|
|
| |
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 15 | | | |
| | | | 16 | | | |
| | | | 22 | | | |
| | | | 24 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 36 | | | |
| | | | 37 | | |
| | |
Page
|
| |||
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 55 | | | |
| | | | 67 | | | |
| | | | 69 | | | |
| | | | 69 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 72 | | | |
| | | | 72 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 80 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 86 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | 88 | | |
| | |
Page
|
| |||
| | | | 88 | | | |
| | | | 89 | | | |
| | | | 90 | | | |
| | | | 100 | | | |
| | | | 104 | | | |
| | | | 107 | | | |
| | | | 110 | | | |
| | | | 110 | | | |
| | | | 110 | | | |
| | | | 110 | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | |
Date
|
| |
Seacoast
closing sale price |
| |
Equivalent
Professional per share value |
| ||||||
August 5, 2022
|
| | | $ | 36.75 | | | | | $ | 32.74 | | |
November 11, 2022
|
| | | $ | 32.72 | | | | | $ | 29.15 | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
Third Quarter
|
| | | $ | 36.92 | | | | | $ | 30.12 | | | | | $ | 0.17 | | |
Fourth Quarter (through November 9, 2022)
|
| | | $ | 32.91 | | | | | $ | 29.05 | | | | | $ | — | | |
| | |
Professional Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter(a)
|
| | | $ | 20.00 | | | | | $ | 14.24 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 17.75 | | | | | $ | 12.70 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 14.35 | | | | | $ | 10.45 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 18.00 | | | | | $ | 13.34 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 19.22 | | | | | $ | 14.97 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 20.46 | | | | | $ | 17.58 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 18.64 | | | | | $ | 17.08 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 19.74 | | | | | $ | 18.48 | | | | | $ | — | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 23.70 | | | | | $ | 19.29 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 23.92 | | | | | $ | 18.79 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 31.25 | | | | | $ | 19.33 | | | | | $ | — | | |
Fourth Quarter (through November 9, 2022)
|
| | | $ | 28.33 | | | | | $ | 25.58 | | | | | $ | — | | |
September 30, 2022
(Amounts in thousands) |
| |
Historical
Seacoast Banking Corporation of Florida |
| |
Historical
Professional Holding Corp. |
| |
Professional
Holding Corp. Pro Forma Adjustments |
| |
Historical
Apollo Bancshares, Inc. |
| |
Apollo
Bancshares, Inc. Pro Forma Adjustments |
| |
Historical
Drummond Banking Company |
| |
Drummond
Banking Company Pro Forma Adjustments |
| |
Cumulative
Pro Forma Adjustments |
| |
Pro
Forma Condensed Combined |
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 218,615 | | | | | $ | 173,266 | | | | | $ | — | | | | | $ | 46,017 | | | | | $ | — | | | | | $ | 32,151 | | | | | $ | — | | | | | $ | — | | | | | $ | 470,049 | | |
Debt securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available-for-sale (at fair value)
|
| | | | 1,860,734 | | | | | | 177,380 | | | | | | — | | | | | | 209,262 | | | | | | — | | | | | | 339,199 | | | | | | — | | | | | | — | | | | | | 2,586,575 | | |
Securities held-to-maturity
|
| | | | 774,706 | | | | | | 194 | | | | | | (16)(1) | | | | | | — | | | | | | — | | | | | | 4,917 | | | | | | (702)(1) | | | | | | (718) | | | | | | 779,099 | | |
Total debt securities
|
| | | | 2,635,440 | | | | | | 177,574 | | | | | | (16) | | | | | | 209,262 | | | | | | — | | | | | | 344,116 | | | | | | (702) | | | | | | (718) | | | | | | 3,365,674 | | |
Loans
|
| | | | 6,690,845 | | | | | | 2,004,895 | | | | | | (54,632)(2) | | | | | | 717,989 | | | | | | (14,360)(10) | | | | | | 588,409 | | | | | | (11,768)(18) | | | | | | (80,760) | | | | | | 9,921,378 | | |
Less: Allowance for credit losses
|
| | | | (95,329) | | | | | | (16,485) | | | | | | (24,107)(3) | | | | | | (7,642) | | | | | | (6,873)(11) | | | | | | (10,426) | | | | | | (2,642)(19) | | | | | | (33,622) | | | | | | (163,504) | | |
Loans, net of allowance for credit losses
|
| | | | 6,595,516 | | | | | | 1,988,410 | | | | | | (78,739) | | | | | | 710,347 | | | | | | (21,233) | | | | | | 577,983 | | | | | | (14,410) | | | | | | (114,382) | | | | | | 9,757,874 | | |
Goodwill
|
| | | | 286,606 | | | | | | 24,621 | | | | | | 181,691(4) | | | | | | 3,309 | | | | | | 70,053(12) | | | | | | — | | | | | | 81,510(20) | | | | | | 333,254 | | | | | | 647,790 | | |
Other intangible assets, net
|
| | | | 18,583 | | | | | | 958 | | | | | | 39,942(5) | | | | | | 102 | | | | | | 13,656(13) | | | | | | 2,694 | | | | | | 17,396(21) | | | | | | 70,994 | | | | | | 93,331 | | |
Other assets
|
| | | | 590,475 | | | | | | 110,048 | | | | | | 17,287(6) | | | | | | 63,995 | | | | | | 5,265(14) | | | | | | 66,823 | | | | | | 3,408(22) | | | | | | 25,960 | | | | | | 857,301 | | |
Total assets
|
| | | $ | 10,345,235 | | | | | $ | 2,474,877 | | | | | $ | 160,165 | | | | | $ | 1,033,032 | | | | | $ | 67,741 | | | | | $ | 1,023,767 | | | | | $ | 87,202 | | | | | $ | 315,108 | | | | | $ | 15,192,019 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 8,765,414 | | | | | $ | 2,188,291 | | | | | $ | (836)(7) | | | | | $ | 864,589 | | | | | $ | (100)(15) | | | | | $ | 873,843 | | | | | $ | (400)(23) | | | | | $ | (1,336) | | | | | $ | 12,690,801 | | |
Other liabilities
|
| | | | 292,019 | | | | | | 48,722 | | | | | | 12,563(8) | | | | | | 92,143 | | | | | | 2,061(16) | | | | | | 81,261 | | | | | | 2,493(24) | | | | | | 17,117 | | | | | | 531,262 | | |
Total liabilities
|
| | | $ | 9,057,433 | | | | | $ | 2,237,013 | | | | | $ | 11,727 | | | | | $ | 956,732 | | | | | $ | 1,961 | | | | | $ | 955,104 | | | | | $ | 2,093 | | | | | $ | 15,781 | | | | | $ | 13,222,063 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | 1,287,802 | | | | | | 237,864 | | | | | | 148,438(9) | | | | | | 76,300 | | | | | | 65,780(17) | | | | | | 68,663 | | | | | | 85,109(25) | | | | | | 299,327 | | | | | | 1,969,956 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 10,345,235 | | | | | $ | 2,474,877 | | | | | $ | 160,165 | | | | | $ | 1,033,032 | | | | | $ | 67,741 | | | | | $ | 1,023,767 | | | | | $ | 87,202 | | | | | $ | 315,108 | | | | | $ | 15,192,019 | | |
For the Nine Months Ended September 30, 2022
(Amounts in thousands, except per share data) |
| |
Historical
Seacoast Banking Corporation of Florida |
| |
Historical
Professional Holding Corp. |
| |
Professional
Holding Corp. Pro Forma Adjustments |
| |
Historical
Apollo Bancshares, Inc. |
| |
Apollo
Bancshares, Inc. Pro Forma Adjustments |
| |
Historical
Drummond Banking Company |
| |
Drummond
Banking Company Pro Forma Adjustments |
| |
Cumulative
Pro Forma Adjustments |
| |
Pro
Forma Condensed Combined |
| |||||||||||||||||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans
|
| | | $ | 210,395 | | | | | $ | 66,602 | | | | | $ | 9,012(26) | | | | | $ | 23,613 | | | | | $ | 2,692(26) | | | | | $ | 24,165 | | | | | $ | 2,207(26) | | | | | $ | 13,911(26) | | | | | $ | 338,686 | | |
Interest on securities and other
|
| | | | 42,990 | | | | | | 5,255 | | | | | | — | | | | | | 3,654 | | | | | | — | | | | | | 6,419 | | | | | | — | | | | | | — | | | | | | 58,318 | | |
Total Interest Income
|
| | | | 253,385 | | | | | | 71,857 | | | | | | 9,012 | | | | | | 27,267 | | | | | | 2,692 | | | | | | 30,584 | | | | | | 2,207 | | | | | | 13,911 | | | | | | 397,004 | | |
Total Interest Expense
|
| | | | 6,932 | | | | | | 6,104 | | | | | | (233)(27) | | | | | | 2,041 | | | | | | (186)(27) | | | | | | 578 | | | | | | — | | | | | | (419)(27) | | | | | | 15,236 | | |
Net interest income
|
| | | | 246,453 | | | | | | 65,753 | | | | | | 9,245 | | | | | | 25,226 | | | | | | 2,878 | | | | | | 30,006 | | | | | | 2,207 | | | | | | 14,330 | | | | | | 381,768 | | |
Provision for credit losses
|
| | | | 12,054 | | | | | | 4,434 | | | | | | — | | | | | | 748 | | | | | | — | | | | | | 3,014 | | | | | | — | | | | | | — | | | | | | 20,250 | | |
Noninterest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | 49,554 | | | | | | 4,264 | | | | | | — | | | | | | 2,534 | | | | | | — | | | | | | 11,156 | | | | | | — | | | | | | — | | | | | | 67,508 | | |
Securities (losses) gains, net
|
| | | | (1,114) | | | | | | 13 | | | | | | — | | | | | | 581 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | (514) | | |
Total Noninterest Income
|
| | | | 48,440 | | | | | | 4,277 | | | | | | — | | | | | | 3,115 | | | | | | — | | | | | | 11,162 | | | | | | — | | | | | | — | | | | | | 66,994 | | |
Noninterest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 98,421 | | | | | | 26,696 | | | | | | — | | | | | | 9,751 | | | | | | — | | | | | | 15,053 | | | | | | — | | | | | | — | | | | | | 149,921 | | |
Outsourced data processing costs
|
| | | | 17,592 | | | | | | 875 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,881 | | | | | | — | | | | | | — | | | | | | 20,348 | | |
Other expense
|
| | | | 60,411 | | | | | | 15,381 | | | | | | 5,437(29) | | | | | | 7,616 | | | | | | 1,656(29) | | | | | | 13,840 | | | | | | 1,403(29) | | | | | | 8,496(29) | | | | | | 105,744 | | |
Total Noninterest Expenses
|
| | | | 176,424 | | | | | | 42,952 | | | | | | 5,437 | | | | | | 17,367 | | | | | | 1,656 | | | | | | 30,774 | | | | | | 1,403 | | | | | | 8,496 | | | | | | 276,013 | | |
Income before income taxes
|
| | | | 106,415 | | | | | | 22,644 | | | | | | 3,808 | | | | | | 10,226 | | | | | | 1,222 | | | | | | 7,380 | | | | | | 804 | | | | | | 5,834 | | | | | | 152,499 | | |
Provision for income taxes
|
| | | | 23,835 | | | | | | 4,758 | | | | | | 876(30) | | | | | | 2,418 | | | | | | 281(30) | | | | | | 1,309 | | | | | | 185(30) | | | | | | 1,342(30) | | | | | | 33,662 | | |
Net Income
|
| | | $ | 82,580 | | | | | $ | 17,886 | | | | | $ | 2,932 | | | | | $ | 7,808 | | | | | $ | 941 | | | | | $ | 6,071 | | | | | $ | 619 | | | | | $ | 4,492 | | | | | $ | 118,837 | | |
Non controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,257 | | | | | | (1,257) | | | | | | — | | | | | | — | | | | | | (1,257) | | | | | | — | | |
Net income available to common shareholders
|
| | | $ | 82,580 | | | | | $ | 17,886 | | | | | $ | 2,932 | | | | | $ | 6,551 | | | | | $ | 2,198 | | | | | $ | 6,071 | | | | | $ | 619 | | | | | $ | 5,749 | | | | | $ | 118,837 | | |
Per share data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income available to common shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 1.33 | | | | | $ | 1.27 | | | | | | | | | | | $ | 1.50 | | | | | | | | | | | $ | 61.32 | | | | | | | | | | | | | | | | | $ | 1.40 | | |
Basic
|
| | | | 1.35 | | | | | | 1.33 | | | | | | | | | | | | 1.74 | | | | | | | | | | | | 61.32 | | | | | | | | | | | | | | | | | | 1.42 | | |
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Diluted
|
| | | | 61,867 | | | | | | 14,092 | | | | | | (922)(32) | | | | | | 4,375 | | | | | | 456(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 4,579 | | | | | | 85,012 | | |
Basic
|
| | | | 61,327 | | | | | | 13,431 | | | | | | (638)(32) | | | | | | 3,766 | | | | | | 753(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 5,160 | | | | | | 83,783 | | |
For the Year Ended December 31, 2021
(Amounts in thousands, except per share data) |
| |
Historical
Seacoast Banking Corporation of Florida |
| |
Historical
Professional Holding Corp. |
| |
Professional
Holding Corp. Pro Forma Adjustments |
| |
Historical
Apollo Bancshares, Inc. |
| |
Apollo
Bancshares, Inc. Pro Forma Adjustments |
| |
Historical
Drummond Banking Company |
| |
Drummond
Banking Company Pro Forma Adjustments |
| |
Historical
Business Bank of Florida, Corp.(31) |
| |
Business
Bank of Florida, Corp. Pro Forma Adjustments |
| |
Historical
Sabal Palm Bancorp, Inc.(31) |
| |
Sabal
Palm Bancorp, Inc. Pro Forma Adjustments |
| |
Cumulative
Pro Forma Adjustments |
| |
Pro
Forma Condensed Combined |
| |||||||||||||||||||||||||||||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Interest and fees on loans
|
| | | $ | 251,471 | | | | | $ | 76,912 | | | | | $ | 12,108(26) | | | | | $ | 25,631 | | | | | $ | 4,051(26) | | | | | $ | 27,377 | | | | | $ | 3,000(26) | | | | | $ | 7,976 | | | | | $ | 283(26) | | | | | $ | 14,026 | | | | | $ | 815(26) | | | | | $ | 20,257(26) | | | | | $ | 423,650 | | |
Interest on securities and
other |
| | | | 32,773 | | | | | | 2,709 | | | | | | — | | | | | | 3,788 | | | | | | — | | | | | | 6,968 | | | | | | — | | | | | | 376 | | | | | | — | | | | | | 403 | | | | | | — | | | | | | — | | | | | | 47,017 | | |
Total Interest Income
|
| | | | 284,244 | | | | | | 79,621 | | | | | | 12,108 | | | | | | 29,419 | | | | | | 4,051 | | | | | | 34,345 | | | | | | 3,000 | | | | | | 8,352 | | | | | | 283 | | | | | | 14,429 | | | | | | 815 | | | | | | 20,257 | | | | | | 470,667 | | |
Total Interest Expense
|
| | | | 8,219 | | | | | | 7,313 | | | | | | (1,511)(27) | | | | | | 2,939 | | | | | | (448)(27) | | | | | | 723 | | | | | | —(27) | | | | | | 401 | | | | | | —(27) | | | | | | 678 | | | | | | —(27) | | | | | | (1,959)(27) | | | | | | 18,314 | | |
Net interest income
|
| | | | 276,025 | | | | | | 72,308 | | | | | | 13,619 | | | | | | 26,480 | | | | | | 4,499 | | | | | | 33,622 | | | | | | 3,000 | | | | | | 7,951 | | | | | | 283 | | | | | | 13,751 | | | | | | 815 | | | | | | 22,216 | | | | | | 452,353 | | |
Provision for credit losses
|
| | | | (9,421) | | | | | | 4,740 | | | | | | 33,635(28) | | | | | | (100) | | | | | | 16,205(28) | | | | | | 1,406 | | | | | | 12,000(28) | | | | | | — | | | | | | 2,820(28) | | | | | | (772) | | | | | | 3,640(28) | | | | | | 68,300(28) | | | | | | 64,153 | | |
Noninterest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other
|
| | | | 71,305 | | | | | | 6,148 | | | | | | — | | | | | | 2,778 | | | | | | — | | | | | | 14,236 | | | | | | — | | | | | | 231 | | | | | | — | | | | | | 1,857 | | | | | | — | | | | | | — | | | | | | 96,555 | | |
Securities (losses) gains, net
|
| | | | (578) | | | | | | 39 | | | | | | — | | | | | | 252 | | | | | | — | | | | | | 1,806 | | | | | | — | | | | | | 147 | | | | | | — | | | | | | (35) | | | | | | — | | | | | | — | | | | | | 1,631 | | |
Total Noninterest Income
|
| | | | 70,727 | | | | | | 6,187 | | | | | | — | | | | | | 3,030 | | | | | | — | | | | | | 16,042 | | | | | | — | | | | | | 378 | | | | | | — | | | | | | 1,822 | | | | | | — | | | | | | — | | | | | | 98,186 | | |
Noninterest Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 115,156 | | | | | | 29,277 | | | | | | — | | | | | | 10,890 | | | | | | — | | | | | | 18,168 | | | | | | — | | | | | | 2,315 | | | | | | — | | | | | | 6,182 | | | | | | — | | | | | | — | | | | | | 181,987 | | |
Outsourced data processing
costs |
| | | | 19,919 | | | | | | 1,182 | | | | | | — | | | | | | 1,813 | | | | | | — | | | | | | 2,303 | | | | | | — | | | | | | 572 | | | | | | — | | | | | | 723 | | | | | | — | | | | | | — | | | | | | 26,512 | | |
Other expense
|
| | | | 62,360 | | | | | | 16,807 | | | | | | 7,250(29) | | | | | | 6,682 | | | | | | 2,363(29) | | | | | | 13,134 | | | | | | 2,764(29) | | | | | | 1,860 | | | | | | 315(29) | | | | | | 4,864 | | | | | | 645(29) | | | | | | 13,337 | | | | | | 119,044 | | |
Total Noninterest Expense
|
| | | | 197,435 | | | | | | 47,266 | | | | | | 7,250 | | | | | | 19,385 | | | | | | 2,363 | | | | | | 33,605 | | | | | | 2,764 | | | | | | 4,747 | | | | | | 315 | | | | | | 11,769 | | | | | | 645 | | | | | | 13,337 | | | | | | 327,543 | | |
Income before income taxes
|
| | | | 158,738 | | | | | | 26,489 | | | | | | (27,266) | | | | | | 10,225 | | | | | | (14,069) | | | | | | 14,653 | | | | | | (11,764) | | | | | | 3,583 | | | | | | (2,852) | | | | | | 4,576 | | | | | | (3,470) | | | | | | (59,421) | | | | | | 158,843 | | |
Provision for income taxes
|
| | | | 34,335 | | | | | | 5,125 | | | | | | (6,271)(30) | | | | | | 1,804 | | | | | | (3,236)(30) | | | | | | 2,644 | | | | | | (2,706)(30) | | | | | | 948 | | | | | | (656)(30) | | | | | | 1,366 | | | | | | (798)(30) | | | | | | (13,667)(30) | | | | | | 32,555 | | |
Net Income
|
| | | $ | 124,403 | | | | | $ | 21,364 | | | | | $ | (20,995) | | | | | $ | 8,421 | | | | | $ | (10,833) | | | | | $ | 12,009 | | | | | $ | (9,058) | | | | | $ | 2,635 | | | | | $ | (2,196) | | | | | $ | 3,210 | | | | | $ | (2,672) | | | | | $ | (45,754) | | | | | $ | 126,288 | | |
Non controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,325 | | | | | | (1,325) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,325) | | | | | | — | | |
Net income available to common shareholders
|
| | | $ | 124,403 | | | | | $ | 21,364 | | | | | $ | (20,995) | | | | | $ | 7,096 | | | | | $ | (9,508) | | | | | $ | 12,009 | | | | | $ | (9,058) | | | | | $ | 2,635 | | | | | $ | (2,196) | | | | | $ | 3,210 | | | | | $ | (2,672) | | | | | $ | (44,429) | | | | | $ | 126,288 | | |
Per share data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income available to common shareholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 2.18 | | | | | $ | 1.54 | | | | | | | | | | | $ | 1.62 | | | | | | | | | | | $ | 121.30 | | | | | | | | | | | $ | 2.37 | | | | | | | | | | | $ | 0.43 | | | | | | | | | | | | | | | | | $ | 1.53 | | |
Basic
|
| | | | 2.20 | | | | | | 1.61 | | | | | | | | | | | | 1.88 | | | | | | | | | | | | 121.30 | | | | | | | | | | | | 2.37 | | | | | | | | | | | | 0.43 | | | | | | | | | | | | | | | | | | 1.55 | | |
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | 57,088 | | | | | | 13,901 | | | | | | (731)(32) | | | | | | 4,375 | | | | | | 456(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 1,112 | | | | | | (223)(32) | | | | | | 7,537 | | | | | | (5,877)(32) | | | | | | (1,330) | | | | | | 82,782 | | |
Basic
|
| | | | 56,586 | | | | | | 13,308 | | | | | | (515)(32) | | | | | | 3,766 | | | | | | 753(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 1,112 | | | | | | (223)(32) | | | | | | 7,537 | | | | | | (5,877)(32) | | | | | | (817) | | | | | | 81,591 | | |
Preliminary calculation of estimated merger consideration
(In thousands, except per share data) |
| | |||||
Expected Professional shares at closing
|
| | | | 14,360 | | |
Per share exchange ratio
|
| | | | 0.8909 | | |
Number of shares of Seacoast common stock issued
|
| | | | 12,793 | | |
Multiplied by Seacoast common stock price per share on September 30, 2022
|
| | | $ | 30.23 | | |
Value of Seacoast common stock issued
|
| | | | 386,730 | | |
Fair value of Professional options converted
|
| | | | 11,402 | | |
Estimated total merger consideration
|
| | | $ | 398,132 | | |
Allocation of purchase price
(In thousands) |
| |
September 30, 2022
|
| |||
Estimated total merger consideration
|
| | | $ | 398,132 | | |
Assets: | | | | | | | |
Cash
|
| | | | 173,266 | | |
Securities
|
| | | | 177,558 | | |
Loans
|
| | | | 1,909,671 | | |
Bank premises and equipment
|
| | | | 7,867 | | |
Core deposit intangibles
|
| | | | 40,900 | | |
Other assets
|
| | | | 115,934 | | |
Total assets
|
| | | | 2,425,196 | | |
Liabilities: | | | | | | | |
Deposits
|
| | | | 2,187,455 | | |
Other borrowings
|
| | | | 21,667 | | |
Other liabilities
|
| | | | 24,255 | | |
Total liabilities
|
| | | | 2,233,377 | | |
Net assets acquired
|
| | | | 191,820 | | |
Estimated pro forma goodwill
|
| | | $ | 206,312 | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
Third Quarter
|
| | | $ | 36.92 | | | | | $ | 30.12 | | | | | $ | 0.17 | | |
Fourth Quarter (through November 9, 2022)
|
| | | $ | 32.91 | | | | | $ | 29.05 | | | | | $ | — | | |
| | |
Professional Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter(a)
|
| | | $ | 20.00 | | | | | $ | 14.24 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 17.75 | | | | | $ | 12.70 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 14.35 | | | | | $ | 10.45 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 18.00 | | | | | $ | 13.34 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 19.22 | | | | | $ | 14.97 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 20.46 | | | | | $ | 17.58 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 18.64 | | | | | $ | 17.08 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 19.74 | | | | | $ | 18.48 | | | | | $ | — | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 23.70 | | | | | $ | 19.29 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 23.92 | | | | | $ | 18.79 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 31.25 | | | | | $ | 19.33 | | | | | $ | — | | |
Fourth Quarter (through November 9, 2022)
|
| | | $ | 28.33 | | | | | $ | 25.58 | | | | | $ | — | | |
|
Transaction Price Per Share / Professional Tangible Book Value Per Share
|
| | | | 215% | | |
|
Transaction Price Per Share / LTM Earnings Per Share
|
| | | | 23.0x | | |
|
Transaction Price Per Share / Estimated 2022 Earnings Per Share(1)
|
| | | | 20.5x | | |
|
Transaction Price Per Share / Estimated 2023 Earnings Per Share(1)
|
| | | | 15.1x | | |
|
Core Deposit Premium(2)
|
| | | | 12.6% | | |
|
Core Deposit Premium(3)
|
| | | | 12.3% | | |
|
Market Premium as of August 3, 2022
|
| | | | 44.6% | | |
| | |
Beginning Value
8/3/2021 |
| |
Ending Value
8/3/2022 |
| ||||||
Seacoast
|
| | | | 100% | | | | | | 119.9% | | |
Seacoast Peer Group
|
| | | | 100% | | | | | | 105.6% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 93.9% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 98.2% | | |
| | |
Beginning Value
8/3/2019 |
| |
Ending Value
8/3/2022 |
| ||||||
Seacoast
|
| | | | 100% | | | | | | 141.0% | | |
Seacoast Peer Group
|
| | | | 100% | | | | | | 111.0% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 141.7% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 119.5% | | |
| | |
Beginning Value
8/3/2021 |
| |
Ending Value
8/3/2022 |
| ||||||
Professional
|
| | | | 100% | | | | | | 113.5% | | |
Professional Peer Group
|
| | | | 100% | | | | | | 102.3% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 93.9% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 98.2% | | |
| | |
Beginning Value
8/3/2019 |
| |
Ending Value
8/3/2022 |
| ||||||
Professional
|
| | | | 100% | | | | | | 121.4% | | |
Professional Peer Group
|
| | | | 100% | | | | | | 114.5% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 141.7% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 119.5% | | |
| Amerant Bancorp Inc. | | | Renasant Corp. | |
| Atlantic Union Bankshares Corp. | | | ServisFirst Bancshares Inc. | |
| City Holding Co. | | | The First Bancshares | |
| FB Financial Corp. | | | TowneBank | |
| First Bancorp | | | Trustmark Corp. | |
| Live Oak Bancshares Inc. | | | WesBanco Inc. | |
| | |
Seacoast
|
| |
Seacoast
Peer Group Median |
| |
Seacoast
Peer Group Mean |
| |
Seacoast
Peer Group Low |
| |
Seacoast
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 10,812 | | | | | | 13,344 | | | | | | 12,809 | | | | | | 6,037 | | | | | | 19,662 | | |
Loans / Deposits(2) (%)
|
| | | | 71.2 | | | | | | 74.9 | | | | | | 76.4 | | | | | | 58.9 | | | | | | 92.3 | | |
Non-performing assets / Total assets(3) (%)
|
| | | | 0.30 | | | | | | 0.39 | | | | | | 0.43 | | | | | | 0.08 | | | | | | 1.60 | | |
Tangible common equity/Tangible assets(4)(%)
|
| | | | 9.74 | | | | | | 7.43 | | | | | | 7.60 | | | | | | 6.43 | | | | | | 8.90 | | |
Tier 1 Leverage Ratio(5) (%)
|
| | | | 11.60 | | | | | | 9.43 | | | | | | 9.48 | | | | | | 8.19 | | | | | | 10.43 | | |
Total RBC Ratio(6) (%)
|
| | | | 17.70 | | | | | | 14.38 | | | | | | 14.44 | | | | | | 11.18 | | | | | | 16.98 | | |
Bank CRE / Total RBC Ratio (%)
|
| | | | 191.7 | | | | | | 262.4 | | | | | | 246.2 | | | | | | 165.1 | | | | | | 319.3 | | |
LTM Return on average assets (%)
|
| | | | 1.09 | | | | | | 1.15 | | | | | | 1.25 | | | | | | 0.64 | | | | | | 2.32 | | |
LTM Return on average equity (%)
|
| | | | 8.49 | | | | | | 9.93 | | | | | | 11.82 | | | | | | 6.47 | | | | | | 26.28 | | |
LTM Net interest margin (%)
|
| | | | 3.26 | | | | | | 3.03 | | | | | | 3.07 | | | | | | 2.64 | | | | | | 3.98 | | |
LTM Efficiency ratio (%)
|
| | | | 53.0 | | | | | | 61.0 | | | | | | 59.1 | | | | | | 32.2 | | | | | | 76.0 | | |
Price/Tangible book value (%)
|
| | | | 219 | | | | | | 179 | | | | | | 201 | | | | | | 130 | | | | | | 392 | | |
Price/LTM Earnings per share (x)
|
| | | | 19.4 | | | | | | 11.9 | | | | | | 12.9 | | | | | | 9.0 | | | | | | 20.9 | | |
Price/2022E Earnings per share
|
| | | | 22.1 | | | | | | 11.9 | | | | | | 12.9 | | | | | | 9.0 | | | | | | 18.5 | | |
Price/2023E Earnings per share
|
| | | | 14.2 | | | | | | 10.8 | | | | | | 11.6 | | | | | | 8.3 | | | | | | 17.0 | | |
Current Dividend Yield (%)
|
| | | | 1.9 | | | | | | 2.6 | | | | | | 2.3 | | | | | | 0.3 | | | | | | 4.0 | | |
Market value ($mm)
|
| | | | 2,224 | | | | | | 1,932 | | | | | | 1,917 | | | | | | 604 | | | | | | 4,701 | | |
| American National Bankshares | | | FVCBankcorp Inc. | |
| Blue Ridge Bankshares Inc. | | | HomeTrust Bancshares Inc. | |
| Burke & Herbert Bank & Trust | | | John Marshall Bancorp Inc. | |
| C&F Financial Corp. | | | MetroCity Bankshares Inc. | |
| CapStar Financial Hldgs Inc | | | MVB Financial Corp | |
| Colony Bankcorp Inc. | | | Primis Financial Corp. | |
| FineMark Holdings Inc. | | | River Financial Corp. | |
| First Citizens Bancshares Inc. | | | Southern First Bancshares Inc | |
| First Community Bankshares Inc | | | | |
| | |
Professional
|
| |
Professional
Peer Group Median |
| |
Professional
Peer Group Mean |
| |
Professional
Peer Group Low |
| |
Professional
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 2,662 | | | | | | 3,097 | | | | | | 2,953 | | | | | | 2,290 | | | | | | 3,586 | | |
Loans / Deposits (%)
|
| | | | 83.4 | | | | | | 82.8 | | | | | | 81.0 | | | | | | 59.1 | | | | | | 115.6 | | |
Non-performing assets / Total assets(1) (%)
|
| | | | 0.09 | | | | | | 0.22 | | | | | | 0.37 | | | | | | 0.02 | | | | | | 1.07 | | |
Tangible common equity/Tangible assets (%)
|
| | | | 7.89 | | | | | | 8.25 | | | | | | 8.21 | | | | | | 4.13 | | | | | | 10.31 | | |
Tier 1 Leverage Ratio(2) (%)
|
| | | | 8.10 | | | | | | 10.11 | | | | | | 10.04 | | | | | | 8.36 | | | | | | 11.63 | | |
Total RBC Ratio(3) (%)
|
| | | | 12.80 | | | | | | 14.96 | | | | | | 15.30 | | | | | | 11.02 | | | | | | 20.03 | | |
CRE / Total RBC Ratio (%)
|
| | | | 283.8 | | | | | | 269.5 | | | | | | 247.6 | | | | | | 36.6 | | | | | | 385.1 | | |
LTM Return on average assets (%)
|
| | | | 0.73 | | | | | | 1.17 | | | | | | 1.21 | | | | | | 0.63 | | | | | | 2.40 | | |
LTM Return on average equity (%)
|
| | | | 8.58 | | | | | | 11.82 | | | | | | 12.25 | | | | | | 5.15 | | | | | | 24.30 | | |
LTM Net interest margin (%)
|
| | | | 3.07 | | | | | | 3.22 | | | | | | 3.30 | | | | | | 2.20 | | | | | | 4.27 | | |
LTM Efficiency ratio (%)
|
| | | | 60.1 | | | | | | 59.7 | | | | | | 60.9 | | | | | | 34.4 | | | | | | 89.5 | | |
Price/Tangible book value (%)
|
| | | | 148 | | | | | | 141 | | | | | | 143 | | | | | | 101 | | | | | | 209 | | |
Price/LTM Earnings per share (x)
|
| | | | 15.9 | | | | | | 10.2 | | | | | | 10.5 | | | | | | 6.6 | | | | | | 16.0 | | |
Price/2022E Earnings per share
|
| | | | 11.5 | | | | | | 11.0 | | | | | | 12.0 | | | | | | 7.4 | | | | | | 22.0 | | |
Price/2023E Earnings per share
|
| | | | 10.9 | | | | | | 10.3 | | | | | | 10.2 | | | | | | 7.9 | | | | | | 12.1 | | |
Current Dividend Yield (%)
|
| | | | — | | | | | | 2.9 | | | | | | 2.7 | | | | | | 1.4 | | | | | | 4.1 | | |
Market value ($mm)
|
| | | | 309 | | | | | | 351 | | | | | | 346 | | | | | | 169 | | | | | | 525 | | |
Acquiror
|
| |
Target
|
|
The First Bancshares | | | Heritage Southeast Bancorp. | |
HomeTrust Bancshares Inc. | | | Quantum Capital Corp. | |
First Bancorp | | | GrandSouth Bancorporation | |
F.N.B. Corp. | | | UB Bancorp | |
DFCU Financial | | | First Citrus Bancorp. Inc. | |
United Community Banks Inc. | | | Progress Financial Corp. | |
Seacoast Banking Corporation of Florida | | | Drummond Banking Co. | |
The First Bancshares | | | Beach Bancorp Inc. | |
Seacoast Banking Corporation of Florida | | | Apollo Bancshares/Apollo Bank | |
United Community Banks Inc. | | | Reliant Bancorp Inc. | |
Lake Michigan CU | | | Pilot Bancshares Inc. | |
Simmons First National Corp. | | | Triumph Bancshares Inc. | |
Simmons First National Corp. | | | Landmark Community Bank | |
United Bankshares Inc. | | | Community Bankers Trust Corp | |
First Bancorp | | | Select Bancorp Inc. | |
United Community Banks Inc. | | | Aquesta Financial Holdings | |
Peoples Bancorp Inc. | | | Premier Financial Bancorp Inc. | |
Seacoast Banking Corporation of FL | | | Legacy Bank of Florida | |
BancorpSouth Bank | | | FNS Bancshares Inc. | |
| | |
Seacoast/
Professional |
| |
Regional Precedent Transactions
|
| ||||||||||||||||||||||||
| | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
Transaction Price / LTM Earnings Per Share (x)
|
| | | | 23.0 | | | | | | 14.1 | | | | | | 14.6 | | | | | | 4.2 | | | | | | 23.8 | | |
Transaction Price / Estimated Earnings Per Share (x)
|
| | | | 15.1 | | | | | | 12.3 | | | | | | 12.5 | | | | | | 10.8 | | | | | | 14.4 | | |
Transaction Price / Tangible Book Value Per Share (%)
|
| | | | 215 | | | | | | 179 | | | | | | 174 | | | | | | 139 | | | | | | 217 | | |
Tangible Book Value Premium to Core Deposits (%)
|
| | | | 12.6 | | | | | | 9.3 | | | | | | 9.0 | | | | | | 4.4 | | | | | | 16.2 | | |
1-Day Market Premium (%)
|
| | | | 44.6 | | | | | | 28.6 | | | | | | 30.1 | | | | | | 9.5 | | | | | | 66.5 | | |
Discount
Rate |
| |
10.0x
|
| |
11.5x
|
| |
13.0x
|
| |
14.5x
|
| |
16.0x
|
| |
17.5x
|
| |||||||||||||||||||||
| | 8.0% | | | | | $ | 22.97 | | | | | $ | 26.03 | | | | | $ | 29.09 | | | | | $ | 32.15 | | | | | $ | 35.21 | | | | | $ | 38.27 | | |
| | 9.0% | | | | | $ | 22.04 | | | | | $ | 24.97 | | | | | $ | 27.89 | | | | | $ | 30.82 | | | | | $ | 33.75 | | | | | $ | 36.68 | | |
| | 10.0% | | | | | $ | 21.15 | | | | | $ | 23.95 | | | | | $ | 26.76 | | | | | $ | 29.56 | | | | | $ | 32.36 | | | | | $ | 35.17 | | |
| | 11.0% | | | | | $ | 20.30 | | | | | $ | 22.99 | | | | | $ | 25.67 | | | | | $ | 28.36 | | | | | $ | 31.05 | | | | | $ | 33.73 | | |
| | 12.0% | | | | | $ | 19.50 | | | | | $ | 22.07 | | | | | $ | 24.65 | | | | | $ | 27.22 | | | | | $ | 29.80 | | | | | $ | 32.37 | | |
Discount
Rate |
| |
150%
|
| |
165%
|
| |
180%
|
| |
195%
|
| |
210%
|
| |
225%
|
| |||||||||||||||||||||
| | 8.0% | | | | | $ | 28.69 | | | | | $ | 31.30 | | | | | $ | 33.91 | | | | | $ | 36.52 | | | | | $ | 39.13 | | | | | $ | 41.74 | | |
| | 9.0% | | | | | $ | 27.50 | | | | | $ | 30.00 | | | | | $ | 32.50 | | | | | $ | 35.00 | | | | | $ | 37.50 | | | | | $ | 40.00 | | |
| | 10.0% | | | | | $ | 26.38 | | | | | $ | 28.78 | | | | | $ | 31.17 | | | | | $ | 33.56 | | | | | $ | 35.95 | | | | | $ | 38.34 | | |
| | 11.0% | | | | | $ | 25.32 | | | | | $ | 27.61 | | | | | $ | 29.90 | | | | | $ | 32.19 | | | | | $ | 34.48 | | | | | $ | 36.78 | | |
| | 12.0% | | | | | $ | 24.30 | | | | | $ | 26.50 | | | | | $ | 28.70 | | | | | $ | 30.89 | | | | | $ | 33.09 | | | | | $ | 35.28 | | |
Annual
Estimate Variance |
| |
10.0x
|
| |
11.5x
|
| |
13.0x
|
| |
14.5x
|
| |
16.0x
|
| |
17.5x
|
| |||||||||||||||||||||
| | (20.0)% | | | | | $ | 18.24 | | | | | $ | 20.60 | | | | | $ | 22.96 | | | | | $ | 25.32 | | | | | $ | 27.68 | | | | | $ | 30.04 | | |
| | (10.0)% | | | | | $ | 20.21 | | | | | $ | 22.86 | | | | | $ | 25.51 | | | | | $ | 28.17 | | | | | $ | 30.82 | | | | | $ | 33.47 | | |
| | 0.0% | | | | | $ | 22.17 | | | | | $ | 25.12 | | | | | $ | 28.07 | | | | | $ | 31.02 | | | | | $ | 33.97 | | | | | $ | 36.91 | | |
| | 10.0% | | | | | $ | 24.14 | | | | | $ | 27.38 | | | | | $ | 30.62 | | | | | $ | 33.87 | | | | | $ | 37.11 | | | | | $ | 40.35 | | |
| | 20.0% | | | | | $ | 26.10 | | | | | $ | 29.64 | | | | | $ | 33.18 | | | | | $ | 36.72 | | | | | $ | 40.25 | | | | | $ | 43.79 | | |
Discount
Rate |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 13.89 | | | | | $ | 15.63 | | | | | $ | 17.37 | | | | | $ | 19.10 | | | | | $ | 20.84 | | | | | $ | 22.58 | | |
| | 10.0% | | | | | $ | 13.30 | | | | | $ | 14.97 | | | | | $ | 16.63 | | | | | $ | 18.29 | | | | | $ | 19.95 | | | | | $ | 21.62 | | |
| | 11.0% | | | | | $ | 12.74 | | | | | $ | 14.34 | | | | | $ | 15.93 | | | | | $ | 17.52 | | | | | $ | 19.11 | | | | | $ | 20.71 | | |
| | 12.0% | | | | | $ | 12.21 | | | | | $ | 13.74 | | | | | $ | 15.26 | | | | | $ | 16.79 | | | | | $ | 18.32 | | | | | $ | 19.84 | | |
| | 13.0% | | | | | $ | 11.71 | | | | | $ | 13.17 | | | | | $ | 14.63 | | | | | $ | 16.10 | | | | | $ | 17.56 | | | | | $ | 19.02 | | |
Discount
Rate |
| |
125%
|
| |
135%
|
| |
145%
|
| |
155%
|
| |
165%
|
| |
175%
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 21.72 | | | | | $ | 23.46 | | | | | $ | 25.20 | | | | | $ | 26.94 | | | | | $ | 28.67 | | | | | $ | 30.41 | | |
| | 10.0% | | | | | $ | 20.80 | | | | | $ | 22.47 | | | | | $ | 24.13 | | | | | $ | 25.79 | | | | | $ | 27.46 | | | | | $ | 29.12 | | |
| | 11.0% | | | | | $ | 19.93 | | | | | $ | 21.52 | | | | | $ | 23.11 | | | | | $ | 24.71 | | | | | $ | 26.30 | | | | | $ | 27.90 | | |
| | 12.0% | | | | | $ | 19.09 | | | | | $ | 20.62 | | | | | $ | 22.15 | | | | | $ | 23.68 | | | | | $ | 25.21 | | | | | $ | 26.73 | | |
| | 13.0% | | | | | $ | 18.31 | | | | | $ | 19.77 | | | | | $ | 21.23 | | | | | $ | 22.70 | | | | | $ | 24.16 | | | | | $ | 25.63 | | |
Annual
Estimate Variance |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | (20.0)% | | | | | $ | 9.83 | | | | | $ | 11.06 | | | | | $ | 12.28 | | | | | $ | 13.51 | | | | | $ | 14.74 | | | | | $ | 15.97 | | |
| | (10.0)% | | | | | $ | 11.06 | | | | | $ | 12.44 | | | | | $ | 13.82 | | | | | $ | 15.20 | | | | | $ | 16.58 | | | | | $ | 17.97 | | |
| | 0.0% | | | | | $ | 12.28 | | | | | $ | 13.82 | | | | | $ | 15.36 | | | | | $ | 16.89 | | | | | $ | 18.43 | | | | | $ | 19.96 | | |
| | 10.0% | | | | | $ | 13.51 | | | | | $ | 15.20 | | | | | $ | 16.89 | | | | | $ | 18.58 | | | | | $ | 20.27 | | | | | $ | 21.96 | | |
| | 20.0% | | | | | $ | 14.74 | | | | | $ | 16.58 | | | | | $ | 18.43 | | | | | $ | 20.27 | | | | | $ | 22.11 | | | | | $ | 23.95 | | |
Discount
Rate |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 26.28 | | | | | $ | 29.57 | | | | | $ | 32.86 | | | | | $ | 36.14 | | | | | $ | 39.43 | | | | | $ | 42.71 | | |
| | 10.0% | | | | | $ | 25.17 | | | | | $ | 28.31 | | | | | $ | 31.46 | | | | | $ | 34.61 | | | | | $ | 37.75 | | | | | $ | 40.90 | | |
| | 11.0% | | | | | $ | 24.11 | | | | | $ | 27.12 | | | | | $ | 30.14 | | | | | $ | 33.15 | | | | | $ | 36.16 | | | | | $ | 39.18 | | |
| | 12.0% | | | | | $ | 23.10 | | | | | $ | 25.99 | | | | | $ | 28.88 | | | | | $ | 31.77 | | | | | $ | 34.66 | | | | | $ | 37.54 | | |
| | 13.0% | | | | | $ | 22.15 | | | | | $ | 24.92 | | | | | $ | 27.69 | | | | | $ | 30.45 | | | | | $ | 33.22 | | | | | $ | 35.99 | | |
Discount
Rate |
| |
125%
|
| |
135%
|
| |
145%
|
| |
155%
|
| |
165%
|
| |
175%
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 27.70 | | | | | $ | 29.91 | | | | | $ | 32.13 | | | | | $ | 34.34 | | | | | $ | 36.56 | | | | | $ | 38.77 | | |
| | 10.0% | | | | | $ | 26.52 | | | | | $ | 28.64 | | | | | $ | 30.76 | | | | | $ | 32.88 | | | | | $ | 35.01 | | | | | $ | 37.13 | | |
| | 11.0% | | | | | $ | 25.40 | | | | | $ | 27.44 | | | | | $ | 29.47 | | | | | $ | 31.50 | | | | | $ | 33.53 | | | | | $ | 35.57 | | |
| | 12.0% | | | | | $ | 24.34 | | | | | $ | 26.29 | | | | | $ | 28.24 | | | | | $ | 30.19 | | | | | $ | 32.13 | | | | | $ | 34.08 | | |
| | 13.0% | | | | | $ | 23.34 | | | | | $ | 25.21 | | | | | $ | 27.07 | | | | | $ | 28.94 | | | | | $ | 30.81 | | | | | $ | 32.67 | | |
Annual
Estimate Variance |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | (20.0)% | | | | | $ | 20.78 | | | | | $ | 23.38 | | | | | $ | 25.98 | | | | | $ | 28.58 | | | | | $ | 31.18 | | | | | $ | 33.78 | | |
| | (10.0)% | | | | | $ | 22.01 | | | | | $ | 24.76 | | | | | $ | 27.52 | | | | | $ | 30.27 | | | | | $ | 33.02 | | | | | $ | 35.77 | | |
| | 0.0% | | | | | $ | 23.24 | | | | | $ | 26.15 | | | | | $ | 29.05 | | | | | $ | 31.96 | | | | | $ | 34.86 | | | | | $ | 37.77 | | |
| | 10.0% | | | | | $ | 24.47 | | | | | $ | 27.53 | | | | | $ | 30.59 | | | | | $ | 33.65 | | | | | $ | 36.71 | | | | | $ | 39.76 | | |
| | 20.0% | | | | | $ | 25.70 | | | | | $ | 28.91 | | | | | $ | 32.12 | | | | | $ | 35.34 | | | | | $ | 38.55 | | | | | $ | 41.76 | | |
|
Transaction Value / Reported Tangible Book Value (Aggregate):
|
| | | | 233% | | |
|
Transaction Value / Last Twelve Months (“LTM”) Earnings(1):
|
| | | | 21.5x | | |
|
Core Deposit Premium(2):
|
| | | | 12.3% | | |
| | |
Contribution ($M)
|
| |
Contribution (%)
|
| |
Implied Exchange
Ratio |
| |||||||||||||||||||||||||||
| | |
Seacoast
|
| |
Professional
|
| |
Pro Forma
|
| |
Seacoast
|
| |
Professional
|
| |||||||||||||||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets
|
| | | | 12,888.8 | | | | | | 2,661.5 | | | | | | 15,550.4 | | | | | | 82.9 | | | | | | 17.1 | | | | | | 0.9923x | | |
Gross Loans
|
| | | | 7,862.7 | | | | | | 1,987.2 | | | | | | 9,849.9 | | | | | | 79.8 | | | | | | 20.2 | | | | | | 1.2061x | | |
Deposits
|
| | | | 11,043.6 | | | | | | 2,381.7 | | | | | | 13,425.4 | | | | | | 82.3 | | | | | | 17.7 | | | | | | 1.0347x | | |
Tangible Common Equity
|
| | | | 1,142.5 | | | | | | 208.0 | | | | | | 1,350.5 | | | | | | 84.6 | | | | | | 15.4 | | | | | | 0.8791x | | |
Average
|
| | | | 82.4 | | | | | | 17.6 | | | | | | 1.0280x | | | ||||||||||||||||||
Profitability | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
YTD 2022 Core PTPP
|
| | | | 88.1 | | | | | | 18.6 | | | | | | 106.7 | | | | | | 82.6 | | | | | | 17.4 | | | | | | 1.0111x | | |
YTD 2022 Core Net Income
|
| | | | 63.4 | | | | | | 12.3 | | | | | | 75.7 | | | | | | 83.7 | | | | | | 16.3 | | | | | | 0.9368x | | |
FY 2022E Net Income (Internal)(1)
|
| | | | 137.4 | | | | | | 26.4 | | | | | | 163.8 | | | | | | 83.9 | | | | | | 16.1 | | | | | | 0.9262x | | |
FY 2023E Net Income (Internal)(1)
|
| | | | 182.8 | | | | | | 40.5 | | | | | | 223.3 | | | | | | 81.9 | | | | | | 18.1 | | | | | | 1.0624x | | |
| | |
Contribution ($M)
|
| |
Contribution (%)
|
| |
Implied Exchange
Ratio |
| |||||||||||||||||||||||||||
| | |
Seacoast
|
| |
Professional
|
| |
Pro Forma
|
| |
Seacoast
|
| |
Professional
|
| |||||||||||||||||||||
FY 2022E Net Income (Consensus)(2)
|
| | | | 137.4 | | | | | | 26.6 | | | | | | 164.0 | | | | | | 83.8 | | | | | | 16.2 | | | | | | 0.9309x | | |
FY 2023E Net Income (Consensus)(2)
|
| | | | 182.8 | | | | | | 29.1 | | | | | | 211.9 | | | | | | 86.3 | | | | | | 13.7 | | | | | | 0.7735x | | |
Average
|
| | | | 83.7 | | | | | | 16.3 | | | | | | 0.9402x | | | ||||||||||||||||||
Market Cap.
|
| | | | 2,223.9 | | | | | | 308.7 | | | | | | 2,532.5 | | | | | | 87.8 | | | | | | 12.2 | | | | | | 0.6792x | | |
High
|
| | | | 79.8 | | | | | | 20.2 | | | | | | 1.2061x | | | ||||||||||||||||||
Low
|
| | | | 87.8 | | | | | | 12.2 | | | | | | 0.6792x | | | ||||||||||||||||||
Seacoast/
Professional |
| | | | 84.4 | | | | | | 15.6 | | | | | | 0.8909x | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Total Assets ($mm)
|
| | | $ | 2,662 | | | | | $ | 2,425 | | | | | $ | 2,960 | | | | | $ | 3,248 | | |
LTM Loan Growth (ex. PPP)
|
| | | | 17.8% | | | | | | 12.5% | | | | | | 15.8% | | | | | | 19.2% | | |
Securities / Assets
|
| | | | 22.0% | | | | | | 24.3% | | | | | | 19.7% | | | | | | 10.2% | | |
TCE / TA
|
| | | | 7.9% | | | | | | 7.2% | | | | | | 7.9% | | | | | | 9.2% | | |
Loans / Deposits
|
| | | | 83.4% | | | | | | 76.0% | | | | | | 85.5% | | | | | | 93.3% | | |
CRE/TRBC
|
| | | | 284% | | | | | | 242% | | | | | | 278% | | | | | | 328% | | |
Tier 1 Leverage Ratio
|
| | | | 8.5% | | | | | | 9.1% | | | | | | 9.9% | | | | | | 10.7% | | |
TRBC Ratio
|
| | | | 12.1% | | | | | | 12.7% | | | | | | 13.6% | | | | | | 14.3% | | |
NIB Deposits / Deposits
|
| | | | 32.6% | | | | | | 25.3% | | | | | | 29.6% | | | | | | 36.2% | | |
TBV + Dividends (1-Yr CAGR)
|
| | | | 3.4% | | | | | | (6.1)% | | | | | | 0.5% | | | | | | 10.7% | | |
TBV + Dividends (3-Yr CAGR)
|
| | | | 3.6% | | | | | | 6.0% | | | | | | 8.8% | | | | | | 11.3% | | |
TBV + Dividends (5-Yr CAGR)
|
| | | | NM | | | | | | 6.8% | | | | | | 9.7% | | | | | | 11.8% | | |
NPA / Assets(1)
|
| | | | 0.06% | | | | | | 0.43% | | | | | | 0.19% | | | | | | 0.09% | | |
ALLL / Loans (ex. PPP)
|
| | | | 0.77% | | | | | | 1.18% | | | | | | 1.11% | | | | | | 0.95% | | |
Cost of Total Deposits
|
| | | | 0.24% | | | | | | 0.29% | | | | | | 0.23% | | | | | | 0.15% | | |
Net Interest Margin
|
| | | | 3.41% | | | | | | 3.13% | | | | | | 3.47% | | | | | | 3.75% | | |
Fee Income / Revenue
|
| | | | 7.5% | | | | | | 9.7% | | | | | | 16.1% | | | | | | 19.3% | | |
Efficiency Ratio
|
| | | | 53.0% | | | | | | 61.7% | | | | | | 57.3% | | | | | | 47.3% | | |
LTM Core ROAA
|
| | | | 0.82% | | | | | | 1.12% | | | | | | 1.32% | | | | | | 1.47% | | |
LTM Core ROATCE
|
| | | | 10.9% | | | | | | 13.5% | | | | | | 15.5% | | | | | | 17.3% | | |
Core ROAA
|
| | | | 1.03% | | | | | | 1.12% | | | | | | 1.30% | | | | | | 1.51% | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Core ROATCE
|
| | | | 13.7% | | | | | | 13.6% | | | | | | 16.4% | | | | | | 20.1% | | |
Estimated 2022 ROA
|
| | | | 1.00% | | | | | | 1.10% | | | | | | 1.22% | | | | | | 1.41% | | |
Estimated 2023 ROA
|
| | | | 1.11% | | | | | | 1.10% | | | | | | 1.17% | | | | | | 1.33% | | |
Estimated 2022 ROTE
|
| | | | 11.8% | | | | | | 13.5% | | | | | | 14.6% | | | | | | 16.2% | | |
Institutional Ownership
|
| | | | 61% | | | | | | 30% | | | | | | 39% | | | | | | 45% | | |
Insider Ownership
|
| | | | 8% | | | | | | 11% | | | | | | 16% | | | | | | 27% | | |
Retail Ownership
|
| | | | 31% | | | | | | 37% | | | | | | 45% | | | | | | 48% | | |
Market Cap ($mm)
|
| | | $ | 309 | | | | | $ | 275 | | | | | $ | 335 | | | | | $ | 380 | | |
LTM ADTV(2) ($mm)
|
| | | $ | 1.0 | | | | | $ | 0.5 | | | | | $ | 0.6 | | | | | $ | 0.8 | | |
Price / Tangible Book Value
|
| | | | 1.48x | | | | | | 1.32x | | | | | | 1.46x | | | | | | 1.58x | | |
Price / LTM EPS
|
| | | | 15.9x | | | | | | 8.0x | | | | | | 8.6x | | | | | | 9.9x | | |
Price / NTM EPS
|
| | | | 10.3x | | | | | | 7.9x | | | | | | 8.6x | | | | | | 10.6x | | |
Price / 2022 Estimated EPS
|
| | | | 11.5x | | | | | | 8.0x | | | | | | 9.0x | | | | | | 10.8x | | |
Price / 2023 Estimated EPS
|
| | | | 10.4x | | | | | | 7.6x | | | | | | 8.7x | | | | | | 10.4x | | |
Dividend Yield
|
| | | | 0.0% | | | | | | 1.7% | | | | | | 2.4% | | | | | | 2.9% | | |
LTM Dividend Payout
|
| | | | 0.0% | | | | | | 13.2% | | | | | | 20.4% | | | | | | 25.9% | | |
Methodology
|
| |
Illustrative Value Range
|
| |||
Tangible Book Value Per Share
|
| | | $ | 20.03 – $23.96 | | |
Core LTM Non-GAAP EPS
|
| | | $ | 12.57 – $15.61 | | |
2022E Consensus EPS
|
| | | $ | 15.69 – $21.07 | | |
2023E Consensus EPS
|
| | | $ | 16.37 – $22.54 | | |
2022E Management EPS
|
| | | $ | 15.48 – $20.78 | | |
2023E Management EPS
|
| | | $ | 22.16 – $30.51 | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Deal Value ($mm)
|
| | | $ | 484 | | | | | $ | 268 | | | | | $ | 305 | | | | | $ | 404 | | |
Stock Consideration
|
| | | | 100% | | | | | | 81% | | | | | | 99% | | | | | | 100% | | |
Cost Saves
|
| | | | 44% | | | | | | 30% | | | | | | 30% | | | | | | 35% | | |
Target Price / Tangible Book Value
|
| | | | 2.33x | | | | | | 1.52x | | | | | | 1.68x | | | | | | 1.83x | | |
Buyer Price / Tangible Book Value
|
| | | | 2.13x | | | | | | 1.50x | | | | | | 1.71x | | | | | | 1.87x | | |
Pay-to-Trade(1) | | | | | 1.10x | | | | | | 0.88x | | | | | | 1.01x | | | | | | 1.06x | | |
Transaction Value / LTM EPS
|
| | | | 21.5x | | | | | | 12.5x | | | | | | 14.5x | | | | | | 18.3x | | |
Core Deposit Premium
|
| | | | 12.3% | | | | | | 6.9% | | | | | | 8.2% | | | | | | 10.9% | | |
EPS Accretion / (Dilution)
|
| | | | 10.4% | | | | | | 5.8% | | | | | | 10.0% | | | | | | 13.0% | | |
Tangible Book Value Accretion/(Dilution)
|
| | | | (6.2)% | | | | | | (4.2)% | | | | | | (3.3)% | | | | | | (2.0)% | | |
Tangible Book Value Earnback (Years)
|
| | | | 2.5 | | | | | | 2.0 | | | | | | 2.6 | | | | | | 3.0 | | |
Target Total Assets ($mm)
|
| | | $ | 2,662 | | | | | $ | 1,789 | | | | | $ | 1,985 | | | | | $ | 2,600 | | |
Target NPAs / Assets
|
| | | | 0.1% | | | | | | 0.3% | | | | | | 0.5% | | | | | | 0.8% | | |
Target LTM ROAA
|
| | | | 0.7% | | | | | | 0.9% | | | | | | 1.2% | | | | | | 1.3% | | |
Methodology
|
| |
Illustrative Value Range
|
| |||
Tangible Book Value
|
| | | $ | 23.03 – $27.71 | | |
Core LTM Non-GAAP EPS
|
| | | $ | 19.80 – $28.87 | | |
Core Deposit Premium
|
| | | $ | 23.33 – $30.89 | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Deal Value ($mm)
|
| | | $ | 484 | | | | | $ | 115 | | | | | $ | 190 | | | | | $ | 460 | | |
Stock Consideration
|
| | | | 100% | | | | | | 36% | | | | | | 90% | | | | | | 99% | | |
Cost Saves
|
| | | | 44% | | | | | | 30% | | | | | | 35% | | | | | | 40% | | |
Target Price / Tangible Book Value
|
| | | | 2.33x | | | | | | 1.53x | | | | | | 1.71x | | | | | | 2.06x | | |
Buyer Price / Tangible Book Value
|
| | | | 2.13x | | | | | | 1.48x | | | | | | 1.72x | | | | | | 2.09x | | |
Pay-to-Trade(1) | | | | | 1.1x | | | | | | 0.9x | | | | | | 1.0x | | | | | | 1.1x | | |
Transaction Value / LTM EPS
|
| | | | 21.5x | | | | | | 13.2x | | | | | | 16.2x | | | | | | 18.4x | | |
Core Deposit Premium
|
| | | | 12.3% | | | | | | 7.0% | | | | | | 9.7% | | | | | | 13.9% | | |
EPS Accretion / (Dilution)
|
| | | | 10.4% | | | | | | 8.3% | | | | | | 9.8% | | | | | | 11.5% | | |
Tangible Book Value Accretion/(Dilution)
|
| | | | (6.2)% | | | | | | (5.1)% | | | | | | (2.6)% | | | | | | (1.4)% | | |
Tangible Book Value Earnback (Years)
|
| | | | 2.5 | | | | | | 3.0 | | | | | | 2.3 | | | | | | 1.7 | | |
Target Total Assets ($mm)
|
| | | $ | 2,662 | | | | | $ | 624 | | | | | $ | 1,035 | | | | | $ | 2,203 | | |
Target NPAs / Assets
|
| | | | 0.1% | | | | | | 1.1% | | | | | | 0.4% | | | | | | 0.2% | | |
Target LTM ROAA
|
| | | | 0.7% | | | | | | 0.9% | | | | | | 1.2% | | | | | | 1.4% | | |
Methodology
|
| |
Illustrative Value Range
|
| |||
Tangible Book Value Per Share
|
| | | $ | 23.16 – $31.15 | | |
Core LTM Non-GAAP EPS
|
| | | $ | 20.93 – $29.06 | | |
Core Deposit Premium
|
| | | $ | 23.39 – $35.11 | | |
Name
|
| |
Options
|
| |
Restricted
Stock Awards |
| |
Stock
Appreciation Rights |
| |||||||||
Abel L. Iglesias
|
| | | | 0 | | | | | | 27,500 | | | | | | 104,500 | | |
Mary Usategui
|
| | | | 0 | | | | | | 22,500 | | | | | | 52,500 | | |
Michael C. Sontag
|
| | | | 0 | | | | | | 5,333 | | | | | | 0 | | |
Ryan L. Gorney
|
| | | | 0 | | | | | | 17,767 | | | | | | 20,000 | | |
Total | | | | | 0 | | | | | | 73,100 | | | | | | 177,000 | | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
Capital Stock
|
| | Holders of Professional capital stock are entitled to all the rights and obligations provided to capital shareholders under the FBCA and Professional’s articles of incorporation and bylaws. | | | Holders of Seacoast capital stock are entitled to all the rights and obligations provided to capital shareholders under the FBCA and Seacoast’s articles of incorporation and bylaws. | |
Authorized
|
| | Professional’s authorized capital stock consists of 50,000,000 shares of Class A voting common stock with a par value of $0.01 per share, 10,000,000 shares of Class B non-voting common stock with a par value of $0.01 per share, and 10,000,000 shares of preferred stock (which constitutes a separate and single class of shares that may be issued in one or more series). | | | Seacoast’s authorized capital stock consists of 120,000,000 shares of common stock, par value $0.10 per share, and 4,000,000 shares of preferred stock, stated value $0.10 per share (2,000 of which are designated as Fixed Rate Cumulative Perpetual Preferred Stock, Series A and 50,000 of which are designated as Mandatorily Convertible Noncumulative Nonvoting Preferred Stock, Series B). | |
Outstanding
|
| | As of September 15, 2022, there were 13,811,084 shares of Professional Class A voting common stock outstanding and no shares of Class B non-voting common stock or preferred stock outstanding. | | | As of September 30, 2022, there were 61,476,328 shares of Seacoast common stock outstanding and no shares of Seacoast preferred stock outstanding. | |
Voting Rights
|
| | Holders of Professional Class A common stock are entitled to one vote per share in the election of directors and on all matters submitted to a vote | | | Holders of Seacoast common stock generally are entitled to one vote per share in the election of directors and on all matters submitted to a vote at a | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | at a meeting of shareholders. | | | meeting of shareholders. | |
Cumulative Voting
|
| | No shareholder has the right of cumulative voting in the election of directors. | | | No shareholder has the right of cumulative voting in the election of directors. | |
Dividends
|
| |
Under the FBCA, a corporation may not make a distribution to its shareholders if, after giving effect to the distribution:
•
The corporation would not be able to pay its debts as they come due in the usual course of business; or
•
The corporation’s assets would be less than the sum of its total liabilities plus (unless the articles of incorporation provide otherwise) the amount that would be needed, if the corporation 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.
In addition, under Federal Reserve policy, a bank holding company should consult with the Federal Reserve and eliminate, defer or significantly reduce its dividends if:
•
its net income available to shareholders for the past four quarters, net of dividends previously paid during that period, is not sufficient to fully fund the dividends;
•
its prospective rate of earnings retention is not consistent with its capital needs and overall current and prospective financial condition; or
•
it will not meet, or is in danger of not meeting, its minimum regulatory capital adequacy ratios.
|
| | Holders of Seacoast common stock are subject to the same provisions of the FBCA and the Federal Reserve Policy adopted in 2009. | |
Number of Directors
|
| | Professional’s bylaws provide that the Professional board of directors shall consist of not less than one (1) person, the specific number of which shall be set from time to time by resolution of the Professional board of directors. The number of directors may at any time and from time to time be increased or decreased by action of the board of directors, but no decrease in | | | Seacoast’s bylaws provide that the number of directors serving on the Seacoast board of directors shall be such number as determined from time to time by a vote of 662∕3% of the whole board of directors and a majority of the Continuing Directors (director who either (i) was first elected as a director of the company prior to March 1, 2002 or (ii) was designated as | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | |
the number of directors shall have the effect of shortening the term of any incumbent director.
There are currently 10 directors serving on the Professional board of directors.
The Professional board of directors is divided into three classes, with the members of each class of directors serving staggered three-year terms and with approximately one-third of the directors being elected annually. As a result, it would take a dissident shareholder or shareholder group at least two annual meeting of shareholders to replace a majority of the directors of Professional. Each director holds office for the term for which he or she is elected and until his or her successor is elected and qualified, subject to such directors’ death, resignation or removal.
|
| |
a Continuing Directors by a majority vote of the Continuing Directors), but in no event shall be fewer than three directors nor greater than fourteen directors (exclusive of the directors to be elected by the holders of one or more series of preferred stock voting separately as a class).
There are currently 11 directors serving on the Seacoast board of directors.
The Seacoast board of directors is divided into three classes, with the members of each class of directors serving staggered three-year terms and with approximately one-third of the directors being elected annually. As a result, it would take a dissident shareholder or shareholder group at least two annual meeting of shareholders to replace a majority of the directors of Seacoast. Each director holds office for the term for which he or she is elected and until his or her successor is elected and qualified, subject to such directors’ death, resignation or removal.
|
|
Election of Directors
|
| | Under the FBCA, unless otherwise provided in the articles of incorporation, directors are elected by a plurality of the votes cast by the holders of the shares entitled to vote in an election of directors at the annual meeting at which a quorum is present. Professional’s articles of incorporation do not otherwise provide for the vote required to elect directors. | | |
Seacoast directors are similarly elected in accordance with FBCA and its articles of incorporation do not otherwise provide for the vote required to elect directors.
However, notwithstanding the plurality standard, in an uncontested election for directors, our Corporate Governance Guidelines provide that if any director nominee receives a greater number of votes “withheld” from his or her election than votes “for” such election, then the director will promptly tender his or her resignation to the board of directors following certification of the shareholder vote, with such resignation to be effective upon acceptance by the board of directors. The Compensation and Governance Committee would then review and make a recommendation to the board of directors as to whether the board should accept the resignation, and the board of directors would ultimately decide whether to accept the resignation.
|
|
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
Removal of Directors
|
| | Professional’s articles of incorporation provide that a director may only be removed for cause, which shall be defined for these purposes as a conviction of a felony, declaration of unsound mind by a court order, adjudication of bankruptcy, or such director having been adjudged by a court of competent jurisdiction to be liable for negligence or misconduct in the performance of his or her duty to Professional in a matter of substantial importance to the corporation and such adjudication is no longer subject to direct appeal. Removal for cause must be approved by a vote of at least 662∕3% of the shares of Professional then entitled to vote at an election for that director. Any action for the removal of a director must be brought within one (1) year of the date of such conviction, declaration or adjudication. | | | Seacoast’s bylaws provide that directors may be removed only for cause upon the affirmative vote of (1) 662∕3% of all shares of common stock entitled to vote and (2) holders of a majority of the outstanding common stock that are not beneficially owned or controlled, directly or indirectly, by any person (1) who is the beneficial owner of 5% or more of the common stock or (2) who is an affiliate of Seacoast and at any time within the past five years was the beneficial owner of 5% or more of Seacoast’s then outstanding common stock (“Independent Majority of Shareholders”) at a shareholders’ meeting duly called and held for that purpose upon not less than 30 days’ prior written notice. | |
Vacancies on the Board of Directors
|
| | Professional’s articles of incorporation provide that in the event of any vacancy on the board of directors, the board of directors may fill such vacancy by an affirmative vote of the majority of the directors then in office, even if such majority constitutes less than a quorum of the entire board of directors. Directors so chosen to fill any vacancy shall hold office for a term expiring at Professional’s next annual meeting of shareholders. | | | Seacoast’s bylaws provide that vacancies in the Seacoast’s board of directors may be filled by the affirmative vote of (1) 662∕3% of all directors and (2) majority of the Continuing Directors, even if less than a quorum exists, or if no directors remain, by the affirmative vote of not less than 662∕3% of all shares of common stock entitled to vote and an Independent Majority of Shareholders. | |
Action by Written Consent
|
| |
Professional’s bylaws provide that action required or permitted to be taken by the holders of Professional’s common stock must be effected at a duly called annual or special meeting of such holders and may not be effected by any consent in writing by such holders.
Professional’s bylaws provide that any action of the board of directors or any committee thereof may be taken without a meeting if a written consent setting forth the action taken is signed by all members of the board of directors, and is filed in the minutes of the proceedings of the board of directors or such committee.
|
| |
Seacoast’s articles of incorporation provide that no action may be taken by written consent except as may be provided in the designation of the preferences, limitations and relative rights of any series of Seacoast’s preferred stock. Any action required or permitted to be taken by the holders of Seacoast’s common stock must be effected at a duly called annual or special meeting of such holders, and may not be effected by any consent in writing by such holders.
Seacoast’s bylaws provide that any action required or permitted to be taken at a meeting of the Board of Directors or any committee thereof may be taken without a meeting if a
|
|
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | | | | written consent setting forth the action taken is signed by all members of the Board of Directors or committee, and such written consent or consents are filed with the minutes of the proceedings of the Board of Directors or of such committee. | |
Advance Notice Requirements for Shareholder Nominations and Other Proposals
|
| |
Any Professional shareholder entitled to vote generally on the election of directors may recommend a candidate for nomination as a director. A shareholder may recommend a director nominee by submitting the name and qualifications of the candidate the shareholder wishes to recommend to Professional’s Corporate Secretary, c/o Professional Holding Corp., 396 Alhambra Circle, Suite 255, Coral Gables, Florida 33134.
To be considered, recommendations with respect to an election of directors must be received not less than 120 days and not more than 180 days prior to the anniversary of Professional’s last annual meeting of shareholders (or, if the date of the annual meeting is changed to be more than 30 calendar days earlier than such anniversary date, within 10 business days following the date on which notice of the date of the annual meeting is given to shareholders or made public, whichever first occurs).
|
| |
Any Seacoast shareholder entitled to vote generally on the election of directors may recommend a candidate for nomination as a director. A shareholder may recommend a director nominee by submitting the name and qualifications of the candidate the shareholder wishes to recommend to Seacoast’s Compensation and Governance Committee, c/o Seacoast Banking Corporation of Florida, 815 Colorado Avenue, P. O. Box 9012, Stuart, Florida 34995.
To be considered, recommendations with respect to an election of directors to be held at an annual meeting must be received not less than 60 days nor more than 90 days prior to the anniversary of Seacoast’s last annual meeting of shareholders (or, if the date of the annual meeting is changed by more than 20 days from such anniversary date, within 10 days after the date that Seacoast mails or otherwise gives notice of the date of the annual meeting to shareholders), and recommendations with respect to an election of directors to be held at a special meeting called for that purpose must be received by the 10th day following the date on which notice of the special meeting was first mailed to shareholders.
|
|
Notice of Shareholder Meeting
|
| | Notice of each shareholder meeting must be given to each shareholder entitled to vote not less than 10 nor more than 60 days before the date of the meeting. | | | Notice of each shareholder meeting must be given to each shareholder entitled to vote not less than 10 nor more than 60 days before the date of the meeting. | |
Amendments to Charter
|
| | Subject to certain requirements set forth in Section 607.1003 of the FBCA, amendments to Professional’s articles of incorporation generally must be approved by its board of directors and holders of a majority of Professional’s outstanding stock that is entitled to | | | Seacoast’s articles of incorporation have similar amendment provisions, except that the affirmative vote of (1) 662∕3% of all of shares outstanding and entitled to vote, voting as classes, if applicable, and (2) an Independent Majority of Shareholders will be | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | |
vote thereon, provided that Professional’s articles of incorporation require the affirmative vote of 662∕3% of all of shares outstanding and entitled to vote to approve any change to Article IV(B) (“Preferred Stock”), V (“Action by Shareholders Without a Meeting”), VI (“Special Meeting of Shareholders”), VIII(B) (“Director Vacancies”), VIII(C) (“Removal of Directors”), IX (“Bylaws”) or X (“Amendment of Articles of Incorporation”), or any change that is inconsistent with Professional’s bylaws. The board of directors must recommend the amendment to the shareholders, unless the board of directors determines that, because of a conflict of interest or other special circumstances, it should make no recommendation and communicates the basis for its determination to the shareholders with the amendment.
The FBCA also allows the board of directors to amend the articles of incorporation without shareholder approval in certain discrete circumstances (for example, to change the par value for a class or series of shares).
|
| | required to approve any change of Articles VI (“Board of Directors”), VII (“Provisions Relating to Business Combinations”), IX (“Shareholder Proposals”) and X (“Amendment of articles of incorporation”) of the articles of incorporation. | |
Amendments to Bylaws
|
| | In accordance with the FBCA, Professional’s bylaws may be amended by the board of directors at any meeting by a majority vote of the directors present and voting, provided that (1) the amendment is consistent with any bylaws adopted by Professional’s shareholders, or (2) any part of the bylaws that has not been adopted by the shareholders may be repealed by the board of directors. Professional’s shareholders have not adopted any bylaws and the bylaws provide further that the board of directors shall have the exclusive authority to adopt or amend the bylaws. | | | Seacoast’s bylaws may be amended by a vote of (1) 662∕3% of all directors and (2) majority of the Continuing Directors. In addition, the shareholders may also amend the Bylaws by the affirmative vote of (1) 662∕3% of all shares of common stock entitled to vote and (2) an Independent Majority of Shareholders. | |
Special meeting of Shareholders
|
| | Professional’s bylaws provide that special meetings of the shareholders shall be held when directed by the Chairman of the Board, the President or the Board of Directors, or when | | | Seacoast’s bylaws provide that special meetings of the shareholders, for any purpose or purposes unless prescribed by statute, may be called by the Chairman of the Board or the | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | requested in writing by one or more shareholders in accordance with the articles of incorporation. Professional’s articles of incorporation provide that the shareholders may not call a special meeting of shareholders unless the holders of at least 50% of all votes entitled to be cast on any issue proposed to be considered at the proposed special meeting sign, date and deliver to Professional’s secretary one or more written demands for the meeting describing the purpose or purposes for which it is to be held. The written request shall state the purpose or purposes of the meeting and shall be delivered at the main office of the Company addressed to the Chairman of the Board or the President. | | | Executive Chairman of the Board, the Chief Executive Officer, the President or by the board of directors. The notice of such meeting must state the purpose of such meeting and no business may be transacted at the meeting except as stated in such notice. A special meeting of shareholders may be called by the Chief Executive Officer at the written request of the holders of shares representing not less than 50% of the voting. | |
Quorum
|
| | Professional’s bylaws provide that a majority of the shares entitled to vote on a matter, represented in person or by proxy, shall constitute a quorum at any meeting of shareholders for action on that matter. | | | A majority of the shares entitled to vote, represented in person or by proxy, constitutes a quorum at any shareholder meeting. | |
Proxy
|
| | Professional’s bylaws provide that any shareholder, other person entitled to vote on behalf of a shareholder pursuant to the FBCA, or attorney-in-fact for such persons, may vote the shareholder’s shares in person or by proxy. Any Professional shareholder may appoint a proxy to vote or otherwise act for him or her by signing an appointment form, either personally or by an attorney-in-fact. A photographic, photostatic, or equivalent reproduction of an appointment form shall be deemed a sufficient appointment form. An appointment of a proxy is effective when received by the Secretary of Professional or such other officer or agent which is authorized to tabulate votes, and shall be valid for up to 11 months, unless a longer period is expressly provided in the appointment form. The death or incapacity of the shareholder appointing a proxy does not affect the right of Professional to accept the proxy’s authority unless notice of the death or incapacity is received by the Secretary or other | | | Seacoast’s bylaws provide that a shareholder, a person entitled to vote on behalf of a shareholder pursuant to law, or an attorney in fact, may vote the shareholder’s shares in person or by proxy. A shareholder may appoint a proxy to vote or otherwise act for him/her by signing an appointment form, either personally or by his/her attorney in fact. An executed telegram or cablegram appearing to have been transmitted by such person, or a photographic, photo static, telecopy, electronic transmission (including a .PDF file) or equivalents reproduction of an appointment form is a sufficient appointment form. An appointment of a proxy is effective when received by the Secretary or other officer authorized to tabulate votes and is valid for up 11 months, unless a longer period is expressly provided in the appointment form. The death or incapacity of a shareholder appointing a proxy does not affect the right of Seacoast to accept the proxy’s authority unless notice of the death or incapacity is received by the Secretary | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | officer or agent authorized to tabulate votes before the proxy exercises his or her authority under the appointment. An appointment of a proxy is revocable by the shareholder unless the appointment form conspicuously states that it is irrevocable and the appointment is coupled with an interest. | | | or other officer authorized to tabulate votes before the proxy exercises his authority under the appointment. A proxy shall be irrevocable if it conspicuously states that it is irrevocable and if, and only as long as, it is coupled with an interest sufficient in law to support an irrevocable power. | |
Preemptive Rights
|
| | Professional’s shareholders do not have preemptive rights. | | | Seacoast’s shareholders do not have preemptive rights. | |
Shareholder Rights Plan/Shareholders’ Agreement
|
| |
Professional does not have a rights plan.
Professional’s bylaws provide that two or more shareholders may provide for the manner in which they will vote their shares by signing an agreement for that purpose. When a shareholder’s agreement is signed, the shareholders parties thereto shall deliver copies of the agreement to Professional’s principal office. Neither Professional nor Professional shareholders are parties to a shareholders’ agreement with respect to Professional’s capital stock.
|
| | Seacoast does not have a rights plan. Neither Seacoast nor Seacoast shareholders are parties to a shareholders’ agreement with respect to Seacoast’s capital stock. | |
Indemnification of Directors and Officers
|
| | Subject to certain limitations, Professional’s bylaws generally provide that Professional shall indemnify its current and former directors, officers, and employees, and may indemnify, in its sole discretion, any agent (i) for actions against such party due to their position with Professional, and (ii) for actions by or in the right of Professional. In addition, Professional’s officers, directors, employees, and agents are entitled to indemnification rights as authorized by the FBCA. | | | Seacoast’s bylaws provide that Seacoast may indemnify its current and former directors, officers, employees and agents in accordance with that provided under the FBCA. | |
Certain Business Combination Restrictions
|
| | Professional’s articles of incorporation do not contain any provision regarding business combinations between Professional and significant shareholders. | | | Seacoast’s articles of incorporation do not contain any provision regarding business combinations between Seacoast and significant shareholders. | |
Fundamental Business Transactions
|
| | Professional’s articles of incorporation do not contain any provision regarding fundamental business transactions. | | | Seacoast’s articles of incorporation provide that Seacoast needs the affirmative vote of 662∕3% of all shares of common stock entitled to vote for the approval of any merger, consolidation, share exchange or sale, exchange, lease, transfer, purchase and | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | | | | assumption of assets and liabilities, or assumption of liabilities of Seacoast or any subsidiary of all or substantially all of the corporation’s consolidated assets or liabilities or both, unless the transaction is approved and recommended to the shareholders by the affirmative vote of 662∕3% of all directors and a majority of the Continuing Directors. | |
Non-Shareholder
Constituency Provision |
| | Professional’s articles of incorporation do not contain a provision that expressly permits the board of directors to consider constituencies other than the shareholders when evaluating certain offers. | | | Seacoast’s articles of incorporation provide that in connection with the exercise of its judgment in determining what is in the best interest of the corporation and its shareholders when evaluating certain offers, in addition to considering the adequacy and form of the consideration, the board shall also consider the social and economic effects of the transaction on Seacoast and its subsidiaries, its and their employees, depositors, loan and other customers, creditors, and the communities in which Seacoast and its subsidiaries operate or are located; the business and financial condition, and the earnings and business prospects of the acquiring person or persons, including, but not limited to, debt service and other existing financial obligations, financial obligations to be incurred in connection with the acquisition, and other likely financial obligations of the acquiring person or persons, and the possible effect of such conditions upon the corporation and its subsidiaries and the other elements of the communities in which the corporation and its subsidiaries operate or are located; the competence, experience, and integrity of the person and their management proposing or making such actions; the prospects for a successful conclusion of the business combination prospects; and Seacoast’s prospects as an independent entity. | |
Dissenters’ Rights
|
| | Under the FBCA, dissenters’ rights are not available to holders of shares of any class or series of shares which is designated as a national market system security or listed on an interdealer quotation system by the National Association of Securities Dealers, Inc. | | | Under the FBCA, dissenters’ rights are not available to holders of shares of any class or series of shares which is designated as a national market system security or listed on an interdealer quotation system by the National Association of Securities Dealers, Inc. | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | Accordingly, holders of Professional Class A common stock are not entitled to exercise dissenters’ rights under the FBCA. | | | Accordingly, holders of Seacoast common stock are not entitled to exercise dissenters’ rights under the FBCA. | |
Name
|
| |
Principal Occupation
|
|
Herbert Martens | | | Chairman of Professional and Professional Bank; Managing Partner, Advent Associates LLC (private investments) | |
Margaret Blakey | | | Executive Vice President Triple Five (real estate development) | |
Norman C. Edelcup | | | Director, Marquis Bancorp, Inc. (until its 2020 merger with Professional; director, Board of Social Citizens of South Florida (including its predecessors) | |
Carlos M. Garcia | | | Chief Executive Officer, BayBoston Managers LLC (investments) | |
Jon L. Gorney | | | Chairman, First Commonwealth Bank of Indiana (since 2021); previously, various executive positions with National City Corporation (financial services) | |
Abel L. Iglesias | | | President and Chief Executive Officer of Professional and Professional Bank | |
Ava L. Parker | | | President, Palm Beach State College | |
Lawrence Schimmel, M.D. | | |
Chief Medical Officer, Nutex Health and Clinigence
|
|
Name
|
| |
Principal Occupation
|
|
| | | Health | |
Hillel Shohet | | | Vice Chairman, National Bank of New York City | |
Joseph Willett | | | Director, Marsico Investment Fund | |
Name
|
| |
Position
|
|
Abel L. Iglesias | | | Chief Executive Officer of Professional and Chief Executive Officer and President of Professional Bank | |
Mary Usategui | | | Chief Financial Officer of Professional and Executive Vice President and Chief Financial Officer of Professional Bank | |
Michael C. Sontag | | |
Executive Vice President, Secretary and General
Counsel of Professional and Professional Bank |
|
Ryan L. Gorney | | | Chief Information Officer of Professional Bank | |
Name of Beneficial Owner
Directors and Executive Officers |
| |
Amount and Nature of
Beneficial Ownership |
| |
Percentage of
Outstanding Shares |
| ||||||
Margaret Blakey
|
| | | | 4,874(1) | | | | | | * | | |
Norman Edelcup
|
| | | | 164,447(2) | | | | | | 1.1% | | |
Carlos M. Garcia
|
| | | | 428,643(3) | | | | | | 3.1% | | |
Jon L. Gorney
|
| | | | 19,287(4) | | | | | | * | | |
Ryan L. Gorney
|
| | | | 29,144(5) | | | | | | * | | |
Abel L. Iglesias
|
| | | | 36,805(6) | | | | | | * | | |
Herbert Martens
|
| | | | 76,933(7) | | | | | | * | | |
Ava Parker
|
| | | | 4,874(8) | | | | | | * | | |
Dr. Lawrence Schimmel, M.D.
|
| | | | 69,947(9) | | | | | | * | | |
Hillel Shohet
|
| | | | 106,580(10) | | | | | | * | | |
Mary Usategui
|
| | | | 25,890(11) | | | | | | * | | |
Joseph Willett
|
| | | | —(12) | | | | | | * | | |
All directors and executive officers as a group (12 persons)12
|
| | | | 967,424 | | | | | | 7.0% | | |
Name of Beneficial Owner
Certain Beneficial Owners |
| |
Amount and Nature of
Beneficial Ownership |
| |
Percentage of
Outstanding Shares |
| ||||||
T. Rowe Price Investment Management, Inc.
100 E. Pratt Street Baltimore, MD 21202 |
| | | | 907,264(13) | | | | | | 6.6% | | |
Endeavour Capital Advisors, Inc.
410 Greenwich Avenue Greenwich, CT 06830 |
| | | | 1,061,608(14) | | | | | | 8.3% | | |
EJF Capital
2107 Wilson Blvd., Suite 240 Arlington, VA 22201 |
| | | | 888,224(15) | | | | | | 6.2% | | |
FMR LLC
245 Summer Street Boston, MA 02210 |
| | | | 733,912.00 (16) | | | | | | 5.5% | | |
Name
|
| |
No. of Shares
Subject to SARs |
| |||
Carlos M. Garcia
|
| | | | 27,500 | | |
Jon L. Gorney
|
| | | | 25,000 | | |
Ryan L. Gorney
|
| | | | 20,000 | | |
Abel L. Iglesias
|
| | | | 104,500 | | |
Herbert Martens
|
| | | | 27,500 | | |
Dr. Lawrence Schimmel
|
| | | | 27,500 | | |
Mary Usategui
|
| | | | 52,500 | | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-25 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | |
| | |
Page
|
| |||
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | |
Exhibit
|
| |
Description
|
|
A
|
| | Bank Merger Agreement | |
B
|
| | Form of Shareholder Support Agreement | |
C
|
| | Form of Claims Letter | |
D
|
| | Form of Restrictive Covenant Agreement | |
| Affordable Care Act | | | Section 3.3(j)(iii) | |
| Aggregate Merger Consideration | | | Section 1.5(a) | |
| Agreement | | | Parties | |
| Articles of Merger | | | Section 1.4 | |
| Bank | | | Parties | |
| Bank Merger | | | Preamble | |
| Bank Merger Agreement | | | Preamble | |
| CARES Act | | | Section 3.3(h)(xi) | |
| Change in Recommendation | | | Section 4.12(b) | |
| Closing | | | Section 1.3 | |
| Closing Date | | | Section 1.3 | |
| Company | | | Parties | |
| Company Regulatory Agreement | | | Section 3.3(v) | |
| Covered Employees | | | Section 4.14(a) | |
| COVID-19 Measures | | | Section 3.3(h)(xi) | |
| CRA | | | Section 3.3(q) | |
| Dissenter Provisions | | | Section 2.3 | |
| Dissenting Shareholder | | | Section 2.3 | |
| Effective Time | | | Section 1.4 | |
| Exchange Agent | | | Section 2.1(a) | |
| Exchange Fund | | | Section 2.1(d) | |
| Excluded Shares | | | Section 1.5(e) | |
| IIPI | | | Section 3.3(r)(i) | |
| Indemnification Notice | | | Section 7.2(b) | |
| Indemnified Parties | | | Section 7.2(b) | |
| Indemnified Party | | | Section 4.15(a) | |
| Loans | | | Section 3.3(n)(i) | |
| Material Adverse Effect | | | Section 3.2(b) | |
| Measuring Date | | | Section 7.1(a) | |
| Merger | | | Preamble | |
| Merger Consideration | | | Section 1.5(a) | |
| PPP | | | Section 3.3(h)(xii) | |
| Professional Certificates | | | Section 1.5(b) | |
| Professional Directors’ Recommendation | | | Section 3.3(b)(ii) | |
| Professional Disclosure Letter | | | Section 3.1 | |
| Professional Latest Balance Sheet | | | Section 3.3(d)(ii) | |
| Regulatory Consents | | | Section 4.8(b) | |
| Required Consents | | | Section 5.1(b) | |
| Sarbanes-Oxley Act | | | Section 3.3(d)(iv) | |
| SBC | | | Parties | |
| SBC Preferred Stock | | | Section 3.4(c) | |
| SBC Regulatory Agreement | | | Section 3.4(f)(ii) | |
| Seacoast | | | Parties | |
| Shareholder Support Agreement | | | Preamble | |
| SNB | | | Parties | |
| Subordinated Notes | | | Section 4.24 | |
| Substitute SBC Option | | | Section 1.7(a) | |
| Surviving Bank | | | Section 1.2 | |
| Surviving Corporation | | | Section 1.1 | |
| Takeover Laws | | | Section 3.3(v) | |
| Seacoast: | | |
Seacoast Banking Corporation of Florida
|
|
| | | | 815 Colorado Avenue | |
| | | | Stuart, Florida 34994 | |
| | | | Telecopy Number: (772) 288-6086 | |
| | | | Attention: Charles M. Shaffer | |
|
Copy to Counsel (which shall not constitute notice):
|
| |
Alston & Bird LLP
|
|
| 1201 West Peachtree Street | | |||
| | | | Atlanta, Georgia 30309 | |
| | | | Telecopy Number: (404) 881-7777 | |
| | | | Attention: Randolph A. Moore III | |
| Company: | | | Professional Holding Corp. | |
| | | | 5100 PGA Boulevard, Suite 101 | |
| | | | Palm Beach Gardens, FL 33418 | |
| | | | Attention: Abel Iglesias | |
| | | | Michael C. Sontag | |
|
Copy to Counsel (which shall not constitute notice):
|
| |
Gunster, Yoakley & Stewart, P.A.
|
|
| 777 S. Flagler Drive, Suite 500 East | | |||
| | | | West Palm Beach, Florida 33401 | |
| | | | Attention: Michael V. Mitrione | |
| | | | SEACOAST BANKING CORPORATION OF FLORIDA | | |||
| | | | By: | | |
/s/ Charles M. Shaffer
Charles M. Shaffer
Chairman and Chief Executive Officer |
|
| | | | SEACOAST NATIONAL BANK | | |||
| | | | By: | | |
/s/ Charles M. Shaffer
Charles M. Shaffer
Chairman and Chief Executive Officer |
|
| | | | PROFESSIONAL HOLDING CORP. | | |||
| | | | By: | | |
/s/ Michael C. Sontag
Michael C. Sontag
Executive Vice President and General Counsel |
|
| | | | PROFESSIONAL BANK | | |||
| | | | By: | | |
/s/ Michael C. Sontag
Michael C. Sontag
Executive Vice President and General Counsel |
|
By: |
|
By: |
|
|
Name
|
| |
Address
|
| |
County
|
| |
City
|
| |
State
|
| |
Zip
|
| |
Service Type
|
|
| | | | | | | | | | |
By: |
|
By: |
|
Name: |
|
Address: |
|
By: |
|
| BUYER: | | | | |
| SEACOAST BANKING CORPORATION OF FLORIDA | | | ||
|
Name: Charles M. Shaffer
Title: Chairman and Chief Executive Officer |
| | ||
| EMPLOYEE: | | | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| |
| BUYER: | | | | |
| SEACOAST BANKING CORPORATION OF FLORIDA | | | ||
|
Name: Charles M. Shaffer
Title: Chairman and Chief Executive Officer |
| | ||
| DIRECTOR: | | | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 38,469 | | | | | $ | 62,305 | | |
Interest earning deposits
|
| | | | 545,521 | | | | | | 129,291 | | |
Federal funds sold
|
| | | | 13,477 | | | | | | 25,376 | | |
Cash and cash equivalents
|
| | | | 597,467 | | | | | | 216,972 | | |
Securities available for sale, at fair value – taxable
|
| | | | 175,536 | | | | | | 65,110 | | |
Securities available for sale, at fair value – tax exempt
|
| | | | 18,765 | | | | | | 22,398 | | |
Securities held to maturity (fair value December 31, 2021, – $242, December 31, 2020, – $1,561)
|
| | | | 236 | | | | | | 1,547 | | |
Equity securities
|
| | | | 6,638 | | | | | | 6,005 | | |
Loans, net of allowance of $12,704 and $16,259 as of December 31, 2021, and December 31, 2020, respectively
|
| | | | 1,764,460 | | | | | | 1,641,422 | | |
Loans held for sale
|
| | | | 165 | | | | | | 1,270 | | |
Federal Home Loan Bank stock, at cost
|
| | | | 2,341 | | | | | | 3,229 | | |
Federal Reserve Bank stock, at cost
|
| | | | 5,426 | | | | | | 4,762 | | |
Accrued interest receivable
|
| | | | 5,272 | | | | | | 6,666 | | |
Premises and equipment, net
|
| | | | 3,871 | | | | | | 4,370 | | |
Bank owned life insurance
|
| | | | 38,485 | | | | | | 37,360 | | |
Deferred tax asset
|
| | | | 9,510 | | | | | | 10,525 | | |
Goodwill
|
| | | | 24,621 | | | | | | 24,621 | | |
Core deposit intangibles
|
| | | | 1,145 | | | | | | 1,422 | | |
Other assets
|
| | | | 10,173 | | | | | | 9,591 | | |
Total assets
|
| | | $ | 2,664,111 | | | | | $ | 2,057,270 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Demand – non-interest bearing
|
| | | $ | 674,003 | | | | | $ | 475,598 | | |
Demand – interest bearing
|
| | | | 310,362 | | | | | | 232,367 | | |
Money market and savings
|
| | | | 1,121,330 | | | | | | 715,003 | | |
Time deposits
|
| | | | 265,693 | | | | | | 236,575 | | |
Total deposits
|
| | | | 2,371,388 | | | | | | 1,659,543 | | |
Federal Home Loan Bank advances
|
| | | | 35,000 | | | | | | 40,000 | | |
Official Checks
|
| | | | 4,125 | | | | | | 4,447 | | |
Other borrowings
|
| | | | 10,000 | | | | | | 114,573 | | |
Subordinated debt
|
| | | | — | | | | | | 10,153 | | |
Accrued interest and other liabilities
|
| | | | 12,074 | | | | | | 12,989 | | |
Total liabilities
|
| | | | 2,432,587 | | | | | | 1,841,705 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Preferred stock, 10,000,000 shares authorized, none issued
|
| | | | — | | | | | | — | | |
Class A Voting Common stock, $0.01 par value; authorized 50,000,000 shares,
issued 14,393,750 and outstanding 13,446,400 shares as of December 31, 2021, and authorized 50,000,000 shares, issued 14,100,760 and outstanding 13,534,829 shares on December 31, 2020. |
| | | | 144 | | | | | | 141 | | |
Class B Non-Voting Common stock, $0.01 par value; 10,000,000 shares authorized, none issued and outstanding on December 31, 2021, and December 31, 2020.
|
| | | | — | | | | | | — | | |
Treasury stock, at cost
|
| | | | (16,003) | | | | | | (9,209) | | |
Additional paid-in capital
|
| | | | 212,012 | | | | | | 208,995 | | |
Retained earnings
|
| | | | 36,120 | | | | | | 14,756 | | |
Accumulated other comprehensive income (loss)
|
| | | | (749) | | | | | | 882 | | |
Total stockholders’ equity
|
| | | | 231,524 | | | | | | 215,565 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 2,664,111 | | | | | $ | 2,057,270 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Interest income | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 76,912 | | | | | $ | 66,296 | | |
Investment securities – taxable
|
| | | | 816 | | | | | | 835 | | |
Investment securities – tax exempt
|
| | | | 735 | | | | | | 642 | | |
Dividend income on restricted stock
|
| | | | 397 | | | | | | 414 | | |
Other
|
| | | | 761 | | | | | | 912 | | |
Total interest income
|
| | | | 79,621 | | | | | | 69,099 | | |
Interest expense | | | | | | | | | | | | | |
Deposits
|
| | | | 5,857 | | | | | | 6,777 | | |
Federal Home Loan Bank advances
|
| | | | 751 | | | | | | 964 | | |
Subordinated debt
|
| | | | 378 | | | | | | — | | |
Other borrowings
|
| | | | 327 | | | | | | 1,305 | | |
Total interest expense
|
| | | | 7,313 | | | | | | 9,046 | | |
Net interest income
|
| | | | 72,308 | | | | | | 60,053 | | |
Provision for loan losses
|
| | | | 4,740 | | | | | | 10,017 | | |
Net interest income after provision for loan losses
|
| | | | 67,568 | | | | | | 50,036 | | |
Non-interest income | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 2,741 | | | | | | 1,196 | | |
Income from bank owned life insurance
|
| | | | 1,125 | | | | | | 502 | | |
SBA origination fees
|
| | | | 260 | | | | | | 114 | | |
Swap fee income
|
| | | | 909 | | | | | | 1,026 | | |
Loans held for sale income
|
| | | | 551 | | | | | | 808 | | |
Gain on sale and call of securities
|
| | | | 39 | | | | | | 37 | | |
Other
|
| | | | 562 | | | | | | 623 | | |
Total non-interest income
|
| | | | 6,187 | | | | | | 4,306 | | |
Non-interest expense | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 29,277 | | | | | | 25,579 | | |
Occupancy and equipment
|
| | | | 3,929 | | | | | | 4,292 | | |
Data processing
|
| | | | 1,182 | | | | | | 1,276 | | |
Marketing
|
| | | | 635 | | | | | | 545 | | |
Professional fees
|
| | | | 2,830 | | | | | | 2,373 | | |
Acquisition expenses
|
| | | | 684 | | | | | | 3,328 | | |
Regulatory assessments
|
| | | | 1,681 | | | | | | 1,112 | | |
Other
|
| | | | 7,048 | | | | | | 5,115 | | |
Total non-interest expense
|
| | | | 47,266 | | | | | | 43,620 | | |
Income before income taxes
|
| | | | 26,489 | | | | | | 10,722 | | |
Income tax provision
|
| | | | 5,125 | | | | | | 2,417 | | |
Net income
|
| | | | 21,364 | | | | | | 8,305 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.61 | | | | | $ | 0.69 | | |
Diluted
|
| | | $ | 1.54 | | | | | $ | 0.67 | | |
Other comprehensive income: | | | | | | | | | | | | | |
Unrealized holding gain (loss) on securities available for sale
|
| | | | (2,161) | | | | | | 1,265 | | |
Tax effect
|
| | | | 530 | | | | | | (310) | | |
Other comprehensive gain (loss), net of tax
|
| | | | (1,631) | | | | | | 955 | | |
Comprehensive income
|
| | | $ | 19,733 | | | | | $ | 9,260 | | |
| | |
Common Stock
|
| |
Treasury
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance on January 1, 2020
|
| | | | 5,867,446 | | | | | $ | 60 | | | | | $ | (4,155) | | | | | $ | 77,019 | | | | | $ | 6,451 | | | | | $ | (73) | | | | | $ | 79,302 | | |
Issuance of common stock, net of
issuance cost |
| | | | 3,717,328 | | | | | | 39 | | | | | | — | | | | | | 60,928 | | | | | | — | | | | | | — | | | | | | 60,967 | | |
Marquis Bancorp (MBI) acquisition
|
| | | | 4,227,816 | | | | | | 42 | | | | | | — | | | | | | 69,993 | | | | | | — | | | | | | — | | | | | | 70,035 | | |
Employee stock purchase plan
|
| | | | 7,194 | | | | | | — | | | | | | — | | | | | | 106 | | | | | | — | | | | | | — | | | | | | 106 | | |
Stock based compensation
|
| | | | 35,976 | | | | | | — | | | | | | — | | | | | | 959 | | | | | | — | | | | | | — | | | | | | 959 | | |
Treasury stock
|
| | | | (320,931) | | | | | | — | | | | | | (5,054) | | | | | | (10) | | | | | | — | | | | | | — | | | | | | (5,064) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,305 | | | | | | — | | | | | | 8,305 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 955 | | | | | | 955 | | |
Balance on December 31, 2020.
|
| | | | 13,534,829 | | | | | $ | 141 | | | | | $ | (9,209) | | | | | $ | 208,995 | | | | | $ | 14,756 | | | | | $ | 882 | | | | | $ | 215,565 | | |
Balance on January 1, 2021
|
| | | | 13,534,829 | | | | | $ | 141 | | | | | $ | (9,209) | | | | | $ | 208,995 | | | | | $ | 14,756 | | | | | $ | 882 | | | | | $ | 215,565 | | |
Issuance of common stock, net of
issuance cost |
| | | | 152,598 | | | | | | 2 | | | | | | — | | | | | | 1,543 | | | | | | — | | | | | | — | | | | | | 1,545 | | |
Employee stock purchase plan
|
| | | | 1,851 | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
Stock based compensation
|
| | | | 138,541 | | | | | | 1 | | | | | | — | | | | | | 1,451 | | | | | | — | | | | | | — | | | | | | 1,452 | | |
Treasury stock
|
| | | | (381,419) | | | | | | — | | | | | | (6,794) | | | | | | (11) | | | | | | — | | | | | | — | | | | | | (6,805) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,364 | | | | | | — | | | | | | 21,364 | | |
Other comprehensive income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,631) | | | | | | (1,631) | | |
Balance on December 31, 2021.
|
| | | | 13,446,400 | | | | | $ | 144 | | | | | $ | (16,003) | | | | | $ | 212,012 | | | | | $ | 36,120 | | | | | $ | (749) | | | | | $ | 231,524 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
Adjustments to reconcile net income to net cash from operating activities
|
| | | | | | | | | | | | |
Provision for loan losses
|
| | | | 4,740 | | | | | | 10,017 | | |
Amortization of purchase accounting adjustments
|
| | | | (6,082) | | | | | | (7,466) | | |
Deferred income tax provision (benefit)
|
| | | | 1,258 | | | | | | (1,898) | | |
Depreciation and amortization
|
| | | | 1,358 | | | | | | 1,352 | | |
Loss (gain) on sale of securities
|
| | | | 78 | | | | | | (4) | | |
Gain on call of securities
|
| | | | (39) | | | | | | (33) | | |
Equity unrealized change in market value
|
| | | | 167 | | | | | | (34) | | |
Net amortization of securities
|
| | | | 1,439 | | | | | | 3,331 | | |
Net amortization of deferred loan fees
|
| | | | (8,086) | | | | | | (4,358) | | |
Proceeds from sales of loans held for sale
|
| | | | 1,105 | | | | | | — | | |
Income from Bank-owned life insurance
|
| | | | (1,125) | | | | | | (502) | | |
Loss on disposal of premises and equipment
|
| | | | 140 | | | | | | — | | |
Employee stock purchase plan
|
| | | | 34 | | | | | | 106 | | |
Stock compensation
|
| | | | 1,452 | | | | | | 959 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accrued interest receivable
|
| | | | 1,394 | | | | | | (2,643) | | |
Other assets
|
| | | | (582) | | | | | | 3,454 | | |
Official checks, accrued interest, interest payable and other liabilities
|
| | | | (627) | | | | | | (3,416) | | |
Net cash provided by operating activities
|
| | | | 17,988 | | | | | | 7,170 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Proceeds from maturities and paydowns of securities available for sale
|
| | | | 24,020 | | | | | | 17,651 | | |
Proceeds from calls of securities available for sale
|
| | | | 7,357 | | | | | | 9,132 | | |
Proceeds from paydowns of securities held to maturity
|
| | | | 1,303 | | | | | | 122 | | |
Purchase of securities available for sale
|
| | | | (141,800) | | | | | | (62,795) | | |
Proceeds from sale of securities available for sale
|
| | | | — | | | | | | 1,735 | | |
Purchase of equity securities
|
| | | | (800) | | | | | | (5,000) | | |
Loans originations, net of principal repayments
|
| | | | (127,998) | | | | | | (341,850) | | |
Proceeds from sale of loans
|
| | | | 194 | | | | | | 10,985 | | |
Redemption of Federal Reserve Bank stock
|
| | | | (664) | | | | | | (2,688) | | |
Purchase of Federal Home Loan Bank Stock
|
| | | | — | | | | | | (235) | | |
Proceeds from maturities of Federal Home Loan Bank Stock
|
| | | | 888 | | | | | | — | | |
Purchase of Bank-owned life insurance
|
| | | | — | | | | | | (20,000) | | |
Purchases of premises and equipment
|
| | | | (989) | | | | | | (554) | | |
Proceeds from acquisition
|
| | | | — | | | | | | 26,860 | | |
Net cash used in investing activities
|
| | | | (238,489) | | | | | | (366,637) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 712,614 | | | | | | 270,227 | | |
Proceeds from issuance of stock, net of issuance costs
|
| | | | 1,545 | | | | | | 60,967 | | |
Purchase of treasury stock
|
| | | | (6,805) | | | | | | (5,064) | | |
Proceeds from Federal Home Loan Bank advances
|
| | | | — | | | | | | 10,000 | | |
Repayments of Federal Home Loan advances
|
| | | | (5,000) | | | | | | (50,000) | | |
Repayment of subordinated notes payable
|
| | | | (10,000) | | | | | | — | | |
Proceeds from line of credit
|
| | | | 10,000 | | | | | | — | | |
Repayment of line of credit
|
| | | | — | | | | | | (9,999) | | |
Proceeds from PPPLF advances
|
| | | | — | | | | | | 225,004 | | |
Repayments of PPPLF advances
|
| | | | (101,358) | | | | | | (123,646) | | |
Net cash provided by financing activities
|
| | | | 600,996 | | | | | | 377,489 | | |
Increase in cash and cash equivalents
|
| | | | 380,495 | | | | | | 18,022 | | |
Cash and cash equivalents at beginning of period
|
| | | | 216,972 | | | | | | 198,950 | | |
Cash and cash equivalents at end of period
|
| | | $ | 597,467 | | | | | $ | 216,972 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for interest
|
| | | $ | 8,473 | | | | | $ | 10,556 | | |
Cash paid during the period for taxes
|
| | | $ | 5,608 | | | | | | 3,018 | | |
Supplemental noncash disclosures: | | | | | | | | | | | | | |
Recognition of participation loans as secured borrowings
|
| | | $ | — | | | | | $ | 13,215 | | |
Lease liabilities arising from obtaining right of use assets
|
| | | $ | 179 | | | | | $ | 2,027 | | |
Total assets acquired
|
| | | $ | — | | | | | $ | 583,797 | | |
Total liabilities assumed
|
| | | $ | — | | | | | $ | 538,383 | | |
|
ASU 2019-12, Income Taxes (Topic 740)
|
| |||
| Description | | | In December 2019, FASB issued guidance which simplifies the accounting for income taxes by removing multiple exceptions to the general principals in Topic 740. | |
| Date of Adoption | | | The standard is effective for public business entities for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2020. | |
| Effect on the Consolidated Financial Statements | | | The new guidance did not materially impact the Company’s Consolidated Financial Statements or disclosures. | |
|
ASU 2020-04, Financial Instruments — Reference Rate Reform (Topic 848)
|
| |||
| Description | | | In March 2020, FASB released ASU 2020-4 — Reference Rate Reform (Topic 848), which provides optional guidance to ease the accounting burden in accounting for, or recognizing the effects from, reference rate reform on financial reporting. The new standard is a result of the London Interbank Offered Rate (“LIBOR”) likely being discontinued as an available benchmark rate. The standard is elective and provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, or other transactions that reference LIBOR, or another reference rate expected to be discontinued. | |
| Date of Adoption | | | The amendments in the update are effective for all entities between March 12, 2020, and December 31, 2022. The Company adopted this standard on January 1, 2021. | |
| Effect on the Consolidated Financial Statements | | | The Company has identified its products that utilize LIBOR and has implemented enhanced fallback language to facilitate the transition to alternative reference rates. The new guidance did not materially impact the Company’s Consolidated Financial Statements or disclosures. | |
| | |
Year Ended December 31,
|
| |||||||||
(Dollar amounts in thousands, except per share data)
|
| |
2021
|
| |
2020
|
| ||||||
Basic earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
Total weighted average common stock outstanding
|
| | | | 13,308,682 | | | | | | 12,042,477 | | |
Net income per share
|
| | | $ | 1.61 | | | | | $ | 0.69 | | |
Diluted earnings per share: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
Total weighted average common stock outstanding
|
| | | | 13,308,682 | | | | | | 12,042,477 | | |
Add: dilutive effect of employee restricted stock and options
|
| | | | 592,168 | | | | | | 390,040 | | |
Total weighted average diluted stock outstanding
|
| | | | 13,900,850 | | | | | | 12,432,517 | | |
Net income per share
|
| | | $ | 1.54 | | | | | $ | 0.67 | | |
December 31, 2021
(Dollars in thousands) |
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 40,368 | | | | | $ | 38 | | | | | $ | (472) | | | | | $ | 39,934 | | |
Mortgage-backed securities
|
| | | | 131,273 | | | | | | 70 | | | | | | (1,240) | | | | | | 130,103 | | |
United States agency obligations
|
| | | | 3,939 | | | | | | 54 | | | | | | (7) | | | | | | 3,986 | | |
Corporate bonds
|
| | | | 1,500 | | | | | | 13 | | | | | | — | | | | | | 1,513 | | |
Total available for sale – taxable
|
| | | $ | 177,080 | | | | | $ | 175 | | | | | $ | (1,719) | | | | | $ | 175,536 | | |
Available for sale – tax exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | | 17,163 | | | | | | 512 | | | | | | (1) | | | | | | 17,674 | | |
Municipals
|
| | | | 1,051 | | | | | | 40 | | | | | | — | | | | | | 1,091 | | |
Total available for sale – tax exempt
|
| | | $ | 18,214 | | | | | $ | 552 | | | | | $ | (1) | | | | | $ | 18,765 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
Total Held to Maturity
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds
|
| | | $ | 5,838 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,838 | | |
Other equity securities
|
| | | | 800 | | | | | $ | — | | | | | | — | | | | | | 800 | | |
Total Equity
|
| | | $ | 6,638 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,638 | | |
December 31, 2020
(Dollars in thousands) |
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 30,678 | | | | | $ | 77 | | | | | $ | (199) | | | | | $ | 30,556 | | |
Mortgage-backed securities
|
| | | | 28,514 | | | | | | 438 | | | | | | (30) | | | | | | 28,922 | | |
United States agency obligations
|
| | | | 3,000 | | | | | | 122 | | | | | | — | | | | | | 3,122 | | |
Corporate bonds
|
| | | | 2,501 | | | | | | 9 | | | | | | — | | | | | | 2,510 | | |
Total available for sale – taxable
|
| | | $ | 64,693 | | | | | $ | 646 | | | | | $ | (229) | | | | | $ | 65,110 | | |
Available for sale – tax exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | $ | 20,582 | | | | | $ | 717 | | | | | $ | — | | | | | $ | 21,299 | | |
Municipals
|
| | | | 1,064 | | | | | | 35 | | | | | | — | | | | | | 1,099 | | |
Total available for sale – tax exempt
|
| | | $ | 21,646 | | | | | $ | 752 | | | | | $ | — | | | | | $ | 22,398 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair
Value |
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 345 | | | | | $ | 14 | | | | | $ | — | | | | | $ | 359 | | |
United States Treasury
|
| | | | 202 | | | | | | — | | | | | | — | | | | | | 202 | | |
Foreign Bonds
|
| | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
Total Held to Maturity
|
| | | $ | 1,547 | | | | | $ | 14 | | | | | $ | — | | | | | $ | 1,561 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds
|
| | | $ | 6,005 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,005 | | |
Total Equity
|
| | | $ | 6,005 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,005 | | |
| | |
December 31, 2021
|
| |||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Available for sale | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 1,634 | | | | | $ | 1,648 | | |
Due after one year through five years
|
| | | | 19,766 | | | | | | 20,358 | | |
Due after five years through ten years
|
| | | | 2,253 | | | | | | 2,258 | | |
Due after ten years
|
| | | | — | | | | | | — | | |
Subtotal
|
| | | $ | 23,653 | | | | | $ | 24,264 | | |
Small Business Administration loan pools
|
| | | $ | 40,368 | | | | | $ | 39,934 | | |
Mortgage-backed securities
|
| | | | 131,273 | | | | | | 130,103 | | |
Total available for sale
|
| | | $ | 195,294 | | | | | $ | 194,301 | | |
Held to maturity | | | | | | | | | | | | | |
Mortgage-backed securities
|
| | | $ | 236 | | | | | $ | 242 | | |
Total held to maturity
|
| | | $ | 236 | | | | | $ | 242 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 17,428 | | | | | $ | (336) | | | | | $ | 14,872 | | | | | $ | (136) | | | | | $ | 32,300 | | | | | $ | (472) | | |
Mortgage-backed securities
|
| | | | 109,621 | | | | | | (1,167) | | | | | | 1,710 | | | | | | (73) | | | | | | 111,331 | | | | | | (1,240) | | |
United States agency obligations
|
| | | | 1,930 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | 1,930 | | | | | | (7) | | |
Total available for sale – taxable
|
| | | $ | 128,979 | | | | | $ | (1,510) | | | | | $ | 16,582 | | | | | $ | (209) | | | | | $ | 145,561 | | | | | $ | (1,719) | | |
Available for sale – tax exempt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | | 809 | | | | | | (1) | | | | | | — | | | | | | — | | | | | $ | 809 | | | | | $ | (1) | | |
Total available for sale – tax exempt
|
| | | $ | 809 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 809 | | | | | $ | (1) | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 18,849 | | | | | $ | (133) | | | | | $ | 8,945 | | | | | $ | (66) | | | | | $ | 27,794 | | | | | $ | (199) | | |
Mortgage-backed securities
|
| | | | 5,839 | | | | | | — | | | | | | 2,510 | | | | | | (30) | | | | | | 8,349 | | | | | | (30) | | |
United States agency obligations
|
| | | | 227 | | | | | | — | | | | | | — | | | | | | — | | | | | | 227 | | | | | | — | | |
Total available for sale – taxable
|
| | | $ | 24,915 | | | | | $ | (133) | | | | | $ | 11,455 | | | | | $ | (96) | | | | | $ | 36,370 | | | | | $ | (229) | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Loans held for investment: | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 902,654 | | | | | $ | 777,025 | | |
Residential real estate
|
| | | | 377,511 | | | | | | 379,534 | | |
Commercial (Non-PPP)
|
| | | | 325,415 | | | | | | 206,095 | | |
Commercial (PPP)
|
| | | | 58,615 | | | | | | 185,748 | | |
Construction and land development
|
| | | | 91,520 | | | | | | 99,590 | | |
Consumer and other
|
| | | | 21,449 | | | | | | 9,689 | | |
Total loans held for investment, gross
|
| | | | 1,777,164 | | | | | | 1,657,681 | | |
Allowance for loan losses
|
| | | | (12,704) | | | | | | (16,259) | | |
Loans held for investment, net
|
| | | $ | 1,764,460 | | | | | $ | 1,641,422 | | |
Loans held for sale: | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | 165 | | | | | $ | 1,270 | | |
Total loans held for sale
|
| | | $ | 165 | | | | | $ | 1,270 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 292 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 292 | | | | | $ | 902,362 | | | | | $ | 902,654 | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | | | | | 377,511 | | |
Commercial (Non-PPP)
|
| | | | 449 | | | | | | — | | | | | | — | | | | | | 1,468 | | | | | | 1,917 | | | | | | 323,498 | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 58,608 | | | | | | 58,615 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | | | | | 91,520 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 654 | | | | | | 654 | | | | | | 20,795 | | | | | | 21,449 | | |
Total
|
| | | $ | 748 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,122 | | | | | $ | 2,870 | | | | | $ | 1,774,294 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 777,025 | | | | | $ | 777,025 | | |
Residential real estate
|
| | | | 1,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,317 | | | | | | 378,217 | | | | | | 379,534 | | |
Commercial (Non-PPP)
|
| | | | 278 | | | | | | — | | | | | | — | | | | | | 9,127 | | | | | | 9,405 | | | | | | 196,690 | | | | | | 206,095 | | |
Commercial (PPP)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 185,748 | | | | | | 185,748 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,590 | | | | | | 99,590 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,307 | | | | | | 1,307 | | | | | | 8,382 | | | | | | 9,689 | | |
Total
|
| | | $ | 1,595 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,434 | | | | | $ | 12,029 | | | | | $ | 1,645,652 | | | | | $ | 1,657,681 | | |
(Dollars in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 900,364 | | | | | $ | — | | | | | $ | 2,290 | | | | | $ | — | | | | | $ | 902,654 | | |
Residential real estate
|
| | | | 377,511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | |
Commercial (Non-PPP)
|
| | | | 323,657 | | | | | | 290 | | | | | | 1,468 | | | | | | — | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 58,615 | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,615 | | |
Construction and land development
|
| | | | 91,520 | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | |
Consumer
|
| | | | 20,712 | | | | | | 83 | | | | | | — | | | | | | 654 | | | | | | 21,449 | | |
Total
|
| | | $ | 1,772,379 | | | | | $ | 373 | | | | | $ | 3,758 | | | | | $ | 654 | | | | | $ | 1,777,164 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 774,674 | | | | | $ | — | | | | | $ | 2,351 | | | | | $ | — | | | | | $ | 777,025 | | |
Residential real estate
|
| | | | 379,104 | | | | | | 430 | | | | | | — | | | | | | — | | | | | | 379,534 | | |
Commercial (Non-PPP)
|
| | | | 196,856 | | | | | | 112 | | | | | | 9,127 | | | | | | — | | | | | | 206,095 | | |
Commercial (PPP)
|
| | | | 185,748 | | | | | | — | | | | | | — | | | | | | — | | | | | | 185,748 | | |
Construction and land development
|
| | | | 99,590 | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,590 | | |
Consumer
|
| | | | 8,382 | | | | | | — | | | | | | 1,307 | | | | | | — | | | | | | 9,689 | | |
Total
|
| | | $ | 1,644,354 | | | | | $ | 542 | | | | | $ | 12,785 | | | | | $ | — | | | | | $ | 1,657,681 | | |
(Dollars in thousands)
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Commercial real estate
|
| | | $ | 5,845 | | | | | $ | — | | |
Residential real estate
|
| | | | 89 | | | | | | 405 | | |
Commercial
|
| | | | 410 | | | | | | 746 | | |
Construction and development
|
| | | | — | | | | | | 3,732 | | |
Consumer and other loans
|
| | | | — | | | | | | — | | |
Carrying amount
|
| | | $ | 6,344 | | | | | $ | 4,883 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Balance at January 1
|
| | | $ | (630) | | | | | $ | — | | |
New loans purchased
|
| | | | — | | | | | | (545) | | |
Adjustment of income
|
| | | | — | | | | | | (85) | | |
Accretion
|
| | | | 356 | | | | | | | | |
Reclassifications from nonaccretable difference
|
| | | | (339) | | | | | | — | | |
Disposals
|
| | | | 41 | | | | | | — | | |
Balance on December 31
|
| | | $ | (572) | | | | | $ | (630) | | |
(Dollars in thousands)
|
| |
March 26, 2020
|
| |||
Contractually required principal and interest by loan type | | | | | | | |
Commercial real estate
|
| | | $ | 427 | | |
Residential real estate
|
| | | | 604 | | |
Commercial
|
| | | | 2,176 | | |
Construction and development
|
| | | | 5,614 | | |
Consumer and other loans
|
| | | | — | | |
Total
|
| | | $ | 8,821 | | |
Contractual cash flows not expected to be collected (nonaccretable discount)
|
| | | | | | |
Commercial real estate
|
| | | $ | 80 | | |
Residential real estate
|
| | | | 138 | | |
Commercial
|
| | | | 1,123 | | |
Construction and development
|
| | | | 2,297 | | |
Consumer and other loans
|
| | | | — | | |
Total
|
| | | $ | 3,638 | | |
Expected cash flows
|
| | | $ | 5,183 | | |
Interest component of expected cash flows (accretable discount)
|
| | | | (545) | | |
Fair value of PCI loans accounted for under ASC 310-30
|
| | | $ | 4,638 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
Provision for loan losses
|
| | | | 1,312 | | | | | | 162 | | | | | | 1,816 | | | | | | 83 | | | | | | 1,367 | | | | | | 4,740 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | (7,641) | | | | | | — | | | | | | (654) | | | | | | (8,295) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance balance
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 1,845 | | | | | $ | 3,115 | | | | | $ | 1,235 | | | | | $ | 272 | | | | | $ | 81 | | | | | $ | 6,548 | | |
Provision for loan losses
|
| | | | 1,314 | | | | | | (731) | | | | | | 9,326 | | | | | | 116 | | | | | | (8) | | | | | | 10,017 | | |
Loans charged-off
|
| | | | — | | | | | | (207) | | | | | | (99) | | | | | | — | | | | | | — | | | | | | (306) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance balance
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | 671 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 1,325 | | |
Collectively evaluated for impairment
|
| | | | 4,471 | | | | | | 2,339 | | | | | | 3,966 | | | | | | 471 | | | | | | 132 | | | | | | 11,379 | | |
Total ending allowance balance
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment
|
| | | $ | 2,290 | | | | | $ | — | | | | | $ | 1,468 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 4,412 | | |
Loans collectively evaluated for impairment
|
| | | | 900,364 | | | | | | 377,511 | | | | | | 382,562 | | | | | | 91,520 | | | | | | 20,795 | | | | | | 1,772,752 | | |
Total ending loans balance
|
| | | $ | 902,654 | | | | | $ | 377,511 | | | | | $ | 384,030 | | | | | $ | 91,520 | | | | | $ | 21,449 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,309 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,309 | | |
Collectively evaluated for impairment
|
| | | | 3,159 | | | | | | 2,177 | | | | | | 2,153 | | | | | | 388 | | | | | | 73 | | | | | | 7,950 | | |
Total ending allowance balance
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment
|
| | | $ | 2,351 | | | | | $ | 299 | | | | | $ | 9,127 | | | | | $ | — | | | | | $ | 1,307 | | | | | $ | 13,084 | | |
Loans collectively evaluated for impairment
|
| | | | 774,674 | | | | | | 379,235 | | | | | | 382,716 | | | | | | 99,590 | | | | | | 8,382 | | | | | | 1,644,597 | | |
Total ending loans balance
|
| | | $ | 777,025 | | | | | $ | 379,534 | | | | | $ | 391,843 | | | | | $ | 99,590 | | | | | $ | 9,689 | | | | | $ | 1,657,681 | | |
|
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Furniture, fixture and equipment
|
| | | $ | 2,182 | | | | | $ | 1,694 | | |
Computer, hardware and software
|
| | | | 2,590 | | | | | | 2,260 | | |
Leasehold improvements
|
| | | | 3,867 | | | | | | 3,537 | | |
Corporate branding
|
| | | | 118 | | | | | | 118 | | |
| | | | | 8,757 | | | | | | 7,609 | | |
Accumulated depreciation and amortization
|
| | | | (4,886) | | | | | | (3,239) | | |
| | | | $ | 3,871 | | | | | $ | 4,370 | | |
(Dollars in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Beginning goodwill
|
| | | $ | 24,621 | | | | | $ | — | | |
Measurement period adjustments
|
| | | | — | | | | | | — | | |
Additions arising from business combinations
|
| | | | — | | | | | | 24,621 | | |
Ending goodwill
|
| | | $ | 24,621 | | | | | $ | 24,621 | | |
Core deposit intangible
|
| | | $ | 1,422 | | | | | $ | 1,646 | | |
Less: Accumulated amortization
|
| | | | (277) | | | | | | (224) | | |
Core deposit intangible, net
|
| | | $ | 1,145 | | | | | $ | 1,422 | | |
(Dollars in thousands)
|
| |
Core deposit
intangible |
| |||
2022
|
| | | $ | 247 | | |
2023
|
| | | $ | 217 | | |
2024
|
| | | $ | 187 | | |
2025
|
| | | $ | 157 | | |
2026
|
| | | $ | 127 | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 17,431 | | | | | $ | 26,721 | | | | | $ | 44,373 | | | | | $ | 4,631 | | | | | $ | 93,156 | | |
Time deposits of more than $250,000
|
| | | | 32,058 | | | | | | 54,429 | | | | | | 83,290 | | | | | | 2,760 | | | | | | 172,537 | | |
Total
|
| | | $ | 49,489 | | | | | $ | 81,150 | | | | | $ | 127,663 | | | | | $ | 7,391 | | | | | $ | 265,693 | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 20,767 | | | | | $ | 13,258 | | | | | $ | 24,805 | | | | | $ | 19,240 | | | | | $ | 78,070 | | |
Time deposits of more than $250,000
|
| | | | 40,189 | | | | | | 35,314 | | | | | | 42,845 | | | | | | 40,157 | | | | | | 158,505 | | |
Total
|
| | | $ | 60,956 | | | | | $ | 48,572 | | | | | $ | 67,650 | | | | | $ | 59,397 | | | | | $ | 236,575 | | |
(Dollars in thousands)
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
1 year or less
|
| | | $ | 258,302 | | | | | $ | 177,178 | | |
Over 1 through 2 years
|
| | | | 6,669 | | | | | | 57,034 | | |
Over 2 through 3 years
|
| | | | 722 | | | | | | 1,658 | | |
Over 3 through 4 years
|
| | | | — | | | | | | 705 | | |
Over 4 through 5 years
|
| | | | — | | | | | | — | | |
Over 5 years
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 265,693 | | | | | $ | 236,575 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Maturities through 2030, fixed rate at 0.81%, averaging 0.81%
|
| | | $ | 5,000 | | | | | $ | 10,000 | | |
Maturities through 2024, floating rate at rates from 1.86% to 2.46%, averaging 2.24%
|
| | | | 30,000 | | | | | | 30,000 | | |
| | | | $ | 35,000 | | | | | $ | 40,000 | | |
(Dollars in thousands)
|
| |
Advance Payments
|
| |||
2022
|
| | | $ | — | | |
2023
|
| | | | — | | |
2024
|
| | | | 30,000 | | |
2025
|
| | | | — | | |
2026
|
| | | | — | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Current provision | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,420 | | | | | $ | 3,849 | | |
State
|
| | | | 426 | | | | | | 466 | | |
Deferred provision | | | | | | | | | | | | | |
Federal
|
| | | | 1,353 | | | | | | (1,556) | | |
State
|
| | | | (74) | | | | | | (342) | | |
Income tax provision
|
| | | $ | 5,125 | | | | | $ | 2,417 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
Federal statutory rate times financial statement income
|
| | | | 21.0% | | | | | $ | 5,563 | | | | | | 21.0% | | | | | $ | 2,251 | | |
Effect of: | | | | | | | | | | | | | | | | | | | | | | | | | |
State taxes, net of federal benefit
|
| | | | 1.1% | | | | | | 291 | | | | | | 0.9% | | | | | | 90 | | |
Tax-exempt interest
|
| | | | (1.2)% | | | | | | (311) | | | | | | (1.0)% | | | | | | (91) | | |
Earnings from Bank-owned life insurance
|
| | | | (0.9)% | | | | | | (236) | | | | | | (1.0)% | | | | | | (105) | | |
Excess benefit on equity compensation
|
| | | | (0.6)% | | | | | | (165) | | | | | | 0.4% | | | | | | 42 | | |
Acquisition costs
|
| | | | —% | | | | | | 0 | | | | | | 1.3% | | | | | | 138 | | |
Other, net
|
| | | | (0.1)% | | | | | | (17) | | | | | | 0.9% | | | | | | 92 | | |
| | | | | 19.3% | | | | | $ | 5,125 | | | | | | 22.5% | | | | | $ | 2,417 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 3,575 | | | | | $ | 4,205 | | |
Preopening expenses
|
| | | | 40 | | | | | | 66 | | |
Fair value adjustments
|
| | | | 2,874 | | | | | | 4,469 | | |
Stock-based compensation
|
| | | | 972 | | | | | | 821 | | |
Deferred loan fees
|
| | | | 1,322 | | | | | | 1,368 | | |
Deferred rent
|
| | | | 104 | | | | | | 111 | | |
Lease liability
|
| | | | 1,305 | | | | | | 1,594 | | |
Intangible assets
|
| | | | 463 | | | | | | — | | |
Unrealized loss on securities available for sale
|
| | | | 243 | | | | | | — | | |
Other
|
| | | | 46 | | | | | | 3 | | |
Gross deferred tax assets
|
| | | | 10,944 | | | | | | 12,637 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (129) | | | | | | (518) | | |
Right of use asset
|
| | | | (1,305) | | | | | | (1,594) | | |
Unrealized gain on securities available for sale
|
| | | | — | | | | | | (286) | | |
Gross deferred tax liabilities
|
| | | | (1,434) | | | | | | (2,398) | | |
Net deferred tax assets
|
| | | $ | 9,510 | | | | | $ | 10,239 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Balance on January 1,
|
| | | $ | 9,137 | | | | | $ | 4,388 | | |
New loans
|
| | | | 4,864 | | | | | | 2,500 | | |
MBI acquisition
|
| | | | — | | | | | | 757 | | |
PPP
|
| | | | 339 | | | | | | 1,682 | | |
Effect of changes in composition of related parties
|
| | | | — | | | | | | — | | |
Repayments
|
| | | | (2,626) | | | | | | (190) | | |
Balance on December 31
|
| | | $ | 11,714 | | | | | $ | 9,137 | | |
| | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 39,934 | | | | | $ | — | | | | | $ | 39,934 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 130,103 | | | | | | — | | | | | | 130,103 | | | | | | — | | |
United States agency obligations
|
| | | | 3,986 | | | | | | — | | | | | | 3,986 | | | | | | — | | |
Corporate bonds
|
| | | | 1,513 | | | | | | — | | | | | | 1,513 | | | | | | — | | |
Securities available for sale – tax exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | | 17,674 | | | | | | — | | | | | | 17,674 | | | | | $ | — | | |
Municipals
|
| | | | 1,091 | | | | | | — | | | | | | 1,091 | | | | | | — | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual funds
|
| | | | 5,838 | | | | | | 5,838 | | | | | | — | | | | | $ | — | | |
Other equity securities
|
| | | | 800 | | | | | | 800 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | | | | — | | | | | $ | — | | |
Customer derivatives – interest rate swaps
|
| | | | 1,144 | | | | | | — | | | | | | 1,144 | | | | | $ | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer derivatives – interest rate swaps
|
| | | $ | 1,144 | | | | | | — | | | | | $ | 1,144 | | | | | $ | — | | |
| | |
Fair Value Measurements
on December 31, 2020 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 30,556 | | | | | $ | — | | | | | $ | 30,556 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 28,922 | | | | | | — | | | | | | 28,922 | | | | | | — | | |
United States agency obligations
|
| | | | 3,122 | | | | | | — | | | | | | 3,122 | | | | | | — | | |
Corporate bonds
|
| | | | 2,510 | | | | | | — | | | | | | 2,510 | | | | | | — | | |
Securities available for sale – tax exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | | 21,299 | | | | | | — | | | | | | 21,299 | | | | | $ | — | | |
Municipals
|
| | | | 1,099 | | | | | | — | | | | | | 1,099 | | | | | | — | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual funds
|
| | | | 6,005 | | | | | | 6,005 | | | | | | — | | | | | $ | — | | |
Loans held for sale
|
| | | | 1,270 | | | | | | 1,270 | | | | | | — | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total on
December 31, 2021 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| |||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 797 | | | | | | — | | | | | | — | | | | | | 797 | | | | | | (671) | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (654) | | |
Total
|
| | | $ | 797 | | | | | $ | — | | | | | $ | — | | | | | $ | 797 | | | | | $ | (1,325) | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2020 Using: |
| | | | | | | | | | | | | |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total on
December 31, 2020 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| | | | | |||||||||||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | ||||||||
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | ||||||||
Commercial
|
| | | | 818 | | | | | | — | | | | | | — | | | | | | 818 | | | | | | (8,309) | | | | | | | ||||||||
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | ||||||||
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | ||||||||
Total
|
| | | $ | 818 | | | | | $ | — | | | | | $ | — | | | | | $ | 818 | | | | | $ | (8,309) | | | | | | |
| | |
December 31, 2021
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash & due from banks, including interest bearing
deposits |
| | | $ | 583,990 | | | | | $ | 583,990 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 13,477 | | | | | | 13,477 | | | |
Level 1
|
|
Securities, available for sale – taxable
|
| | | | 175,536 | | | | | | 175,536 | | | |
Level 2
|
|
Securities, available for sale – tax exempt
|
| | | | 18,765 | | | | | | 18,765 | | | |
Level 2
|
|
Securities, held to maturity
|
| | | | 236 | | | | | | 242 | | | |
Level 2
|
|
Securities, equity
|
| | | | 5,838 | | | | | | 5,838 | | | |
Level 1
|
|
Securities, other equity
|
| | | | 800 | | | | | | 800 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,764,460 | | | | | | 1,779,968 | | | |
Level 3
|
|
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | |
Level 1
|
|
Bank owned life insurance
|
| | | | 38,485 | | | | | | 38,485 | | | |
Level 2
|
|
Customer derivatives – interest rate swaps
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
Accrued interest receivable
|
| | | | 5,272 | | | | | | 5,272 | | | |
Level 1, 2 & 3
|
|
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 2,371,388 | | | | | | 2,372,372 | | | |
Level 2
|
|
Federal Home Loan Bank advances
|
| | | | 35,000 | | | | | | 34,274 | | | |
Level 2
|
|
Line of credit
|
| | | | 10,000 | | | | | | 10,000 | | | |
Level 2
|
|
Customer derivatives – interest rate swaps
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
Accrued interest payable
|
| | | | 263 | | | | | | 263 | | | |
Level 2
|
|
| | |
December 31, 2020
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash & due from banks, including interest bearing
deposits |
| | | $ | 191,596 | | | | | $ | 191,596 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 25,376 | | | | | | 25,376 | | | |
Level 1
|
|
Securities, available for sale – taxable
|
| | | | 65,110 | | | | | | 65,110 | | | |
Level 2
|
|
Securities, available for sale – tax exempt
|
| | | | 22,398 | | | | | | 22,398 | | | |
Level 2
|
|
Securities, held to maturity
|
| | | | 1,547 | | | | | | 1,561 | | | |
Level 2
|
|
Securities, equity
|
| | | | 6,005 | | | | | | 6,005 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,641,422 | | | | | | 1,653,401 | | | |
Level 3
|
|
Loans held for sale
|
| | | | 1,270 | | | | | | 1,270 | | | |
Level 1
|
|
Bank owned life insurance
|
| | | | 37,360 | | | | | | 37,360 | | | |
Level 2
|
|
Accrued interest receivable
|
| | | | 6,666 | | | | | | 6,666 | | | |
Level 1, 2 & 3
|
|
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,659,543 | | | | | | 1,693,331 | | | |
Level 2
|
|
Federal Home Loan Bank advances
|
| | | | 40,000 | | | | | | 37,927 | | | |
Level 2
|
|
Subordinated debt
|
| | | | 10,153 | | | | | | 10,153 | | | |
Level 2
|
|
PPPLF advances
|
| | | | 101,358 | | | | | | 101,519 | | | |
Level 2
|
|
Loan participations
|
| | | | 13,215 | | | | | | 13,215 | | | |
Level 2
|
|
Accrued interest payable
|
| | | | 546 | | | | | | 546 | | | |
Level 2
|
|
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Available lines of credit
|
| | | $ | 415,402 | | | | | $ | 355,927 | | |
Unfunded loan commitments – fixed
|
| | | | 62,126 | | | | | | 28,414 | | |
Unfunded loan commitments – variable
|
| | | | 46,698 | | | | | | 12,215 | | |
Standby letters of credit
|
| | | | 12,095 | | | | | | 13,036 | | |
Commercial letters of credit
|
| | | | 2,765 | | | | | | 1,028 | | |
Total credit extension commitments
|
| | | $ | 539,086 | | | | | $ | 410,620 | | |
| | |
Actual
|
| |
Required for
Capital Adequacy Purposes |
| |
Well Capitalized
Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 222,696 | | | | | | 12.9% | | | | | $ | 138,435 | | | | | | 8.0% | | | | | $ | 173,043 | | | | | | 10.0% | | |
Company
|
| | | | 220,206 | | | | | | 12.7% | | | | | $ | 138,435 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Tier 1 Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | $ | 103,826 | | | | | | 6.0% | | | | | | 138,435 | | | | | | 8.0% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 103,826 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Tier 1 Leverage ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | 134,846 | | | | | | 5.0% | | |
Company
|
| | | | 206,507 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Common Equity Tier 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | | 77,869 | | | | | | 4.5% | | | | | | 112,478 | | | | | | 6.5% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 77,869 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 176,633 | | | | | | 12.0% | | | | | $ | 117,298 | | | | | | 8.0% | | | | | $ | 146,623 | | | | | | 10.0% | | |
Company
|
| | | | 215,977 | | | | | | 14.7% | | | | | | 117,298 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Tier 1 Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 159,448 | | | | | | 10.9% | | | | | | 87,974 | | | | | | 6.0% | | | | | | 117,298 | | | | | | 8.0% | | |
Company
|
| | | | 188,639 | | | | | | 12.9% | | | | | | 87,974 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Tier 1 Leverage ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 159,448 | | | | | | 8.4% | | | | | | 75,723 | | | | | | 4.0% | | | | | | 94,654 | | | | | | 5.0% | | |
Company
|
| | | | 188,639 | | | | | | 10.0% | | | | | | 75,723 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Common Equity Tier 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 159,448 | | | | | | 10.9% | | | | | | 65,980 | | | | | | 4.5% | | | | | | 95,305 | | | | | | 6.5% | | |
Company
|
| | | | 188,639 | | | | | | 12.9% | | | | | | 65,980 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
| | |
Number of Shares
|
| |
Weighted-
Average Grant-Date Fair Value |
| ||||||
Balance on January 1, 2020
|
| | | | 99,216 | | | | | $ | 18.98 | | |
Granted
|
| | | | 37,527 | | | | | | 16.56 | | |
Vested
|
| | | | (37,794) | | | | | | 18.67 | | |
Forfeited
|
| | | | (1,551) | | | | | | 19.00 | | |
Expired
|
| | | | — | | | | | | — | | |
Balance on December 31, 2020
|
| | | | 97,398 | | | | | $ | 18.17 | | |
Balance on January 1, 2021
|
| | | | 97,398 | | | | | $ | 18.17 | | |
Granted
|
| | | | 142,736 | | | | | | 15.60 | | |
Vested
|
| | | | (37,352) | | | | | | 18.66 | | |
Forfeited
|
| | | | (4,195) | | | | | | 17.99 | | |
Expired
|
| | | | — | | | | | | — | | |
Balance on December 31, 2021
|
| | | | 198,587 | | | | | $ | 16.23 | | |
| | |
Stock
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance on January 1, 2020
|
| | | | 152,100 | | | | | $ | 13.03 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
MBI Acquisition
|
| | | | 998,769 | | | | | | 10.17 | | | | | | | | | | | | | | |
Exercised
|
| | | | (152,328) | | | | | | 8.77 | | | | | | | | | | | | | | |
Expired
|
| | | | (1,045) | | | | | | 8.31 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (9,153) | | | | | | 7.05 | | | | | | | | | | | | | | |
Balance on December 31, 2020
|
| | | | 988,343 | | | | | | 10.84 | | | | | | 5.02 | | | | | $ | 4,587 | | |
Exercisable on December 31, 2020
|
| | | | 965,561 | | | | | $ | 10.79 | | | | | | 4.98 | | | | | $ | 4,525 | | |
Balance on January 1, 2021
|
| | | | 988,343 | | | | | $ | 10.84 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (155,808) | | | | | | 9.92 | | | | | | | | | | | | | | |
Expired
|
| | | | (3,000) | | | | | | 13.00 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance on December 31, 2021
|
| | | | 829,535 | | | | | | 11.01 | | | | | | 4.44 | | | | | $ | 6,765 | | |
Exercisable on December 31, 2021
|
| | | | 829,535 | | | | | $ | 11.01 | | | | | | 4.44 | | | | | $ | 6,765 | | |
(Dollars in thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
Operating lease and interest cost
|
| | | $ | 1,464 | | | | | $ | 1,816 | | |
Variable lease cost
|
| | | | 409 | | | | | | 490 | | |
Total lease cost
|
| | | $ | 1,873 | | | | | $ | 2,306 | | |
(Dollars in thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
Operating lease – operating cash flows (fixed payments)
|
| | | $ | 1,464 | | | | | $ | 1,816 | | |
Operating lease – operating cash flows (liability reduction)
|
| | | $ | 1,352 | | | | | $ | 1,900 | | |
New ROU assets – operating leases
|
| | | $ | 179 | | | | | $ | 2,027 | | |
Weighted average lease term (years) – operating leases
|
| | | | 4.80 | | | | | | 5.60 | | |
Weighted average discount rate – operating leases
|
| | | | 3.15% | | | | | | 3.11% | | |
(Dollars in thousands)
|
| |
December 31, 2021
|
| |||
Operating lease payments due: | | | | | | | |
Within one year
|
| | | $ | 1,437 | | |
After one but within two years
|
| | | | 1,420 | | |
After two but within three years
|
| | | | 1,136 | | |
After three but within four years
|
| | | | 1,075 | | |
After four years but within five years
|
| | | | 604 | | |
After five years
|
| | | | 533 | | |
Total undiscounted cash flows
|
| | | | 6,205 | | |
Discount on cash flows
|
| | | | (1,056) | | |
Total operating lease liabilities
|
| | | $ | 5,149 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 5,819 | | | | | $ | 38,547 | | |
Investment in subsidiaries
|
| | | | 234,814 | | | | | | 186,373 | | |
Other assets
|
| | | | 930 | | | | | | 50 | | |
| | | | $ | 241,563 | | | | | $ | 224,970 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | |
Line of credit
|
| | | | 10,000 | | | | | | — | | |
Subordinated debt
|
| | | | — | | | | | | 10,153 | | |
Other liabilities
|
| | | | 39 | | | | | | (748) | | |
Shareholders’ equity
|
| | | | 231,524 | | | | | | 215,565 | | |
| | | | $ | 241,563 | | | | | $ | 224,970 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Income
|
| | | $ | — | | | | | $ | — | | |
Interest expenses
|
| | | | 393 | | | | | | 458 | | |
Non-interest expenses
|
| | | | 1,556 | | | | | | 3,347 | | |
Income (loss) before income taxes and equity in undistributed income of subsidiaries
|
| | | $ | (1,949) | | | | | $ | (3,805) | | |
Income tax provision (benefit)
|
| | | | (494) | | | | | | (787) | | |
Income (loss) before equity in undistributed income of subsidiaries
|
| | | | (1,455) | | | | | | (3,018) | | |
Equity in undistributed income of subsidiaries
|
| | | | 22,819 | | | | | | 11,323 | | |
Net Income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Adjustments to reconcile net income to net cash from operating activities:
|
| | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
Equity in undistributed income of subsidiaries
|
| | | | (22,819) | | | | | | (11,323) | | |
Depreciation and amortization
|
| | | | (150) | | | | | | 133 | | |
Net decrease (increase) in other assets
|
| | | | (883) | | | | | | 626 | | |
Net increase (decrease) in other liabilities
|
| | | | 787 | | | | | | 9,294 | | |
Net cash provided by (used in) operating activities
|
| | | | (1,701) | | | | | | 7,035 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Investment in subsidiaries
|
| | | | (27,253) | | | | | | (112,657) | | |
Proceeds from acquisition
|
| | | | — | | | | | | 26,860 | | |
Net cash used in investing activities
|
| | | | (27,253) | | | | | | (85,797) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Issuance of common stock, net of related expense
|
| | | | 1,545 | | | | | | 60,967 | | |
Stock based employment benefit plans
|
| | | | 1,486 | | | | | | 1,065 | | |
MBI acquisition
|
| | | | — | | | | | | 70,035 | | |
Repayment of subordinated notes payable
|
| | | | (10,000) | | | | | | — | | |
Proceeds from line of credit
|
| | | | 10,000 | | | | | | — | | |
Repayment of line of credit
|
| | | | — | | | | | | (9,999) | | |
Purchase of treasury stock
|
| | | | (6,805) | | | | | | (5,064) | | |
Net cash provided by financing activities
|
| | | | (3,774) | | | | | | 117,004 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | (32,728) | | | | | | 38,242 | | |
Cash and cash equivalents at beginning of year
|
| | | | 38,547 | | | | | | 305 | | |
Cash and cash equivalents at end of year
|
| | | $ | 5,819 | | | | | $ | 38,547 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for taxes
|
| | | $ | 5,608 | | | | | $ | 3,018 | | |
(In thousands, except per share data)
|
| |
Adjusted
Estimated Fair Value |
| |||
Number of MBI common shares outstanding
|
| | | | 3,509,143 | | |
Per share exchange ratio
|
| | | | 1.2048 | | |
Number of shares of common stock issued
|
| | | | 4,227,816 | | |
Multiplied by common stock price per share on March 26, 2020
|
| | | $ | 15.21 | | |
Value of common stock issued
|
| | | | 64,305 | | |
Cash paid in lieu of fractional shares
|
| | | | 1 | | |
Fair value of MBI stock options converted to PFHD options
|
| | | | 5,729 | | |
Fair value of total consideration transferred
|
| | | $ | 70,035 | | |
Recognized amounts of identifiable assets acquired and liabilities assumed | | | | | | | |
Cash and cash equivalents
|
| | | $ | 26,860 | | |
Securities, available for sale
|
| | | | 27,029 | | |
Securities, held to maturity
|
| | | | 1,466 | | |
Loans
|
| | | | 515,304 | | |
Premises and equipment
|
| | | | 824 | | |
Accrued interest receivable
|
| | | | 1,525 | | |
Core deposit intangibles
|
| | | | 1,646 | | |
Other assets
|
| | | | 9,143 | | |
Total assets acquired
|
| | | | 583,797 | | |
Deposits
|
| | | | 498,110 | | |
Federal Home Loan Bank advances
|
| | | | 25,103 | | |
Subordinated notes payable
|
| | | | 10,285 | | |
Accrued interest payable
|
| | | | 610 | | |
Other liabilities
|
| | | | 4,275 | | |
Total liabilities assumed
|
| | | | 538,383 | | |
Total identifiable net assets
|
| | | | 45,414 | | |
Goodwill
|
| | | $ | 24,621 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 43,863 | | | | | $ | 38,469 | | |
Interest earning deposits
|
| | | | 113,641 | | | | | | 545,521 | | |
Federal funds sold
|
| | | | 15,762 | | | | | | 13,477 | | |
Cash and cash equivalents
|
| | | | 173,266 | | | | | | 597,467 | | |
Securities available for sale, at fair value – taxable
|
| | | | 150,517 | | | | | | 175,536 | | |
Securities available for sale, at fair value – tax-exempt
|
| | | | 26,863 | | | | | | 18,765 | | |
Securities held to maturity (fair value September 30, 2022 – $178, December 31, 2021 – $242)
|
| | | | 194 | | | | | | 236 | | |
Equity securities
|
| | | | 6,182 | | | | | | 6,638 | | |
Loans, net of allowance of $16,485 and $12,704 as of September 30, 2022 and December 31, 2021, respectively
|
| | | | 1,988,410 | | | | | | 1,764,460 | | |
Loans held for sale
|
| | | | — | | | | | | 165 | | |
Premises and equipment, net
|
| | | | 7,867 | | | | | | 9,020 | | |
Bank owned life insurance
|
| | | | 54,534 | | | | | | 38,485 | | |
Goodwill and intangibles
|
| | | | 25,579 | | | | | | 25,766 | | |
Other assets
|
| | | | 41,465 | | | | | | 27,573 | | |
Total assets
|
| | | $ | 2,474,877 | | | | | $ | 2,664,111 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Demand – noninterest bearing
|
| | | $ | 758,042 | | | | | $ | 674,003 | | |
Demand – interest bearing
|
| | | | 308,167 | | | | | | 310,362 | | |
Money market and savings
|
| | | | 976,766 | | | | | | 1,121,330 | | |
Time deposits
|
| | | | 145,316 | | | | | | 265,693 | | |
Total deposits
|
| | | | 2,188,291 | | | | | | 2,371,388 | | |
Federal Home Loan Bank advances
|
| | | | — | | | | | | 35,000 | | |
Official checks
|
| | | | 5,350 | | | | | | 4,125 | | |
Other borrowings
|
| | | | — | | | | | | 10,000 | | |
Subordinated debt
|
| | | | 24,467 | | | | | | — | | |
Accrued interest and other liabilities
|
| | | | 18,905 | | | | | | 12,074 | | |
Total liabilities
|
| | | | 2,237,013 | | | | | | 2,432,587 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Preferred stock, 10,000,000 shares authorized, none issued
|
| | | | — | | | | | | — | | |
Class A Voting Common stock, $0.01 par value; authorized 50,000,000 shares,
issued 14,769,354 and outstanding 13,811,084 shares as of September 30, 2022, and authorized 50,000,000 shares, issued 14,393,750 and outstanding 13,446,400 shares at December 31, 2021 |
| | | | 148 | | | | | | 144 | | |
Class B Non-Voting Common stock, $0.01 par value; 10,000,000 shares authorized,
none issued and outstanding on September 30, 2022 and December 31, 2021 |
| | | | — | | | | | | — | | |
Treasury stock, at cost
|
| | | | (16,214) | | | | | | (16,003) | | |
Additional paid-in capital
|
| | | | 216,703 | | | | | | 212,012 | | |
Retained earnings
|
| | | | 54,006 | | | | | | 36,120 | | |
Accumulated other comprehensive loss
|
| | | | (16,779) | | | | | | (749) | | |
Total stockholders’ equity
|
| | | | 237,864 | | | | | | 231,524 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 2,474,877 | | | | | $ | 2,664,111 | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Interest income | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 25,222 | | | | | $ | 20,209 | | | | | $ | 66,602 | | | | | $ | 57,753 | | |
Investment securities – taxable
|
| | | | 736 | | | | | | 186 | | | | | | 2,078 | | | | | | 526 | | |
Investment securities – tax-exempt
|
| | | | 228 | | | | | | 177 | | | | | | 673 | | | | | | 569 | | |
Dividend income on restricted stock
|
| | | | 108 | | | | | | 96 | | | | | | 310 | | | | | | 290 | | |
Other
|
| | | | 871 | | | | | | 222 | | | | | | 2,194 | | | | | | 486 | | |
Total interest income
|
| | | | 27,165 | | | | | | 20,890 | | | | | | 71,857 | | | | | | 59,624 | | |
Interest expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 2,170 | | | | | | 1,476 | | | | | | 5,247 | | | | | | 4,223 | | |
Federal Home Loan Bank advances
|
| | | | — | | | | | | 182 | | | | | | 137 | | | | | | 568 | | |
Subordinated debt
|
| | | | 198 | | | | | | 128 | | | | | | 696 | | | | | | 335 | | |
Other borrowings
|
| | | | — | | | | | | — | | | | | | 24 | | | | | | 313 | | |
Total interest expense
|
| | | | 2,368 | | | | | | 1,786 | | | | | | 6,104 | | | | | | 5,439 | | |
Net interest income
|
| | | | 24,797 | | | | | | 19,104 | | | | | | 65,753 | | | | | | 54,185 | | |
Provision for loan losses
|
| | | | 1,343 | | | | | | 1,060 | | | | | | 4,434 | | | | | | 2,860 | | |
Net interest income after provision for loan losses
|
| | | | 23,454 | | | | | | 18,044 | | | | | | 61,319 | | | | | | 51,325 | | |
Noninterest income | | | | | | | | | | | | | | | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | | 542 | | | | | | 643 | | | | | | 1,636 | | | | | | 2,237 | | |
Income from bank owned life insurance
|
| | | | 400 | | | | | | 281 | | | | | | 1,049 | | | | | | 844 | | |
SBA origination fees
|
| | | | 90 | | | | | | 21 | | | | | | 138 | | | | | | 166 | | |
Swap fee income
|
| | | | — | | | | | | 208 | | | | | | 112 | | | | | | 781 | | |
Loans held for sale income
|
| | | | 6 | | | | | | 161 | | | | | | 122 | | | | | | 462 | | |
Gain on sale and call of securities
|
| | | | — | | | | | | 1 | | | | | | 13 | | | | | | 23 | | |
Other
|
| | | | 185 | | | | | | 161 | | | | | | 1,207 | | | | | | 384 | | |
Total noninterest income
|
| | | | 1,223 | | | | | | 1,476 | | | | | | 4,277 | | | | | | 4,897 | | |
Noninterest expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 8,003 | | | | | | 7,350 | | | | | | 26,696 | | | | | | 21,233 | | |
Occupancy and equipment
|
| | | | 1,001 | | | | | | 935 | | | | | | 3,013 | | | | | | 2,942 | | |
Data processing
|
| | | | 257 | | | | | | 303 | | | | | | 875 | | | | | | 869 | | |
Marketing
|
| | | | 565 | | | | | | 420 | | | | | | 886 | | | | | | 738 | | |
Professional fees
|
| | | | 830 | | | | | | 689 | | | | | | 2,635 | | | | | | 2,087 | | |
Acquisition expenses
|
| | | | 957 | | | | | | — | | | | | | 957 | | | | | | 684 | | |
Regulatory assessments
|
| | | | 254 | | | | | | 481 | | | | | | 1,276 | | | | | | 1,248 | | |
Other
|
| | | | 1,986 | | | | | | 1,446 | | | | | | 6,614 | | | | | | 4,565 | | |
Total noninterest expense
|
| | | | 13,853 | | | | | | 11,624 | | | | | | 42,952 | | | | | | 34,366 | | |
Income before income taxes
|
| | | | 10,824 | | | | | | 7,896 | | | | | | 22,644 | | | | | | 21,856 | | |
Income tax provision
|
| | | | 2,351 | | | | | | 1,608 | | | | | | 4,758 | | | | | | 4,452 | | |
Net income
|
| | | $ | 8,473 | | | | | $ | 6,288 | | | | | $ | 17,886 | | | | | $ | 17,404 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.63 | | | | | $ | 0.48 | | | | | $ | 1.33 | | | | | $ | 1.30 | | |
Diluted
|
| | | $ | 0.60 | | | | | $ | 0.45 | | | | | $ | 1.27 | | | | | $ | 1.25 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Unrealized holding loss on securities available for sale
|
| | | | (7,176) | | | | | | (288) | | | | | | (21,484) | | | | | | (1,081) | | |
Tax effect
|
| | | | 1,819 | | | | | | 71 | | | | | | 5,454 | | | | | | 265 | | |
Other comprehensive loss, net of tax
|
| | | | (5,357) | | | | | | (217) | | | | | | (16,030) | | | | | | (816) | | |
Comprehensive income
|
| | | $ | 3,116 | | | | | $ | 6,071 | | | | | $ | 1,856 | | | | | $ | 16,588 | | |
| | |
Common Stock
|
| |
Treasury
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance on December 31, 2020
|
| | | | 13,534,829 | | | | | $ | 141 | | | | | $ | (9,209) | | | | | $ | 208,995 | | | | | $ | 14,756 | | | | | $ | 882 | | | | | $ | 215,565 | | |
Employee stock purchase plan
|
| | | | 1,851 | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,068 | | | | | | — | | | | | | — | | | | | | 1,068 | | |
Exercise of stock options
|
| | | | 92,710 | | | | | | 1 | | | | | | — | | | | | | 811 | | | | | | — | | | | | | — | | | | | | 812 | | |
Restricted stock issued
|
| | | | 128,644 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Treasury stock
|
| | | | (341,367) | | | | | | — | | | | | | (6,037) | | | | | | (10) | | | | | | — | | | | | | — | | | | | | (6,047) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,404 | | | | | | — | | | | | | 17,404 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (816) | | | | | | (816) | | |
Balance on September 30, 2021
|
| | | | 13,416,667 | | | | | $ | 143 | | | | | $ | (15,246) | | | | | $ | 210,898 | | | | | $ | 32,160 | | | | | $ | 66 | | | | | $ | 228,021 | | |
Balance on December 31, 2021
|
| | | | 13,446,400 | | | | | $ | 144 | | | | | $ | (16,003) | | | | | $ | 212,012 | | | | | $ | 36,120 | | | | | $ | (749) | | | | | $ | 231,524 | | |
Stock based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,776 | | | | | | — | | | | | | — | | | | | | 2,776 | | |
Exercise of stock options
|
| | | | 169,058 | | | | | | 2 | | | | | | — | | | | | | 1,917 | | | | | | — | | | | | | — | | | | | | 1,919 | | |
Restricted stock issued
|
| | | | 206,546 | | | | | | 2 | | | | | | — | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | |
Treasury stock
|
| | | | (10,920) | | | | | | — | | | | | | (211) | | | | | | — | | | | | | — | | | | | | — | | | | | | (211) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,886 | | | | | | — | | | | | | 17,886 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,030) | | | | | | (16,030) | | |
September 30, 2022
|
| | | | 13,811,084 | | | | | $ | 148 | | | | | $ | (16,214) | | | | | $ | 216,703 | | | | | $ | 54,006 | | | | | $ | (16,779) | | | | | $ | 237,864 | | |
Balance on June 30, 2021
|
| | | | 13,475,781 | | | | | $ | 143 | | | | | $ | (13,544) | | | | | $ | 210,274 | | | | | $ | 25,872 | | | | | $ | 283 | | | | | $ | 223,028 | | |
Stock based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | 359 | | | | | | — | | | | | | — | | | | | | 359 | | |
Exercise of stock options
|
| | | | 28,296 | | | | | | — | | | | | | — | | | | | | 268 | | | | | | — | | | | | | — | | | | | | 268 | | |
Restricted stock issued
|
| | | | 6,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Treasury stock
|
| | | | (93,599) | | | | | | — | | | | | | (1,702) | | | | | | (3) | | | | | | — | | | | | | — | | | | | | (1,705) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,288 | | | | | | — | | | | | | 6,288 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (217) | | | | | | (217) | | |
Balance on September 30, 2021
|
| | | | 13,416,667 | | | | | $ | 143 | | | | | $ | (15,246) | | | | | $ | 210,898 | | | | | $ | 32,160 | | | | | $ | 66 | | | | | $ | 228,021 | | |
Balance on June 30, 2022
|
| | | | 13,742,381 | | | | | $ | 147 | | | | | $ | (16,201) | | | | | $ | 215,541 | | | | | $ | 45,533 | | | | | $ | (11,422) | | | | | $ | 233,598 | | |
Stock based compensation
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | 547 | | | | | | — | | | | | | — | | | | | | 547 | | |
Exercise of stock options
|
| | | | 53,586 | | | | | | 1 | | | | | | — | | | | | | 615 | | | | | | — | | | | | | — | | | | | | 616 | | |
Restricted stock issued
|
| | | | 15,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Treasury stock
|
| | | | (676) | | | | | | — | | | | | | (13) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,473 | | | | | | — | | | | | | 8,473 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,357) | | | | | | (5,357) | | |
Balance on September 30, 2022
|
| | | | 13,811,084 | | | | | $ | 148 | | | | | $ | (16,214) | | | | | $ | 216,703 | | | | | $ | 54,006 | | | | | $ | (16,779) | | | | | $ | 237,864 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 17,886 | | | | | $ | 17,404 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Provision for loan losses
|
| | | | 4,434 | | | | | | 2,860 | | |
Amortization of purchase accounting adjustments
|
| | | | (4,752) | | | | | | (4,651) | | |
Depreciation and amortization
|
| | | | 465 | | | | | | 1,023 | | |
Gain on call of securities
|
| | | | (13) | | | | | | (23) | | |
Gain on loans held for sale
|
| | | | (122) | | | | | | (462) | | |
Equity unrealized change in market value
|
| | | | 513 | | | | | | 102 | | |
Net amortization of securities
|
| | | | 1,111 | | | | | | 2,137 | | |
Net amortization of deferred loan fees
|
| | | | (3,577) | | | | | | (6,589) | | |
Originations of loans held for sale
|
| | | | (7,973) | | | | | | (22,367) | | |
Proceeds from sales of loans held for sale
|
| | | | 8,260 | | | | | | 23,815 | | |
Income from bank-owned life insurance
|
| | | | (1,049) | | | | | | (844) | | |
Loss on disposal of premises and equipment
|
| | | | 4 | | | | | | 140 | | |
Employee stock purchase plan
|
| | | | — | | | | | | 34 | | |
Stock compensation
|
| | | | 2,776 | | | | | | 1,069 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Decrease (increase) in accrued interest receivable
|
| | | | (637) | | | | | | 1,330 | | |
Other assets
|
| | | | (8,178) | | | | | | (5,269) | | |
Official checks, accrued interest, and other liabilities
|
| | | | 8,188 | | | | | | 1,586 | | |
Net cash provided by operating activities
|
| | | | 17,336 | | | | | | 11,295 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Proceeds from maturities and paydowns of securities available for sale
|
| | | | 20,942 | | | | | | 16,749 | | |
Proceeds from calls of securities available for sale
|
| | | | 4,135 | | | | | | 4,812 | | |
Proceeds from paydowns of securities held to maturity
|
| | | | 40 | | | | | | 1,282 | | |
Purchase of securities available for sale
|
| | | | (30,736) | | | | | | (50,922) | | |
Purchase of equity securities
|
| | | | (57) | | | | | | (800) | | |
Loans originations, net of principal repayments
|
| | | | (220,284) | | | | | | (38,098) | | |
Purchase of Federal Reserve Bank stock
|
| | | | (604) | | | | | | (654) | | |
Redemption of Federal Home Loan Bank Stock
|
| | | | 981 | | | | | | 888 | | |
Purchase of bank-owned life insurance
|
| | | | (15,000) | | | | | | — | | |
Disposals (purchases) of premises and equipment, net
|
| | | | 145 | | | | | | (1,632) | | |
Net cash used in investing activities
|
| | | | (240,438) | | | | | | (68,375) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Net increase (decrease) in deposits
|
| | | | (182,807) | | | | | | 695,844 | | |
Proceeds from issuance of stock, net of issuance costs
|
| | | | 1,919 | | | | | | 812 | | |
Purchase of treasury stock
|
| | | | (211) | | | | | | (6,047) | | |
Repayments of Federal Home Loan advances
|
| | | | (35,000) | | | | | | (5,000) | | |
Net proceeds from issuance of subordinated notes payable
|
| | | | 25,000 | | | | | | — | | |
Repayment of line of credit
|
| | | | (10,000) | | | | | | — | | |
Repayments of PPPLF advances
|
| | | | — | | | | | | (101,358) | | |
Net cash provided by (used in) financing activities
|
| | | | (201,099) | | | | | | 584,251 | | |
Increase (decrease) in cash and cash equivalents
|
| | | | (424,201) | | | | | | 527,171 | | |
Cash and cash equivalents at beginning of period
|
| | | | 597,467 | | | | | | 216,972 | | |
Cash and cash equivalents at end of period
|
| | | $ | 173,266 | | | | | $ | 744,143 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for interest
|
| | | $ | 6,114 | | | | | $ | 6,192 | | |
Cash paid during the period for taxes, net of refunds
|
| | | | 6,359 | | | | | | 4,200 | | |
| Description | | | In March 2022, FASB issued ASU 2022-02 which eliminates the guidance on troubled debt restructurings and requires entities to evaluate all loan modifications to determine if they result in a new loan or a continuation of the existing loan. ASU 2022-02 also requires that entities disclose current-period gross charge-offs by year of origination for loans and leases. | |
| Date of Adoption | | | ASU 2022-02 is effective January 1, 2023. | |
|
Effect on the Consolidated Financial Statements
|
| | This ASU will have an impact on our financial statement disclosures but not a material impact on our financial statements. | |
| Description | | | In June 2022, FASB issued ASU 2022-03 which clarifies that a contractual sale restriction should not be considered in measuring fair value. ASU 2022-03 also requires that entities disclose certain qualitative and quantitative information about securities with contractual sale restrictions. | |
| Date of Adoption | | | ASU 2022-03 is effective January 1, 2023. | |
|
Effect on the Consolidated Financial Statements
|
| | We are evaluating the impact of this ASU, but it is not believed to be material. | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
(Dollar amounts in thousands, except per share data)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Basic earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,473 | | | | | $ | 6,288 | | | | | $ | 17,886 | | | | | $ | 17,404 | | |
Total weighted average common stock outstanding
|
| | | | 13,498,007 | | | | | | 13,196,025 | | | | | | 13,430,536 | | | | | | 13,344,470 | | |
Basic earnings per common share
|
| | | $ | 0.63 | | | | | $ | 0.48 | | | | | $ | 1.33 | | | | | $ | 1.30 | | |
Diluted earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,473 | | | | | $ | 6,288 | | | | | $ | 17,886 | | | | | $ | 17,404 | | |
Total weighted average common stock outstanding
|
| | | | 13,498,007 | | | | | | 13,196,025 | | | | | | 13,430,536 | | | | | | 13,344,470 | | |
Add: dilutive effect of employee restricted stock and options
|
| | | | 742,008 | | | | | | 659,402 | | | | | | 661,214 | | | | | | 568,613 | | |
Total weighted average diluted stock outstanding
|
| | | | 14,240,015 | | | | | | 13,855,427 | | | | | | 14,091,750 | | | | | | 13,913,083 | | |
Dilutive earnings per common share
|
| | | $ | 0.60 | | | | | $ | 0.45 | | | | | $ | 1.27 | | | | | $ | 1.25 | | |
Anti-dilutive restricted stock and options
|
| | | $ | 16,874 | | | | | $ | 7,357 | | | | | $ | 49,167 | | | | | $ | 278,007 | | |
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 31,902 | | | | | $ | 32 | | | | | $ | (420) | | | | | $ | 31,514 | | |
Mortgage-backed securities(1)
|
| | | | 135,017 | | | | | | — | | | | | | (20,183) | | | | | | 114,834 | | |
United States agency obligations
|
| | | | 2,947 | | | | | | — | | | | | | (280) | | | | | | 2,667 | | |
Corporate bonds
|
| | | | 1,500 | | | | | | 2 | | | | | | — | | | | | | 1,502 | | |
Total available for sale – taxable
|
| | | $ | 171,366 | | | | | $ | 34 | | | | | $ | (20,883) | | | | | $ | 150,517 | | |
Available for sale – tax-exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | $ | 25,343 | | | | | $ | 1 | | | | | $ | (1,330) | | | | | $ | 24,014 | | |
Municipals
|
| | | | 3,148 | | | | | | — | | | | | | (299) | | | | | | 2,849 | | |
Total available for sale – tax-exempt
|
| | | $ | 28,491 | | | | | $ | 1 | | | | | $ | (1,629) | | | | | $ | 26,863 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities
|
| | | $ | 194 | | | | | $ | — | | | | | $ | (16) | | | | | $ | 178 | | |
Total Held to Maturity
|
| | | $ | 194 | | | | | $ | — | | | | | $ | (16) | | | | | $ | 178 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds
|
| | | $ | 5,325 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,325 | | |
Other equity securities
|
| | | | 857 | | | | | | — | | | | | | — | | | | | | 857 | | |
Total Equity
|
| | | $ | 6,182 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,182 | | |
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 40,368 | | | | | $ | 38 | | | | | $ | (472) | | | | | $ | 39,934 | | |
Mortgage-backed securities(1)
|
| | | | 131,273 | | | | | | 70 | | | | | | (1,240) | | | | | | 130,103 | | |
United States agency obligations
|
| | | | 3,939 | | | | | | 54 | | | | | | (7) | | | | | | 3,986 | | |
Corporate bonds
|
| | | | 1,500 | | | | | | 13 | | | | | | — | | | | | | 1,513 | | |
Total available for sale – taxable
|
| | | $ | 177,080 | | | | | $ | 175 | | | | | $ | (1,719) | | | | | $ | 175,536 | | |
Available for sale – tax-exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community development district bonds
|
| | | $ | 17,163 | | | | | $ | 512 | | | | | $ | (1) | | | | | $ | 17,674 | | |
Municipals
|
| | | | 1,051 | | | | | | 40 | | | | | | — | | | | | | 1,091 | | |
Total available for sale – tax-exempt
|
| | | $ | 18,214 | | | | | $ | 552 | | | | | $ | (1) | | | | | $ | 18,765 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair
Value |
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
Total held to maturity
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual funds
|
| | | $ | 5,838 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,838 | | |
Other equity securities
|
| | | | 800 | | | | | | — | | | | | | — | | | | | | 800 | | |
Total equity
|
| | | $ | 6,638 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,638 | | |
| | |
September 30, 2022
|
| |||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Available for sale | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 5,289 | | | | | $ | 5,269 | | |
Due after one year through five years
|
| | | | 22,956 | | | | | | 21,666 | | |
Due after five years through ten years
|
| | | | 4,693 | | | | | | 4,097 | | |
Due after ten years
|
| | | | — | | | | | | — | | |
Subtotal
|
| | | | 32,938 | | | | | | 31,032 | | |
Small Business Administration loan pools
|
| | | | 31,902 | | | | | | 31,514 | | |
Mortgage-backed securities
|
| | | | 135,017 | | | | | | 114,834 | | |
Total available for sale
|
| | | $ | 199,857 | | | | | $ | 177,380 | | |
Held to maturity | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | — | | | | | $ | — | | |
Due after one year through five years
|
| | | | — | | | | | | — | | |
Subtotal
|
| | | $ | — | | | | | $ | — | | |
Mortgage-backed securities
|
| | | $ | 194 | | | | | $ | 178 | | |
Total held to maturity
|
| | | $ | 194 | | | | | $ | 178 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 1,613 | | | | | $ | (90) | | | | | $ | 20,468 | | | | | $ | (330) | | | | | $ | 22,081 | | | | | $ | (420) | | |
Mortgage-backed securities
|
| | | | 90,835 | | | | | | (15,684) | | | | | | 24,178 | | | | | | (4,499) | | | | | | 115,013 | | | | | | (20,183) | | |
United States agency obligations
|
| | | | 2,667 | | | | | | (280) | | | | | | — | | | | | | — | | | | | | 2,667 | | | | | | (280) | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
Total available for sale – taxable
|
| | | $ | 95,115 | | | | | $ | (16,054) | | | | | $ | 44,646 | | | | | $ | (4,829) | | | | | $ | 139,761 | | | | | $ | (20,883) | | |
Available for sale – tax-exempt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | $ | 23,020 | | | | | $ | (1,330) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,020 | | | | | $ | (1,330) | | |
Municipals
|
| | | | 2,849 | | | | | | (299) | | | | | | — | | | | | | — | | | | | | 2,849 | | | | | | (299) | | |
Total available for sale – tax-exempt
|
| | | $ | 25,869 | | | | | $ | (1,629) | | | | | $ | — | | | | | $ | — | | | | | $ | 25,869 | | | | | $ | (1,629) | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 17,428 | | | | | $ | (335) | | | | | $ | 14,872 | | | | | $ | (136) | | | | | $ | 32,300 | | | | | $ | (471) | | |
Mortgage-backed securities
|
| | | | 109,621 | | | | | | (1,168) | | | | | | 1,710 | | | | | | (73) | | | | | | 111,331 | | | | | | (1,241) | | |
United States agency obligations
|
| | | | 1,930 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | 1,930 | | | | | | (7) | | |
Total available for sale – taxable
|
| | | $ | 128,979 | | | | | $ | (1,510) | | | | | $ | 16,582 | | | | | $ | (209) | | | | | $ | 145,561 | | | | | $ | (1,719) | | |
Available for sale – tax-exempt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | $ | 809 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 809 | | | | | $ | (1) | | |
Total available for sale – tax-exempt
|
| | | $ | 809 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 809 | | | | | $ | (1) | | |
|
(Dollars in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Loans held for investment: | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 997,478 | | | | | $ | 902,654 | | |
Residential real estate
|
| | | | 452,521 | | | | | | 377,511 | | |
Commercial (non-PPP)
|
| | | | 397,725 | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 2,618 | | | | | | 58,615 | | |
Construction and land development
|
| | | | 128,570 | | | | | | 91,520 | | |
Consumer and other
|
| | | | 25,983 | | | | | | 21,449 | | |
Total loans held for investment, gross
|
| | | | 2,004,895 | | | | | | 1,777,164 | | |
Allowance for loan losses
|
| | | | (16,485) | | | | | | (12,704) | | |
Loans held for investment, net
|
| | | $ | 1,988,410 | | | | | $ | 1,764,460 | | |
Loans held for sale: | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | — | | | | | $ | 165 | | |
Total loans held for sale
|
| | | $ | — | | | | | $ | 165 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 297 | | | | | $ | 297 | | | | | $ | 997,181 | | | | | $ | 997,478 | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 452,521 | | | | | | 452,521 | | |
Commercial (non-PPP)
|
| | | | — | | | | | | 400 | | | | | | — | | | | | | 1,468 | | | | | | 1,868 | | | | | | 395,857 | | | | | | 397,725 | | |
Commercial (PPP)
|
| | | | 221 | | | | | | — | | | | | | — | | | | | | — | | | | | | 221 | | | | | | 2,397 | | | | | | 2,618 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 128,570 | | | | | | 128,570 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,983 | | | | | | 25,983 | | |
Total
|
| | | $ | 221 | | | | | $ | 400 | | | | | $ | — | | | | | $ | 1,765 | | | | | $ | 2,386 | | | | | $ | 2,002,509 | | | | | $ | 2,004,895 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 292 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 292 | | | | | $ | 902,362 | | | | | $ | 902,654 | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | | | | | 377,511 | | |
Commercial (non-PPP)
|
| | | | 449 | | | | | | — | | | | | | — | | | | | | 1,468 | | | | | | 1,917 | | | | | | 323,498 | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 58,608 | | | | | | 58,615 | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | | | | | 91,520 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 654 | | | | | | 654 | | | | | | 20,795 | | | | | | 21,449 | | |
Total
|
| | | $ | 748 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,122 | | | | | $ | 2,870 | | | | | $ | 1,774,294 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 994,933 | | | | | $ | — | | | | | $ | 2,545 | | | | | $ | — | | | | | $ | 997,478 | | |
Residential real estate
|
| | | | 452,521 | | | | | | — | | | | | | — | | | | | | — | | | | | | 452,521 | | |
Commercial (non-PPP)
|
| | | | 395,857 | | | | | | 84 | | | | | | 1,784 | | | | | | — | | | | | | 397,725 | | |
Commercial (PPP)
|
| | | | 2,618 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,618 | | |
Construction and land development
|
| | | | 128,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | 128,570 | | |
Consumer
|
| | | | 25,914 | | | | | | 69 | | | | | | — | | | | | | — | | | | | | 25,983 | | |
Total
|
| | | $ | 2,000,413 | | | | | $ | 153 | | | | | $ | 4,329 | | | | | $ | — | | | | | $ | 2,004,895 | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 900,364 | | | | | $ | — | | | | | $ | 2,290 | | | | | $ | — | | | | | $ | 902,654 | | |
Residential real estate
|
| | | | 377,511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | |
Commercial (non-PPP)
|
| | | | 323,657 | | | | | | 290 | | | | | | 1,468 | | | | | | — | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 58,615 | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,615 | | |
Construction and land development
|
| | | | 91,520 | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | |
Consumer
|
| | | | 20,712 | | | | | | 83 | | | | | | — | | | | | | 654 | | | | | | 21,449 | | |
Total
|
| | | $ | 1,772,379 | | | | | $ | 373 | | | | | $ | 3,758 | | | | | $ | 654 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Commercial real estate
|
| | | $ | 5,795 | | | | | $ | 5,845 | | |
Residential real estate
|
| | | | — | | | | | | 89 | | |
Commercial
|
| | | | 200 | | | | | | 410 | | |
Construction and development
|
| | | | — | | | | | | — | | |
Consumer and other loans
|
| | | | — | | | | | | — | | |
Carrying amount
|
| | | $ | 5,995 | | | | | $ | 6,344 | | |
(Dollars in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Balance at January 1
|
| | | | (573) | | | | | | (630) | | |
New loans purchased
|
| | | | — | | | | | | — | | |
Adjustment of income
|
| | | | — | | | | | | — | | |
Accretion
|
| | | | 202 | | | | | | 296 | | |
Reclassifications from nonaccretable difference
|
| | | | (407) | | | | | | (136) | | |
Disposals
|
| | | | 374 | | | | | | 16 | | |
Balance on September 30
|
| | | $ | (404) | | | | | $ | (454) | | |
| | |
Three Months Ended September 30, 2022
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 5,929 | | | | | $ | 2,966 | | | | | $ | 5,425 | | | | | $ | 677 | | | | | $ | 145 | | | | | $ | 15,142 | | |
Provision for loan losses
|
| | | | (40) | | | | | | 614 | | | | | | 545 | | | | | | 199 | | | | | | 25 | | | | | | 1,343 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance balance
|
| | | $ | 5,889 | | | | | $ | 3,580 | | | | | $ | 5,970 | | | | | $ | 876 | | | | | $ | 170 | | | | | $ | 16,485 | | |
| | |
Three Months Ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 4,285 | | | | | $ | 2,269 | | | | | $ | 3,423 | | | | | $ | 361 | | | | | $ | 80 | | | | | $ | 10,418 | | |
Provision for loan losses
|
| | | | (206) | | | | | | (47) | | | | | | 674 | | | | | | (28) | | | | | | 667 | | | | | | 1,060 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance balance
|
| | | $ | 4,079 | | | | | $ | 2,222 | | | | | $ | 4,097 | | | | | $ | 333 | | | | | $ | 747 | | | | | $ | 11,478 | | |
| | |
Nine Months Ended September 30, 2022
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and Land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
Provision for loan losses
|
| | | | 1,418 | | | | | | 1,241 | | | | | | 1,333 | | | | | | 405 | | | | | | 37 | | | | | | 4,434 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (653) | | | | | | (653) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance balance
|
| | | $ | 5,889 | | | | | $ | 3,580 | | | | | $ | 5,970 | | | | | $ | 876 | | | | | $ | 170 | | | | | $ | 16,485 | | |
| | |
Nine Months Ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and Land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
Provision for loan losses
|
| | | | 920 | | | | | | 45 | | | | | | 1,276 | | | | | | (55) | | | | | | 674 | | | | | | 2,860 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | (7,641) | | | | | | — | | | | | | — | | | | | | (7,641) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance balance
|
| | | $ | 4,079 | | | | | $ | 2,222 | | | | | $ | 4,097 | | | | | $ | 333 | | | | | $ | 747 | | | | | $ | 11,478 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and Land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | 99 | | | | | $ | — | | | | | $ | 1,018 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,117 | | |
Purchased Credit Impaired (PCI) loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Collectively evaluated for impairment
|
| | | | 5,790 | | | | | | 3,580 | | | | | | 4,952 | | | | | | 876 | | | | | | 170 | | | | | | 15,368 | | |
Total ending allowance balance
|
| | | $ | 5,889 | | | | | $ | 3,580 | | | | | $ | 5,970 | | | | | $ | 876 | | | | | $ | 170 | | | | | $ | 16,485 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment
|
| | | $ | 2,545 | | | | | $ | — | | | | | $ | 1,784 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,329 | | |
Loans collectively evaluated for impairment
|
| | | | 994,933 | | | | | | 452,521 | | | | | | 398,559 | | | | | | 128,570 | | | | | | 25,983 | | | | | | 2,000,566 | | |
Total ending loans balance
|
| | | $ | 997,478 | | | | | $ | 452,521 | | | | | $ | 400,343 | | | | | $ | 128,570 | | | | | $ | 25,983 | | | | | $ | 2,004,895 | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balance attributable to loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | 671 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 1,325 | | |
Purchased Credit Impaired (PCI) loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Collectively evaluated for impairment
|
| | | | 4,471 | | | | | | 2,339 | | | | | | 3,966 | | | | | | 471 | | | | | | 132 | | | | | | 11,379 | | |
Total ending allowance balance
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment
|
| | | $ | 2,290 | | | | | $ | — | | | | | $ | 1,468 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 4,412 | | |
Loans collectively evaluated for impairment
|
| | | | 900,364 | | | | | | 377,511 | | | | | | 382,562 | | | | | | 91,520 | | | | | | 20,795 | | | | | | 1,772,752 | | |
Total ending loans balance
|
| | | $ | 902,654 | | | | | $ | 377,511 | | | | | $ | 384,030 | | | | | $ | 91,520 | | | | | $ | 21,449 | | | | | $ | 1,777,164 | | |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
(Dollars in thousands)
|
| |
Ending
Balance |
| |
% of Total
|
| |
Ending
Balance |
| |
% of Total
|
| ||||||||||||
NOW accounts
|
| | | $ | 308,167 | | | | | | 14.1% | | | | | $ | 310,362 | | | | | | 13.1% | | |
Money market accounts
|
| | | | 944,728 | | | | | | 43.2% | | | | | | 1,055,033 | | | | | | 44.5% | | |
Brokered deposits(1)
|
| | | | 18,407 | | | | | | 0.8% | | | | | | 58,365 | | | | | | 2.5% | | |
Savings accounts
|
| | | | 16,966 | | | | | | 0.8% | | | | | | 12,558 | | | | | | 0.5% | | |
Certificates of deposit
|
| | | | 141,981 | | | | | | 6.5% | | | | | | 261,067 | | | | | | 11.0% | | |
Total interest-bearing deposits
|
| | | | 1,430,249 | | | | | | 65.4% | | | | | | 1,697,385 | | | | | | 71.6% | | |
Noninterest-bearing deposits
|
| | | | 758,042 | | | | | | 34.6% | | | | | | 674,003 | | | | | | 28.4% | | |
Total deposits
|
| | | $ | 2,188,291 | | | | | | 100.0% | | | | | $ | 2,371,388 | | | | | | 100.0% | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 15,108 | | | | | $ | 10,501 | | | | | $ | 21,453 | | | | | $ | 4,276 | | | | | $ | 51,338 | | |
Time deposits of more than $250,000
|
| | | | 30,676 | | | | | | 15,605 | | | | | | 41,366 | | | | | | 6,331 | | | | | | 93,978 | | |
Total
|
| | | $ | 45,784 | | | | | $ | 26,106 | | | | | $ | 62,819 | | | | | $ | 10,607 | | | | | $ | 145,316 | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 17,431 | | | | | $ | 26,721 | | | | | $ | 44,373 | | | | | $ | 4,631 | | | | | $ | 93,156 | | |
Time deposits of more than $250,000
|
| | | | 32,058 | | | | | | 54,429 | | | | | | 83,290 | | | | | | 2,760 | | | | | | 172,537 | | |
Total
|
| | | $ | 49,489 | | | | | $ | 81,150 | | | | | $ | 127,663 | | | | | $ | 7,391 | | | | | $ | 265,693 | | |
(Dollars in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
1 year or less
|
| | | $ | 134,709 | | | | | $ | 258,302 | | |
Over 1 through 2 years
|
| | | | 10,457 | | | | | | 6,669 | | |
Over 2 through 3 years
|
| | | | 150 | | | | | | 722 | | |
Over 3 through 4 years
|
| | | | — | | | | | | — | | |
Over 4 through 5 years
|
| | | | — | | | | | | — | | |
Over 5 years
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 145,316 | | | | | $ | 265,693 | | |
(Dollars in thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Amount outstanding at period-end
|
| | | $ | — | | | | | $ | 35,000 | | |
Weighted average interest rate at period-end
|
| | | | —% | | | | | | 2.04% | | |
Maximum month-end balance during period
|
| | | $ | 35,000 | | | | | $ | 35,000 | | |
Average balance outstanding during period
|
| | | $ | 9,121 | | | | | $ | 36,918 | | |
Weighted average interest rate during period
|
| | | | 1.98% | | | | | | 2.01% | | |
| | | | | | | | |
Fair Value Measurements
on September 30, 2022 Using: |
| |||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 31,514 | | | | | $ | — | | | | | $ | 31,514 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 114,834 | | | | | | — | | | | | | 114,834 | | | | | | — | | |
United States agency obligations
|
| | | | 2,667 | | | | | | — | | | | | | 2,667 | | | | | | — | | |
Corporate bonds
|
| | | | 1,502 | | | | | | — | | | | | | 1,502 | | | | | | — | | |
Securities available for sale – tax-exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | | 24,014 | | | | | | — | | | | | | 24,014 | | | | | | — | | |
Municipals
|
| | | | 2,849 | | | | | | — | | | | | | 2,849 | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 5,325 | | | | | | 5,325 | | | | | | — | | | | | | — | | |
Equity Securities – other
|
| | | | 857 | | | | | | 857 | | | | | | — | | | | | | — | | |
Customer derivatives – interest rate swaps
|
| | | | 6,610 | | | | | | — | | | | | | 6,610 | | | | | | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer derivatives – interest rate swaps
|
| | | $ | 6,610 | | | | | $ | — | | | | | $ | 6,610 | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
Small Business Administration loan pools
|
| | | $ | 39,934 | | | | | $ | — | | | | | $ | 39,934 | | | | | $ | — | | |
Mortgage-backed securities
|
| | | | 130,103 | | | | | | — | | | | | | 130,103 | | | | | | — | | |
United States agency obligations
|
| | | | 3,986 | | | | | | — | | | | | | 3,986 | | | | | | — | | |
Corporate bonds
|
| | | | 1,513 | | | | | | — | | | | | | 1,513 | | | | | | — | | |
Securities available for sale – tax-exempt | | | | | | | | | | | | | | | | | | | | | | | | | |
Community Development District bonds
|
| | | | 17,674 | | | | | | — | | | | | | 17,674 | | | | | | — | | |
Municipals
|
| | | | 1,091 | | | | | | — | | | | | | 1,091 | | | | | | — | | |
Equity securities – mutual funds
|
| | | | 5,838 | | | | | | 5,838 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | | | | — | | | | | | — | | |
Customer derivatives – interest rate swaps
|
| | | | 1,144 | | | | | | — | | | | | | 1,144 | | | | | | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer derivatives – interest rate swaps
|
| | | $ | 1,144 | | | | | $ | — | | | | | $ | 1,144 | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements
on September 30, 2022 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total at
September 30,
2022
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| |||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 2,449 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,449 | | | | | $ | (99) | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 766 | | | | | | — | | | | | | — | | | | | | 766 | | | | | | (1,018) | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 3,215 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,215 | | | | | $ | (1,117) | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total at
December 31,
2021
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| |||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 797 | | | | | | — | | | | | | — | | | | | | 797 | | | | | | (671) | | |
Construction and land development
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (654) | | |
Total
|
| | | $ | 797 | | | | | $ | — | | | | | $ | — | | | | | $ | 797 | | | | | $ | (1,325) | | |
| | |
September 30, 2022
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash & due from banks, including interest bearing deposits
|
| | | $ | 157,504 | | | | | $ | 157,504 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 15,762 | | | | | | 15,762 | | | |
Level 1
|
|
Securities, available for sale – taxable
|
| | | | 171,366 | | | | | | 150,517 | | | |
Level 2
|
|
Securities, available for sale – tax-exempt
|
| | | | 28,491 | | | | | | 26,863 | | | |
Level 2
|
|
Securities, held to maturity
|
| | | | 194 | | | | | | 178 | | | |
Level 2
|
|
Securities, equity
|
| | | | 5,325 | | | | | | 5,325 | | | |
Level 1
|
|
Securities, other equity
|
| | | | 857 | | | | | | 857 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,988,410 | | | | | | 1,975,085 | | | |
Level 3
|
|
Bank owned life insurance
|
| | | | 54,534 | | | | | | 54,534 | | | |
Level 2
|
|
Customer derivatives – interest rate swaps
|
| | | | 6,610 | | | | | | 6,610 | | | |
Level 2
|
|
Accrued interest receivable
|
| | | | 5,909 | | | | | | 5,909 | | | |
Level 1, 2 & 3
|
|
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,188,291 | | | | | $ | 2,006,303 | | | |
Level 2
|
|
Subordinated debt
|
| | | | 24,467 | | | | | | 24,467 | | | |
Level 2
|
|
Customer derivatives – interest rate swaps
|
| | | | 6,610 | | | | | | 6,610 | | | |
Level 2
|
|
Accrued interest payable
|
| | | | 252 | | | | | | 252 | | | |
Level 2
|
|
| | |
December 31, 2021
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
Cash & due from banks, including interest bearing deposits
|
| | | $ | 583,990 | | | | | $ | 583,990 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 13,477 | | | | | | 13,477 | | | |
Level 1
|
|
Securities, available for sale – taxable
|
| | | | 177,080 | | | | | | 175,536 | | | |
Level 2
|
|
Securities, available for sale – tax-exempt
|
| | | | 18,214 | | | | | | 18,765 | | | |
Level 2
|
|
Securities, held to maturity
|
| | | | 236 | | | | | | 242 | | | |
Level 2
|
|
Securities, equity
|
| | | | 5,838 | | | | | | 5,838 | | | |
Level 1
|
|
Securities, other equity
|
| | | | 800 | | | | | | 800 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,764,460 | | | | | | 1,779,968 | | | |
Level 3
|
|
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | |
Level 1
|
|
Bank owned life insurance
|
| | | | 38,485 | | | | | | 38,485 | | | |
Level 2
|
|
Customer derivatives – interest rate swaps
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
Accrued interest receivable
|
| | | | 5,272 | | | | | | 5,272 | | | |
Level 1, 2 & 3
|
|
Financial Liabilities: | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,371,388 | | | | | $ | 2,372,372 | | | |
Level 2
|
|
Federal Home Loan Bank advances
|
| | | | 35,000 | | | | | | 34,274 | | | |
Level 2
|
|
Line of credit
|
| | | | 10,000 | | | | | | 10,000 | | | |
Level 2
|
|
Customer derivatives – interest rate swaps
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
Accrued interest payable
|
| | | | 263 | | | | | | 263 | | | |
Level 2
|
|
(Dollars in thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Available lines of credit
|
| | | $ | 529,519 | | | | | $ | 415,402 | | |
Unfunded loan commitments – fixed
|
| | | | 70,375 | | | | | | 62,126 | | |
Unfunded loan commitments – variable
|
| | | | 22,903 | | | | | | 46,698 | | |
Standby letters of credit
|
| | | | 10,972 | | | | | | 12,095 | | |
Commercial letters of credit
|
| | | | 394 | | | | | | 2,765 | | |
Total credit extension commitments
|
| | | $ | 634,163 | | | | | $ | 539,086 | | |
| | |
Actual
|
| |
Required for
Capital Adequacy Purposes |
| |
Well Capitalized
Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 257,261 | | | | | | 12.5% | | | | | $ | 164,087 | | | | | | 8.0% | | | | | $ | 205,109 | | | | | | 10.0% | | |
Company
|
| | | | 271,324 | | | | | | 13.2% | | | | | | 164,087 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Tier 1 Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 239,468 | | | | | | 11.7% | | | | | | 123,066 | | | | | | 6.0% | | | | | | 164,087 | | | | | | 8.0% | | |
Company
|
| | | | 229,064 | | | | | | 11.1% | | | | | | 123,066 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Tier 1 Leverage ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 239,468 | | | | | | 9.6% | | | | | | 99,364 | | | | | | 4.0% | | | | | | 124,205 | | | | | | 5.0% | | |
Company
|
| | | | 229,064 | | | | | | 9.2% | | | | | | 99,364 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Common Equity Tier 1
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 239,468 | | | | | | 11.7% | | | | | | 92,299 | | | | | | 4.5% | | | | | | 133,321 | | | | | | 6.5% | | |
Company
|
| | | | 229,064 | | | | | | 11.1% | | | | | | 92,299 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 222,696 | | | | | | 12.9% | | | | | $ | 138,435 | | | | | | 8.0% | | | | | $ | 173,043 | | | | | | 10.0% | | |
Company
|
| | | | 220,206 | | | | | | 12.7% | | | | | | 138,435 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Tier 1 Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | | 103,826 | | | | | | 6.0% | | | | | | 138,435 | | | | | | 8.0% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 103,826 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
| | |
Actual
|
| |
Required for
Capital Adequacy Purposes |
| |
Well Capitalized
Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
Tier 1 Leverage ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | 134,846 | | | | | | 5.0% | | |
Company
|
| | | | 206,507 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Common Equity Tier 1
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | | 77,869 | | | | | | 4.5% | | | | | | 112,478 | | | | | | 6.5% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 77,869 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
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end
QH.3M$+@M]T M9^W7JI2GY6DS%J*HF,)5 (80-
MRF$O+5UW:W4]YM[Z"I:-R8,"=1$=TC3C$8*HK9 SO2NJ;!,+-,IS7\@P/B,>15DNC_D
MVT,9[Z<9#?2$:K;=_L)_&JYI9NU<,D)*ZVJ(6\JJF[(H@45+@CFJ7-IJ ''3
MCP&V,\4M159=F"E)WY9:_ PCNQWAQ0A@JQRC4R*>^RQ4PZIP <3#9$Q5ER6=5*;+C'=:!X!!=BKYKZ*NY[1=]7K 7KBDO0N5J
MS>Z[UI4]@.F%7?>)ZOI^V^B5$ET,OT@ED_,'(_Q(G4S[P_9R9VDOIA1/(OM"
MWLW 5/E0,NNH(@7D3[M(G2%CR[
M09>I!*I!&;AOS##><=9)TAHV X<*H&\7VNOL_KISH2(>2S'= &$ -;CMU\"R
M0P7T8]\.<+5CKT2LZVL:6[,-4WL*IDZX0@9:59JZ]TZ2MR-934W'HK%#G)Y<
M@U%1,0.0#%$!'5W'/>7[=--.7NFS&F#NK:2 =>+H \,"<5L[?DR^5L@3@QLJ
M61$;Y@8<0B1RKS; 9FW7;!,Q%IQ5AJA;UZ9-;QQ9*Y
MW]V>2MSS$5;2TB)XZ(96ZY549*K>2JK+.T5#)*%3*43V]D_)%#4T
ZDG[H^22L-F8+),<&MJ9.\?E++-E)1\FT;OXUZTD&+M$C
MAH]8N$G;1T@H',FLVG>SNY\DSO\W[:Y=\
MNO&%C8S+%DH*'$R4:LB\);E[-4M3"8I) 9"*7(0H 0IT5C?=''7%[S[:UK::
MZRP-\ETMW#H<(\.D#C63W?7!SG3[8\G=#1,;CHQ@8<&U>$^T2Q=Q([HL,33H
MCD;5?X':1L(L/>>1#.Q>0+T<7(DEKJGY61E+Q@JCIS"F9/7L"MAW7NE?I%0P
M?6BI,=L-UD(\&F'*M?WBMFBZR9A^J-. -F\'OC#5$"'%@O:^@#N'VZ8^MK*V
M)+UN*W[(S/>=[M;AA9>Z'L="-+PM%O PT9%6K#R[]P@@O,P\X60143S\-WA5ZBGD1/D-PX%S\@+$_<7:?[W8C_ Z]Z^
M?\=WA7OV>1\1O@7C69\@;9MO%OPUTYG7QY84!/W/$6?%2013M1NW#E,HX=*E(U:(%,JNHFF4QPRZ"FNESFNDT(F3'L87D Z .<\&DK#
MK:BV6]C9E:62V.<&@G02>8
(XC7NZ I&I6$MNS[
M"GF,)$P]M0,9;DP9-C$,&4/%,&K>,)1%]=_9_N67+-CW+AO:Q;@+&Y'4!(LSMI&-M.$8/U"0
MRK]-8R2CMRJLIY.)BD1(8+T.L99"KN>T7?5ZP%ZXI+T+E:
MLWNN]:5/8#IA5WWB>KZ?MOHE1)=#+]()9/S!R/\ $B=3/O#]G)G:2^F%$\B^
MT+>S=S%72LP_1'E+U
7:.!?FK
MHJ6OD.I:M@?(=I!X-FP\*KC9\]G>3
XE) P.I.(:-">3LFISB!C@(\O"MK<,K7VUTQJZZ064[2 3$'20
M-1X5K:+,MFN-2*2CG!\\QP .H$GF6=8<>/CJ/:<5ODHB41*(L.-PV_G:OM7O
M.*Q_G+)06;=+Q(-3;Y6_):\M)WFCR@ 2(.(.@C@6GN-_M5JG"1730R:6[P$"<
M"2(X ZP5WO;KNOP5NM@KAN7!5Y?+.&M:61@YQV6'F(D&
MM];;9
MPD5\I\J<6AP#A P,8'Q+(I*ZDKI9FT;MXQA'PKO_7+_1X9(^>V+/3>+KX]WWM-*[.9T"OOGOV;F^G+
MZ85