|
| | |
2016
|
| |
2015
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | |
$
|
3,644,839
|
| | | | $ | 3,033,142 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Equity in undistributed income of subsidiary
|
| | |
|
(1,704,227)
|
| | | | | (1,469,832) | | |
Net other operating activities
|
| | |
|
(292)
|
| | | | | 4,603 | | |
Net cash provided by operating activities
|
| | |
|
1,940,320
|
| | | | | 1,567,913 | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Repayment of note payable
|
| | |
|
(700,000)
|
| | | | | (700,000) | | |
Repurchase and retirement of common stock
|
| | |
|
(10)
|
| | | | | — | | |
Distributions to stockholders
|
| | |
|
(1,211,878)
|
| | | | | (874,704) | | |
Net cash used in financing activities
|
| | |
|
(1,911,888)
|
| | | | | (1,574,704) | | |
Net increase (decrease) in cash
|
| | |
|
28,432
|
| | | | | (6,791) | | |
Cash at beginning of year
|
| | |
|
271,501
|
| | | | | 278,292 | | |
Cash at end of year
|
| | |
$
|
299,933
|
| | | | $ | 271,501 | | |
|
| | |
2015
|
| |
2014
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | |
$
|
3,971,717
|
| | | | $ | 5,485,232 | | |
Interest-bearing deposits in banks
|
| | |
|
563,319
|
| | | | | 168,724 | | |
Federal funds sold
|
| | |
|
3,982,988
|
| | | | | 1,454,000 | | |
Total cash and cash equivalents
|
| | |
|
8,518,024
|
| | | | | 7,107,956 | | |
Available for sale securities
|
| | |
|
74,091,445
|
| | | | | 68,251,274 | | |
Held to maturity securities
|
| | |
|
—
|
| | | | | 349,399 | | |
Restricted equity securities
|
| | |
|
1,352,900
|
| | | | | 1,344,600 | | |
Loans held for sale
|
| | |
|
416,712
|
| | | | | — | | |
Loans
|
| | |
|
245,617,502
|
| | | | | 231,150,252 | | |
Less allowance for loan losses
|
| | |
|
2,964,262
|
| | | | | 2,871,961 | | |
Loans, net
|
| | |
|
242,653,240
|
| | | | | 228,278,291 | | |
Premises and equipment, net
|
| | |
|
7,429,956
|
| | | | | 7,470,338 | | |
Other real estate owned
|
| | |
|
972,452
|
| | | | | 400,823 | | |
Accrued interest receivable
|
| | |
|
1,181,448
|
| | | | | 1,097,857 | | |
Cash surrender value of life insurance
|
| | |
|
5,767,043
|
| | | | | 5,608,511 | | |
Other assets
|
| | |
|
776,384
|
| | | | | 694,909 | | |
Total assets
|
| | | $ | 343,159,604 | | | | | $ | 320,603,958 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities: | | | | ||||||||||
Deposits:
|
| | | ||||||||||
Noninterest-bearing
|
| | |
$
|
53,821,221
|
| | | | $ | 52,204,114 | | |
Interest-bearing
|
| | |
|
235,898,481
|
| | | | | 216,860,497 | | |
Total deposits
|
| | |
|
289,719,702
|
| | | | | 269,064,611 | | |
Other borrowings
|
| | |
|
18,258,334
|
| | | | | 18,958,334 | | |
Accrued interest payable
|
| | |
|
151,257
|
| | | | | 164,204 | | |
Accrued expenses and other liabilities
|
| | |
|
2,187,679
|
| | | | | 2,204,359 | | |
Total liabilities
|
| | | | 310,316,972 | | | | |
|
290,391,508
|
| |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $.10 par value; 3,000,000 shares authorized; 71,288 and 71,288 shares issued and outstanding, respectively
|
| | |
|
7,129
|
| | | | | 7,129 | | |
Additional paid-in capital
|
| | |
|
2,061,907
|
| | | | | 2,061,907 | | |
Retained earnings
|
| | |
|
30,371,922
|
| | | | | 28,213,484 | | |
Accumulated other comprehensive income (loss)
|
| | |
|
401,674
|
| | | | | (70,070) | | |
Total stockholders’ equity
|
| | | | 32,842,632 | | | | |
|
30,212,450
|
| |
Total liabilities and stockholders’ equity
|
| | | $ | 343,159,604 | | | | |
$
|
320,603,958
|
| |
|
| | |
2015
|
| |
2014
|
| ||||||
Interest and dividend income: | | | | | | | | | | | | | |
Loans, including fees
|
| | |
$
|
12,443,617
|
| | | | $ | 11,924,484 | | |
Taxable investment securities
|
| | |
|
1,194,907
|
| | | | | 1,388,581 | | |
Nontaxable investment securities
|
| | |
|
735,200
|
| | | | | 690,955 | | |
Federal funds sold
|
| | |
|
15,062
|
| | | | | 7,124 | | |
Deposits in banks
|
| | |
|
692
|
| | | | | 183 | | |
Total interest income
|
| | | | 14,389,478 | | | | |
|
14,011,327
|
| |
Interest expense: | | | | ||||||||||
Deposits
|
| | |
|
1,270,142
|
| | | | | 1,183,171 | | |
Other borrowings
|
| | |
|
381,554
|
| | | | | 406,757 | | |
Total interest expense
|
| | | | 1,651,696 | | | | |
|
1,589,928
|
| |
Net interest income
|
| | | | 12,737,782 | | | | |
|
12,421,399
|
| |
Provision for loan losses
|
| | | | 396,000 | | | | |
|
100,000
|
| |
Net interest income after provision for loan losses
|
| | | | 12,341,782 | | | | |
|
12,321,399
|
| |
Non-interest income: | | | | ||||||||||
Service charges on deposit accounts
|
| | |
|
1,333,672
|
| | | | | 1,349,063 | | |
Net realized gains on sales of securities
|
| | |
|
117,671
|
| | | | | 23,339 | | |
Mortgage loan origination income
|
| | |
|
277,956
|
| | | | | — | | |
Other income
|
| | |
|
1,031,350
|
| | | | | 953,392 | | |
Total non-interest income
|
| | | | 2,760,649 | | | | |
|
2,325,794
|
| |
Non-interest expenses: | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | |
|
6,494,817
|
| | | | | 6,254,648 | | |
Occupancy and equipment expenses
|
| | |
|
1,692,961
|
| | | | | 1,508,216 | | |
Net other real estate owned losses and expenses
|
| | |
|
144,823
|
| | | | | 221,525 | | |
Other expenses
|
| | |
|
3,639,483
|
| | | | | 3,663,952 | | |
Total non-interest expenses
|
| | | | 11,972,084 | | | | |
|
11,648,341
|
| |
Income before income taxes
|
| | | | 3,130,347 | | | | |
|
2,998,852
|
| |
Income tax expense
|
| | | | 97,205 | | | | |
|
128,213
|
| |
Net income
|
| | | $ | 3,033,142 | | | | |
$
|
2,870,639
|
| |
|
| | |
2015
|
| |
2014
|
| ||||||
Net income
|
| | |
$
|
3,033,142
|
| | | | $ | 2,870,639 | | |
Other comprehensive income: | | | | ||||||||||
Unrealized holding gains on securities available for sale arising during the period, net of tax of $40,444 and $236,546, respectively
|
| | |
|
581,766
|
| | | | | 3,402,619 | | |
Reclassification adjustment for gains realized in net income, net of tax of $7,649 and $1,517, respectively
|
| | |
|
(110,022)
|
| | | | | (21,822) | | |
Other comprehensive income
|
| | |
|
471,744
|
| | | | | 3,380,797 | | |
Comprehensive income
|
| | | $ | 3,504,886 | | | | |
$
|
6,251,436
|
| |
|
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders' Equity |
| |||||||||||||||
Balance, December 31, 2013
|
| | | $ | 7,129 | | | | | $ | 2,061,887 | | | | | $ | 25,841,851 | | | | | $ | (3,450,867) | | | | | $ | 24,460,000 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 2,870,639 | | | | | | — | | | | | | 2,870,639 | | |
Common stock issuance
|
| | | | — | | | | | | 20 | | | | | | — | | | | | | — | | | | | | 20 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,380,797 | | | | | | 3,380,797 | | |
Distributions to stockholders
|
| | | | — | | | | | | — | | | | | | (499,006) | | | | | | — | | | | | | (499,006) | | |
Balance, December 31, 2014
|
| | | | 7,129 | | | | | | 2,061,907 | | | | | | 28,213,484 | | | | | | (70,070) | | | | | | 30,212,450 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 3,033,142 | | | | | | — | | | | | | 3,033,142 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 471,744 | | | | | | 471,744 | | |
Distributions to stockholders
|
| | | | — | | | | | | — | | | | | | (874,704) | | | | | | — | | | | | | (874,704) | | |
Balance, December 31, 2015
|
| | | $ | 7,129 | | | | | $ | 2,061,907 | | | | | $ | 30,371,922 | | | | | $ | 401,674 | | | | | $ | 32,842,632 | | |
|
| | |
2015
|
| |
2014
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | |
$
|
3,033,142
|
| | | | $ | 2,870,639 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Provision for loan losses
|
| | |
|
396,000
|
| | | | | 100,000 | | |
Net amortization of securities
|
| | |
|
366,520
|
| | | | | 336,932 | | |
Depreciation
|
| | |
|
531,253
|
| | | | | 486,799 | | |
Deferred income taxes
|
| | |
|
30,045
|
| | | | | 9,484 | | |
Net realized gains on sales of securities
|
| | |
|
(117,671)
|
| | | | | (23,339) | | |
Gain on disposal of premise and equipment
|
| | |
|
—
|
| | | | | (74,605) | | |
Net (gain) loss on sales of other real estate owned
|
| | |
|
25,232
|
| | | | | (69,948) | | |
Write downs of other real estate owned
|
| | |
|
26,286
|
| | | | | 215,746 | | |
Net (increase) decrease in loans held for sale
|
| | |
|
(416,712)
|
| | | | | 119,387 | | |
Increase in cash surrender value of life insurance
|
| | |
|
(158,532)
|
| | | | | (159,602) | | |
(Increase) decrease in interest receivable
|
| | |
|
(83,591)
|
| | | | | 13,068 | | |
Increase (decrease) in interest payable
|
| | |
|
(12,947)
|
| | | | | 7,745 | | |
Net other operating activities
|
| | |
|
(160,995)
|
| | | | | 329,073 | | |
Net cash provided by operating activities
|
| | |
|
3,458,030
|
| | | | | 4,161,379 | | |
INVESTING ACTIVITIES | | | | ||||||||||
Purchase of available for sale securities
|
| | |
|
(20,196,493)
|
| | | | | (13,245,193) | | |
Proceeds from sales of available for sale securities
|
| | |
|
7,309,198
|
| | | | | 19,641,793 | | |
Proceeds from calls, prepayments and maturities of available for sale securities
|
| | |
|
7,302,814
|
| | | | | 4,541,942 | | |
Proceeds from calls, prepayments and maturities of held to maturity securities
|
| | |
|
349,399
|
| | | | | 21,855 | | |
Net purchases of restricted equity securities
|
| | |
|
(8,300)
|
| | | | | (125,400) | | |
Net increase in loans
|
| | |
|
(15,965,878)
|
| | | | | (18,668,475) | | |
Purchase of premises and equipment
|
| | |
|
(490,871)
|
| | | | | (450,665) | | |
Proceeds from sale of premises and equipment
|
| | |
|
—
|
| | | | | 683,958 | | |
Capitalized improvements to other real estate owned
|
| | |
|
(192,193)
|
| | | | | — | | |
Proceeds from sale of other real estate owned
|
| | |
|
763,975
|
| | | | | 926,111 | | |
Net cash used in investing activities
|
| | |
|
(21,128,349)
|
| | | | | (6,674,074) | | |
FINANCING ACTIVITIES | | | | ||||||||||
Net increase in deposits
|
| | |
|
20,655,091
|
| | | | | 5,340,368 | | |
Net decrease in federal funds purchased
|
| | |
|
—
|
| | | | | (6,150,000) | | |
Proceeds from other borrowings
|
| | |
|
5,000,000
|
| | | | | 5,000,000 | | |
Repayment of other borrowings
|
| | |
|
(5,700,000)
|
| | | | | (941,666) | | |
Proceeds from issuance of common stock
|
| | |
|
—
|
| | | | | 20 | | |
Distributions to stockholders
|
| | |
|
(874,704)
|
| | | | | (499,006) | | |
Net cash provided by financing activities
|
| | |
|
19,080,387
|
| | | | | 2,749,716 | | |
Net increase in cash and cash equivalents
|
| | |
|
1,410,068
|
| | | | | 237,021 | | |
Cash and cash equivalents at beginning of year
|
| | |
|
7,107,956
|
| | | | | 6,870,935 | | |
Cash and cash equivalents at end of year
|
| | |
$
|
8,518,024
|
| | | | $ | 7,107,956 | | |
SUPPLEMENTAL DISCLOSURES | | | | ||||||||||
Cash paid (received) during the year for:
|
| | | ||||||||||
Interest
|
| | |
$
|
1,664,643
|
| | | | $ | 1,582,183 | | |
Income taxes
|
| | |
$
|
118,349
|
| | | | $ | (71,068) | | |
NONCASH TRANSACTIONS | | | | ||||||||||
Loans transferred to other real estate owned
|
| | |
$
|
1,194,929
|
| | | | $ | 239,436 | | |
Internally financed sales of other real estate owned
|
| | |
$
|
—
|
| | | | $ | 114,986 | | |
| | |
Years
|
| |||
Buildings
|
| | | | 15 – 40 | | |
Furniture and equipment
|
| | | | 3 – 10 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Securities Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2015:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government sponsored agency securities
|
| | | $ | 22,318,493 | | | | | $ | 58,104 | | | | | $ | (251,374) | | | | | $ | 22,125,223 | | |
State and municipal securities
|
| | | | 32,671,501 | | | | | | 766,752 | | | | | | (7,208) | | | | | | 33,431,045 | | |
Corporate securities
|
| | | | 1,000,000 | | | | | | — | | | | | | (13,181) | | | | | | 986,819 | | |
Mortgage-backed securities
|
| | | | 17,671,853 | | | | | | 72,919 | | | | | | (196,414) | | | | | | 17,548,358 | | |
| | | | $ | 73,661,847 | | | | | $ | 897,775 | | | | | $ | (468,177) | | | | | $ | 74,091,445 | | |
December 31, 2014:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government sponsored agency securities
|
| | | $ | 23,802,493 | | | | | $ | 58,412 | | | | | $ | (490,768) | | | | | $ | 23,370,137 | | |
State and municipal securities
|
| | | | 29,753,547 | | | | | | 527,937 | | | | | | (225,571) | | | | | | 30,055,913 | | |
Corporate securities
|
| | | | 1,000,000 | | | | | | 19 | | | | | | — | | | | | | 1,000,019 | | |
Mortgage-backed securities
|
| | | | 13,770,175 | | | | | | 158,055 | | | | | | (103,025) | | | | | | 13,825,205 | | |
| | | | $ | 68,326,215 | | | | | $ | 744,423 | | | | | $ | (819,364) | | | | | $ | 68,251,274 | | |
Securities Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2014:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
State and municipal securities
|
| | | $ | 349,399 | | | | | $ | — | | | | | $ | — | | | | | $ | 349,399 | | |
|
| | |
Securities Available for Sale
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Due in one year or less
|
| | | $ | 180,000 | | | | | $ | 180,196 | | |
Due from one to five years
|
| | | | 636,908 | | | | | | 638,184 | | |
Due from five to ten years
|
| | | | 17,440,173 | | | | | | 17,506,189 | | |
Due after ten years
|
| | | | 37,732,913 | | | | | | 38,218,518 | | |
Mortgage-backed securities
|
| | | | 17,671,853 | | | | | | 17,548,358 | | |
| | | | $ | 73,661,847 | | | | | $ | 74,091,445 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Gross gains on sales
|
| | |
$
|
149,690
|
| | | | $ | 224,587 | | |
Gross losses on sales
|
| | |
|
(32,019)
|
| | | | | (201,248) | | |
Net realized gains
|
| | |
$
|
117,671
|
| | | | $ | 23,339 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Federal Home Loan Bank of Atlanta
|
| | |
$
|
963,600
|
| | | | $ | 955,300 | | |
First National Banker’s Bankshares, Inc.
|
| | |
|
364,300
|
| | | | | 364,300 | | |
Central Alabama Title Center, LLC
|
| | |
|
25,000
|
| | | | | 25,000 | | |
| | | | $ | 1,352,900 | | | | |
$
|
1,344,600
|
| |
|
| | |
Less Than Twelve Months
|
| |
Twelve Months or More
|
| | |||||||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Total
Unrealized Losses |
| |||||||||||||||
December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Government sponsored agency securities
|
| | | $ | (76,011) | | | | | $ | 4,418,165 | | | | | $ | (175,363) | | | | | $ | 10,747,659 | | | | | $ | (251,374) | | |
State and municipal securities
|
| | | | (7,208) | | | | | | 496,575 | | | | | | — | | | | | | — | | | | | | (7,208) | | |
Corporate securities
|
| | | | (13,181) | | | | | | 986,819 | | | | | | — | | | | | | — | | | | | | (13,181) | | |
Mortgage-backed securities
|
| | | | (96,762) | | | | | | 10,422,269 | | | | | | (99,652) | | | | | | 3,678,808 | | | | | | (196,414) | | |
Total securities
|
| | | $ | (193,162) | | | | | $ | 16,323,828 | | | | | $ | (275,015) | | | | | $ | 14,426,467 | | | | | $ | (468,177) | | |
December 31, 2014: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Government sponsored agency securities
|
| | | $ | — | | | | | $ | — | | | | | $ | (490,768) | | | | | $ | 19,910,039 | | | | | $ | (490,768) | | |
State and municipal securities
|
| | | | (68,208) | | | | | | 3,998,405 | | | | | | (157,363) | | | | | | 4,553,947 | | | | | | (225,571) | | |
Mortgage-backed securities
|
| | | | — | | | | | | — | | | | | | (103,025) | | | | | | 4,258,554 | | | | | | (103,025) | | |
Total securities
|
| | | $ | (68,208) | | | | | $ | 3,998,405 | | | | | $ | (751,156) | | | | | $ | 28,722,540 | | | | | $ | (819,364) | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Real estate mortgages: | | | | | | | | | | | | | |
Construction and land development
|
| | |
$
|
24,031,789
|
| | | | $ | 22,729,873 | | |
1 – 4 family
|
| | |
|
47,227,873
|
| | | | | 48,180,961 | | |
Home equity lines of credit
|
| | |
|
13,607,309
|
| | | | | 13,790,605 | | |
Commercial
|
| | |
|
96,585,696
|
| | | | | 88,641,453 | | |
Other
|
| | |
|
13,748,909
|
| | | | | 13,501,726 | | |
Commercial
|
| | |
|
39,227,075
|
| | | | | 30,203,169 | | |
Consumer and other
|
| | |
|
11,188,851
|
| | | | | 14,102,465 | | |
| | | | | 245,617,502 | | | | |
|
231,150,252
|
| |
Allowance for loan losses
|
| | |
|
(2,964,262)
|
| | | | | (2,871,961) | | |
Loans, net
|
| | |
$
|
242,653,240
|
| | | | $ | 228,278,291 | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| | |||||||||||||||||
| | |
(Dollars in Thousands)
|
| ||||||||||||||||||||||||||||||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Construction and land development
|
| | | $ | 22,439 | | | | | $ | 92 | | | | | $ | 1,501 | | | | | $ | — | | | | | $ | 24,032 | | | | ||
1 – 4 family
|
| | | | 44,245 | | | | | | 1,573 | | | | | | 1,410 | | | | | | — | | | | | | 47,228 | | | | ||
Home equity lines of credit
|
| | | | 12,938 | | | | | | 327 | | | | | | 279 | | | | | | 63 | | | | | | 13,607 | | | | ||
Commercial
|
| | | | 90,473 | | | | | | 2,994 | | | | | | 3,118 | | | | | | — | | | | | | 96,585 | | | | ||
Other
|
| | | | 13,506 | | | | | | 156 | | | | | | 87 | | | | | | — | | | | | | 13,749 | | | | ||
Commercial
|
| | | | 33,682 | | | | | | 33 | | | | | | 5,512 | | | | | | — | | | | | | 39,227 | | | | ||
Consumer and other
|
| | | | 10,778 | | | | | | 49 | | | | | | 362 | | | | | | — | | | | | | 11,189 | | | | ||
Total:
|
| | | $ | 228,061 | | | | | $ | 5,224 | | | | | $ | 12,269 | | | | | $ | 63 | | | | | $ | 245,617 | | | | ||
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Construction and land development
|
| | | $ | 18,626 | | | | | $ | 212 | | | | | $ | 3,892 | | | | | $ | — | | | | | $ | 22,730 | | | | ||
1 – 4 family
|
| | | | 43,579 | | | | | | 2,631 | | | | | | 1,971 | | | | | | — | | | | | | 48,181 | | | | ||
Home equity lines of credit
|
| | | | 12,796 | | | | | | 435 | | | | | | 494 | | | | | | 66 | | | | | | 13,791 | | | | ||
Commercial
|
| | | | 82,609 | | | | | | 3,390 | | | | | | 2,642 | | | | | | — | | | | | | 88,641 | | | | ||
Other
|
| | | | 12,154 | | | | | | 327 | | | | | | 1,021 | | | | | | — | | | | | | 13,502 | | | | ||
Commercial
|
| | | | 23,735 | | | | | | 3,236 | | | | | | 3,232 | | | | | | — | | | | | | 30,203 | | | | ||
Consumer and other
|
| | | | 13,608 | | | | | | 55 | | | | | | 439 | | | | | | — | | | | | | 14,102 | | | | ||
Total:
|
| | | $ | 207,107 | | | | | $ | 10,286 | | | | | $ | 13,691 | | | | | $ | 66 | | | | | $ | 231,150 | | | | ||
|
| | | | | | | | |
Past Due Status (Accruing Loans)
|
| | | |||||||||||||||||||||||||||||||
| | |
Current
|
| |
30 – 59
Days |
| |
60 – 89
Days |
| |
90+
Days |
| |
Total
Past Due |
| |
Nonaccrual
|
| |
Total
|
| |||||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 23,661 | | | | | $ | 111 | | | | | $ | — | | | | | $ | 33 | | | | | $ | 144 | | | | | $ | 227 | | | | | $ | 24,032 | | |
1 – 4 family
|
| | | | 45,705 | | | | | | 433 | | | | | | 153 | | | | | | 37 | | | | | | 623 | | | | | | 900 | | | | | | 47,228 | | |
Home equity lines of credit
|
| | | | 13,318 | | | | | | 37 | | | | | | — | | | | | | — | | | | | | 37 | | | | | | 252 | | | | | | 13,607 | | |
Commercial
|
| | | | 94,845 | | | | | | — | | | | | | 47 | | | | | | — | | | | | | 47 | | | | | | 1,693 | | | | | | 96,585 | | |
Other
|
| | | | 13,662 | | | | | | — | | | | | | 31 | | | | | | — | | | | | | 31 | | | | | | 56 | | | | | | 13,749 | | |
Commercial
|
| | | | 36,661 | | | | | | 24 | | | | | | — | | | | | | 53 | | | | | | 77 | | | | | | 2,489 | | | | | | 39,227 | | |
Consumer and other
|
| | | | 10,743 | | | | | | 110 | | | | | | 3 | | | | | | — | | | | | | 113 | | | | | | 333 | | | | | | 11,189 | | |
Total:
|
| | | $ | 238,595 | | | | | $ | 715 | | | | | $ | 234 | | | | | $ | 123 | | | | | $ | 1,072 | | | | | $ | 5,950 | | | | | $ | 245,617 | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 20,535 | | | | | $ | 40 | | | | | $ | — | | | | | $ | — | | | | | $ | 40 | | | | | $ | 2,155 | | | | | $ | 22,730 | | |
1 – 4 family
|
| | | | 46,591 | | | | | | 438 | | | | | | — | | | | | | — | | | | | | 438 | | | | | | 1,152 | | | | | | 48,181 | | |
Home equity lines of credit
|
| | | | 13,631 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 160 | | | | | | 13,791 | | |
Commercial
|
| | | | 87,010 | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | | | | | 1,571 | | | | | | 88,641 | | |
Other
|
| | | | 12,481 | | | | | | 76 | | | | | | 33 | | | | | | — | | | | | | 109 | | | | | | 912 | | | | | | 13,502 | | |
Commercial
|
| | | | 30,040 | | | | | | 15 | | | | | | — | | | | | | 14 | | | | | | 29 | | | | | | 134 | | | | | | 30,203 | | |
Consumer and other
|
| | | | 13,680 | | | | | | 35 | | | | | | 29 | | | | | | — | | | | | | 64 | | | | | | 358 | | | | | | 14,102 | | |
Total:
|
| | | $ | 223,968 | | | | | $ | 604 | | | | | $ | 122 | | | | | $ | 14 | | | | | $ | 740 | | | | | $ | 6,442 | | | | | $ | 231,150 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Balance, beginning of year
|
| | |
$
|
2,871,961
|
| | | | $ | 2,838,735 | | |
Provision for loan loss
|
| | |
|
396,000
|
| | | | | 100,000 | | |
Loans charged off
|
| | |
|
(442,726)
|
| | | | | (123,776) | | |
Recoveries of loans previously charged off
|
| | |
|
139,027
|
| | | | | 57,002 | | |
Balance, end of year
|
| | |
$
|
2,964,262
|
| | | | $ | 2,871,961 | | |
|
| | |
Real Estate
|
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | $ | 1,969 | | | | | $ | 794 | | | | | $ | 109 | | | | | $ | 2,872 | | |
Provision for loan losses
|
| | | | 191 | | | | | | 182 | | | | | | 23 | | | | | | 396 | | |
Loans charged off
|
| | | | (352) | | | | | | (12) | | | | | | (79) | | | | | | (443) | | |
Recoveries of loans previously charged off
|
| | | | 51 | | | | | | 59 | | | | | | 29 | | | | | | 139 | | |
Balance, end of year
|
| | | $ | 1,859 | | | | | $ | 1,023 | | | | | $ | 82 | | | | | $ | 2,964 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 795 | | | | | $ | 761 | | | | | $ | 40 | | | | | $ | 1,596 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 1,064 | | | | | | 262 | | | | | | 42 | | | | | | 1,368 | | |
Total ending balance
|
| | | $ | 1,859 | | | | | $ | 1,023 | | | | | $ | 82 | | | | | $ | 2,964 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 6,052 | | | | | $ | 2,489 | | | | | $ | 354 | | | | | $ | 8,895 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 189,149 | | | | | | 36,738 | | | | | | 10,835 | | | | | | 236,722 | | |
Total ending balance
|
| | | $ | 195,201 | | | | | $ | 39,227 | | | | | $ | 11,189 | | | | | $ | 245,617 | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, beginning of year
|
| | | $ | 2,281 | | | | | $ | 450 | | | | | $ | 108 | | | | | $ | 2,839 | | |
Provision (credit) for loan losses
|
| | | | (260) | | | | | | 344 | | | | | | 16 | | | | | | 100 | | |
Loans charged off
|
| | | | (98) | | | | | | — | | | | | | (26) | | | | | | (124) | | |
Recoveries of loans previously charged off
|
| | | | 46 | | | | | | — | | | | | | 11 | | | | | | 57 | | |
Balance, end of year
|
| | | $ | 1,969 | | | | | $ | 794 | | | | | $ | 109 | | | | | $ | 2,872 | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 869 | | | | | $ | 606 | | | | | $ | 87 | | | | | $ | 1,562 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 1,100 | | | | | | 188 | | | | | | 22 | | | | | | 1,310 | | |
Total ending balance
|
| | | $ | 1,969 | | | | | $ | 794 | | | | | $ | 109 | | | | | $ | 2,872 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually evaluated for impairment
|
| | | $ | 8,479 | | | | | $ | 3,293 | | | | | $ | 393 | | | | | $ | 12,165 | | |
Ending balance: collectively evaluated for impairment
|
| | | | 178,366 | | | | | | 26,910 | | | | | | 13,709 | | | | | | 218,985 | | |
Total ending balance
|
| | | $ | 186,845 | | | | | $ | 30,203 | | | | | $ | 14,102 | | | | | $ | 231,150 | | |
|
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest Income
Recognized in Year |
| |||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 813 | | | | | $ | 813 | | | | | $ | — | | | | | $ | 1,702 | | | | | $ | 10 | | |
1 – 4 family
|
| | | | 772 | | | | | | 772 | | | | | | — | | | | | | 670 | | | | | | 6 | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30 | | | | | | — | | |
Commercial
|
| | | | 1,815 | | | | | | 1,815 | | | | | | — | | | | | | 1,238 | | | | | | 29 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 151 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 101 | | | | | | — | | |
Consumer and other
|
| | | | 33 | | | | | | 33 | | | | | | — | | | | | | 25 | | | | | | — | | |
Total with no allowance recorded:
|
| | | | 3,433 | | | | | | 3,433 | | | | | | — | | | | | | 3,917 | | | | | | 45 | | |
With allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 655 | | | | | | 655 | | | | | | 297 | | | | | | 664 | | | | | | 33 | | |
1 – 4 family
|
| | | | 626 | | | | | | 626 | | | | | | 132 | | | | | | 902 | | | | | | 30 | | |
Home equity lines of credit
|
| | | | 184 | | | | | | 184 | | | | | | 73 | | | | | | 160 | | | | | | 7 | | |
Commercial
|
| | | | 1,187 | | | | | | 1,187 | | | | | | 293 | | | | | | 1,274 | | | | | | 30 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 86 | | | | | | — | | |
Commercial
|
| | | | 2,489 | | | | | | 2,489 | | | | | | 761 | | | | | | 2,877 | | | | | | — | | |
Consumer and other
|
| | | | 321 | | | | | | 321 | | | | | | 40 | | | | | | 333 | | | | | | — | | |
Total with an allowance recorded:
|
| | | | 5,462 | | | | | | 5,462 | | | | | | 1,596 | | | | | | 6,296 | | | | | | 100 | | |
Total Impaired Loans:
|
| | | $ | 8,895 | | | | | $ | 8,895 | | | | | $ | 1,596 | | | | | $ | 10,213 | | | | | $ | 145 | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | $ | 2,381 | | | | | $ | 2,381 | | | | | $ | — | | | | | $ | 2,451 | | | | | $ | 45 | | |
1 – 4 family
|
| | | | 1,198 | | | | | | 1,198 | | | | | | — | | | | | | 636 | | | | | | 33 | | |
Home equity lines of credit
|
| | | | 20 | | | | | | 20 | | | | | | — | | | | | | 20 | | | | | | — | | |
Commercial
|
| | | | 1,386 | | | | | | 1,386 | | | | | | — | | | | | | 1,209 | | | | | | 47 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 100 | | | | | | 100 | | | | | | — | | | | | | 1 | | | | | | 8 | | |
Consumer and other
|
| | | | 44 | | | | | | 44 | | | | | | — | | | | | | 44 | | | | | | — | | |
Total with no allowance recorded:
|
| | | | 5,129 | | | | | | 5,129 | | | | | | — | | | | | | 4,361 | | | | | | 133 | | |
|
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Average
Recorded Investment |
| |
Interest Income
Recognized in Year |
| |||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||
With allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 869 | | | | | | 869 | | | | | | 217 | | | | | | 692 | | | | | | 35 | | |
1 – 4 family
|
| | | | 529 | | | | | | 529 | | | | | | 130 | | | | | | 720 | | | | | | 21 | | |
Home equity lines of credit
|
| | | | 271 | | | | | | 271 | | | | | | 106 | | | | | | 233 | | | | | | 9 | | |
Commercial
|
| | | | 836 | | | | | | 836 | | | | | | 189 | | | | | | 771 | | | | | | 30 | | |
Other
|
| | | | 989 | | | | | | 989 | | | | | | 227 | | | | | | 683 | | | | | | 32 | | |
Commercial
|
| | | | 3,193 | | | | | | 3,193 | | | | | | 606 | | | | | | 1,048 | | | | | | 212 | | |
Consumer and other
|
| | | | 349 | | | | | | 349 | | | | | | 87 | | | | | | 421 | | | | | | — | | |
Total with an allowance recorded:
|
| | | | 7,036 | | | | | | 7,036 | | | | | | 1,562 | | | | | | 4,568 | | | | | | 339 | | |
Total Impaired Loans:
|
| | | $ | 12,165 | | | | | $ | 12,165 | | | | | $ | 1,562 | | | | | $ | 8,929 | | | | | $ | 472 | | |
|
| | |
Troubled Debt Restructurings
|
| |||||||||||||||||||||
| | |
Number
of Loans |
| |
Recorded
Investment Prior to Modification |
| |
Recorded
Investment After Modification |
| |
Impact on the
Allowance for Loan Losses |
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
December 31, 2015 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 1 | | | | | $ | 115 | | | | | $ | 115 | | | | | $ | 48 | | |
1 – 4 family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 1 | | | | | | 336 | | | | | | 336 | | | | | | 47 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | |||||
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | 1 | | | | | | 5 | | | | | | 5 | | | | | | 2 | | |
Total
|
| | | | 3 | | | | | $ | 456 | | | | | $ | 456 | | | | | $ | 97 | | |
December 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Construction and land development
|
| | | | 1 | | | | | $ | 88 | | | | | $ | 88 | | | | | $ | — | | |
1 – 4 family
|
| | | | 1 | | | | | | 210 | | | | | | 210 | | | | | | — | | |
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 3 | | | | | | 881 | | | | | | 881 | | | | | | 90 | | |
Other
|
| | | | 1 | | | | | | 854 | | | | | | 854 | | | | | | 150 | | |
Commercial
|
| | | | 1 | | | | | | 22 | | | | | | 22 | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 7 | | | | | $ | 2,055 | | | | | $ | 2,055 | | | | | $ | 240 | | |
|
|
Balance, beginning of year
|
| | | $ | 2,659,384 | | |
|
Advances
|
| | | | 4,143,647 | | |
|
Repayments
|
| | | | (4,172,746) | | |
|
Balance, end of year
|
| | | $ | 2,630,285 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Balance, beginning of year
|
| | |
$
|
400,823
|
| | | | $ | 1,348,282 | | |
Transfers in from loans
|
| | |
|
1,194,929
|
| | | | | 239,436 | | |
Capitalized improvements
|
| | |
|
192,193
|
| | | | | — | | |
Internally financed sales
|
| | |
|
—
|
| | | | | (114,986) | | |
Sales proceeds
|
| | |
|
(763,975)
|
| | | | | (926,111) | | |
Net gain (loss) on sales of other real estate
|
| | |
|
(25,232)
|
| | | | | 69,948 | | |
Direct write-down for valuation losses
|
| | |
|
(26,286)
|
| | | | | (215,746) | | |
Balance, end of year
|
| | |
$
|
972,452
|
| | | | $ | 400,823 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Construction and land development real estate
|
| | |
$
|
249,543
|
| | | | $ | 141,524 | | |
Residential real estate
|
| | |
|
233,877
|
| | | | | 259,299 | | |
Commercial real estate
|
| | |
|
489,032
|
| | | | | — | | |
| | | | $ | 972,452 | | | | |
$
|
400,823
|
| |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Net (gain) loss on sales of other real estate
|
| | |
$
|
25,232
|
| | | | $ | (69,948) | | |
Direct write down for valuation losses
|
| | |
|
26,286
|
| | | | | 215,746 | | |
Operating expenses, net of rental income
|
| | |
|
93,305
|
| | | | | 75,727 | | |
| | | | $ | 144,823 | | | | |
$
|
221,525
|
| |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Land
|
| | |
$
|
2,136,642
|
| | | | $ | 2,136,642 | | |
Buildings and improvements
|
| | |
|
8,907,049
|
| | | | | 8,946,651 | | |
Furniture, fixtures, and equipment
|
| | |
|
3,993,662
|
| | | | | 4,323,933 | | |
Automobiles
|
| | |
|
114,091
|
| | | | | 114,091 | | |
Construction in process (substantially complete)
|
| | |
|
198,370
|
| | | | | 15,082 | | |
| | | | | 15,349,814 | | | | |
|
15,536,399
|
| |
Accumulated depreciation
|
| | |
|
(7,919,858)
|
| | | | | (8,066,061) | | |
| | | | $ | 7,429,956 | | | | |
$
|
7,470,338
|
| |
|
|
2016
|
| | | $ | 195,724 | | |
|
2017
|
| | | | 195,724 | | |
|
2018
|
| | | | 195,724 | | |
|
2019
|
| | | | 195,724 | | |
|
2020
|
| | | | 195,724 | | |
|
Thereafter
|
| | | | 1,040,451 | | |
| | | | | $ | 2,019,071 | | |
|
|
2016
|
| | | $ | 51,345,533 | | |
|
2017
|
| | | | 13,263,969 | | |
|
2018
|
| | | | 3,844,594 | | |
|
2019
|
| | | | 13,274,849 | | |
|
2020
|
| | | | 4,715,753 | | |
| | | | | $ | 86,444,698 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Advances from Federal Home Loan Bank with interest at fixed and variable rates (ranging from 0.45% to 3.05% at December 31, 2015) due at various dates during 2016 to 2018.
|
| | |
$
|
15,000,000
|
| | | | $ | 15,000,000 | | |
Note payable to a commercial bank with a variable rate of interest; interest is payable quarterly and principal is paid annually.
|
| | |
|
3,258,334
|
| | | | | 3,958,334 | | |
| | | | $ | 18,258,334 | | | | |
$
|
18,958,334
|
| |
|
|
2016
|
| | | $ | 5,700,000 | | |
|
2017
|
| | | | 5,700,000 | | |
|
2018
|
| | | | 5,700,000 | | |
|
2019
|
| | | | 700,000 | | |
|
2020
|
| | | | 458,334 | | |
| | | | | $ | 18,258,334 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Current
|
| | |
$
|
67,160
|
| | | | $ | 118,729 | | |
Deferred
|
| | |
|
30,045
|
| | | | | 9,484 | | |
Income tax expense
|
| | |
$
|
97,205
|
| | | | $ | 128,213 | | |
|
| | |
Years Ended December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Income tax expense at state statutory rate
|
| | |
$
|
203,473
|
| | | | $ | 194,925 | | |
Nondeductible expenses, sales tax credits and other
|
| | |
|
(106,268)
|
| | | | | (66,712) | | |
Income tax expense
|
| | |
$
|
97,205
|
| | | | $ | 128,213 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Deferred tax assets: | | | | ||||||||||
Allowance for loan losses
|
| | |
$
|
192,678
|
| | | | $ | 186,677 | | |
Other real estate owned
|
| | |
|
372
|
| | | | | 44,315 | | |
Deferred retirement plan
|
| | |
|
69,859
|
| | | | | 66,089 | | |
Deferred rent
|
| | |
|
10,358
|
| | | | | 9,864 | | |
Available for sale securities
|
| | |
|
—
|
| | | | | 4,871 | | |
| | | | | 273,267 | | | | |
|
311,816
|
| |
Deferred tax liabilities: | | | | ||||||||||
Depreciation
|
| | |
|
(46,920)
|
| | | | | (50,553) | | |
Available for sale securities
|
| | |
|
(27,924)
|
| | | | | — | | |
| | | | | (74,844) | | | | |
|
(50,553)
|
| |
Net deferred tax assets
|
| | |
$
|
198,423
|
| | | | $ | 261,263 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Commitments to extend credit
|
| | |
$
|
38,503,000
|
| | | | $ | 29,961,000 | | |
Standby letters of credit
|
| | |
|
749,000
|
| | | | | 694,000 | | |
| | | | $ | 39,252,000 | | | | |
$
|
30,655,000
|
| |
|
Year
|
| |
Total Capital to
Risk-Weighted Assets |
| |
Tier 1 Capital to
Risk-Weighted Assets |
| |
CET1 Capital to
Risk-Weighted Assets |
| |
Tier 1 Capital to
Average Total Assets |
| ||||||||||||
2015
|
| | | | 8.000% | | | | | | 6.000% | | | | | | 4.500% | | | | | | 4.000% | | |
2016
|
| | | | 8.625% | | | | | | 6.625% | | | | | | 5.125% | | | | | | 4.000% | | |
2017
|
| | | | 9.250% | | | | | | 7.250% | | | | | | 5.750% | | | | | | 4.000% | | |
2018
|
| | | | 9.875% | | | | | | 7.875% | | | | | | 6.375% | | | | | | 4.000% | | |
2019
|
| | | | 10.500% | | | | | | 8.500% | | | | | | 7.000% | | | | | | 4.000% | | |
| | |
Actual
|
| |
For Capital
Adequacy Purposes |
| |
To Be Well
Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||
As of December 31, 2015 (under Basel III): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | $ | 38,389 | | | | | | 15.36% | | | | | $ | 19,991 | | | | | | 8.00% | | | | | $ | 24,988 | | | | | | 10.00% | | |
Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 35,426 | | | | | | 14.18% | | | | | $ | 14,993 | | | | | | 6.00% | | | | | $ | 19,991 | | | | | | 8.00% | | |
CET1 Capital to Risk-Weighted Assets
|
| | | $ | 35,426 | | | | | | 14.18% | | | | | $ | 11,245 | | | | | | 4.50% | | | | | $ | 16,242 | | | | | | 6.50% | | |
Tier 1 Capital to Average Total Assets
|
| | | $ | 35,426 | | | | | | 10.39% | | | | | $ | 13,643 | | | | | | 4.00% | | | | | $ | 17,054 | | | | | | 5.00% | | |
As of December 31, 2014 (under Basel I): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | $ | 36,822 | | | | | | 16.05% | | | | | $ | 18,348 | | | | | | 8.00% | | | | | $ | 22,935 | | | | | | 10.00% | | |
Tier 1 Capital to Risk-Weighted Assets
|
| | | $ | 33,956 | | | | | | 14.81% | | | | | $ | 9,174 | | | | | | 4.00% | | | | | $ | 13,761 | | | | | | 6.00% | | |
Tier 1 Capital to Average Total Assets
|
| | | $ | 33,956 | | | | | | 10.48% | | | | | $ | 12,957 | | | | | | 4.00% | | | | | $ | 16,196 | | | | | | 5.00% | | |
| | |
Assets
Measured at Fair Value |
| |
Fair Value Measurements at December 31, 2015 Using
|
| ||||||||||||||||||
| | |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
Available for sale securities
|
| | | $ | 74,091,445 | | | | | $ | — | | | | | $ | 74,091,445 | | | | | $ | — | | |
|
| | |
Assets
Measured at Fair Value |
| |
Fair Value Measurements at December 31, 2014 Using
|
| ||||||||||||||||||
| | |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
Available for sale securities
|
| | | $ | 68,251,274 | | | | | $ | — | | | | | $ | 68,251,274 | | | | | $ | — | | |
|
| | |
Carrying Value at December 31, 2015
|
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans
|
| | | $ | 4,678,836 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,678,836 | | |
Other real estate owned
|
| | | | 223,100 | | | | | | — | | | | | | — | | | | | | 223,100 | | |
| | | | $ | 4,901,936 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,901,936 | | |
|
| | |
Carrying Value at December 31, 2014
|
| |||||||||||||||||||||
| | |
Total
|
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
Impaired loans
|
| | | $ | 5,473,509 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,473,509 | | |
Other real estate owned
|
| | | | 213,804 | | | | | | — | | | | | | — | | | | | | 213,804 | | |
| | | | $ | 5,687,313 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,687,313 | | |
|
| | |
Carrying
Amount |
| |
Valuation
Technique |
| |
Significant
Unobservable Input |
| |
Weighted
Average of Input |
| |||||||||
Nonrecurring: | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 4,678,836 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 15 – 20% | | |
Other real estate owned
|
| | | | 223,100 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 5 – 10% | | |
| | |
Carrying
Amount |
| |
Valuation
Technique |
| |
Significant
Unobservable Input |
| |
Weighted
Average of Input |
||||||||
Nonrecurring: | | | | | | | | | | | | | | | | | | | | |
Impaired loans
|
| | | $ | 5,473,509 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 15 – 20% |
Other real estate owned
|
| | | | 213,804 | | | | | | Appraisal | | | |
Appraisal discounts (%)
|
| | | | 10 – 20% |
| | |
December 31, 2015
|
| |
December 31, 2014
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
8,518
|
| | | |
$
|
8,518
|
| | | | $ | 7,108 | | | | | $ | 7,108 | | |
Available for sale securities
|
| | |
|
74,091
|
| | | |
|
74,091
|
| | | | | 68,251 | | | | | | 68,251 | | |
Held to maturity securities
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 349 | | | | | | 349 | | |
Restricted equity securities
|
| | |
|
1,353
|
| | | |
|
1,353
|
| | | | | 1,345 | | | | | | 1,345 | | |
Loans held for sale
|
| | |
|
417
|
| | | |
|
417
|
| | | | | — | | | | | | — | | |
Loans, net
|
| | |
|
242,653
|
| | | |
|
242,759
|
| | | | | 228,278 | | | | | | 227,427 | | |
Interest receivable
|
| | |
|
1,181
|
| | | |
|
1,181
|
| | | | | 1,098 | | | | | | 1,098 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | |
|
289,720
|
| | | |
|
289,940
|
| | | | | 269,065 | | | | | | 269,498 | | |
Other borrowings
|
| | |
|
18,258
|
| | | |
|
18,258
|
| | | | | 18,958 | | | | | | 18,958 | | |
Interest payable
|
| | |
|
151
|
| | | |
|
151
|
| | | | | 164 | | | | | | 164 | | |
| | |
2015
|
| |
2014
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | |
$
|
271,501
|
| | | | $ | 278,292 | | |
Investment in subsidiary
|
| | |
|
35,827,285
|
| | | | | 33,885,708 | | |
Income tax receivable
|
| | |
|
8,680
|
| | | | | 15,923 | | |
Total assets
|
| | | $ | 36,107,466 | | | | |
$
|
34,179,923
|
| |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Note payable
|
| | |
$
|
3,258,334
|
| | | | $ | 3,958,334 | | |
Interest payable
|
| | |
|
6,500
|
| | | | | 9,139 | | |
Stockholders’ equity
|
| | |
|
32,842,632
|
| | | | | 30,212,450 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 36,107,466 | | | | |
$
|
34,179,923
|
| |
|
| | |
2015
|
| |
2014
|
| ||||||
Income | | | | | | | | | | | | | |
Dividends from subsidiary
|
| | |
$
|
1,688,176
|
| | | | $ | 1,549,136 | | |
Interest income
|
| | |
|
61
|
| | | | | 399 | | |
| | | | | 1,688,237 | | | | |
|
1,549,535
|
| |
Expenses | | | | | | | | | | | | | |
Interest expense
|
| | |
|
85,162
|
| | | | | 109,507 | | |
Salaries and benefits
|
| | |
|
380
|
| | | | | — | | |
Other operating expenses
|
| | |
|
48,065
|
| | | | | 135,855 | | |
| | | | | 133,607 | | | | |
|
245,362
|
| |
Income before income tax benefit and equity in undistributed income of subsidiary
|
| | |
|
1,554,630
|
| | | | | 1,304,173 | | |
Income tax benefit
|
| | | | 8,680 | | | | |
|
15,923
|
| |
Income before equity in undistributed income of subsidiary
|
| | |
|
1,563,310
|
| | | | | 1,320,096 | | |
Equity in undistributed income of subsidiary
|
| | | | 1,469,832 | | | | |
|
1,550,543
|
| |
Net income
|
| | | $ | 3,033,142 | | | | |
$
|
2,870,639
|
| |
|
| | |
2015
|
| |
2014
|
| ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | |
$
|
3,033,142
|
| | | | $ | 2,870,639 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Equity in undistributed income of subsidiary
|
| | |
|
(1,469,832)
|
| | | | | (1,550,543) | | |
Net other operating activities
|
| | |
|
4,603
|
| | | | | (6,518) | | |
Net cash provided by operating activities
|
| | |
|
1,567,913
|
| | | | | 1,313,578 | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Repayment of note payable
|
| | |
|
(700,000)
|
| | | | | (941,666) | | |
Proceeds from issuance of common stock
|
| | |
|
—
|
| | | | | 20 | | |
Distributions to stockholders
|
| | |
|
(874,704)
|
| | | | | (499,006) | | |
Net cash used in financing activities
|
| | |
|
(1,574,704)
|
| | | | | (1,440,652) | | |
Net decrease in cash
|
| | |
|
(6,791)
|
| | | | | (127,074) | | |
Cash at beginning of year
|
| | |
|
278,292
|
| | | | | 405,366 | | |
Cash at end of year
|
| | |
$
|
271,501
|
| | | | $ | 278,292 | | |
|
| | |
At September 30,
2017 |
| |
At December 31,
2016 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 1,869 | | | | | | 2,705 | | |
Interest-bearing deposits with banks
|
| | | | 7,272 | | | | | | 8,608 | | |
Cash and cash equivalents
|
| | | | 9,141 | | | | | | 11,313 | | |
Securities held to maturity (fair value of $13,774 and $16,294)
|
| | | | 13,873 | | | | | | 16,512 | | |
Loans, net of allowance for loan losses of $1,098 and $924
|
| | | | 159,541 | | | | | | 134,077 | | |
Premises and equipment, net
|
| | | | 3,519 | | | | | | 3,662 | | |
Bank owned life insurance
|
| | | | 3,239 | | | | | | 3,172 | | |
Federal Home Loan Bank stock, at cost
|
| | | | 1,346 | | | | | | 684 | | |
Deferred income taxes
|
| | | | 2,287 | | | | | | 2,550 | | |
Accrued interest receivable
|
| | | | 506 | | | | | | 449 | | |
Foreclosed real estate
|
| | | | 137 | | | | | | 141 | | |
Other assets
|
| | | | 501 | | | | | | 649 | | |
Total assets
|
| | | $ | 194,090 | | | | | | 173,209 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Noninterest-bearing deposit accounts
|
| | | $ | 34,793 | | | | | | 31,247 | | |
Money-market deposit accounts
|
| | | | 41,403 | | | | | | 39,633 | | |
Savings accounts
|
| | | | 47,188 | | | | | | 46,989 | | |
Time deposits
|
| | | | 18,284 | | | | | | 20,033 | | |
Total deposits
|
| | | | 141,668 | | | | | | 137,902 | | |
Federal home loan bank advances
|
| | | | 28,000 | | | | | | 12,750 | | |
Official checks
|
| | | | 747 | | | | | | 541 | | |
Other liabilities
|
| | | | 1,446 | | | | | | 360 | | |
Total liabilities
|
| | | | 171,861 | | | | | | 151,553 | | |
Stockholders' equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value, 1,000,000 authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $.01 par value, 6,000,000 shares authorized, 1,030,039 shares issued and outstanding
|
| | | | 10 | | | | | | 10 | | |
Additional paid in capital
|
| | | | 7,440 | | | | | | 7,374 | | |
Retained earnings
|
| | | | 15,173 | | | | | | 14,743 | | |
Unearned Employee Stock Ownership Plan shares
|
| | | | (394) | | | | | | (471) | | |
Total stockholders' equity
|
| | | | 22,229 | | | | | | 21,656 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 194,090 | | | | | | 173,209 | | |
|
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2017
|
| |
2016
|
| ||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 1,805 | | | | | $ | 1,492 | | | | | | 5,183 | | | | | | 4,389 | | |
Securities
|
| | | | 72 | | | | | | 88 | | | | | | 229 | | | | | | 286 | | |
Other
|
| | | | 26 | | | | | | 13 | | | | | | 59 | | | | | | 38 | | |
Total interest income
|
| | | | 1,903 | | | | | | 1,593 | | | | | | 5,471 | | | | | | 4,713 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 94 | | | | | | 95 | | | | | | 279 | | | | | | 278 | | |
Borrowings
|
| | | | 73 | | | | | | 6 | | | | | | 138 | | | | | | 15 | | |
Total interest expense
|
| | | | 167 | | | | | | 101 | | | | | | 417 | | | | | | 293 | | |
Net interest income
|
| | | | 1,736 | | | | | | 1,492 | | | | | | 5,054 | | | | | | 4,420 | | |
Provision for loan losses
|
| | | | 50 | | | | | | 45 | | | | | | 155 | | | | | | 135 | | |
Net interest income after provision for loan losses
|
| | | | 1,686 | | | | | | 1,447 | | | | | | 4,899 | | | | | | 4,285 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Fees and service charges on deposits
|
| | | | 346 | | | | | | 357 | | | | | | 1,041 | | | | | | 1,064 | | |
Gain on sale of loans
|
| | | | 2 | | | | | | 15 | | | | | | 13 | | | | | | 39 | | |
Gain on sale of foreclosed real estate
|
| | | | — | | | | | | 14 | | | | | | 30 | | | | | | 14 | | |
Fees and charges on loans
|
| | | | 44 | | | | | | 39 | | | | | | 151 | | | | | | 115 | | |
Income from bank owned life insurance
|
| | | | 22 | | | | | | 24 | | | | | | 67 | | | | | | 73 | | |
Other
|
| | | | 5 | | | | | | 37 | | | | | | 20 | | | | | | 83 | | |
Total noninterest income
|
| | | | 419 | | | | | | 486 | | | | | | 1,322 | | | | | | 1,388 | | |
Noninterest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 813 | | | | | | 829 | | | | | | 2,422 | | | | | | 2,590 | | |
Occupancy and equipment
|
| | | | 238 | | | | | | 262 | | | | | | 751 | | | | | | 820 | | |
Data processing services
|
| | | | 316 | | | | | | 307 | | | | | | 941 | | | | | | 916 | | |
Professional fees
|
| | | | 157 | | | | | | 172 | | | | | | 537 | | | | | | 533 | | |
Deposit insurance
|
| | | | 28 | | | | | | 31 | | | | | | 60 | | | | | | 94 | | |
Stationery and supplies
|
| | | | 14 | | | | | | 17 | | | | | | 60 | | | | | | 55 | | |
Telephone and postage
|
| | | | 23 | | | | | | 26 | | | | | | 74 | | | | | | 78 | | |
Credit card expense
|
| | | | 30 | | | | | | 41 | | | | | | 132 | | | | | | 124 | | |
Other
|
| | | | 148 | | | | | | 197 | | | | | | 551 | | | | | | 521 | | |
Total noninterest expenses
|
| | | | 1,767 | | | | | | 1,882 | | | | | | 5,528 | | | | | | 5,731 | | |
Earnings (loss) before income taxes (benefit)
|
| | | | 338 | | | | | | 51 | | | | | | 693 | | | | | | (58) | | |
Income taxes (benefit)
|
| | | | 123 | | | | | | 16 | | | | | | 263 | | | | | | (8) | | |
Net earnings (loss)
|
| | | $ | 215 | | | | | $ | 35 | | | | | | 430 | | | | | | (50) | | |
Basic earnings (loss) per common share
|
| | | $ | 0.22 | | | | | $ | 0.04 | | | | | | 0.45 | | | | | | (0.05) | | |
Diluted earnings (loss) per common share
|
| | | $ | 0.22 | | | | | $ | 0.04 | | | | | | 0.43 | | | | | | (0.05) | | |
Dividends per common share
|
| | | $ | — | | | | | $ | — | | | | | | — | | | | | | — | | |
|
| | |
Common Stock
|
| |
Additional
Paid In Capital |
| |
Retained
Earnings |
| |
Unearned
Employee Stock Ownership Plan Shares |
| |
Total
Stockholders' Equity |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2015
|
| | | | 1,030,898 | | | | | $ | 10 | | | | | | 7,285 | | | | | | 14,633 | | | | | | (570) | | | | | | 21,358 | | |
Net loss (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (50) | | | | | | — | | | | | | (50) | | |
Stock based compensation expense (unaudited)
|
| | | | — | | | | | | — | | | | | | 152 | | | | | | — | | | | | | — | | | | | | 152 | | |
Stock issued for options exercised (unaudited)
|
| | | | 1,000 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Common stock allocated to ESOP participants (unaudited)
|
| | | | — | | | | | | — | | | | | | (69) | | | | | | — | | | | | | 74 | | | | | | 5 | | |
Balance, September 30, 2016 (unaudited)
|
| | | | 1,031,898 | | | | | $ | 10 | | | | | | 7,379 | | | | | | 14,583 | | | | | | (496) | | | | | | 21,476 | | |
Balance, December 31, 2016
|
| | | | 1,030,039 | | | | | $ | 10 | | | | | | 7,374 | | | | | | 14,743 | | | | | | (471) | | | | | | 21,656 | | |
Net earnings (unaudited)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 430 | | | | | | — | | | | | | 430 | | |
Stock based compensation expense (unaudited)
|
| | | | — | | | | | | — | | | | | | 148 | | | | | | — | | | | | | — | | | | | | 148 | | |
Common stock allocated to ESOP participants (unaudited)
|
| | | | — | | | | | | — | | | | | | (82) | | | | | | — | | | | | | 77 | | | | | | (5) | | |
Balance, September 30, 2017 (unaudited)
|
| | | | 1,030,039 | | | | | $ | 10 | | | | | | 7,440 | | | | | | 15,173 | | | | | | (394) | | | | | | 22,229 | | |
|
| | |
Nine-Months Ended
September 30, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | 430 | | | | | | (50) | | |
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation
|
| | | | 234 | | | | | | 271 | | |
Provision for loan losses
|
| | | | 155 | | | | | | 135 | | |
Deferred income taxes
|
| | | | 263 | | | | | | 10 | | |
Net amortization of premiums on securities
|
| | | | 18 | | | | | | 34 | | |
Net amortization of deferred loan fees and costs
|
| | | | 122 | | | | | | 90 | | |
Income from bank owned life insurance
|
| | | | (67) | | | | | | (73) | | |
Loans originated for sale
|
| | | | (541) | | | | | | (1,085) | | |
Proceeds from loans sold
|
| | | | 554 | | | | | | 1,124 | | |
Gain on sale of loans
|
| | | | (13) | | | | | | (39) | | |
ESOP compensation expense
|
| | | | (5) | | | | | | 5 | | |
Stock-based compensation expense
|
| | | | 148 | | | | | | 152 | | |
Increase in accrued interest receivable
|
| | | | (57) | | | | | | (45) | | |
Decrease in other assets
|
| | | | 148 | | | | | | 116 | | |
Gain on sale of foreclosed real estate
|
| | | | (30) | | | | | | (14) | | |
Write-down of foreclosed real estate
|
| | | | — | | | | | | 27 | | |
Increase in official checks
|
| | | | 206 | | | | | | 39 | | |
Increase in other liabilities
|
| | | | 1,086 | | | | | | 691 | | |
Net cash provided by operating activities
|
| | | | 2,651 | | | | | | 1,388 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Principal pay-downs on securities held-to-maturity
|
| | | | 2,621 | | | | | | 3,331 | | |
Net increase in loans
|
| | | | (25,741) | | | | | | (10,340) | | |
Net purchases of premises and equipment
|
| | | | (91) | | | | | | (168) | | |
Purchase of Federal Home Loan Bank stock
|
| | | | (662) | | | | | | (28) | | |
Proceeds from sale of foreclosed real estate
|
| | | | 34 | | | | | | 106 | | |
Capital expenditures to foreclosed real estate
|
| | | | — | | | | | | (14) | | |
Net cash used in investing activities
|
| | | | (23,839) | | | | | | (7,113) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 3,766 | | | | | | 8,149 | | |
Cash proceeds from stock options exercised
|
| | | | — | | | | | | 11 | | |
Repayments of Federal Home Loan Bank advances
|
| | | | (158,250) | | | | | | (42,500) | | |
Proceeds from Federal Home Loan Bank advances
|
| | | | 173,500 | | | | | | 43,000 | | |
Net cash provided by financing activities
|
| | | | 19,016 | | | | | | 8,660 | | |
(Decrease) increase in cash and cash equivalents
|
| | | | (2,172) | | | | | | 2,935 | | |
Cash and cash equivalents at beginning of period
|
| | | | 11,313 | | | | | | 10,862 | | |
Cash and cash equivalents at end of period
|
| | | $ | 9,141 | | | | | | 13,797 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for:
|
| | | ||||||||||
Income taxes
|
| | | $ | — | | | | | | — | | |
Interest
|
| | | $ | 417 | | | | | | 293 | | |
Noncash transaction – | | | | ||||||||||
Transfer from loans to foreclosed real estate
|
| | | $ | — | | | | | | 98 | | |
|
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Earnings
|
| |
Weighted-
Average Shares |
| |
Per
Share Amount |
| |
Earnings
|
| |
Weighted-
Average Shares |
| |
Per
Share Amount |
| ||||||||||||||||||
Three Months Ended September 30: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic EPS:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 215 | | | | | | 956,861 | | | | | $ | 0.22 | | | | | $ | 35 | | | | | | 945,606 | | | | | $ | 0.04 | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Incremental shares from assumed conversion of options
|
| | | | | | | | | | 40,047 | | | | | | | | | | | | | | | | | | 34,309 | | | | | | | | |
Diluted EPS:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 215 | | | | | | 996,908 | | | | | $ | 0.22 | | | | | $ | 35 | | | | | | 979,915 | | | | | $ | 0.04 | | |
|
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Earnings
|
| |
Weighted-
Average Shares |
| |
Per
Share Amount |
| |
Loss
|
| |
Weighted-
Average Shares |
| |
Per
Share Amount |
| ||||||||||||||||||
Nine Months Ended September 30: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic EPS:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | 430 | | | | | | 954,392 | | | | | $ | 0.45 | | | | | $ | (50) | | | | | | 943,137 | | | | | $ | (0.05) | | |
Effect of dilutive securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Incremental shares from assumed conversion
of options |
| | | | | | | | | | 39,067 | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Diluted EPS:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | 430 | | | | | | 993,459 | | | | | $ | 0.43 | | | | | $ | (50) | | | | | | 943,137 | | | | | $ | (0.05) | | |
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency mortgage-backed securities
|
| | | $ | 471 | | | | | | 16 | | | | | | — | | | | | | 487 | | |
Agency collateralized mortgage obligations
|
| | | | 13,402 | | | | | | 34 | | | | | | (149) | | | | | | 13,287 | | |
Total
|
| | | $ | 13,873 | | | | | | 50 | | | | | | (149) | | | | | | 13,774 | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency mortgage-backed securities
|
| | | | 697 | | | | | | 24 | | | | | | — | | | | | | 721 | | |
Agency collateralized mortgage obligations
|
| | | | 15,815 | | | | | | 15 | | | | | | (257) | | | | | | 15,573 | | |
Total
|
| | | $ | 16,512 | | | | | | 39 | | | | | | (257) | | | | | | 16,294 | | |
|
| | |
Less than Twelve Months
|
| |
Twelve Months or Longer
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency collateralized mortgage obligations
|
| | | $ | (40) | | | | | | 3,202 | | | | | | (109) | | | | | | 4,210 | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency collateralized mortgage obligations
|
| | | $ | (102) | | | | | | 10,523 | | | | | | (155) | | | | | | 3,941 | | |
|
| | |
September 30,
2017 |
| |
December 31,
2016 |
| ||||||
Real estate mortgage loans: | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 62,905 | | | | | | 56,601 | | |
Commercial real estate
|
| | | | 71,379 | | | | | | 52,960 | | |
Construction and lot
|
| | | | 4,922 | | | | | | 4,247 | | |
Total real estate mortgage loans
|
| | | | 139,206 | | | | | | 113,808 | | |
Commercial loans
|
| | | | 4,325 | | | | | | 4,217 | | |
Consumer loans: | | | | | | | | | | | | | |
Home equity
|
| | | | 6,811 | | | | | | 7,166 | | |
Automobile and other
|
| | | | 4,473 | | | | | | 4,498 | | |
Credit cards and unsecured
|
| | | | 5,580 | | | | | | 5,796 | | |
Total consumer loans
|
| | | | 16,864 | | | | | | 17,460 | | |
Total loans
|
| | | | 160,395 | | | | | | 135,485 | | |
Add (deduct): | | | | | | | | | | | | | |
Loans in process
|
| | | | 83 | | | | | | (522) | | |
Deferred costs, fees and discounts, net
|
| | | | 161 | | | | | | 38 | | |
Allowance for loan losses
|
| | | | (1,098) | | | | | | (924) | | |
Total loans, net
|
| | | $ | 159,541 | | | | | | 134,077 | | |
|
| | |
Real Estate
Mortgage Loans |
| |
Commercial
Loans |
| |
Consumer
Loans |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Three Months Ended September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 514 | | | | | | 68 | | | | | | 338 | | | | | | 157 | | | | | | 1,077 | | |
Provision (credit) for loan loss
|
| | | | 27 | | | | | | 14 | | | | | | 35 | | | | | | (26) | | | | | | 50 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | (46) | | | | | | — | | | | | | (46) | | |
Recoveries
|
| | | | 5 | | | | | | — | | | | | | 12 | | | | | | — | | | | | | 17 | | |
Ending balance
|
| | | $ | 546 | | | | | | 82 | | | | | | 339 | | | | | | 131 | | | | | | 1,098 | | |
Three Months Ended September 30, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 481 | | | | | | 27 | | | | | | 356 | | | | | | 61 | | | | | | 925 | | |
Provision (credit) for loan loss
|
| | | | 59 | | | | | | 14 | | | | | | 33 | | | | | | (61) | | | | | | 45 | | |
Charge-offs
|
| | | | (53) | | | | | | — | | | | | | (42) | | | | | | — | | | | | | (95) | | |
Recoveries
|
| | | | 9 | | | | | | — | | | | | | 8 | | | | | | — | | | | | | 17 | | |
Ending balance
|
| | | $ | 496 | | | | | | 41 | | | | | | 355 | | | | | | — | | | | | | 892 | | |
Nine Months Ended September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 558 | | | | | | 74 | | | | | | 292 | | | | | | — | | | | | | 924 | | |
Provision (credit) for loan loss
|
| | | | (101) | | | | | | 8 | | | | | | 117 | | | | | | 131 | | | | | | 155 | | |
Charge-offs
|
| | | | — | | | | | | — | | | | | | (100) | | | | | | — | | | | | | (100) | | |
Recoveries
|
| | | | 89 | | | | | | — | | | | | | 30 | | | | | | — | | | | | | 119 | | |
Ending balance
|
| | | $ | 546 | | | | | | 82 | | | | | | 339 | | | | | | 131 | | | | | | 1,098 | | |
Nine Months Ended September 30, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 503 | | | | | | 10 | | | | | | 381 | | | | | | 1 | | | | | | 895 | | |
Provision (credit) for loan loss
|
| | | | 46 | | | | | | 31 | | | | | | 59 | | | | | | (1) | | | | | | 135 | | |
Charge-offs
|
| | | | (67) | | | | | | — | | | | | | (132) | | | | | | — | | | | | | (199) | | |
Recoveries
|
| | | | 14 | | | | | | — | | | | | | 47 | | | | | | — | | | | | | 61 | | |
Ending balance
|
| | | $ | 496 | | | | | | 41 | | | | | | 355 | | | | | | — | | | | | | 892 | | |
|
| | |
Real Estate
Mortgage Loans |
| |
Commercial
Loans |
| |
Consumer
Loans |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 2,017 | | | | | | — | | | | | | 151 | | | | | | — | | | | | | 2,168 | | |
Balance in allowance for loan losses
|
| | | $ | 44 | | | | | | — | | | | | | 28 | | | | | | — | | | | | | 72 | | |
Collectively evaluated for impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 137,189 | | | | | | 4,325 | | | | | | 16,713 | | | | | | — | | | | | | 158,227 | | |
Balance in allowance for loan losses
|
| | | $ | 502 | | | | | | 82 | | | | | | 311 | | | | | | 131 | | | | | | 1,026 | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment: | | | | | | | |||||||||||||||||||||||||
Recorded investment
|
| | | $ | 2,559 | | | | | | — | | | | | | 162 | | | | | | — | | | | | | 2,721 | | |
Balance in allowance for loan losses
|
| | | $ | 44 | | | | | | — | | | | | | 28 | | | | | | — | | | | | | 72 | | |
Collectively evaluated for impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 111,249 | | | | | | 4,217 | | | | | | 17,298 | | | | | | — | | | | | | 132,764 | | |
Balance in allowance for loan losses
|
| | | $ | 514 | | | | | | 74 | | | | | | 264 | | | | | | — | | | | | | 852 | | |
|
Credit Risk Profile by Internally Assigned Grade: |
| |
One-to
Four-Family |
| |
Commercial
Real Estate |
| |
Construction
and Lot |
| |
Commercial
|
| |
Home
Equity |
| |
Automobile
and Other |
| |
Credit
Cards and Unsecured |
| |
Total
|
| ||||||||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grade:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 60,231 | | | | | | 71,379 | | | | | | 4,884 | | | | | | 4,325 | | | | | | 6,415 | | | | | | 4,335 | | | | | | 5,486 | | | | | | 157,055 | | |
Special mention
|
| | | | 756 | | | | | | — | | | | | | — | | | | | | — | | | | | | 172 | | | | | | 7 | | | | | | — | | | | | | 935 | | |
Substandard
|
| | | | 1,918 | | | | | | — | | | | | | 38 | | | | | | — | | | | | | 224 | | | | | | 131 | | | | | | 94 | | | | | | 2,405 | | |
Total
|
| | | $ | 62,905 | | | | | | 71,379 | | | | | | 4,922 | | | | | | 4,325 | | | | | | 6,811 | | | | | | 4,473 | | | | | | 5,580 | | | | | | 160,395 | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grade:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 53,573 | | | | | | 52,960 | | | | | | 4,218 | | | | | | 4,217 | | | | | | 6,843 | | | | | | 4,393 | | | | | | 5,760 | | | | | | 131,964 | | |
Special mention
|
| | | | 807 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 811 | | |
Substandard
|
| | | | 2,221 | | | | | | — | | | | | | 29 | | | | | | — | | | | | | 323 | | | | | | 105 | | | | | | 32 | | | | | | 2,710 | | |
Total
|
| | | $ | 56,601 | | | | | | 52,960 | | | | | | 4,247 | | | | | | 4,217 | | | | | | 7,166 | | | | | | 4,498 | | | | | | 5,796 | | | | | | 135,485 | | |
|
| | |
Accruing Loans
|
| | | |||||||||||||||||||||||||||||||||||||
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Nonaccrual
Loans |
| |
Total
Loans |
| |||||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgage loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 834 | | | | | | 233 | | | | | | — | | | | | | 1,067 | | | | | | 59,920 | | | | | | 1,918 | | | | | | 62,905 | | |
Commercial real estate
|
| | | | 532 | | | | | | — | | | | | | — | | | | | | 532 | | | | | | 70,847 | | | | | | — | | | | | | 71,379 | | |
Construction and lot
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | 50 | | | | | | 4,834 | | | | | | 38 | | | | | | 4,922 | | |
Commercial loans
|
| | | | 50 | | | | | | — | | | | | | — | | | | | | 50 | | | | | | 4,275 | | | | | | — | | | | | | 4,325 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 18 | | | | | | 170 | | | | | | — | | | | | | 188 | | | | | | 6,318 | | | | | | 305 | | | | | | 6,811 | | |
Automobile and other
|
| | | | 104 | | | | | | 17 | | | | | | — | | | | | | 121 | | | | | | 4,221 | | | | | | 131 | | | | | | 4,473 | | |
Credit cards and unsecured
|
| | | | 30 | | | | | | 20 | | | | | | 26 | | | | | | 76 | | | | | | 5,410 | | | | | | 94 | | | | | | 5,580 | | |
Total
|
| | | $ | 1,618 | | | | | | 440 | | | | | | 26 | | | | | | 2,084 | | | | | | 155,825 | | | | | | 2,486 | | | | | | 160,395 | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgage loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 772 | | | | | | 277 | | | | | | — | | | | | | 1,049 | | | | | | 53,465 | | | | | | 2,087 | | | | | | 56,601 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,960 | | | | | | — | | | | | | 52,960 | | |
Construction and lot
|
| | | | 85 | | | | | | — | | | | | | — | | | | | | 85 | | | | | | 4,162 | | | | | | — | | | | | | 4,247 | | |
Commercial loans
|
| | | | 17 | | | | | | — | | | | | | — | | | | | | 17 | | | | | | 4,200 | | | | | | — | | | | | | 4,217 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 60 | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 6,786 | | | | | | 320 | | | | | | 7,166 | | |
Automobile and other
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 4,373 | | | | | | 104 | | | | | | 4,498 | | |
Credit cards and unsecured
|
| | | | 138 | | | | | | 4 | | | | | | 7 | | | | | | 149 | | | | | | 5,614 | | | | | | 33 | | | | | | 5,796 | | |
Total
|
| | | $ | 1,093 | | | | | | 281 | | | | | | 7 | | | | | | 1,381 | | | | | | 131,560 | | | | | | 2,544 | | | | | | 135,485 | | |
|
| | |
With No Related
Allowance Recorded |
| |
With an Allowance Recorded
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| ||||||||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgage loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 1,449 | | | | | | 1,493 | | | | | | 568 | | | | | | 584 | | | | | | 44 | | | | | | 2,017 | | | | | | 2,077 | | | | | | 44 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 117 | | | | | | 127 | | | | | | 34 | | | | | | 43 | | | | | | 28 | | | | | | 151 | | | | | | 170 | | | | | | 28 | | |
| | | | $ | 1,566 | | | | | | 1,620 | | | | | | 602 | | | | | | 627 | | | | | | 72 | | | | | | 2,168 | | | | | | 2,247 | | | | | | 72 | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgage loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 1,985 | | | | | | 2,037 | | | | | | 574 | | | | | | 591 | | | | | | 44 | | | | | | 2,559 | | | | | | 2,628 | | | | | | 44 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 126 | | | | | | 137 | | | | | | 36 | | | | | | 45 | | | | | | 28 | | | | | | 162 | | | | | | 182 | | | | | | 28 | | |
| | | | $ | 2,111 | | | | | | 2,174 | | | | | | 610 | | | | | | 636 | | | | | | 72 | | | | | | 2,721 | | | | | | 2,810 | | | | | | 72 | | |
|
| | |
Three Months Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Interest
Income Received |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Interest
Income Received |
| ||||||||||||||||||
Real estate mortgage loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 1,973 | | | | | | 44 | | | | | | 42 | | | | | | 2,578 | | | | | | 34 | | | | | | 36 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 123 | | | | | | 4 | | | | | | 4 | | | | | | 181 | | | | | | 3 | | | | | | 2 | | |
Total
|
| | | $ | 2,096 | | | | | | 48 | | | | | | 46 | | | | | $ | 2,759 | | | | | | 37 | | | | | | 38 | | |
|
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Interest
Income Received |
| |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Interest
Income Received |
| ||||||||||||||||||
Real estate mortgage loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 1,984 | | | | | | 92 | | | | | | 92 | | | | | | 2,587 | | | | | | 110 | | | | | | 113 | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 126 | | | | | | 7 | | | | | | 7 | | | | | | 184 | | | | | | 10 | | | | | | 10 | | |
Total
|
| | | $ | 2,110 | | | | | | 99 | | | | | | 99 | | | | | $ | 2,771 | | | | | | 120 | | | | | | 123 | | |
|
| | |
Contract
Amount |
| |||
Unused lines of credit
|
| | | $ | 19,908 | | |
Commitments to extend credit
|
| | | $ | — | | |
|
| | |
At September 30, 2017
|
| |
At December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Level
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Level
|
| ||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 9,141 | | | | | | 9,141 | | | | | | 1 | | | | | | 11,313 | | | | | | 11,313 | | | | | | 1 | | |
Securities held to maturity
|
| | | | 13,873 | | | | | | 13,774 | | | | | | 2 | | | | | | 16,512 | | | | | | 16,294 | | | | | | 2 | | |
Loans
|
| | | | 159,541 | | | | | | 166,613 | | | | | | 3 | | | | | | 134,077 | | | | | | 132,454 | | | | | | 3 | | |
Federal Home Loan Bank stock
|
| | | | 1,346 | | | | | | 1,346 | | | | | | 3 | | | | | | 684 | | | | | | 684 | | | | | | 3 | | |
Accrued interest receivable
|
| | | | 506 | | | | | | 506 | | | | | | 3 | | | | | | 449 | | | | | | 449 | | | | | | 3 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 141,668 | | | | | | 135,271 | | | | | | 3 | | | | | | 137,902 | | | | | | 132,280 | | | | | | 3 | | |
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 28,001 | | | | | | 3 | | | | | | 12,750 | | | | | | 12,750 | | | | | | 3 | | |
Off-balance-sheet financial instruments
|
| | | | — | | | | | | — | | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| |||||||||
Outstanding at December 31, 2015
|
| | | | 81,500 | | | | | $ | 11.62 | | | | | | | | | | | |
Exercised
|
| | | | (1,000) | | | | | | 10.75 | | | | | | | | | | | |
Outstanding at September 30, 2016
|
| | | | 80,500 | | | | | $ | 11.63 | | | |
6.38 years
|
| | | | | | |
Outstanding at December 31, 2016
|
| | | | 80,500 | | | | | | 11.63 | | | | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | |
Outstanding at September 30, 2017
|
| | | | 80,500 | | | | | $ | 11.63 | | | |
5.38 years
|
| | | $ | 875,375 | | |
Exercisable at September 30, 2017
|
| | | | 10,500 | | | | | $ | 10.75 | | | |
5.20 years
|
| | | $ | 123,375 | | |
|
| | |
Number of
Shares |
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||
Outstanding at December 31, 2015
|
| | | | 28,700 | | | | | $ | 16.92 | | |
Vested shares
|
| | | | (800) | | | | | | 18.25 | | |
Outstanding at September 30, 2016
|
| | | | 27,900 | | | | | | 16.88 | | |
Outstanding at December 31, 2016
|
| | | | 19,400 | | | | | | 16.94 | | |
Forfeited
|
| | | | (1,200) | | | | | | 18.25 | | |
Vested shares
|
| | | | (400) | | | | | | 18.25 | | |
Outstanding at September 30, 2017
|
| | | | 17,800 | | | | | $ | 16.82 | | |
|
| | |
Fair
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
Losses |
| |
Losses
Recorded During the Period |
| ||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 568 | | | | | | — | | | | | | — | | | | | | 568 | | | | | | 44 | | | | | | — | | |
Home equity
|
| | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | | | | | 28 | | | | | | — | | |
Total
|
| | | $ | 602 | | | | | | — | | | | | | — | | | | | | 602 | | | | | | 72 | | | | | | — | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 574 | | | | | | — | | | | | | — | | | | | | 574 | | | | | | 44 | | | | | | — | | |
Home equity
|
| | | | 36 | | | | | | — | | | | | | — | | | | | | 36 | | | | | | 28 | | | | | | — | | |
Total
|
| | | $ | 610 | | | | | | — | | | | | | — | | | | | | 610 | | | | | | 72 | | | | | | — | | |
|
| | |
Fair
Value |
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Losses |
| |
Losses
Recorded During the Period |
| ||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreclosed real estate
|
| | | $ | 137 | | | | | | — | | | | | | — | | | | | | 137 | | | | | | — | | | | | | — | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreclosed real estate
|
| | | $ | 141 | | | | | | — | | | | | | — | | | | | | 141 | | | | | | 32 | | | | | | 27 | | |
|
| | |
Actual
|
| |
Minimum For
Capital Adequacy Purposes |
| |
Minimum To Be Well
Capitalized Under Prompt and Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||
At September 30, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | $ | 18,563 | | | | | | 12.53% | | | | | $ | 11,849 | | | | | | 8.00% | | | | | $ | 14,811 | | | | | | 10.00% | | |
Tier I Capital to Risk-Weighted Assets
|
| | | | 17,465 | | | | | | 11.79 | | | | | | 8,887 | | | | | | 6.00 | | | | | | 11,849 | | | | | | 8.00 | | |
Tier I Capital to Total Assets
|
| | | | 17,465 | | | | | | 9.70 | | | | | | 7,204 | | | | | | 4.00 | | | | | | 9,005 | | | | | | 5.00 | | |
Common equity Tier 1 Capital to Risk-Weighted Assets
|
| | | | 17,465 | | | | | | 11.79 | | | | | | 6,665 | | | | | | 4.50 | | | | | | 9,627 | | | | | | 6.50 | | |
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | | 19,539 | | | | | | 15.34 | | | | | | 10,191 | | | | | | 8.00 | | | | | | 12,739 | | | | | | 10.00 | | |
Tier I Capital to Risk-Weighted Assets
|
| | | | 18,615 | | | | | | 14.61 | | | | | | 7,643 | | | | | | 6.00 | | | | | | 10,191 | | | | | | 8.00 | | |
Tier I Capital to Total Assets
|
| | | | 18,615 | | | | | | 11.42 | | | | | | 6,519 | | | | | | 4.00 | | | | | | 8,148 | | | | | | 5.00 | | |
Common equity Tier 1 Capital to Risk-Weighted Assets
|
| | | | 18,615 | | | | | | 14.61 | | | | | | 5,733 | | | | | | 4.50 | | | | | | 8,280 | | | | | | 6.50 | | |
| | |
At December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Assets
|
| | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 2,705 | | | | | $ | 1,773 | | |
Interest-bearing deposits with banks
|
| | | | 8,608 | | | | | | 9,089 | | |
Cash and cash equivalents
|
| | | | 11,313 | | | | | | 10,862 | | |
Securities held to maturity (fair value $16,294 in 2016 and $20,854 in 2015)
|
| | | | 16,512 | | | | | | 21,063 | | |
Loans, net of allowance for loan losses of $924 and $895
|
| | | | 134,077 | | | | | | 113,422 | | |
Premises and equipment, net
|
| | | | 3,662 | | | | | | 4,591 | | |
Bank owned life insurance
|
| | | | 3,172 | | | | | | 3,075 | | |
Federal Home Loan Bank stock, at cost
|
| | | | 684 | | | | | | 348 | | |
Deferred income taxes
|
| | | | 2,550 | | | | | | 2,613 | | |
Accrued interest receivable
|
| | | | 449 | | | | | | 322 | | |
Foreclosed real estate
|
| | | | 141 | | | | | | 433 | | |
Other assets
|
| | | | 649 | | | | | | 1,099 | | |
Total assets
|
| | | $ | 173,209 | | | | | $ | 157,828 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Noninterest-bearing deposit accounts
|
| | | | 31,247 | | | | | | 28,211 | | |
Money-market deposit accounts
|
| | | | 39,633 | | | | | | 36,524 | | |
Savings accounts
|
| | | | 46,989 | | | | | | 41,717 | | |
Time deposits
|
| | | | 20,033 | | | | | | 24,018 | | |
Total deposits
|
| | | | 137,902 | | | | | | 130,470 | | |
Federal home loan bank advances
|
| | | | 12,750 | | | | | | 5,000 | | |
Official checks
|
| | | | 541 | | | | | | 526 | | |
Other liabilities
|
| | | | 360 | | | | | | 474 | | |
Total liabilities
|
| | | | 151,553 | | | | | | 136,470 | | |
Commitments and contingencies (Notes 5, 9 and 12) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
Common stock, $.01 par value, 6,000,000 shares authorized, 1,030,039 and 1,030,898 shares issued and outstanding at December 31, 2016 and 2015, respectively
|
| | | | 10 | | | | | | 10 | | |
Additional paid in capital
|
| | | | 7,374 | | | | | | 7,285 | | |
Retained earnings
|
| | | | 14,743 | | | | | | 14,633 | | |
Unearned Employee Stock Ownership Plan shares
|
| | | | (471) | | | | | | (570) | | |
Total stockholders’ equity
|
| | | | 21,656 | | | | | | 21,358 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 173,209 | | | | | $ | 157,828 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Interest income:
|
| | | ||||||||||
Loans
|
| | | $ | 5,995 | | | | | $ | 5,510 | | |
Securities
|
| | | | 369 | | | | | | 473 | | |
Other
|
| | | | 52 | | | | | | 22 | | |
Total interest income
|
| | | | 6,416 | | | | | | 6,005 | | |
Interest expense: | | | | | | | | | | | | | |
Deposit accounts
|
| | | | 374 | | | | | | 374 | | |
Federal home loan bank borrowings
|
| | | | 27 | | | | | | 1 | | |
Total interest expense
|
| | | | 401 | | | | | | 375 | | |
Net interest income
|
| | | | 6,015 | | | | | | 5,630 | | |
Provision for loan losses
|
| | | | 180 | | | | | | 180 | | |
Net interest income after provision for loan losses
|
| | | | 5,835 | | | | | | 5,450 | | |
Noninterest income: | | | | | | | | | | | | | |
Fees and service charges on deposit accounts
|
| | | | 1,419 | | | | | | 1,461 | | |
Gain on loan sales
|
| | | | 36 | | | | | | 134 | | |
Gain on sale of land
|
| | | | — | | | | | | 451 | | |
Gain on sale of foreclosed real estate
|
| | | | 12 | | | | | | 39 | | |
Fees and charges on loans
|
| | | | 154 | | | | | | 138 | | |
Income from bank owned life insurance
|
| | | | 97 | | | | | | 75 | | |
Other
|
| | | | 180 | | | | | | 42 | | |
Total noninterest income
|
| | | | 1,898 | | | | | | 2,340 | | |
Noninterest expenses: | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 3,393 | | | | | | 3,673 | | |
Occupancy and equipment
|
| | | | 1,103 | | | | | | 1,123 | | |
Data processing services
|
| | | | 1,232 | | | | | | 1,285 | | |
Professional fees
|
| | | | 695 | | | | | | 638 | | |
Deposit insurance
|
| | | | 87 | | | | | | 125 | | |
Advertising and promotion
|
| | | | 86 | | | | | | 58 | | |
Stationery and supplies
|
| | | | 75 | | | | | | 67 | | |
Telephone communications
|
| | | | 103 | | | | | | 132 | | |
Foreclosed real estate
|
| | | | 46 | | | | | | 83 | | |
Credit card expense
|
| | | | 154 | | | | | | 135 | | |
Other
|
| | | | 603 | | | | | | 599 | | |
Total noninterest expenses
|
| | | | 7,577 | | | | | | 7,918 | | |
Earnings before income tax expense (benefit)
|
| | | | 156 | | | | | | (128) | | |
Income tax expense (benefit)
|
| | | | 46 | | | | | | (52) | | |
Net earnings (loss)
|
| | | $ | 110 | | | | | $ | (76) | | |
Basic earnings (loss) per common share
|
| | | $ | 0.12 | | | | | $ | (0.08) | | |
Diluted earnings (loss) per common share
|
| | | $ | 0.11 | | | | | $ | (0.08) | | |
|
| | |
Common Stock
|
| |
Additional
Paid In Capital |
| |
Retained
Earnings |
| |
Unearned
Employee Stock Ownership Plan Shares |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance, December 31, 2014
|
| | | | 1,094,110 | | | | | $ | 10 | | | | | | 8,334 | | | | | | 14,709 | | | | | | (665) | | | | | | 22,388 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (76) | | | | | | — | | | | | | (76) | | |
Repurchase of common stock
|
| | | | (63,212) | | | | | | — | | | | | | (1,144) | | | | | | — | | | | | | — | | | | | | (1,144) | | |
Stock based compensation expense
|
| | | | — | | | | | | — | | | | | | 176 | | | | | | — | | | | | | — | | | | | | 176 | | |
Common stock allocated to ESOP participants
|
| | | | — | | | | | | — | | | | | | (81) | | | | | | — | | | | | | 95 | | | | | | 14 | | |
Balance, December 31, 2015
|
| | | | 1,030,898 | | | | | $ | 10 | | | | | | 7,285 | | | | | | 14,633 | | | | | | (570) | | | | | | 21,358 | | |
Net earnings
|
| | | | — | | | | | | — | | | | | | — | | | | | | 110 | | | | | | — | | | | | | 110 | | |
Repurchase of common stock
|
| | | | (1,859) | | | | | | — | | | | | | (33) | | | | | | — | | | | | | — | | | | | | (33) | | |
Stock based compensation expense
|
| | | | — | | | | | | — | | | | | | 202 | | | | | | — | | | | | | — | | | | | | 202 | | |
Stock options exercised
|
| | | | 1,000 | | | | | | — | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 11 | | |
Common stock allocated to Employee Stock Ownership Plan (“ESOP”) participants
|
| | | | — | | | | | | — | | | | | | (91) | | | | | | — | | | | | | 99 | | | | | | 8 | | |
Balance, December 31, 2016
|
| | | | 1,030,039 | | | | | $ | 10 | | | | | | 7,374 | | | | | | 14,743 | | | | | | (471) | | | | | | 21,656 | | |
|
| | |
Year Ended December 31,
|
||||||||
| | |
2016
|
| |
2015
|
|||||
Cash flows from operating activities: | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | 110 | | | | | $ | (76) |
Adjustments to reconcile net earnings (loss) to net cash provided by operating activities:
|
| | | | | | | | | | |
Depreciation
|
| | | | 359 | | | | | | 389 |
Gain on sale of land
|
| | | | — | | | | | | (451) |
Provision for loan losses
|
| | | | 180 | | | | | | 180 |
Deferred income tax benefit
|
| | | | 63 | | | | | | (52) |
Net amortization of premiums on securities
|
| | | | 46 | | | | | | 49 |
Net change in deferred loan fees (costs)
|
| | | | (170) | | | | | | 19 |
Income from bank owned life insurance
|
| | | | (97) | | | | | | (75) |
Loans originated for sale
|
| | | | (1,237) | | | | | | (6,102) |
Proceeds from loans sold
|
| | | | 1,273 | | | | | | 6,485 |
Gain on sale of loans
|
| | | | (36) | | | | | | (134) |
ESOP compensation expense
|
| | | | 8 | | | | | | 14 |
Share-based compensation expense
|
| | | | 202 | | | | | | 176 |
(Increase) decrease in accrued interest receivable
|
| | | | (127) | | | | | | 28 |
Decrease (increase) in other assets
|
| | | | 450 | | | | | | (100) |
Gain on sale of foreclosed real estate
|
| | | | (12) | | | | | | (39) |
Write-down of foreclosed real estate
|
| | | | 27 | | | | | | 5 |
Increase in official checks
|
| | | | 15 | | | | | | 201 |
(Decrease) increase in other liabilities
|
| | | | (114) | | | | | | 86 |
Net cash provided by operating activities
|
| | | | 940 | | | | | | 603 |
Cash flows from investing activities: | | | | | | | | | | | |
Principal pay-downs on held-to-maturity securities
|
| | | | 4,505 | | | | | | 4,923 |
Purchase of bank owned life insurance
|
| | | | — | | | | | | (3,000) |
Net increase in loans
|
| | | | (20,765) | | | | | | (11,544) |
Net sales of premises and equipment
|
| | | | 570 | | | | | | 378 |
Purchase of Federal Home Loan Bank stock
|
| | | | (336) | | | | | | (218) |
Proceeds from sale of foreclosed real estate
|
| | | | 391 | | | | | | 298 |
Capital expenditures for foreclosed real estate
|
| | | | (14) | | | | | | (31) |
Net cash used in investing activities
|
| | | | (15,649) | | | | | | (9,194) |
Cash flows from financing activities: | | | | | | | | | | | |
Net increase in deposits
|
| | | | 7,432 | | | | | | 2,565 |
Net proceeds from FHLB borrowings
|
| | | | 7,750 | | | | | | 5,000 |
Cash proceeds from stock options exercised
|
| | | | 11 | | | | | | — |
Repurchase of common stock
|
| | | | (33) | | | | | | (1,144) |
Net cash provided by financing activities
|
| | | | 15,160 | | | | | | 6,421 |
Increase (decrease) in cash and cash equivalents
|
| | | | 451 | | | | | | (2,170) |
Cash and cash equivalents at beginning of year
|
| | | | 10,862 | | | | | | 13,032 |
Cash and cash equivalents at end of year
|
| | | $ | 11,313 | | | | | $ | 10,862 |
Supplemental disclosure of cash flow information: | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | |
Income taxes
|
| | | $ | — | | | | | $ | — |
Interest
|
| | | $ | 401 | | | | | $ | 375 |
Noncash transactions: | | | | | | | | | | | |
Transfer from loans to foreclosed real estate
|
| | | $ | 100 | | | | | $ | 460 |
|
| | |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||
| | |
Earnings
|
| |
Weighted-
Average Shares |
| |
Per
Share Amount |
| |
Loss
|
| |
Weighted-
Average Shares |
| |
Per
Share Amount |
| ||||||||||||||||||
Year Ended December 31: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic EPS:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | 110 | | | | | | 944,372 | | | | | $ | 0.12 | | | | | $ | (76) | | | | | | 979,579 | | | | | $ | (0.08) | | |
Effect of dilutive securities –
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Incremental shares from assumed conversion
of options and restricted stock awards |
| | | | | | | | | | 33,374 | | | | | | | | | | | | | | | | | | — | | | | | | | | |
Diluted EPS:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) earnings
|
| | | $ | 110 | | | | | | 977,746 | | | | | $ | 0.11 | | | | | $ | (76) | | | | | | 979,579 | | | | | $ | (0.08) | | |
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency mortgage-backed securities
|
| | | $ | 697 | | | | | | 24 | | | | | | — | | | | | | 721 | | |
Agency collateralized mortgage obligations
|
| | | | 15,815 | | | | | | 15 | | | | | | (257) | | | | | | 15,573 | | |
| | | | $ | 16,512 | | | | | | 39 | | | | | | (257) | | | | | | 16,294 | | |
At December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency mortgage-backed securities
|
| | | $ | 1,086 | | | | | | 42 | | | | | | — | | | | | | 1,128 | | |
Agency collateralized mortgage obligations
|
| | | | 19,977 | | | | | | 27 | | | | | | (278) | | | | | | 19,726 | | |
| | | | $ | 21,063 | | | | | | 69 | | | | | | (278) | | | | | | 20,854 | | |
|
| | |
Less than Twelve Months
|
| |
Twelve Months or Longer
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At December 31, 2016 – | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency collateralized mortgage obligations
|
| | | $ | (102) | | | | | | 10,523 | | | | | | (155) | | | | | | 3,941 | | |
At December 31, 2015 – | | | | | | | | | | | | | | | | | | | | | | | | | |
Agency collateralized mortgage obligations
|
| | | $ | (94) | | | | | | 8,332 | | | | | | (184) | | | | | | 5,839 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Real estate mortgage loans: | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 56,601 | | | | | $ | 46,293 | | |
Commercial real estate
|
| | | | 52,960 | | | | | | 43,419 | | |
Construction and lot
|
| | | | 4,247 | | | | | | 5,175 | | |
Total real estate mortgage loans
|
| | | | 113,808 | | | | | | 94,887 | | |
Commercial
|
| | | | 4,217 | | | | | | 1,177 | | |
Consumer loans: | | | | | | | | | | | | | |
Home equity
|
| | | | 7,166 | | | | | | 7,609 | | |
Automobile
|
| | | | 3,221 | | | | | | 3,321 | | |
Credit cards and unsecured
|
| | | | 5,796 | | | | | | 6,100 | | |
Other
|
| | | | 1,277 | | | | | | 1,312 | | |
Total consumer loans
|
| | | | 17,460 | | | | | | 18,342 | | |
Total loans
|
| | | | 135,485 | | | | | | 114,406 | | |
Add (deduct): | | | | | | | | | | | | | |
Loans in process
|
| | | | (522) | | | | | | 43 | | |
Deferred loan fees (costs)
|
| | | | 38 | | | | | | (132) | | |
Allowance for losses
|
| | | | (924) | | | | | | (895) | | |
Total loans, net
|
| | | $ | 134,077 | | | | | $ | 113,422 | | |
|
| | |
Real Estate
Mortgage Loans |
| |
Commercial
Loans |
| |
Consumer
Loans |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Year Ended December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 503 | | | | | | 10 | | | | | | 381 | | | | | | 1 | | | | | | 895 | | |
Provision (credit) for loan loss
|
| | | | 108 | | | | | | 64 | | | | | | 9 | | | | | | (1) | | | | | | 180 | | |
Charge-offs
|
| | | | (69) | | | | | | — | | | | | | (152) | | | | | | — | | | | | | (221) | | |
Recoveries
|
| | | | 16 | | | | | | — | | | | | | 54 | | | | | | — | | | | | | 70 | | |
Ending balance
|
| | | $ | 558 | | | | | | 74 | | | | | | 292 | | | | | | — | | | | | | 924 | | |
Individually evaluated for impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 2,559 | | | | | | — | | | | | | 162 | | | | | | — | | | | | | 2,721 | | |
Balance in allowance for loan losses
|
| | | $ | 44 | | | | | | — | | | | | | 28 | | | | | | — | | | | | | 72 | | |
Collectively evaluated for impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 111,249 | | | | | | 4,217 | | | | | | 17,298 | | | | | | — | | | | | | 132,764 | | |
Balance in allowance for loan losses
|
| | | $ | 514 | | | | | | 74 | | | | | | 264 | | | | | | — | | | | | | 852 | | |
|
| | |
Real Estate
Mortgage Loans |
| |
Commercial
Loans |
| |
Consumer
Loans |
| |
Unallocated
|
| |
Total
|
| |||||||||||||||
Year Ended December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 708 | | | | | | 10 | | | | | | 296 | | | | | | 73 | | | | | | 1,087 | | |
Provision (credit) for loan loss
|
| | | | (232) | | | | | | — | | | | | | 484 | | | | | | (72) | | | | | | 180 | | |
Charge-offs
|
| | | | (6) | | | | | | — | | | | | | (495) | | | | | | — | | | | | | (501) | | |
Recoveries
|
| | | | 33 | | | | | | — | | | | | | 96 | | | | | | — | | | | | | 129 | | |
Ending balance
|
| | | $ | 503 | | | | | | 10 | | | | | | 381 | | | | | | 1 | | | | | | 895 | | |
Individually evaluated for impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 2,728 | | | | | | — | | | | | | 221 | | | | | | — | | | | | | 2,949 | | |
Balance in allowance for loan losses
|
| | | $ | 73 | | | | | | — | | | | | | 33 | | | | | | — | | | | | | 106 | | |
Collectively evaluated for impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 92,159 | | | | | | 1,178 | | | | | | 18,120 | | | | | | — | | | | | | 111,457 | | |
Balance in allowance for loan losses
|
| | | $ | 430 | | | | | | 10 | | | | | | 348 | | | | | | 1 | | | | | | 789 | | |
|
Credit Risk Profile by Internally Assigned Grade: |
| |
One-to-
Four Family |
| |
Commercial
Real Estate |
| |
Construction/
lot |
| |
Commercial
|
| |
Home
Equity |
| |
Automobile
|
| |
Credit
Cards and Unsecured |
| |
Other
|
| |
Total
|
| |||||||||||||||||||||||||||
At December 31, 2016:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grade:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 53,573 | | | | | | 52,960 | | | | | | 4,218 | | | | | | 4,217 | | | | | | 6,843 | | | | | | 3,198 | | | | | | 5,760 | | | | | | 1,195 | | | | | | 131,964 | | |
Special mention
|
| | | | 807 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | — | | | | | | 811 | | |
Substandard
|
| | | | 2,221 | | | | | | — | | | | | | 29 | | | | | | — | | | | | | 323 | | | | | | 23 | | | | | | 32 | | | | | | 82 | | | | | | 2,710 | | |
Total
|
| | | $ | 56,601 | | | | | | 52,960 | | | | | | 4,247 | | | | | | 4,217 | | | | | | 7,166 | | | | | | 3.221 | | | | | | 5,796 | | | | | | 1,277 | | | | | | 135,485 | | |
At December 31, 2015:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Grade:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass
|
| | | $ | 41,995 | | | | | | 43,419 | | | | | | 5,154 | | | | | | 1,177 | | | | | | 7,221 | | | | | | 3,311 | | | | | | 6,068 | | | | | | 1,228 | | | | | | 109,573 | | |
Special mention
|
| | | | 419 | | | | | | — | | | | | | 21 | | | | | | — | | | | | | 23 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 464 | | |
Substandard
|
| | | | 3,879 | | | | | | — | | | | | | — | | | | | | — | | | | | | 365 | | | | | | 10 | | | | | | 32 | | | | | | 83 | | | | | | 4,369 | | |
Total
|
| | | $ | 46,293 | | | | | | 43,419 | | | | | | 5,175 | | | | | | 1,177 | | | | | | 7,609 | | | | | | 3.321 | | | | | | 6,100 | | | | | | 1,312 | | | | | | 114,406 | | |
|
| | |
Accruing Loans
|
| |
Nonaccrual
Loans |
| |
Total
Loans |
| |||||||||||||||||||||||||||||||||
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |||||||||||||||||||||||||||
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 772 | | | | | | 277 | | | | | | — | | | | | | 1,049 | | | | | | 53,465 | | | | | | 2,087 | | | | | | 56,601 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,960 | | | | | | — | | | | | | 52,960 | | |
Construction and lot
|
| | | | 85 | | | | | | — | | | | | | — | | | | | | 85 | | | | | | 4,162 | | | | | | — | | | | | | 4,247 | | |
Commercial loans
|
| | | | 17 | | | | | | — | | | | | | — | | | | | | 17 | | | | | | 4,200 | | | | | | — | | | | | | 4,217 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 60 | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 6,786 | | | | | | 320 | | | | | | 7,166 | | |
Automobile
|
| | | | 21 | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 3,178 | | | | | | 22 | | | | | | 3,221 | | |
Credit cards and unsecured
|
| | | | 138 | | | | | | 4 | | | | | | 7 | | | | | | 149 | | | | | | 5,614 | | | | | | 33 | | | | | | 5,796 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,195 | | | | | | 82 | | | | | | 1,277 | | |
Total
|
| | | $ | 1,093 | | | | | | 281 | | | | | | 7 | | | | | | 1,381 | | | | | | 131,560 | | | | | | 2,544 | | | | | | 135,485 | | |
At December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 698 | | | | | | 419 | | | | | | — | | | | | | 1,117 | | | | | | 43,832 | | | | | | 1,344 | | | | | | 46,293 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 43,419 | | | | | | — | | | | | | 43,419 | | |
Construction and lot
|
| | | | — | | | | | | 21 | | | | | | — | | | | | | 21 | | | | | | 5,154 | | | | | | — | | | | | | 5,175 | | |
Commercial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,177 | | | | | | — | | | | | | 1,177 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 77 | | | | | | 51 | | | | | | — | | | | | | 128 | | | | | | 7,192 | | | | | | 289 | | | | | | 7,609 | | |
Automobile
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | 22 | | | | | | 3,289 | | | | | | 10 | | | | | | 3,321 | | |
Credit cards and unsecured
|
| | | | 54 | | | | | | — | | | | | | 7 | | | | | | 61 | | | | | | 6,007 | | | | | | 32 | | | | | | 6,100 | | |
Other
|
| | | | 4 | | | | | | 1 | | | | | | — | | | | | | 5 | | | | | | 1,224 | | | | | | 83 | | | | | | 1,312 | | |
Total
|
| | | $ | 855 | | | | | | 492 | | | | | | 7 | | | | | | 1,354 | | | | | | 111,294 | | | | | | 1,758 | | | | | | 114,406 | | |
|
| | |
With No Related
Allowance Recorded |
| |
With an Allowance Recorded
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Unpaid
Principal Balance |
| |
Related
Allowance |
| ||||||||||||||||||||||||
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans –
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 1,985 | | | | | | 2,037 | | | | | | 574 | | | | | | 591 | | | | | | 44 | | | | | | 2,559 | | | | | | 2,628 | | | | | | 44 | | |
Consumer loans –
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 126 | | | | | | 137 | | | | | | 36 | | | | | | 45 | | | | | | 28 | | | | | | 162 | | | | | | 182 | | | | | | 28 | | |
| | | | $ | 2,111 | | | | | | 2,174 | | | | | | 610 | | | | | | 636 | | | | | | 72 | | | | | | 2,721 | | | | | | 2,810 | | | | | | 72 | | |
At December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans –
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 1,552 | | | | | | 1,604 | | | | | | 1,176 | | | | | | 1,193 | | | | | | 73 | | | | | | 2,728 | | | | | | 2,797 | | | | | | 73 | | |
Consumer loans –
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 56 | | | | | | 71 | | | | | | 165 | | | | | | 174 | | | | | | 33 | | | | | | 221 | | | | | | 245 | | | | | | 33 | | |
| | | | $ | 1,608 | | | | | | 1,675 | | | | | | 1,341 | | | | | | 1,367 | | | | | | 106 | | | | | | 2,949 | | | | | | 3,042 | | | | | | 106 | | |
|
| | |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Interest
Income Received |
| |||||||||
For the Year Ended December 31, 2016: | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 2,571 | | | | | | 138 | | | | | | 139 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 162 | | | | | | 11 | | | | | | 11 | | |
Total
|
| | | $ | 2,733 | | | | | | 149 | | | | | | 150 | | |
For the Year Ended December 31, 2015: | | | | | | | | | | | | | | | | | | | |
Real estate loans:
|
| | | | | | | | | | | | | | | | | | |
One-to-four family
|
| | | $ | 2,686 | | | | | | 125 | | | | | | 127 | | |
Consumer loans:
|
| | | | | | | | | | | | | | | | | | |
Home equity
|
| | | | 219 | | | | | | 12 | | | | | | 13 | | |
Total
|
| | | $ | 2,905 | | | | | | 137 | | | | | | 140 | | |
|
| | |
At December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Land
|
| | | $ | 791 | | | | | | 921 | | |
Buildings and improvements
|
| | | | 5,077 | | | | | | 5,624 | | |
Furniture and equipment
|
| | | | 4,632 | | | | | | 4,616 | | |
Total, at cost
|
| | | | 10,500 | | | | | | 11,161 | | |
Less accumulated depreciation
|
| | | | 6,838 | | | | | | 6,570 | | |
Premises and equipment, net
|
| | | $ | 3,662 | | | | | | 4,591 | | |
|
Year Ending December 31,
|
| |
Amount
|
| |||
2017
|
| | | $ | 188 | | |
2018
|
| | | | 171 | | |
2019
|
| | | | 121 | | |
2020
|
| | | | 97 | | |
2021
|
| | | | 100 | | |
Thereafter
|
| | | | 217 | | |
| | | | $ | 894 | | |
|
Year Ended December 31,
|
| |
2016
|
| |
2015
|
| ||||||
Write-down of foreclosed real estate
|
| | | $ | 27 | | | | | | 5 | | |
Operating expenses
|
| | | | 19 | | | | | | 78 | | |
| | | | $ | 46 | | | | | | 83 | | |
|
Year Ending December 31,
|
| |
Amount
|
| |||
2017
|
| | | $ | 14,407 | | |
2018
|
| | | | 3,715 | | |
2019
|
| | | | 1,028 | | |
2020
|
| | | | 711 | | |
2021
|
| | | | 172 | | |
| | | | $ | 20,033 | | |
|
At December 31,
|
| |
2016
|
| |||
Unused lines of credit
|
| | | $ | 17,905 | | |
|
| | |
At December 31, 2016
|
| |
At December 31, 2015
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents (Level 1)
|
| | | $ | 11,313 | | | | | | 11,313 | | | | | | 10,862 | | | | | | 10,862 | | |
Securities held to maturity (Level 2)
|
| | | | 16,512 | | | | | | 16,294 | | | | | | 21,063 | | | | | | 20,854 | | |
Loans (Level 3)
|
| | | | 134,077 | | | | | | 132,454 | | | | | | 113,422 | | | | | | 113,558 | | |
Federal Home Loan Bank stock (Level 3)
|
| | | | 684 | | | | | | 684 | | | | | | 348 | | | | | | 348 | | |
Accrued interest receivable (Level 3)
|
| | | | 449 | | | | | | 449 | | | | | | 322 | | | | | | 322 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits (Level 3)
|
| | | | 137,902 | | | | | | 132,280 | | | | | | 130,470 | | | | | | 126,230 | | |
Federal Home Loan Bank advances (Level 3)
|
| | | | 12,750 | | | | | | 12,750 | | | | | | 5,000 | | | | | | 5,000 | | |
Off-balance-sheet financial instruments (Level 3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | (17) | | | | | | — | | |
State
|
| | | | — | | | | | | — | | |
Total current
|
| | | | (17) | | | | | | — | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | 55 | | | | | | (45) | | |
State
|
| | | | 8 | | | | | | (7) | | |
Total deferred
|
| | | | 63 | | | | | | (52) | | |
Income taxes (benefit)
|
| | | $ | 46 | | | | | | (52) | | |
|
| | |
Year Ended December 31,
|
||||||||||||||||||||
| | |
2016
|
| |
2015
|
|||||||||||||||||
| | |
Amount
|
| |
% of
Pretax Earnings |
| |
Amount
|
| |
% of
Pretax Loss |
|||||||||||
Income taxes (benefit) at Federal statutory rate
|
| | | $ | 53 | | | | | | 34.0% | | | | | $ | (44) | | | | | | 34.0% |
Increase (decrease) in income tax (benefit) resulting from State taxes, net of Federal tax
|
| | | | 5 | | | | | | 3.2 | | | | | | (4) | | | | | | (3.0) |
Other
|
| | | | (12) | | | | | | (7.7) | | | | | | (4) | | | | | | (3.0) |
Total
|
| | | $ | 46 | | | | | | 29.5% | | | | | $ | (52) | | | | | | (40.6)% |
|
| | |
At December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 353 | | | | | | 337 | | |
Net operating loss carryforwards
|
| | | | 1,382 | | | | | | 1,505 | | |
Other
|
| | | | 54 | | | | | | 156 | | |
Nonaccrual interest
|
| | | | 565 | | | | | | 412 | | |
Foreclosed property expenses
|
| | | | — | | | | | | 13 | | |
Premises and equipment
|
| | | | 61 | | | | | | 81 | | |
Stock based compensation
|
| | | | 196 | | | | | | 183 | | |
Total deferred tax assets
|
| | | | 2,611 | | | | | | 2,687 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Mortgage service rights
|
| | | | (61) | | | | | | (74) | | |
Total deferred tax liabilities
|
| | | | (61) | | | | | | (74) | | |
Net deferred tax asset
|
| | | $ | 2,550 | | | | | | 2,613 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2015
|
| |
2014
|
| ||||||
Loans at beginning of year
|
| | | $ | 2 | | | | | | 6 | | |
Repayments
|
| | | | (1) | | | | | | (4) | | |
Loans at end of year
|
| | | $ | 1 | | | | | | 2 | | |
Deposits at end of year
|
| | | $ | 144 | | | | | | 400 | | |
|
| | |
Number of
Options |
| |
Weighted-Average
Exercise Price |
| |
Weighted-Average
Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
||||||||
Outstanding at December 31, 2014
|
| | | | 84,000 | | | | | | 11.23 | | | | | | | | | |
Forfeited
|
| | | | (2,500) | | | | | | 10.75 | | | | | | | | | |
Outstanding at December 31, 2015
|
| | | | 81,500 | | | | | $ | 11.62 | | | |
7.12 years
|
| | | | |
Exercised
|
| | | | (1,000) | | | | | $ | 10.75 | | | | | | | | | |
Outstanding at December 31, 2016
|
| | | | 80,500 | | | | | $ | 11.63 | | | |
6.14 years
|
| | | | |
Exercisable at December 31, 2016
|
| | | | 10,000 | | | | | $ | 10.75 | | | |
5.95 years
|
| | | $ | 91,500 |
|
| | |
Number of
Shares |
| |
Weighted-Average
Grant-Date Fair Value |
| ||||||
Outstanding at December 31, 2014
|
| | | | 38,000 | | | | | $ | 16.91 | | |
Vested
|
| | | | (9,300) | | | | | | 16.88 | | |
Outstanding at December 31, 2015
|
| | | | 28,700 | | | | | | 16.92 | | |
Vested
|
| | | | (9,300) | | | | | | 16.88 | | |
Outstanding at December 31, 2016
|
| | | | 19,400 | | | | | $ | 16.94 | | |
|
| | |
Fair
Value |
| |
Quoted Prices
In Active Markets for Identical Assets Level 1 |
| |
Significant
Other Observable Inputs Level 2 |
| |
Significant
Unobservable Inputs Level 3 |
| |
Total
Losses |
| |
Losses (Gains)
Recorded During the Year |
| ||||||||||||||||||
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 574 | | | | | | — | | | | | | — | | | | | | 574 | | | | | | 44 | | | | | | (25) | | |
Home equity
|
| | | | 36 | | | | | | — | | | | | | — | | | | | | 36 | | | | | | 28 | | | | | | 23 | | |
Total
|
| | | $ | 610 | | | | | | — | | | | | | — | | | | | | 610 | | | | | | 72 | | | | | | (2) | | |
At December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to four-family
|
| | | $ | 754 | | | | | | — | | | | | | — | | | | | | 754 | | | | | | 69 | | | | | | — | | |
Home equity
|
| | | | 16 | | | | | | — | | | | | | — | | | | | | 16 | | | | | | 5 | | | | | | — | | |
Total
|
| | | $ | 770 | | | | | | — | | | | | | — | | | | | | 770 | | | | | | 74 | | | | | | — | | |
|
| | |
Fair
Value |
| |
Quoted Prices
In Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
Losses |
| |
Losses
Recorded During the Year |
| ||||||||||||||||||
At December 31, 2016 – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreclosed real estate
|
| | | $ | 141 | | | | | | — | | | | | | — | | | | | | 141 | | | | | | 32 | | | | | | 27 | | |
At December 31, 2015 – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreclosed real estate
|
| | | $ | 433 | | | | | | — | | | | | | — | | | | | | 433 | | | | | | 103 | | | | | | 5 | | |
|
| | |
Actual
|
| |
Minimum For
Capital Adequacy Purposes |
| |
Minimum To Be Well
Capitalized Under Prompt and Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||
At December 31, 2016: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | $ | 19,539 | | | | | | 15.34% | | | | | $ | 10,191 | | | | | | 8.00% | | | | | $ | 12,739 | | | | | | 10.00% | | |
Tier I Capital to Risk-Weighted Assets
|
| | | | 18,615 | | | | | | 14.61 | | | | | | 7,643 | | | | | | 6.00 | | | | | | 10,191 | | | | | | 8.00 | | |
Tier I Capital to Total Assets
|
| | | | 18,615 | | | | | | 11.42 | | | | | | 6,519 | | | | | | 4.00 | | | | | | 8,148 | | | | | | 5.00 | | |
Common equity Tier 1 Capital to Risk-Weighted Assets
|
| | | | 18,615 | | | | | | 14.61 | | | | | | 5,733 | | | | | | 4.50 | | | | | | 8,280 | | | | | | 6.50 | | |
At December 31, 2015: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital to Risk-Weighted Assets
|
| | | $ | 19,117 | | | | | | 17.03% | | | | | $ | 8,978 | | | | | | 8.00% | | | | | $ | 11,222 | | | | | | 10.00% | | |
Tier I Capital to Risk-Weighted Assets
|
| | | | 18,222 | | | | | | 16.24 | | | | | | 6,733 | | | | | | 6.00 | | | | | | 8,978 | | | | | | 8.00 | | |
Tier I Capital to Total Assets
|
| | | | 18,222 | | | | | | 12.56 | | | | | | 5,803 | | | | | | 4.00 | | | | | | 7,253 | | | | | | 5.00 | | |
Common equity Tier 1 Capital to Risk-Weighted Assets
|
| | | | 18,222 | | | | | | 16.24 | | | | | | 5,050 | | | | | | 4.50 | | | | | | 7,295 | | | | | | 6.50 | | |
| | |
At December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 311 | | | | | | 517 | | |
Investment in subsidiary
|
| | | | 21,119 | | | | | | 20,756 | | |
Other assets
|
| | | | 229 | | | | | | 122 | | |
Total assets
|
| | | $ | 21,659 | | | | | | 21,395 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Other liabilities
|
| | | | 3 | | | | | | 37 | | |
Stockholders’ equity
|
| | | | 21,656 | | | | | | 21,358 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 21,659 | | | | | | 21,395 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Revenues
|
| | | $ | 25 | | | | | | 30 | | |
Expenses
|
| | | | (150) | | | | | | (135) | | |
Loss before earnings (loss) of subsidiary
|
| | | | (125) | | | | | | (105) | | |
Net earnings (loss) of subsidiary
|
| | | | 229 | | | | | | (12) | | |
Earnings (loss) before income tax benefit
|
| | | | 104 | | | | | | (117) | | |
Income tax benefit
|
| | | | (6) | | | | | | (41) | | |
Net earnings (loss)
|
| | | $ | 110 | | | | | | (76) | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net earnings (loss)
|
| | | $ | 110 | | | | | | (76) | | |
Adjustments to reconcile net earnings (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
ESOP compensation expense
|
| | | | 8 | | | | | | 14 | | |
Decrease in investment in subsidiary due to ESOP compensation
|
| | | | 68 | | | | | | 78 | | |
Increase in other assets
|
| | | | (107) | | | | | | (65) | | |
(Decrease) increase in other liabilities
|
| | | | (34) | | | | | | 36 | | |
Equity in undistributed (earnings) loss of subsidiary
|
| | | | (229) | | | | | | 12 | | |
Net cash used in operating activities
|
| | | | (184) | | | | | | (1) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Cash proceeds from stock options exercised
|
| | | | 11 | | | | | | — | | |
Repurchase of common stock
|
| | | | (33) | | | | | | (1,144) | | |
Net cash used in financing activities
|
| | | | (22) | | | | | | (1,144) | | |
Net decrease in cash
|
| | | | (206) | | | | | | (1,145) | | |
Cash at beginning of the year
|
| | | | 517 | | | | | | 1,662 | | |
Cash at end of year
|
| | | $ | 311 | | | | | | 517 | | |
Supplemental disclosure of cash flow information: | | | | ||||||||||
Noncash transaction-Stock-based compensation expense of subsidiary
|
| | | $ | 202 | | | | | | 176 | | |
|
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | | ||
| | | | ||
| | | |
| | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| Exhibit F — Form of Letter of Transmittal* | | | | |