|
|
| |
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
SUMMARY | | | | | 8 | | |
| | | | 15 | | | |
| | | | 20 | | | |
| | | | 22 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
| | | | 33 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 34 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 46 | | | |
| | | | 49 | | | |
| | | | 58 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 61 | | | |
| | | | 64 | | | |
| | | | 67 | | | |
| | | | 67 | | | |
| | | | 68 | | | |
| | | | 68 | | |
| | |
Page
|
| |||
| | | | 69 | | | |
| | | | 69 | | | |
| | | | 71 | | | |
| | | | 74 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 83 | | | |
| | | | 85 | | | |
| | | | 87 | | | |
| | | | 93 | | | |
| | | | 94 | | | |
EXPERTS | | | | | 94 | | |
| | | | 94 | | | |
| | | | 94 | | | |
| | | | 95 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
| | |
United
Common Stock |
| |
Three Shores
Common Stock |
| |
Implied Value of One Share
of Three Shores Common Stock or Three Shores Series D Preferred Stock |
| |||||||||
March 6, 2020
|
| | | $ | 23.15 | | | | | $ | 9.22 | | | | | $ | 7.64 | | |
May 8, 2020
|
| | | $ | 18.70 | | | | | $ | 6.05 | | | | | $ | 6.17 | | |
| | |
As of and for the Three Months
Ended March 31, |
| |
As of and for the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
(in thousands, except per share data)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
INCOME SUMMARY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest revenue
|
| | | $ | 136,547 | | | | | $ | 136,516 | | | | | $ | 552,706 | | | | | $ | 500,080 | | | | | $ | 389,720 | | | | | $ | 335,020 | | | | | $ | 278,532 | | |
Interest expense
|
| | | | 17,941 | | | | | | 20,882 | | | | | | 83,312 | | | | | | 61,330 | | | | | | 33,735 | | | | | | 25,236 | | | | | | 21,109 | | |
Net interest revenue
|
| | | | 118,606 | | | | | | 115,634 | | | | | | 469,394 | | | | | | 438,750 | | | | | | 355,985 | | | | | | 309,784 | | | | | | 257,423 | | |
Provision for credit losses
|
| | | | 22,191 | | | | | | 3,300 | | | | | | 13,150 | | | | | | 9,500 | | | | | | 3,800 | | | | | | (800) | | | | | | 3,700 | | |
Noninterest income
|
| | | | 25,814 | | | | | | 20,968 | | | | | | 104,713 | | | | | | 92,961 | | | | | | 88,260 | | | | | | 93,697 | | | | | | 72,529 | | |
Total revenue
|
| | | | 122,229 | | | | | | 133,302 | | | | | | 560,957 | | | | | | 522,211 | | | | | | 440,445 | | | | | | 404,281 | | | | | | 326,252 | | |
Expenses
|
| | | | 81,538 | | | | | | 76,084 | | | | | | 322,245 | | | | | | 306,285 | | | | | | 267,611 | | | | | | 241,289 | | | | | | 211,238 | | |
Income before income tax expense
|
| | | | 40,691 | | | | | | 57,218 | | | | | | 238,712 | | | | | | 215,926 | | | | | | 172,834 | | | | | | 162,992 | | | | | | 115,014 | | |
Income tax expense
|
| | | | 8,807 | | | | | | 12,956 | | | | | | 52,991 | | | | | | 49,815 | | | | | | 105,013 | | | | | | 62,336 | | | | | | 43,436 | | |
Net income
|
| | | | 31,884 | | | | | | 44,262 | | | | | | 185,721 | | | | | | 166,111 | | | | | | 67,821 | | | | | | 100,656 | | | | | | 71,578 | | |
Merger-related and other charges
|
| | | | 808 | | | | | | 739 | | | | | | 7,357 | | | | | | 7,345 | | | | | | 14,662 | | | | | | 8,122 | | | | | | 17,995 | | |
Income tax benefit of merger-related and
other charges |
| | | | (182) | | | | | | (172) | | | | | | (1,695) | | | | | | (1,494) | | | | | | (3,745) | | | | | | (3,074) | | | | | | (6,388) | | |
Impact of remeasurement of deferred
tax asset resulting from 2017 Tax Cuts and Jobs Act |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 38,199 | | | | | | — | | | | | | — | | |
Impairment of deferred tax asset on cancelled non-qualified stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 976 | | | | | | — | | |
Release of disproportionate tax effects lodged in OCI
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,400 | | | | | | — | | | | | | — | | |
Net income – operating(1)(4)
|
| | | $ | 32,510 | | | | | $ | 44,829 | | | | | $ | 191,383 | | | | | $ | 171,962 | | | | | $ | 120,337 | | | | | $ | 106,680 | | | | | $ | 83,185 | | |
|
| | |
As of and for the Three
Months Ended March 31, |
| |
As of and for the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
(in thousands, except per share data)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||
PERFORMANCE MEASURES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted net income – GAAP
|
| | | $ | 0.40 | | | | | $ | 0.55 | | | | | $ | 2.31 | | | | | $ | 2.07 | | | | | $ | 0.92 | | | | | $ | 1.40 | | | | | $ | 1.09 | | |
Diluted net income – operating(1)*
|
| | | | 0.41 | | | | | | 0.56 | | | | | | 2.38 | | | | | | 2.14 | | | | | | 1.63 | | | | | | 1.48 | | | | | | 1.27 | | |
Cash dividends declared
|
| | | | 0.18 | | | | | | 0.16 | | | | | | 0.68 | | | | | | 0.58 | | | | | | 0.38 | | | | | | 0.30 | | | | | | 0.22 | | |
Book value
|
| | | | 20.80 | | | | | | 18.93 | | | | | | 20.53 | | | | | | 18.24 | | | | | | 16.67 | | | | | | 15.06 | | | | | | 14.02 | | |
Tangible book value(3)
|
| | | | 16.52 | | | | | | 14.93 | | | | | | 16.28 | | | | | | 14.24 | | | | | | 13.65 | | | | | | 12.95 | | | | | | 12.06 | | |
Key performance ratios:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on common equity – GAAP(2)*
|
| | | | 7.85% | | | | | | 11.85% | | | | | | 11.89% | | | | | | 11.60% | | | | | | 5.67% | | | | | | 9.41% | | | | | | 8.15% | | |
Return on common equity – operating(1)(2)*
|
| | | | 8.01 | | | | | | 12.00 | | | | | | 12.25 | | | | | | 12.01 | | | | | | 10.07 | | | | | | 9.98 | | | | | | 9.48 | | |
Return on tangible common equity – operating(1)(2)(3)*
|
| | | | 10.57 | | | | | | 15.46 | | | | | | 15.81 | | | | | | 15.69 | | | | | | 12.02 | | | | | | 11.86 | | | | | | 10.24 | | |
Return on assets – GAAP
|
| | | | 0.99 | | | | | | 1.44 | | | | | | 1.46 | | | | | | 1.35 | | | | | | 0.62 | | | | | | 1.00 | | | | | | 0.85 | | |
Return on assets – operating(1)*
|
| | | | 1.01 | | | | | | 1.45 | | | | | | 1.51 | | | | | | 1.40 | | | | | | 1.09 | | | | | | 1.06 | | | | | | 0.98 | | |
Dividend payout ratio – GAAP
|
| | | | 45.00 | | | | | | 29.09 | | | | | | 29.44 | | | | | | 28.02 | | | | | | 41.30 | | | | | | 21.43 | | | | | | 20.18 | | |
Dividend payout ratio – operating(1)*
|
| | | | 43.90 | | | | | | 28.57 | | | | | | 28.57 | | | | | | 27.10 | | | | | | 23.31 | | | | | | 20.27 | | | | | | 17.32 | | |
Net interest margin (fully taxable equivalent)
|
| | | | 4.07 | | | | | | 4.10 | | | | | | 4.07 | | | | | | 3.91 | | | | | | 3.52 | | | | | | 3.36 | | | | | | 3.30 | | |
Efficiency ratio – GAAP
|
| | | | 56.15 | | | | | | 55.32 | | | | | | 55.77 | | | | | | 57.31 | | | | | | 59.95 | | | | | | 59.80 | | | | | | 63.96 | | |
Efficiency ratio – operating(1)*
|
| | | | 55.59 | | | | | | 54.78 | | | | | | 54.50 | | | | | | 55.94 | | | | | | 56.67 | | | | | | 57.78 | | | | | | 58.51 | | |
Equity to total assets
|
| | | | 12.54 | | | | | | 12.06 | | | | | | 12.66 | | | | | | 11.59 | | | | | | 10.94 | | | | | | 10.05 | | | | | | 10.58 | | |
Tangible common equity to total assets(3)*
|
| | | | 10.22 | | | | | | 9.76 | | | | | | 10.32 | | | | | | 9.29 | | | | | | 9.14 | | | | | | 8.77 | | | | | | 9.15 | | |
ASSET QUALITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming loans
|
| | | $ | 36,208 | | | | | $ | 23,624 | | | | | $ | 35,341 | | | | | $ | 23,778 | | | | | $ | 23,658 | | | | | $ | 21,539 | | | | | $ | 22,653 | | |
Foreclosed properties
|
| | | | 475 | | | | | | 1,127 | | | | | | 476 | | | | | | 1,305 | | | | | | 3,234 | | | | | | 7,949 | | | | | | 4,883 | | |
Total nonperforming assets (NPAs)
|
| | | | 36,683 | | | | | | 24,751 | | | | | | 35,817 | | | | | | 25,083 | | | | | | 26,892 | | | | | | 29,488 | | | | | | 27,536 | | |
Allowance for loan losses
|
| | | | 81,905 | | | | | | 61,642 | | | | | | 62,089 | | | | | | 61,203 | | | | | | 58,914 | | | | | | 61,422 | | | | | | 68,448 | | |
Net charge-offs
|
| | | | 8,114 | | | | | | 3,130 | | | | | | 12,216 | | | | | | 6,113 | | | | | | 5,998 | | | | | | 6,766 | | | | | | 6,259 | | |
Allowance for loan losses to loans
|
| | | | 0.92% | | | | | | 0.73% | | | | | | 0.70% | | | | | | 0.73% | | | | | | 0.76% | | | | | | 0.89% | | | | | | 1.14% | | |
Net charge-offs to average loans
|
| | | | 0.37 | | | | | | 0.15 | | | | | | 0.14 | | | | | | 0.07 | | | | | | 0.08 | | | | | | 0.11 | | | | | | 0.12 | | |
NPAs to loans and foreclosed properties
|
| | | | 0.41 | | | | | | 0.29 | | | | | | 0.41 | | | | | | 0.30 | | | | | | 0.35 | | | | | | 0.43 | | | | | | 0.46 | | |
NPAs to total assets
|
| | | | 0.28 | | | | | | 0.20 | | | | | | 0.28 | | | | | | 0.20 | | | | | | 0.23 | | | | | | 0.28 | | | | | | 0.29 | | |
AVERAGE BALANCES ($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 8,829 | | | | | $ | 8,430 | | | | | $ | 8,708 | | | | | $ | 8,170 | | | | | $ | 7,150 | | | | | $ | 6,413 | | | | | $ | 5,298 | | |
Investment securities
|
| | | | 2,520 | | | | | | 2,883 | | | | | | 2,647 | | | | | | 2,899 | | | | | | 2,847 | | | | | | 2,691 | | | | | | 2,368 | | |
Earning assets
|
| | | | 11,798 | | | | | | 11,498 | | | | | | 11,609 | | | | | | 11,282 | | | | | | 10,162 | | | | | | 9,257 | | | | | | 7,834 | | |
Total assets
|
| | | | 12,944 | | | | | | 12,509 | | | | | | 12,687 | | | | | | 12,284 | | | | | | 11,015 | | | | | | 10,054 | | | | | | 8,462 | | |
Deposits
|
| | | | 10,915 | | | | | | 10,361 | | | | | | 10,579 | | | | | | 10,000 | | | | | | 8,950 | | | | | | 8,177 | | | | | | 7,055 | | |
Shareholders’ equity
|
| | | | 1,653 | | | | | | 1,478 | | | | | | 1,556 | | | | | | 1,380 | | | | | | 1,180 | | | | | | 1,059 | | | | | | 869 | | |
Common shares – basic (thousands)
|
| | | | 79,340 | | | | | | 79,807 | | | | | | 79,700 | | | | | | 79,662 | | | | | | 73,247 | | | | | | 71,910 | | | | | | 65,488 | | |
Common shares – diluted (thousands)
|
| | | | 79,446 | | | | | | 79,813 | | | | | | 79,708 | | | | | | 79,671 | | | | | | 73,259 | | | | | | 71,915 | | | | | | 65,492 | | |
AT PERIOD END ($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 8,935 | | | | | $ | 8,493 | | | | | $ | 8,813 | | | | | $ | 8,383 | | | | | $ | 7,736 | | | | | $ | 6,921 | | | | | $ | 5,995 | | |
Investment securities
|
| | | | 2,540 | | | | | | 2,720 | | | | | | 2,559 | | | | | | 2,903 | | | | | | 2,937 | | | | | | 2,762 | | | | | | 2,656 | | |
Total assets
|
| | | | 13,086 | | | | | | 12,506 | | | | | | 12,916 | | | | | | 12,573 | | | | | | 11,915 | | | | | | 10,709 | | | | | | 9,616 | | |
Deposits
|
| | | | 11,035 | | | | | | 10,534 | | | | | | 10,897 | | | | | | 10,535 | | | | | | 9,808 | | | | | | 8,638 | | | | | | 7,873 | | |
Shareholders’ equity
|
| | | | 1,641 | | | | | | 1,508 | | | | | | 1,636 | | | | | | 1,458 | | | | | | 1,303 | | | | | | 1,076 | | | | | | 1,018 | | |
Common shares outstanding (thousands)
|
| | | | 78,284 | | | | | | 79,035 | | | | | | 79,014 | | | | | | 79,234 | | | | | | 77,580 | | | | | | 70,899 | | | | | | 71,484 | | |
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data)
|
| |
Fourth
Quarter |
| |
Third
Quarter |
| |
Second
Quarter |
| |
First
Quarter |
| |
Fourth
Quarter |
| |
Third
Quarter |
| |
Second
Quarter |
| |
First
Quarter |
| ||||||||||||||||||||||||
INCOME SUMMARY | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Interest revenue
|
| | | $ | 136,419 | | | | | $ | 140,615 | | | | | $ | 139,156 | | | | | $ | 136,516 | | | | | $ | 133,854 | | | | | $ | 128,721 | | | | | $ | 122,215 | | | | | $ | 115,290 | | |
Interest expense
|
| | | | 19,781 | | | | | | 21,277 | | | | | | 21,372 | | | | | | 20,882 | | | | | | 18,975 | | | | | | 16,611 | | | | | | 13,739 | | | | | | 12,005 | | |
Net interest revenue
|
| | | | 116,638 | | | | | | 119,338 | | | | | | 117,784 | | | | | | 115,634 | | | | | | 114,879 | | | | | | 112,110 | | | | | | 108,476 | | | | | | 103,285 | | |
Provision for credit losses
|
| | | | 3,500 | | | | | | 3,100 | | | | | | 3,250 | | | | | | 3,300 | | | | | | 2,100 | | | | | | 1,800 | | | | | | 1,800 | | | | | | 3,800 | | |
Noninterest income
|
| | | | 30,183 | | | | | | 29,031 | | | | | | 24,531 | | | | | | 20,968 | | | | | | 23,045 | | | | | | 24,180 | | | | | | 23,340 | | | | | | 22,396 | | |
Total revenue
|
| | | | 143,321 | | | | | | 145,269 | | | | | | 139,065 | | | | | | 133,302 | | | | | | 135,824 | | | | | | 134,490 | | | | | | 130,016 | | | | | | 121,881 | | |
Expenses
|
| | | | 81,424 | | | | | | 82,924 | | | | | | 81,813 | | | | | | 76,084 | | | | | | 78,242 | | | | | | 77,718 | | | | | | 76,850 | | | | | | 73,475 | | |
Income before income tax expense
|
| | | | 61,897 | | | | | | 62,345 | | | | | | 57,252 | | | | | | 57,218 | | | | | | 57,582 | | | | | | 56,772 | | | | | | 53,166 | | | | | | 48,406 | | |
Income tax expense
|
| | | | 12,885 | | | | | | 13,983 | | | | | | 13,167 | | | | | | 12,956 | | | | | | 12,445 | | | | | | 13,090 | | | | | | 13,532 | | | | | | 10,748 | | |
Net income
|
| | | | 49,012 | | | | | | 48,362 | | | | | | 44,085 | | | | | | 44,262 | | | | | | 45,137 | | | | | | 43,682 | | | | | | 39,634 | | | | | | 37,658 | | |
Merger-related and other charges
|
| | | | (74) | | | | | | 2,605 | | | | | | 4,087 | | | | | | 739 | | | | | | 1,234 | | | | | | 592 | | | | | | 2,873 | | | | | | 2,646 | | |
Income tax benefit of merger-related and other charges
|
| | | | 17 | | | | | | (600) | | | | | | (940) | | | | | | (172) | | | | | | (604) | | | | | | (141) | | | | | | (121) | | | | | | (628) | | |
Net income – operating(1)*
|
| | | $ | 48,955 | | | | | $ | 50,367 | | | | | $ | 47,232 | | | | | $ | 44,829 | | | | | $ | 45,767 | | | | | $ | 44,133 | | | | | $ | 42,386 | | | | | $ | 39,676 | | |
|
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data)
|
| |
Fourth
Quarter |
| |
Third
Quarter |
| |
Second
Quarter |
| |
First
Quarter |
| |
Fourth
Quarter |
| |
Third
Quarter |
| |
Second
Quarter |
| |
First
Quarter |
| ||||||||||||||||||||||||
PERFORMANCE MEASURES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Per common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted net income (loss) – GAAP
|
| | | $ | 0.61 | | | | | $ | 0.60 | | | | | $ | 0.55 | | | | | $ | 0.55 | | | | | $ | 0.56 | | | | | $ | 0.54 | | | | | $ | 0.49 | | | | | $ | 0.47 | | |
Diluted net income – operating(1)*
|
| | | | 0.61 | | | | | | 0.63 | | | | | | 0.59 | | | | | | 0.56 | | | | | | 0.57 | | | | | | 0.55 | | | | | | 0.53 | | | | | | 0.50 | | |
Cash dividends declared
|
| | | | 0.18 | | | | | | 0.17 | | | | | | 0.17 | | | | | | 0.16 | | | | | | 0.16 | | | | | | 0.15 | | | | | | 0.15 | | | | | | 0.12 | | |
Book value
|
| | | | 20.53 | | | | | | 20.16 | | | | | | 19.65 | | | | | | 18.93 | | | | | | 18.24 | | | | | | 17.56 | | | | | | 17.29 | | | | | | 17.02 | | |
Tangible book value(3)*
|
| | | | 16.28 | | | | | | 15.90 | | | | | | 15.38 | | | | | | 14.93 | | | | | | 14.24 | | | | | | 13.54 | | | | | | 13.25 | | | | | | 12.96 | | |
Key performance ratios:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on common equity – GAAP(2)(4)*
|
| | | | 12.07% | | | | | | 12.16% | | | | | | 11.45% | | | | | | 11.85% | | | | | | 12.08% | | | | | | 11.96% | | | | | | 11.20% | | | | | | 11.11% | | |
Return on common equity – operating(1)(2)(4)*
|
| | | | 12.06 | | | | | | 12.67 | | | | | | 12.27 | | | | | | 12.00 | | | | | | 12.25 | | | | | | 12.09 | | | | | | 11.97 | | | | | | 11.71 | | |
Return on tangible common equity – operating(1)(2)(3)(4)*
|
| | | | 15.49 | | | | | | 16.38 | | | | | | 15.88 | | | | | | 15.46 | | | | | | 15.88 | | | | | | 15.81 | | | | | | 15.79 | | | | | | 15.26 | | |
Return on assets – GAAP(4)*
|
| | | | 1.50 | | | | | | 1.51 | | | | | | 1.40 | | | | | | 1.44 | | | | | | 1.43 | | | | | | 1.41 | | | | | | 1.30 | | | | | | 1.26 | | |
Return on assets – operating(1)(4)*
|
| | | | 1.50 | | | | | | 1.58 | | | | | | 1.50 | | | | | | 1.45 | | | | | | 1.45 | | | | | | 1.42 | | | | | | 1.39 | | | | | | 1.33 | | |
Dividend payout ratio – GAAP
|
| | | | 29.51 | | | | | | 28.33 | | | | | | 30.91 | | | | | | 29.09 | | | | | | 28.57 | | | | | | 27.78 | | | | | | 30.61 | | | | | | 25.53 | | |
Dividend payout ratio – operating(1)*
|
| | | | 29.51 | | | | | | 26.98 | | | | | | 28.81 | | | | | | 28.57 | | | | | | 28.07 | | | | | | 27.27 | | | | | | 28.30 | | | | | | 24.00 | | |
Net interest margin (fully taxable
equivalent)(4)* |
| | | | 3.93 | | | | | | 4.12 | | | | | | 4.12 | | | | | | 4.10 | | | | | | 3.97 | | | | | | 3.95 | | | | | | 3.90 | | | | | | 3.80 | | |
Efficiency ratio – GAAP
|
| | | | 54.87 | | | | | | 55.64 | | | | | | 57.28 | | | | | | 55.32 | | | | | | 56.73 | | | | | | 56.82 | | | | | | 57.94 | | | | | | 57.83 | | |
Efficiency ratio – operating(1)
|
| | | | 54.92 | | | | | | 53.90 | | | | | | 54.42 | | | | | | 54.78 | | | | | | 55.83 | | | | | | 56.39 | | | | | | 55.77 | | | | | | 55.75 | | |
Equity to total assets
|
| | | | 12.66 | | | | | | 12.53 | | | | | | 12.25 | | | | | | 12.06 | | | | | | 11.59 | | | | | | 11.30 | | | | | | 11.13 | | | | | | 11.06 | | |
Tangible common equity to tangible assets(3)
|
| | | | 10.32 | | | | | | 10.16 | | | | | | 9.86 | | | | | | 9.76 | | | | | | 9.29 | | | | | | 8.95 | | | | | | 8.76 | | | | | | 8.66 | | |
ASSET QUALITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming loans
|
| | | $ | 35,341 | | | | | $ | 30,832 | | | | | $ | 26,597 | | | | | $ | 23,624 | | | | | $ | 23,778 | | | | | $ | 22,530 | | | | | $ | 21,817 | | | | | $ | 26,240 | | |
Foreclosed properties
|
| | | | 476 | | | | | | 102 | | | | | | 75 | | | | | | 1,127 | | | | | | 1,305 | | | | | | 1,336 | | | | | | 2,597 | | | | | | 2,714 | | |
Total nonperforming assets (NPAs)
|
| | | | 35,817 | | | | | | 30,934 | | | | | | 26,672 | | | | | | 24,751 | | | | | | 25,083 | | | | | | 23,866 | | | | | | 24,414 | | | | | | 28,954 | | |
Allowance for loan losses
|
| | | | 62,089 | | | | | | 62,514 | | | | | | 62,204 | | | | | | 61,642 | | | | | | 61,203 | | | | | | 60,940 | | | | | | 61,071 | | | | | | 61,085 | | |
Net charge-offs
|
| | | | 3,925 | | | | | | 2,723 | | | | | | 2,438 | | | | | | 3,130 | | | | | | 1,787 | | | | | | 1,466 | | | | | | 1,359 | | | | | | 1,501 | | |
Allowance for loan losses to loans
|
| | | | 0.70% | | | | | | 0.70% | | | | | | 0.70% | | | | | | 0.73% | | | | | | 0.73% | | | | | | 0.74% | | | | | | 0.74% | | | | | | 0.75% | | |
Net charge-offs to average loans(4)*
|
| | | | 0.18 | | | | | | 0.12 | | | | | | 0.11 | | | | | | 0.15 | | | | | | 0.09 | | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.08 | | |
NPAs to loans and foreclosed properties
|
| | | | 0.41 | | | | | | 0.35 | | | | | | 0.30 | | | | | | 0.29 | | | | | | 0.30 | | | | | | 0.29 | | | | | | 0.30 | | | | | | 0.35 | | |
NPAs to total assets
|
| | | | 0.28 | | | | | | 0.24 | | | | | | 0.21 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.19 | | | | | | 0.20 | | | | | | 0.24 | | |
AVERAGE BALANCES ($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Loans
|
| | | $ | 8,890 | | | | | $ | 8,836 | | | | | $ | 8,670 | | | | | $ | 8,430 | | | | | $ | 8,306 | | | | | $ | 8,200 | | | | | $ | 8,177 | | | | | $ | 7,993 | | |
Investment securities
|
| | | | 2,486 | | | | | | 2,550 | | | | | | 2,674 | | | | | | 2,883 | | | | | | 3,004 | | | | | | 2,916 | | | | | | 2,802 | | | | | | 2,870 | | |
Earning assets
|
| | | | 11,832 | | | | | | 11,568 | | | | | | 11,534 | | | | | | 11,498 | | | | | | 11,534 | | | | | | 11,320 | | | | | | 11,193 | | | | | | 11,076 | | |
Total assets
|
| | | | 12,946 | | | | | | 12,681 | | | | | | 12,608 | | | | | | 12,509 | | | | | | 12,505 | | | | | | 12,302 | | | | | | 12,213 | | | | | | 12,111 | | |
Deposits
|
| | | | 10,924 | | | | | | 10,531 | | | | | | 10,493 | | | | | | 10,361 | | | | | | 10,306 | | | | | | 9,950 | | | | | | 9,978 | | | | | | 9,759 | | |
Shareholders’ equity
|
| | | | 1,623 | | | | | | 1,588 | | | | | | 1,531 | | | | | | 1,478 | | | | | | 1,420 | | | | | | 1,394 | | | | | | 1,370 | | | | | | 1,336 | | |
Common shares – basic (thousands)
|
| | | | 79,659 | | | | | | 79,663 | | | | | | 79,673 | | | | | | 79,807 | | | | | | 79,884 | | | | | | 79,806 | | | | | | 79,753 | | | | | | 79,205 | | |
Common shares – diluted (thousands)
|
| | | | 79,669 | | | | | | 79,667 | | | | | | 79,678 | | | | | | 79,813 | | | | | | 79,890 | | | | | | 79,818 | | | | | | 79,755 | | | | | | 79,215 | | |
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data)
|
| |
Fourth
Quarter |
| |
Third
Quarter |
| |
Second
Quarter |
| |
First
Quarter |
| |
Fourth
Quarter |
| |
Third
Quarter |
| |
Second
Quarter |
| |
First
Quarter |
| ||||||||||||||||||||||||
AT PERIOD END ($ in millions) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 8,813 | | | | | $ | 8,903 | | | | | $ | 8,838 | | | | | $ | 8,493 | | | | | $ | 8,383 | | | | | $ | 8,226 | | | | | $ | 8,220 | | | | | $ | 8,184 | | |
Investment securities
|
| | | | 2,559 | | | | | | 2,515 | | | | | | 2,620 | | | | | | 2,720 | | | | | | 2,903 | | | | | | 2,873 | | | | | | 2,834 | | | | | | 2,731 | | |
Total assets
|
| | | | 12,916 | | | | | | 12,809 | | | | | | 12,779 | | | | | | 12,506 | | | | | | 12,573 | | | | | | 12,405 | | | | | | 12,386 | | | | | | 12,264 | | |
Deposits
|
| | | | 10,897 | | | | | | 10,757 | | | | | | 10,591 | | | | | | 10,534 | | | | | | 10,535 | | | | | | 10,229 | | | | | | 9,966 | | | | | | 9,993 | | |
Shareholders’ equity
|
| | | | 1,636 | | | | | | 1,605 | | | | | | 1,566 | | | | | | 1,508 | | | | | | 1,458 | | | | | | 1,402 | | | | | | 1,379 | | | | | | 1,357 | | |
Common shares outstanding (thousands)
|
| | | | 79,014 | | | | | | 78,974 | | | | | | 79,075 | | | | | | 79,035 | | | | | | 79,234 | | | | | | 79,202 | | | | | | 79,138 | | | | | | 79,123 | | |
Name
|
| |
Position Held with
Three Shores |
| |
Principal Occupation
|
|
Charles E. Bailes III | | | Director | | |
Chairman & CEO, ABC Fine Wine & Spirits
|
|
John D. Cochran | | | Director | | | Partner, Lovell Minnick Partners LLC | |
Brian P. Golson | | | Director | | |
Managing Partner and Co-CEO,
Parthenon Capital |
|
Gideon T. Haymaker | | |
President & Chief Executive
Officer and Director |
| | | |
Thomas J. O’Shane | | | Chairman | | | Retired | |
Richard J. Walsh | | | Director | | | President, Knob Hill Group, Inc. | |
Name
|
| |
Position Held with Seaside
|
| |
Principal Occupation
|
|
Charles E. Bailes III | | | Director | | |
Chairman & CEO, ABC Fine Wine & Spirits
|
|
John D. Cochran | | | Director | | | Partner, Lovell Minnick Partners LLC | |
Glen S. Davis | | | Director | | | Retired | |
Michael Fess | | | Director | | | President, Equity Partners, Inc. | |
Brian P. Golson | | | Director | | |
Managing Partner and Co-CEO,
Parthenon Capital |
|
Gideon T. Haymaker | | |
President & Chief Executive
Officer and Director |
| | | |
Steven D. Hayworth | | |
Vice Chairman, Director of
Seaside Wealth Management |
| | | |
Thomas J. O’Shane | | | Chairman | | | Retired | |
Edmund C. Timberlake | | |
Client Advisor and
Central Florida Advisory Board Chairman |
| | | |
Jack T. Thompson | | | Director | | | CEO, Pawson Capital Management, LLC | |
Richard J. Walsh | | | Director | | | President, Knob Hill Group, Inc. | |
Name
|
| |
Principal Occupation and Business Experience During the Past Five Years
|
|
Barry R. Griffiths | | | Senior Vice President & Chief Financial Officer | |
Gideon T. Haymaker | | | President & Chief Executive Officer | |
Steven D. Hayworth | | | Vice Chairman & Director of Wealth Management | |
David E. Robinson | | | Senior Vice President & Chief Credit Officer | |
Gary P. Young | | | Senior Vice President & Chief Operations Officer | |
|
Aggregate Transaction Value / Fully Diluted Tangible Book Value
|
| | | | 128% | | |
|
Aggregate Transaction Value / 2019 Net Income
|
| | | | 14.4x | | |
|
Aggregate Transaction Value / 2020 Estimated Net Income(1)
|
| | | | 13.9x | | |
|
(Aggregate Transaction Value — Fully Diluted Tangible Book Value) / Core Deposits (CDs > $100K)(2)
|
| | | | 3.8% | | |
|
(Aggregate Transaction Value — Fully Diluted Tangible Book Value) / Core Deposits (CDs > $250K)(3)
|
| | | | 3.3% | | |
| | |
Beginning Value
1/1/2020 |
| |
Ending Value
3/6/2020 |
| ||||||
United
|
| | | | 100% | | | | | | 74.9% | | |
United Peer Group
|
| | | | 100% | | | | | | 77.1% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 92.0% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 78.9% | | |
| | |
Beginning Value
3/6/2019 |
| |
Ending Value
3/6/2020 |
| ||||||
United
|
| | | | 100% | | | | | | 87.4% | | |
United Peer Group
|
| | | | 100% | | | | | | 79.9% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 107.2% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 83.9% | | |
| | |
Beginning Value
3/6/2017 |
| |
Ending Value
3/6/2020 |
| ||||||
United
|
| | | | 100% | | | | | | 79.4% | | |
United Peer Group
|
| | | | 100% | | | | | | 67.3% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 124.7% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 80.0% | | |
| American National Bankshares Inc. | | | Premier Financial Bancorp, Inc. | |
| C&F Financial Corporation | | | Reliant Bancorp, Inc. | |
| CapStar Financial Holdings, Inc. | | | SmartFinancial, Inc. | |
| Colony Bankcorp, Inc. | | | Southern First Bancshares, Inc. | |
| FVCBankcorp, Inc. | | | Summit Financial Group, Inc. | |
| MVB Financial Corp. | | | | |
| | |
Three
Shores |
| |
Three Shores
Peer Group Median |
| |
Three Shores
Peer Group Mean |
| |
Three Shores
Peer Group Low |
| |
Three Shores
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 1,874 | | | | | | 1,944 | | | | | | 1,997 | | | | | | 1,515 | | | | | | 2,479 | | |
Loans / Deposits (%)
|
| | | | 90.4 | | | | | | 89.0 | | | | | | 90.1 | | | | | | 74.8 | | | | | | 103.6 | | |
Non-performing assets(1) / Total assets (%)
|
| | | | 0.41 | | | | | | 0.53 | | | | | | 0.67 | | | | | | 0.17 | | | | | | 1.50 | | |
Tangible common equity/Tangible assets (%)
|
| | | | 7.47 | | | | | | 9.45 | | | | | | 9.71 | | | | | | 7.42 | | | | | | 11.47 | | |
Total RBC Ratio¹ (%)
|
| | | | 12.31 | | | | | | 13.45 | | | | | | 13.77 | | | | | | 12.70 | | | | | | 16.46 | | |
LTM Return on average assets (%)
|
| | | | 0.79 | | | | | | 1.13 | | | | | | 1.16 | | | | | | 0.72 | | | | | | 1.46 | | |
LTM Return on average equity (%)
|
| | | | 9.42 | | | | | | 9.32 | | | | | | 10.42 | | | | | | 7.16 | | | | | | 14.72 | | |
LTM Net interest margin (%)
|
| | | | 2.77 | | | | | | 3.66 | | | | | | 3.85 | | | | | | 3.43 | | | | | | 5.52 | | |
LTM Efficiency ratio (%)
|
| | | | 59.55 | | | | | | 62.62 | | | | | | 62.64 | | | | | | 53.92 | | | | | | 74.00 | | |
Price/Tangible book value (%)
|
| | | | — | | | | | | 116 | | | | | | 117 | | | | | | 100 | | | | | | 138 | | |
Price/LTM Earnings per share (x)
|
| | | | — | | | | | | 9.8 | | | | | | 10.6 | | | | | | 7.9 | | | | | | 14.3 | | |
Price/2020E Earnings per share (x)
|
| | | | — | | | | | | 10.3 | | | | | | 11.1 | | | | | | 8.7 | | | | | | 14.8 | | |
Market value ($mm)
|
| | | | — | | | | | | 227 | | | | | | 227 | | | | | | 125 | | | | | | 314 | | |
| Amerant Bancorp Inc. | | | ServisFirst Bancshares, Inc. | |
| Ameris Bancorp | | | TowneBank | |
| Atlantic Union Bankshares Corporation | | | Trustmark Corporation | |
| Home BancShares, Inc. | | | United Bankshares, Inc. | |
| Renasant Corporation | | | WesBanco, Inc. | |
| | |
United
|
| |
United Peer
Group Median |
| |
United Peer
Group Mean |
| |
United Peer
Group Low |
| |
United Peer
Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 12,916 | | | | | | 14,265 | | | | | | 14,200 | | | | | | 7,985 | | | | | | 19,662 | | |
Loans / Deposits (%)
|
| | | | 80.9 | | | | | | 94.8 | | | | | | 94.0 | | | | | | 83.7 | | | | | | 99.8 | | |
Non-performing assets / Total assets (%)
|
| | | | 0.63 | | | | | | 0.42 | | | | | | 0.48 | | | | | | 0.28 | | | | | | 0.73 | | |
Tangible common equity/Tangible assets (%)
|
| | | | 10.24 | | | | | | 9.82 | | | | | | 9.68 | | | | | | 8.40 | | | | | | 10.80 | | |
Total RBC Ratio (%)
|
| | | | 15.01 | | | | | | 14.18 | | | | | | 14.06 | | | | | | 12.31 | | | | | | 16.35 | | |
LTM Return on average assets (%)
|
| | | | 1.46 | | | | | | 1.24 | | | | | | 1.28 | | | | | | 0.65 | | | | | | 1.93 | | |
LTM Return on average equity (%)
|
| | | | 11.94 | | | | | | 8.07 | | | | | | 9.52 | | | | | | 6.43 | | | | | | 19.16 | | |
LTM Net interest margin (%)
|
| | | | 4.07 | | | | | | 3.62 | | | | | | 3.63 | | | | | | 2.85 | | | | | | 4.29 | | |
LTM Efficiency ratio (%)
|
| | | | 53.81 | | | | | | 54.61 | | | | | | 55.29 | | | | | | 32.54 | | | | | | 77.14 | | |
Price/Tangible book value (%)
|
| | | | 142 | | | | | | 144 | | | | | | 148 | | | | | | 87 | | | | | | 214 | | |
Price/LTM Earnings per share (x)
|
| | | | 10.0 | | | | | | 11.2 | | | | | | 11.1 | | | | | | 9.4 | | | | | | 13.6 | | |
Price/2020E Earnings per share (x)
|
| | | | 10.7(1) | | | | | | 10.7 | | | | | | 10.9 | | | | | | 7.8 | | | | | | 16.0 | | |
Dividend yield (%)
|
| | | | 3.1 | | | | | | 3.2 | | | | | | 3.0 | | | | | | 0.0 | | | | | | 5.0 | | |
Market value ($mm)
|
| | | | 1,828 | | | | | | 1,844 | | | | | | 1,912 | | | | | | 662 | | | | | | 2,854 | | |
Acquiror
|
| |
Target
|
| |
Announcement Date
|
|
Heartland Financial USA, Inc. | | | AIM Bancshares, Inc. | | | 2/11/20 | |
Business First Bancshares, Inc. | | | Pedestal Bancshares, Inc. | | | 1/22/20 | |
FB Financial Corporation | | | Franklin Financial Network, Inc. | | | 1/21/20 | |
Northwest Bancshares, Inc. | | | MutualFirst Financial, Inc. | | | 10/29/19 | |
Flushing Financial Corporation | | | Empire Bancorp, Inc. | | | 10/25/19 | |
Sandy Spring Bancorp, Inc. | | | Revere Bank | | | 9/24/19 | |
BancPlus Corporation | | | State Capital Corporation | | | 9/19/19 | |
First Defiance Financial Corp. | | | United Community Financial Corp. | | | 9/9/19 | |
OceanFirst Financial Corp. | | | Two River Bancorp | | | 8/9/19 | |
Simmons First National Corporation | | | Landrum Company | | | 7/31/19 | |
WesBanco, Inc. | | | Old Line Bancshares, Inc. | | | 7/23/19 | |
People’s United Financial, Inc. | | | United Financial Bancorp, Inc. | | | 7/15/19 | |
| | |
Precedent Nationwide M&A Transactions
|
| |||||||||||||||||||||
| | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||
Transaction Price / LTM Earnings Per Share (x)
|
| | | | 14.6 | | | | | | 16.8 | | | | | | 12.5 | | | | | | 31.0 | | |
Transaction Price / Est. Earnings Per Share (x)
|
| | | | 14.1 | | | | | | 14.2 | | | | | | 11.6 | | | | | | 15.9 | | |
Transaction Price / Tangible Book Value Per Share (%)
|
| | | | 168 | | | | | | 165 | | | | | | 125 | | | | | | 202 | | |
Tangible Book Value Premium to Core Deposits (%)
|
| | | | 9.2 | | | | | | 8.9 | | | | | | 3.6 | | | | | | 13.3 | | |
Buyer’s Stock Performance Since Announcement Date(1) (%)
|
| | | | (15.2)% | | | | | | (15.4)% | | | | | | (23.0)% | | | | | | (5.5)% | | |
Discount Rate
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
11.0%
|
| | | $ | 4.84 | | | | | $ | 5.37 | | | | | $ | 5.91 | | | | | $ | 6.45 | | | | | $ | 6.99 | | | | | $ | 7.52 | | |
12.0%
|
| | | $ | 4.62 | | | | | $ | 5.14 | | | | | $ | 5.65 | | | | | $ | 6.17 | | | | | $ | 6.68 | | | | | $ | 7.19 | | |
13.0%
|
| | | $ | 4.42 | | | | | $ | 4.92 | | | | | $ | 5.41 | | | | | $ | 5.90 | | | | | $ | 6.39 | | | | | $ | 6.88 | | |
14.0%
|
| | | $ | 4.23 | | | | | $ | 4.70 | | | | | $ | 5.17 | | | | | $ | 5.64 | | | | | $ | 6.11 | | | | | $ | 6.59 | | |
15.0%
|
| | | $ | 4.05 | | | | | $ | 4.50 | | | | | $ | 4.95 | | | | | $ | 5.40 | | | | | $ | 5.85 | | | | | $ | 6.30 | | |
Discount Rate
|
| |
110%
|
| |
120%
|
| |
130%
|
| |
140%
|
| |
150%
|
| |
160%
|
| ||||||||||||||||||
11.0%
|
| | | $ | 7.10 | | | | | $ | 7.74 | | | | | $ | 8.39 | | | | | $ | 9.03 | | | | | $ | 9.68 | | | | | $ | 10.32 | | |
12.0%
|
| | | $ | 6.79 | | | | | $ | 7.40 | | | | | $ | 8.02 | | | | | $ | 8.64 | | | | | $ | 9.25 | | | | | $ | 9.87 | | |
13.0%
|
| | | $ | 6.49 | | | | | $ | 7.08 | | | | | $ | 7.67 | | | | | $ | 8.26 | | | | | $ | 8.85 | | | | | $ | 9.44 | | |
14.0%
|
| | | $ | 6.21 | | | | | $ | 6.78 | | | | | $ | 7.34 | | | | | $ | 7.90 | | | | | $ | 8.47 | | | | | $ | 9.03 | | |
15.0%
|
| | | $ | 5.95 | | | | | $ | 6.49 | | | | | $ | 7.03 | | | | | $ | 7.57 | | | | | $ | 8.11 | | | | | $ | 8.65 | | |
Annual Budget Variance
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |
14.0x
|
| ||||||||||||||||||
(10.0%)
|
| | | $ | 3.98 | | | | | $ | 4.43 | | | | | $ | 4.87 | | | | | $ | 5.31 | | | | | $ | 5.75 | | | | | $ | 6.20 | | |
(5.0%)
|
| | | $ | 4.20 | | | | | $ | 4.67 | | | | | $ | 5.14 | | | | | $ | 5.61 | | | | | $ | 6.07 | | | | | $ | 6.54 | | |
0.0%
|
| | | $ | 4.43 | | | | | $ | 4.92 | | | | | $ | 5.41 | | | | | $ | 5.90 | | | | | $ | 6.39 | | | | | $ | 6.88 | | |
5.0%
|
| | | $ | 4.65 | | | | | $ | 5.16 | | | | | $ | 5.68 | | | | | $ | 6.20 | | | | | $ | 6.71 | | | | | $ | 7.23 | | |
10.0%
|
| | | $ | 4.87 | | | | | $ | 5.41 | | | | | $ | 5.95 | | | | | $ | 6.49 | | | | | $ | 7.03 | | | | | $ | 7.57 | | |
Discount Rate
|
| |
10.00x
|
| |
10.75x
|
| |
11.50x
|
| |
12.25x
|
| |
13.00x
|
| |
13.75x
|
| ||||||||||||||||||
8.0%
|
| | | $ | 20.03 | | | | | $ | 21.31 | | | | | $ | 22.59 | | | | | $ | 23.88 | | | | | $ | 25.16 | | | | | $ | 26.44 | | |
9.0%
|
| | | $ | 19.18 | | | | | $ | 20.41 | | | | | $ | 21.63 | | | | | $ | 22.86 | | | | | $ | 24.08 | | | | | $ | 25.31 | | |
10.0%
|
| | | $ | 18.38 | | | | | $ | 19.55 | | | | | $ | 20.72 | | | | | $ | 21.89 | | | | | $ | 23.06 | | | | | $ | 24.23 | | |
11.0%
|
| | | $ | 17.62 | | | | | $ | 18.74 | | | | | $ | 19.86 | | | | | $ | 20.98 | | | | | $ | 22.09 | | | | | $ | 23.21 | | |
12.0%
|
| | | $ | 16.90 | | | | | $ | 17.97 | | | | | $ | 19.04 | | | | | $ | 20.11 | | | | | $ | 21.18 | | | | | $ | 22.25 | | |
Discount Rate
|
| |
140%
|
| |
150%
|
| |
160%
|
| |
170%
|
| |
180%
|
| |
190%
|
| ||||||||||||||||||
8.0%
|
| | | $ | 25.94 | | | | | $ | 27.59 | | | | | $ | 29.23 | | | | | $ | 30.88 | | | | | $ | 32.52 | | | | | $ | 34.16 | | |
9.0%
|
| | | $ | 24.83 | | | | | $ | 26.40 | | | | | $ | 27.97 | | | | | $ | 29.54 | | | | | $ | 31.11 | | | | | $ | 32.68 | | |
10.0%
|
| | | $ | 23.78 | | | | | $ | 25.28 | | | | | $ | 26.78 | | | | | $ | 28.28 | | | | | $ | 29.78 | | | | | $ | 31.28 | | |
11.0%
|
| | | $ | 22.78 | | | | | $ | 24.21 | | | | | $ | 25.64 | | | | | $ | 27.08 | | | | | $ | 28.51 | | | | | $ | 29.95 | | |
12.0%
|
| | | $ | 21.83 | | | | | $ | 23.20 | | | | | $ | 24.57 | | | | | $ | 25.94 | | | | | $ | 27.31 | | | | | $ | 28.68 | | |
Annual Estimate Variance
|
| |
10.00x
|
| |
10.75x
|
| |
11.50x
|
| |
12.25x
|
| |
13.00x
|
| |
13.75x
|
| ||||||||||||||||||
(10.0%)
|
| | | $ | 16.12 | | | | | $ | 17.12 | | | | | $ | 18.13 | | | | | $ | 19.14 | | | | | $ | 20.14 | | | | | $ | 21.15 | | |
(5.0%)
|
| | | $ | 16.86 | | | | | $ | 17.93 | | | | | $ | 18.99 | | | | | $ | 20.05 | | | | | $ | 21.11 | | | | | $ | 22.17 | | |
0.0%
|
| | | $ | 17.61 | | | | | $ | 18.73 | | | | | $ | 19.84 | | | | | $ | 20.96 | | | | | $ | 22.08 | | | | | $ | 23.20 | | |
5.0%
|
| | | $ | 18.35 | | | | | $ | 19.53 | | | | | $ | 20.70 | | | | | $ | 21.88 | | | | | $ | 23.05 | | | | | $ | 24.22 | | |
10.0%
|
| | | $ | 19.10 | | | | | $ | 20.33 | | | | | $ | 21.56 | | | | | $ | 22.79 | | | | | $ | 24.02 | | | | | $ | 25.25 | | |
Name of Individual
|
| |
Number
of Options |
| |
Average
Exercise Price |
| |
Cash-Out
Payments |
| |||||||||
Gideon T. Haymaker
|
| | | | 1,260,000 | | | | | $ | 5.33 | | | | | $ | 5,880,000 | | |
Thomas J. O’Shane
|
| | | | 61,000 | | | | | $ | 5.87 | | | | | $ | 252,010 | | |
Richard J. Walsh
|
| | | | 51,000 | | | | | $ | 5.94 | | | | | $ | 207,010 | | |
Charles E. Bailes III
|
| | | | 61,000 | | | | | $ | 5.87 | | | | | $ | 252,010 | | |
John D. Cochran
|
| | | | 35,000 | | | | | $ | 6.00 | | | | | $ | 140,000 | | |
Brian P. Golson
|
| | | | 35,000 | | | | | $ | 6.00 | | | | | $ | 140,000 | | |
Michael Fess
|
| | | | 61,000 | | | | | $ | 5.87 | | | | | $ | 252,010 | | |
Glen S. Davis
|
| | | | 56,000 | | | | | $ | 5.88 | | | | | $ | 230,760 | | |
Jack T. Thompson
|
| | | | 35,000 | | | | | $ | 6.00 | | | | | $ | 140,000 | | |
Steven D. Hayworth
|
| | | | 300,000 | | | | | $ | 5.00 | | | | | $ | 1,500,000 | | |
Edmund C. Timberlake
|
| | | | 16,000 | | | | | $ | 5.42 | | | | | $ | 73,260 | | |
Barry R. Griffiths
|
| | | | 60,000 | | | | | $ | 5.33 | | | | | $ | 280,500 | | |
Gary P. Young
|
| | | | 38,000 | | | | | $ | 5.06 | | | | | $ | 187,755 | | |
David E. Robinson
|
| | | | 3,400 | | | | | $ | 5.57 | | | | | $ | 15,050 | | |
Total as a group
|
| | | | 2,072,400 | | | | | $ | 5.39 | | | | | $ | 9,550,369 | | |
Name of Holder
|
| |
Follow On Rights
Dollar Amount |
| |
Exercise
Price |
| |
Cash-Out
Payments |
| |||||||||
PCAP-SNBT LLC, PCAP Associates-SNBT LLC, and J&R Founders-SNBT LLC
|
| | | $ | 7,000,000 | | | | | $ | 6.47 | | | | | $ | 3,819,165 | | |
LM-SNBT, LLC
|
| | | $ | 7,000,000 | | | | | $ | 6.47 | | | | | $ | 3,819,165 | | |
Continental Investors Fund LLC
|
| | | $ | 6,414,563 | | | | | $ | 6.47 | | | | | $ | 3,499,754 | | |
Total as a group
|
| | | $ | 20,414,563 | | | | | $ | 6.47 | | | | | $ | 11,138,084 | | |
| | |
Series D Preferred Stock
|
| |
Common Stock
|
| | ||||||||||||||||||||
| | |
Amount and Nature of
Beneficial Ownership |
| |
Percent of
Class |
| |
Amount and Nature of
Beneficial Ownership |
| |
Percent of
Class |
| | ||||||||||||||
Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Gideon T. Haymaker
|
| | | | — | | | | | | — | | | | | | 1,462,470(1) | | | | | | 7.3% | | | | | |
Thomas J. O’Shane
|
| | | | — | | | | | | — | | | | | | 113,792(2) | | | | | | 0.6% | | | | ||
Richard J. Walsh
|
| | | | — | | | | | | — | | | | | | 80,738(3) | | | | | | 0.4% | | | | ||
Charles E. Bailes III
|
| | | | — | | | | | | — | | | | | | 591,898(4) | | | | | | 3.1% | | | | ||
John D. Cochran
|
| | | | 3,249,976(5) | | | | | | 47.0% | | | | | | 3,272,734(5) | | | | | | 17.3% | | | | ||
Brian P. Golson
|
| | | | 3,249,976(6) | | | | | | 47.0% | | | | | | 3,272,734(6) | | | | | | 17.3% | | | | ||
Michael Fess
|
| | | | — | | | | | | — | | | | | | 162,368(7) | | | | | | 0.9% | | | | ||
Glen S. Davis
|
| | | | — | | | | | | — | | | | | | 191,783(8) | | | | | | 1.0% | | | | ||
Jack T. Thompson
|
| | | | 893,277(9) | | | | | | 15.3% | | | | | | 1,360,915(9) | | | | | | 7.2% | | | | ||
Steven D. Hayworth
|
| | | | — | | | | | | — | | | | | | 387,951(10) | | | | | | 2.0% | | | | ||
Edmund C. Timberlake
|
| | | | — | | | | | | — | | | | | | 111,414(11) | | | | | | 0.6% | | | | ||
Non-Director Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Barry R. Griffiths
|
| | | | — | | | | | | — | | | | | | 138,247(12) | | | | | | 0.7% | | | | ||
Gary P. Young
|
| | | | — | | | | | | — | | | | | | 81,704(13) | | | | | | 0.4% | | | | ||
David E. Robinson
|
| | | | — | | | | | | — | | | | | | 28,738(14) | | | | | | 0.2% | | | | ||
All directors and executive officers as a group (14 persons)
|
| | | | 7,393,229 | | | | | | 92.4% | | | | | | 11,257,486 | | | | | | 54.5% | | | |
| | |
Series D Preferred Stock
|
| |
Common Stock
|
| ||||||||||||||||||
Name of Shareholder
|
| |
Amount and Nature of
Beneficial Ownership |
| |
Percent of
Class |
| |
Amount and Nature of
Beneficial Ownership |
| |
Percent of
Class |
| ||||||||||||
Continental Investors Fund LLC
227 West Monroe Street, Suite 5045 Chicago, Illinois 60606 |
| | | | 1,596,580(1) | | | | | | 23.4% | | | | | | 907,721 | | | | | | 4.8% | | |
|
THREE SHORES
|
| |
UNITED
|
|
|
AUTHORIZED CAPITAL STOCK
|
| |||
| Three Shores is authorized to issue up to (i) 35,000,000 shares of common stock, no par value per share, (ii) 7,500,000 shares of Series D-1 Preferred Stock, no par value per share, (iii) 7,500,000 shares of Series D-2 Preferred Stock, no par value per share, (iv) 3,000,000 shares of Series D-3 Preferred Stock, no par value per share, (v) 2,900,000 shares of Series D-4 Preferred Stock, no par value per share, and (vi) 100,000 shares of preferred stock, no par value per share. As of the Three Shores record date, Three Shores had outstanding (i) 18,844,764 shares of common stock, (ii) 2,168,059 shares of Series D-1 Preferred Stock, (iii) 2,168,059 shares of Series D-2 Preferred Stock, (iv) 605,148 shares of Series D-3 Preferred Stock, and (v) 893,277 shares of Series D-4 Preferred Stock. | | |
United is authorized to issue up to (i) 150,000,000 shares of common stock, par value $1.00 per share, (ii) 26,000,000 shares of non-voting common stock, $1.00 par value per share, and (iii) 10,000,000 shares of preferred stock, $1.00 par value per share. As of the April 30, 2020, there were 78,290,267 shares of United common stock outstanding, no shares of United non-voting common stock outstanding and no shares of United preferred stock outstanding.
|
|
|
VOTING LIMITATIONS
|
| |||
| Holders of Three Shores common stock and Series D Preferred Stock are entitled to one vote per share in the election of directors and on all matters submitted to a vote at a meeting of shareholders. Except as otherwise provided by law, holders of Series D Preferred Stock are entitled to vote on all matters submitted for a vote to holders of common stock. The holders of Series D Preferred Stock vote together with the holders of common stock as a single class with each holder of common stock entitled to one vote per share of common stock and each holder of Series D Preferred Stock entitled to one vote for each share of common stock that would be issuable upon conversion of the applicable Series D Preferred Stock if such Series D Preferred Stock were converted into common stock as of the record date for such vote. Also, in all matters that entitle the holder of two or more classes or series of shares to vote as a separate voting group under the FBCA and in which the holders of Series D-1 Preferred Stock, Series D-2 Preferred Stock, | | |
Each share of United common stock is entitled to one vote on each matter voted on at a meeting of United’s shareholders.
|
|
|
THREE SHORES
|
| |
UNITED
|
|
| Series D-3 Preferred Stock, and Series D-4 Preferred Stock are affected in the same or a substantially similar way, the holders of the applicable Series D Preferred Stock so affected must vote together as a single voting group. | | | | |
|
RIGHTS OF PREFERRED STOCK
|
| |||
| The rights of the holders of Series D Preferred Stock are set forth in Three Shores’ articles of incorporation, as amended. | | | United’s articles of incorporation provide that the United board of directors may issue, without any further vote or action by the shareholders, shares of preferred stock in one or more series and, with respect to each such series, fix the number of shares constituting the series and the designation of the series, the voting rights (if any) of the shares of the series, and the powers, preferences and relative, participation, optional and other special rights, if any, and any qualifications, limitations or restrictions, of the shares of such series. As of the date hereof, there were no shares of preferred stock outstanding. | |
|
SIZE OF BOARD OF DIRECTORS
|
| |||
| Three Shores’ bylaws provide that the number of directors serving on the Three Shores board of directors shall be such number as determined from time to time by a resolution of a majority of the full board of directors. The number of directors may be increased or decreased from time to time upon the affirmative vote of shareholders holding collectively two-thirds of the Three Shores common stock (including the holders of Series D-1 Preferred Stock, Series D-2 Preferred Stock, and Series D-3 Preferred Stock voting on an as-converted basis), but no decrease shall have the effect of shortening the terms of any incumbent director. There are currently six directors serving on the Three Shores board of directors. | | | United’s bylaws provide that the number of directors on United’s board of directors may range from eight to 14. The number of directors may be increased or decreased from time to time by the board of directors by resolution, but no decrease shall have the effect of shortening the term of an incumbent director. United’s board of directors is currently comprised of ten directors. | |
|
CLASSES OF DIRECTORS
|
| |||
| Three Shores’ board of directors consists of one class. All directors serve a one-year term, expiring at the next annual meeting of shareholders or until their respective successors are duly elected and qualified. | | | United’s board of directors consists of one class. All directors serve a one-year term, expiring at the next annual meeting of shareholders or until their respective successors are duly elected and qualified. | |
|
REMOVAL OF DIRECTORS
|
| |||
| Three Shores’ bylaws provide that subject to the terms of the Series D Preferred Stock, directors may be removed with or without cause. A director may be removed by the shareholders at a meeting of shareholders, provided the notice of the meeting states that the purpose, or one of the purposes, of the meeting is removal of the director. | | | The articles of incorporation of United provide that directors may be removed only for cause and only upon the affirmative vote of the holders of two-thirds of the issued and outstanding shares entitled to vote on the removal. | |
|
THREE SHORES
|
| |
UNITED
|
|
|
FILLING VACANCIES ON THE BOARD OF DIRECTORS
|
| |||
| Three Shores’ bylaws provide that in the event of any vacancy on the board of directors, including any vacancy created by a failure to qualify or by any increase in the number of directors authorized, the board of directors may, but shall not be required to, fill such vacancy by the affirmative vote of a majority of the remaining directors, though less than a quorum of the board of directors. However, if a vacancy occurs in connection with a director elected by the holders of a majority of the Series D-1 Preferred Stock or the Series D-2 Preferred Stock, as the case may be, such position shall remain vacant until such time as the holders of a majority of the Series D-1 Preferred Stock or the Series D-2 Preferred Stock, as the case may be, fill such position. A director elected to fill a vacancy is elected for the unexpired portion of the term of his predecessor in office. | | | United’s bylaws provide that a vacancy occurring in the board of directors for any reason may be filled for the unexpired term, unless the shareholders have elected a successor, by the affirmative vote of a majority of the remaining directors, whether or not the remaining directors constitute a quorum. | |
|
SPECIAL MEETINGS OF SHAREHOLDERS
|
| |||
| Three Shores’ bylaws provide that special meetings of shareholders of Three Shores may be called by the chairman of the board, the president, or any two directors of Three Shores and shall be called by the president or the chairman, or pursuant to a resolution adopted by shareholders holding at least 50% of all votes entitled to be cast on any issue proposed to be considered at the proposed special meeting. Shareholders must sign, date, and deliver to Three Shores’ Secretary one or more written demands for the meeting describing the purpose or purposes for which it is to be held. | | | United’s bylaws provide that special meetings may be called by the board of directors, the chairman of the board of directors, the chief executive officer, the president or the chief financial officer and by the holders of at least 25% of the shares entitled to vote on the matter considered at the special meeting. | |
|
QUORUM
|
| |||
| Except as otherwise provided in Three Shores’ bylaws or articles of incorporation, a majority of the outstanding shares of Three Shores entitled to vote shall constitute a quorum at a meeting of shareholders | | | Under United’s bylaws, except as otherwise provided by law or by United’s articles of incorporation, the holders of record of a majority of the shares of capital stock of United, issued and outstanding, entitled to vote at the meeting, present in person or by proxy shall constitute a quorum at a meeting of shareholders. | |
|
NOTICE OF SHAREHOLDER MEETINGS
|
| |||
| Three Shores’ bylaws provide that written notice of the place, date, and time of all meetings of Three Shores’ shareholders must be given, not less than 10 and not more than 60 days before the date on which the meeting is to be held, to each shareholder of record entitled to vote at such meeting. | | | United’s bylaws provide that written notice of the date, time and place of each annual and special meeting of United’s shareholders will be given no fewer than ten days nor more than 60 days before the meeting date to each shareholder of record entitled to vote at the meeting. | |
|
THREE SHORES
|
| |
UNITED
|
|
|
ADVANCE NOTICE OF SHAREHOLDER PROPOSALS
|
| |||
| There are no special advance notice requirements for Three Shores shareholder proposals. | | | United’s bylaws provide that for business to be brought properly before an annual meeting by a shareholder, the shareholder must have given timely notice of the business in writing to the Secretary. To be timely, the notice must be delivered or mailed to and received at the principal offices of United on or before the later to occur of (i) 14 days prior to the annual meeting or (ii) five days after notice of the meeting is provided to the shareholders. A shareholder’s notice must set forth (i) a brief description of each matter of business the shareholder proposes to bring before the meeting and the reasons for conducting the business at the meeting; (ii) the name, as it appears on United’s books, and address of the shareholder proposing the business; (iii) the series or class and number of shares of United’s capital stock that are beneficially owned by the shareholder; and (iv) any material interest of the shareholder in the proposed business. | |
|
LIMITATION OF PERSONAL LIABILITY OF OFFICERS AND DIRECTORS
|
| |||
| Three Shores’ articles of incorporation provide that, to the fullest extent permitted by the FBCA, a director of Three Shores shall not be liable to Three Shores or its shareholders for monetary damages for a breach of fiduciary duty as a director. | | | United’s articles of incorporation provide that no director of United shall be personally liable to United or its shareholders for breach of his or her duty of care or other duty as a director, but only to the extent permitted from time to time by the Georgia Business Corporation Code. | |
|
INDEMNIFICATION OF DIRECTORS AND OFFICERS AND INSURANCE
|
| |||
|
Three Shores’ bylaws provide that Three Shores will indemnify and hold harmless to the fullest extent permitted under the FBCA each person who was or is made a party or is threatened to be made a party to or is involved in any action, suit or proceeding, whether bought by or in the right of Three Shores or any of its subsidiaries and whether civil, criminal, administrative or investigative, or any appeal of such proceeding, by reason of or arising out of the fact that such person, or any other person for whom such person is the legal representative, is or was a director or officer of Three Shores or is or was serving at the request of Three Shores as a director, officer, manager, general partner, employee, fiduciary, or agent of another corporation or of a partnership, limited liability company, joint venture, trust or other enterprise.
Three Shores’ bylaws also provide that Three Shores may indemnify persons not covered by the foregoing who are or were employees or agents of Three Shores, or who are or were serving at the request of Three Shores as employees or agents of another
|
| |
United’s bylaws require it to indemnify its directors, officers, employees, and agents against judgments, fines, penalties, amounts paid in settlement, and expenses, including attorneys’ fees, resulting from various types of legal actions or proceedings instituted by third parties if the actions of the director, officer, employee, or agent being indemnified meet the standards of conduct specified therein.
In addition, United’s bylaws require it to indemnify its directors, officers, employees, and agents for expenses actually and reasonably incurred in connection with legal actions or proceedings instituted by or in the right of United to procure a judgment in its favor, if the actions of the director, officer, employee, or agent being indemnified meet the standards of conduct set forth therein. However, United will not indemnify a director, officer, employee, or agent for such expenses if such person is adjudged liable to United, unless so ordered by the court in which the legal action or proceeding is brought.
|
|
|
THREE SHORES
|
| |
UNITED
|
|
|
corporation, partnership, joint venture, trust or other enterprise, to the extent authorized at any time or from time to time by the board of directors.
Furthermore, Three Shores’ bylaws require Three Shores to purchase and maintain insurance on its own behalf and on behalf of any person who is or was a director, officer, employee, fiduciary, or agent of Three Shores or was serving at the request of Three Shores as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise against any liability asserted against him or her and incurred by him or her in any such capacity, whether or not Three Shores would have the power to indemnify such person against such liability.
|
| |
A determination concerning whether or not the applicable standard of conduct has been met by a director, officer, employee, or agent seeking indemnification must be made by (1) a disinterested majority of the Board of Directors, (2) United’s legal counsel, if a quorum of disinterested directors is not obtainable or if the disinterested directors so order, or (3) an affirmative vote of a majority of shares held by the shareholders. No indemnification may be made to or on behalf of a director, officer, employee, or agent in connection with any other proceeding in which such person was adjudged liable on the basis that personal benefit was improperly received by him or her.
As provided under Georgia law, the liability of a director may not be eliminated or limited (1) for any appropriation, in violation of his duties, of any business opportunity of United, (2) for acts or omissions which involve intentional misconduct or a knowing violation of law, (3) for unlawful corporate distributions, or (4) for any transaction from which the director received an improper benefit.
Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to United’s directors, officers and controlling persons pursuant to the foregoing provisions, or otherwise, United has been advised that in the opinion of the SEC, such indemnification is against public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable.
United’s directors and officers are insured against losses arising from any claim against them as such for wrongful acts or omission, subject to certain limitations.
|
|
|
AMENDMENTS TO ARTICLES OF INCORPORATION AND BYLAWS
|
| |||
| Three Shores’ articles of incorporation may be amended by a vote of the shareholders holding collectively a majority of the Three Shores common stock (including the holders of the Series D-1 Preferred Stock, the holders of the Series D-2 Preferred Stock, and the holders of the Series D-3 Preferred Stock voting on an as-converted basis). The provision of Three Shores’ articles of incorporation regarding the amendment thereof may not be amended without the vote of the shareholders holding collectively two-thirds of the Three Shores common stock (including the holders of the Series D-1 Preferred Stock, the holders of the Series D-2 Preferred Stock, and the holders of the Series D-3 Preferred Stock voting on an as-converted basis). | | |
United’s articles of incorporation specifically provide that any amendment or repeal of any provision of the articles of incorporation or Article II (Shareholders’ Meetings) or Article III (Board of Directors) of the bylaws requires the affirmative vote of holders of a majority of the shares of United’s capital stock then issued and outstanding and entitled to vote on such matters.
United’s bylaws provide that United’s board of directors may alter, amend or repeal United’s bylaws or adopt new bylaws, subject to the voting requirement included in United’s articles of incorporation. Any bylaws adopted by United’s board of directors may be altered, amended or repealed, and new bylaws adopted, by the shareholders of United.
|
|
|
THREE SHORES
|
| |
UNITED
|
|
|
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).
|
| | | |
| Three Shores’ bylaws may be altered, amended or repealed in a manner consistent with the FBCA at any time by a vote of the shareholders holding collectively two-thirds of the Three Shores common stock (including the holders of the Series D-1 Preferred Stock, the holders of the Series D-2 Preferred Stock, and the holders of the Series D-3 Preferred Stock voting on an as-converted basis). | | | | |
|
ACTION BY WRITTEN CONSENT OF THE SHAREHOLDERS
|
| |||
| Three Shores bylaws provide that any action required or permitted to be taken at an annual meeting or special meeting of the shareholders may be taken without a meeting, without prior notice, and without a vote if the action is taken by the holders of outstanding stock of each voting group entitled to vote thereon having not less than the minimum number of votes with respect to each voting group that would be necessary to authorize or take such action at a meeting at which all voting groups and shares entitled to vote thereon were present and voted. The action must be evidenced by one or more written consents executed by the requisite percentage of Three Shores shareholders in order to be effective. | | | United’s bylaws provide that any action required or permitted to be taken at a meeting of shareholders may be taken without a meeting if a written consent (or consents) has been signed by the holders of outstanding United capital stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. Prompt notice of the taking of the corporate action without a meeting by less than unanimous written consent must be given to those shareholders who have not consented in writing. | |
| | |
United Common Stock
|
| |
Three Shores Common Stock
|
| ||||||||||||||||||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividend
|
| |
High
|
| |
Low
|
| |
Dividend
|
| ||||||||||||||||||
Quarter Ended: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
June 30, 2020 (through May 8, 2020)
|
| | | $ | 22.53 | | | | | $ | 16.68 | | | | | $ | — | | | | | $ | 7.25 | | | | | $ | 5.95 | | | | | $ | — | | |
March 31, 2020
|
| | | | 31.02 | | | | | | 15.71 | | | | | | 0.18 | | | | | | 9.69 | | | | | | 6.00 | | | | | | — | | |
December 31, 2019
|
| | | | 31.66 | | | | | | 27.01 | | | | | | 0.18 | | | | | | 9.40 | | | | | | 9.02 | | | | | | — | | |
September 30, 2019
|
| | | | 29.28 | | | | | | 25.24 | | | | | | 0.17 | | | | | | 9.12 | | | | | | 8.96 | | | | | | — | | |
June 30, 2019
|
| | | | 28.98 | | | | | | 24.91 | | | | | | 0.17 | | | | | | 9.71 | | | | | | 9.00 | | | | | | — | | |
March 31, 2019
|
| | | | 29.79 | | | | | | 21.19 | | | | | | 0.16 | | | | | | 9.71 | | | | | | 9.06 | | | | | | — | | |
December 31, 2018
|
| | | | 28.88 | | | | | | 20.23 | | | | | | 0.16 | | | | | | 12.00 | | | | | | 9.06 | | | | | | — | | |
September 30, 2018
|
| | | | 31.93 | | | | | | 27.82 | | | | | | 0.15 | | | | | | 12.00 | | | | | | 7.80 | | | | | | — | | |
June 30, 2018 (beginning April 10, 2018 for Three Shores)
|
| | | | 34.18 | | | | | | 30.65 | | | | | | 0.15 | | | | | | 7.80 | | | | | | 7.50 | | | | | | — | | |
| | |
United
Common Stock |
| |
Three Shores
Common Stock |
| |
Implied Value
of One Share of Three Shores Common Stock |
| |||||||||
March 6, 2020
|
| | | $ | 23.15 | | | | | $ | 9.22 | | | | | $ | 7.64 | | |
May 8, 2020
|
| | | $ | 18.70 | | | | | $ | 6.05 | | | | | $ | 6.17 | | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-6 | | | |
| | | | A-6 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-24 | | |
| | |
Page
|
| |||
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-35 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-40 | | |
| | |
Page
|
| |||
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | |
| Parent: | | |
United Community Banks, Inc.
Greenville ONE, Suite 700 2 West Washington Street Attention: H. Lynn Harton Email: lynn_harton@ucbi.com |
|
|
with copies to:
|
| |
United Community Banks, Inc.
Greenville ONE, Suite 700 2 West Washington Street Attention: Melinda Davis Lux Email: melinda_davislux@ucbi.com |
|
| | | |
Nelson Mullins Riley & Scarborough LLP
Greenville ONE, Suite 400 2 West Washington Street Greenville, South Carolina 29601 Attention: Neil E. Grayson Email: neil.grayson@nelsonmullins.com |
|
| the Company: | | |
Three Shores Bancorporation, Inc.
201 South Orange Avenue, Suite 100 Orlando, Florida 32801 Attention: Gideon T. Haymaker Email: ghaymaker@seasidebank.com |
|
|
with a copy to:
|
| |
Smith Mackinnon, PA
301 East Pine Street, Suite 750 Orlando, Florida 32801 Attention: John P. Greeley Email: jpg7300@aol.com |
|
| | | | UNITED COMMUNITY BANKS, INC. | | |||
| | | | By: | | | /s/ H. Lynn Harton | |
| | | | Name: | | | H. Lynn Harton | |
| | | | Title: | | | President and Chief Executive Officer | |
| | | | THREE SHORES BANCORPORATION, INC. | | |||
| | | | By: | | | /s/ Gideon T. Haymaker | |
| | | | Name: | | | Gideon T. Haymaker | |
| | | | Title: | | | President and Chief Executive Officer | |
| | | |
Very truly yours,
|
|
| | | |
|
|
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 42,856 | | | | | | 42,455 | | |
Federal funds sold
|
| | | | 2,000 | | | | | | 2,000 | | |
Total cash and cash equivalents
|
| | | | 44,856 | | | | | | 44,455 | | |
Debt securities available for sale
|
| | | | 261,790 | | | | | | 294,624 | | |
Debt securities held to maturity (fair value of $157,561 in 2019 and $118,555 in 2018)
|
| | | | 154,327 | | | | | | 124,014 | | |
Loans held for sale
|
| | | | 165 | | | | | | — | | |
Loans, net of allowance for loan losses of $14,868 in 2019 and $13,940 in 2018
|
| | | | 1,354,766 | | | | | | 1,382,739 | | |
Accrued interest receivable
|
| | | | 6,820 | | | | | | 7,260 | | |
Premises and equipment, net
|
| | | | 1,943 | | | | | | 2,183 | | |
Right of use lease assets
|
| | | | 21,524 | | | | | | — | | |
Restricted securities
|
| | | | 11,095 | | | | | | 10,894 | | |
Deferred income taxes
|
| | | | 6,117 | | | | | | 8,118 | | |
Foreclosed real estate, net
|
| | | | 411 | | | | | | — | | |
Intangible assets, net
|
| | | | 4,910 | | | | | | 5,411 | | |
Other assets
|
| | | | 5,350 | | | | | | 3,540 | | |
Total assets
|
| | | $ | 1,874,074 | | | | | | 1,883,238 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | | 287,358 | | | | | | 293,744 | | |
NOW deposits
|
| | | | 194,170 | | | | | | 233,163 | | |
Money-market and savings deposits
|
| | | | 737,223 | | | | | | 793,347 | | |
Time deposits
|
| | | | 296,307 | | | | | | 232,376 | | |
Total deposits
|
| | | | 1,515,058 | | | | | | 1,552,630 | | |
Federal Home Loan Bank advances
|
| | | | 126,000 | | | | | | 126,000 | | |
Subordinated debt
|
| | | | 15,000 | | | | | | 15,000 | | |
Other borrowings
|
| | | | 8,253 | | | | | | 29,280 | | |
Accrued interest payable
|
| | | | 1,339 | | | | | | 964 | | |
Official checks
|
| | | | 5,314 | | | | | | 6,696 | | |
Right of use lease liabilities
|
| | | | 22,280 | | | | | | — | | |
Other liabilities
|
| | | | 11,598 | | | | | | 7,579 | | |
Total liabilities
|
| | | | 1,704,842 | | | | | | 1,738,149 | | |
Commitments and contingencies (Notes 6, 11, 16 and 19) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock Series D, 20,900,000 shares authorized, 5,834,543 shares issued
and outstanding |
| | | | 24,738 | | | | | | 24,738 | | |
Common stock, no par value; 35,000,000 shares authorized, 18,591,401 and 18,174,329 shares issued and outstanding in 2019 and 2018, respectively
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 113,901 | | | | | | 111,162 | | |
Retained earnings
|
| | | | 30,525 | | | | | | 15,776 | | |
Accumulated other comprehensive income (loss)
|
| | | | 68 | | | | | | (6,587) | | |
Total stockholders’ equity
|
| | | | 169,232 | | | | | | 145,089 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 1,874,074 | | | | | | 1,883,238 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Loans
|
| | | $ | 65,030 | | | | | | 61,779 | | |
Securities
|
| | | | 11,528 | | | | | | 10,497 | | |
Other
|
| | | | 1,806 | | | | | | 1,639 | | |
Total interest income
|
| | | | 78,364 | | | | | | 73,915 | | |
Interest expense: | | | | | | | | | | | | | |
Deposits
|
| | | | 23,484 | | | | | | 18,273 | | |
Borrowings
|
| | | | 4,724 | | | | | | 3,835 | | |
Total interest expense
|
| | | | 28,208 | | | | | | 22,108 | | |
Net interest income
|
| | | | 50,156 | | | | | | 51,807 | | |
Provision for loan losses
|
| | | | 5,054 | | | | | | 1,499 | | |
Net interest income after provision for loan losses
|
| | | | 45,102 | | | | | | 50,308 | | |
Noninterest income: | | | | | | | | | | | | | |
Asset advisory services
|
| | | | 3,627 | | | | | | 3,209 | | |
Insurance income
|
| | | | 2,806 | | | | | | 2,388 | | |
Service charges on deposit accounts
|
| | | | 675 | | | | | | 682 | | |
Net gain on sales of loans held for sale
|
| | | | 141 | | | | | | 119 | | |
Net (loss) gain on sales of debt securities available for sale
|
| | | | (37) | | | | | | 270 | | |
Net gain on sales of foreclosed real estate
|
| | | | — | | | | | | 10 | | |
Other
|
| | | | 2,805 | | | | | | 2,269 | | |
Total noninterest income
|
| | | | 10,017 | | | | | | 8,947 | | |
Noninterest expenses: | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 24,184 | | | | | | 23,612 | | |
Occupancy and equipment
|
| | | | 4,413 | | | | | | 4,373 | | |
Data processing
|
| | | | 1,792 | | | | | | 1,797 | | |
Deposit insurance premiums
|
| | | | 797 | | | | | | 1,544 | | |
Professional fees
|
| | | | 996 | | | | | | 989 | | |
Advertising
|
| | | | 295 | | | | | | 238 | | |
Other general and administrative
|
| | | | 3,975 | | | | | | 3,896 | | |
Total noninterest expenses
|
| | | | 36,452 | | | | | | 36,449 | | |
Earnings before income taxes
|
| | | | 18,667 | | | | | | 22,806 | | |
Income taxes
|
| | | | 3,918 | | | | | | 5,634 | | |
Net earnings
|
| | | $ | 14,749 | | | | | | 17,172 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net earnings
|
| | | $ | 14,749 | | | | | | 17,172 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Net change in unrealized loss on debt securities available for sale:
|
| | | | | | | | | | | | |
Unrealized gain (loss) arising during the year
|
| | | | 8,067 | | | | | | (3,203) | | |
Reclassification adjustment for unrealized loss on debt securities available for sale transferred to held to maturity
|
| | | | 2,842 | | | | | | — | | |
Reclassification adjustment for realized losses (gains)
|
| | | | 37 | | | | | | (270) | | |
Net change in unrealized loss on debt securities available for sale
|
| | | | 10,946 | | | | | | (3,473) | | |
Net change in fair value of cash flow hedges
|
| | | | — | | | | | | (195) | | |
Reclassification adjustment for unrealized loss on debt securities available for sale
transferred to held to maturity |
| | | | (2,842) | | | | | | — | | |
Amortization of transferred net unrealized loss (gain) on debt securities held to maturity
|
| | | | 810 | | | | | | (40) | | |
Total other comprehensive income (loss) before income tax expense (benefit)
|
| | | | 8,914 | | | | | | (3,708) | | |
Income tax expense (benefit)
|
| | | | 2,259 | | | | | | (940) | | |
Total other comprehensive income (loss)
|
| | | | 6,655 | | | | | | (2,768) | | |
Comprehensive income
|
| | | $ | 21,404 | | | | | | 14,404 | | |
| | |
Preferred Stock
|
| | | | | | | | | | | | | |
Additional
Paid-In Capital |
| |
Retained
Earnings Accumulated Deficit) |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Equity |
| |||||||||||||||||||||
| | |
Series D
|
| |
Common Stock
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
| | | | 5,834,543 | | | | | $ | 24,738 | | | | | | 17,884,192 | | | | | $ | — | | | | | | 108,744 | | | | | | (1,396) | | | | | | (3,819) | | | | | | 128,267 | | |
Net earnings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,172 | | | | | | — | | | | | | 17,172 | | |
Net change in unrealized loss on debt securities available for sale, net of tax benefit of $880
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,593) | | | | | | (2,593) | | |
Net change in fair value of cash flow hedges, net of tax
benefit of $50 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (145) | | | | | | (145) | | |
Amortization of transferred unrealized gain on debt securities held to maturity, net of tax benefit $10
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30) | | | | | | (30) | | |
Proceeds from stock options exercised
|
| | | | — | | | | | | — | | | | | | 1,300 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 6 | | |
Stock issued related to prior acquisition
|
| | | | — | | | | | | — | | | | | | 29,333 | | | | | | — | | | | | | 220 | | | | | | — | | | | | | — | | | | | | 220 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 259,504 | | | | | | — | | | | | | 2,192 | | | | | | — | | | | | | — | | | | | | 2,192 | | |
Balance at December 31, 2018
|
| | | | 5,834,543 | | | | | $ | 24,738 | | | | | | 18,174,329 | | | | | $ | — | | | | | | 111,162 | | | | | | 15,776 | | | | | | (6,587) | | | | | | 145,089 | | |
Balance at December 31, 2018
|
| | | | 5,834,543 | | | | | $ | 24,738 | | | | | | 18,174,329 | | | | | $ | — | | | | | | 111,162 | | | | | | 15,776 | | | | | | (6,587) | | | | | | 145,089 | | |
Net earnings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,749 | | | | | | — | | | | | | 14,749 | | |
Net change in unrealized loss on debt securities available for sale, net of taxes of $2,037
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,067 | | | | | | 6,067 | | |
Amortization of transferred net unrealized loss on debt
securities held to maturity, net of taxes of $222 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 588 | | | | | | 588 | | |
Proceeds from stock options exercised, including cashless exercises
|
| | | | — | | | | | | — | | | | | | 192,400 | | | | | | — | | | | | | 546 | | | | | | — | | | | | | — | | | | | | 546 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | 224,672 | | | | | | — | | | | | | 2,193 | | | | | | — | | | | | | — | | | | | | 2,193 | | |
Balance at December 31, 2019
|
| | | | 5,834,543 | | | | | $ | 24,738 | | | | | | 18,591,401 | | | | | $ | — | | | | | | 113,901 | | | | | | 30,525 | | | | | | 68 | | | | | | 169,232 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 14,749 | | | | | | 17,172 | | |
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 366 | | | | | | 447 | | |
Provision for loan losses
|
| | | | 5,054 | | | | | | 1,499 | | |
Deferred income taxes
|
| | | | (258) | | | | | | (142) | | |
Net amortization of premiums and discounts on debt securities
|
| | | | 1,771 | | | | | | 1,899 | | |
Net amortization of deferred loan fees, discounts and costs
|
| | | | (1,171) | | | | | | (138) | | |
Amortization of intangible assets
|
| | | | 501 | | | | | | 501 | | |
Stock-based compensation
|
| | | | 2,193 | | | | | | 2,192 | | |
Net loss (gain) on sales of debt securities available for sale
|
| | | | 37 | | | | | | (270) | | |
Net gain on sales of loans held for sale
|
| | | | (141) | | | | | | (119) | | |
Proceeds from sales of loans held for sale
|
| | | | 7,701 | | | | | | 7,220 | | |
Loans originated for sale
|
| | | | (7,725) | | | | | | (7,101) | | |
Net gain on sales of foreclosed real estate
|
| | | | — | | | | | | (10) | | |
Repayment of operating lease liabilities
|
| | | | (60) | | | | | | — | | |
Net decrease (increase) in accrued interest receivable
|
| | | | 440 | | | | | | (1,485) | | |
Net increase in other assets
|
| | | | (1,810) | | | | | | (816) | | |
Net (decrease) increase in official checks
|
| | | | (1,382) | | | | | | 3,152 | | |
Net increase in accrued interest payable
|
| | | | 375 | | | | | | 131 | | |
Net increase in other liabilities
|
| | | | 4,835 | | | | | | 2,570 | | |
Net cash provided by operating activities
|
| | | | 25,475 | | | | | | 26,702 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Purchase of debt securities available for sale
|
| | | | (92,962) | | | | | | (63,914) | | |
Purchase of debt securities held to maturity
|
| | | | (24,819) | | | | | | (34,443) | | |
Proceeds from principal repayments, sales and maturities of debt securities available for sale
|
| | | | 83,147 | | | | | | 40,389 | | |
Proceeds from principal repayments of debt securities held to maturity
|
| | | | 44,261 | | | | | | 9,121 | | |
Net principal repayments (originations) of loans
|
| | | | 23,679 | | | | | | (112,059) | | |
Purchase of premises and equipment
|
| | | | (126) | | | | | | (108) | | |
(Purchase) redemption of restricted securities
|
| | | | (201) | | | | | | 439 | | |
Stock issued related to prior acquisition
|
| | | | — | | | | | | 220 | | |
Proceeds from sales of foreclosed real estate
|
| | | | — | | | | | | 1,285 | | |
Net cash provided by (used in) investing activities
|
| | | | 32,979 | | | | | | (159,070) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net (decrease) increase in deposits
|
| | | | (37,572) | | | | | | 163,962 | | |
Proceeds from Federal Home Loan Bank advances
|
| | | | 43,000 | | | | | | 126,000 | | |
Maturities of Federal Home Loan Bank advances
|
| | | | (43,000) | | | | | | (141,000) | | |
Net decrease in other borrowings
|
| | | | (21,027) | | | | | | (20,959) | | |
Proceeds from stock options exercised
|
| | | | 546 | | | | | | 6 | | |
Net cash (used in) provided by financing activities
|
| | | | (58,053) | | | | | | 128,009 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 401 | | | | | | (4,359) | | |
Cash and cash equivalents at beginning of year
|
| | | | 44,455 | | | | | | 48,814 | | |
Cash and cash equivalents at end of year
|
| | | $ | 44,856 | | | | | | 44,455 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 27,833 | | | | | | 21,977 | | |
Income taxes
|
| | | $ | 4,158 | | | | | | 5,759 | | |
Noncash transactions:
|
| | | | | | | | | | | | |
Other comprehensive income (loss), net change in unrealized loss on debt securities available for sale, net of tax expense (benefit)
|
| | | $ | 6,067 | | | | | | (2,593) | | |
Other comprehensive loss, fair value adjustment on cash flow hedges, net of tax
benefit |
| | | $ | — | | | | | | (145) | | |
Other comprehensive loss, amortization of transferred unrealized loss (gain) on
debt securities held to maturity, net of tax expense (benefit) |
| | | $ | 588 | | | | | | (30) | | |
Transfer debt securities from available for sale to held to maturity
|
| | | $ | 51,789 | | | | | | — | | |
Unrealized loss on debt securities transferred from available for sale to held to maturity
|
| | | $ | (2,842) | | | | | | — | | |
Transfer of loans to foreclosed real estate
|
| | | $ | 411 | | | | | | 35 | | |
Initial recognition of right of use lease assets
|
| | | $ | 23,914 | | | | | | — | | |
Initial recognition of right of use lease liabilities
|
| | | $ | 24,730 | | | | | | — | | |
Reclassification of other liabilities to right of use lease assets
|
| | | $ | 816 | | | | | | — | | |
|
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Net unrealized gain (loss) on debt securities available for sale
|
| | | $ | 2,116 | | | | | | (8,830) | | |
Unamortized net unrealized (loss) gain on debt securities transferred to held to
maturity |
| | | | (2,026) | | | | | | 6 | | |
Gross unrealized amount
|
| | | | 90 | | | | | | (8,824) | | |
Income tax expense (benefit)
|
| | | | 22 | | | | | | (2,237) | | |
Net unrealized amount
|
| | | $ | 68 | | | | | | (6,587) | | |
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for Sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | $ | 85,468 | | | | | | 382 | | | | | | (455) | | | | | | 85,395 | | |
Mortgage-backed securities
|
| | | | 119,066 | | | | | | 1,792 | | | | | | (385) | | | | | | 120,473 | | |
Tax exempt
|
| | | | 3,067 | | | | | | — | | | | | | (65) | | | | | | 3,002 | | |
Municipal bonds – Taxable
|
| | | | 20,751 | | | | | | 407 | | | | | | (14) | | | | | | 21,144 | | |
Corporate bonds
|
| | | | 31,322 | | | | | | 868 | | | | | | (414) | | | | | | 31,776 | | |
Total
|
| | | $ | 259,674 | | | | | | 3,449 | | | | | | (1,333) | | | | | | 261,790 | | |
Held to Maturity:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | | 68,403 | | | | | | 414 | | | | | | (348) | | | | | | 68,469 | | |
Mortgage-backed securities
|
| | | | 82,924 | | | | | | 3,339 | | | | | | (171) | | | | | | 86,092 | | |
Corporate bonds
|
| | | | 3,000 | | | | | | — | | | | | | — | | | | | | 3,000 | | |
Total
|
| | | $ | 154,327 | | | | | | 3,753 | | | | | | (519) | | | | | | 157,561 | | |
At December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for Sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | $ | 119,759 | | | | | | 143 | | | | | | (3,225) | | | | | | 116,677 | | |
Mortgage-backed securities
|
| | | | 130,535 | | | | | | 267 | | | | | | (4,331) | | | | | | 126,471 | | |
Municipal bonds – Taxable
|
| | | | 19,541 | | | | | | 27 | | | | | | (508) | | | | | | 19,060 | | |
Municipal bonds – Tax exempt
|
| | | | 1,638 | | | | | | — | | | | | | (31) | | | | | | 1,607 | | |
Corporate bonds
|
| | | | 31,981 | | | | | | — | | | | | | (1,172) | | | | | | 30,809 | | |
Total
|
| | | $ | 303,454 | | | | | | 437 | | | | | | (9,267) | | | | | | 294,624 | | |
Held to Maturity:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | | 77,562 | | | | | | 13 | | | | | | (4,529) | | | | | | 73,046 | | |
Mortgage-backed securities
|
| | | | 43,952 | | | | | | 110 | | | | | | (1,053) | | | | | | 43,009 | | |
Corporate bonds
|
| | | | 2,500 | | | | | | — | | | | | | — | | | | | | 2,500 | | |
Total
|
| | | $ | 124,014 | | | | | | 123 | | | | | | (5,582) | | | | | | 118,555 | | |
| | |
Available for Sale
|
| |
Held to Maturity
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||
Due less than one year
|
| | | $ | 1,180 | | | | | | 1,196 | | | | | | 258 | | | | | | 258 | | |
Due from one to five years
|
| | | | 29,690 | | | | | | 30,290 | | | | | | 11,918 | | | | | | 12,101 | | |
Due from five to ten years
|
| | | | 57,934 | | | | | | 58,125 | | | | | | 43,008 | | | | | | 42,956 | | |
Due greater than ten years
|
| | | | 51,804 | | | | | | 51,706 | | | | | | 16,219 | | | | | | 16,154 | | |
Mortgage-backed securities
|
| | | | 119,066 | | | | | | 120,473 | | | | | | 82,924 | | | | | | 86,092 | | |
| | | | $ | 259,674 | | | | | | 261,790 | | | | | | 154,327 | | | | | | 157,561 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Proceeds received
|
| | | $ | 47,103 | | | | | | 12,818 | | |
Gross gains
|
| | | $ | 301 | | | | | | 299 | | |
Gross losses
|
| | | $ | (338) | | | | | | (29) | | |
| | |
Twelve Months or Greater
|
| |
Less Than Twelve Months
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for Sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | $ | (358) | | | | | | 28,163 | | | | | | (97) | | | | | | 15,479 | | |
Mortgage-backed securities
|
| | | | (338) | | | | | | 25,736 | | | | | | (47) | | | | | | 8,855 | | |
Tax exempt
|
| | | | — | | | | | | — | | | | | | (65) | | | | | | 3,002 | | |
Municipal bonds – Taxable
|
| | | | (2) | | | | | | 998 | | | | | | (12) | | | | | | 3,006 | | |
Corporate bonds
|
| | | | (414) | | | | | | 3,581 | | | | | | — | | | | | | — | | |
| | | | $ | (1,112) | | | | | | 58,478 | | | | | | (221) | | | | | | 30,342 | | |
Held to Maturity:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | | (348) | | | | | | 39,869 | | | | | | — | | | | | | — | | |
Mortgage-backed securities
|
| | | | (131) | | | | | | 9,218 | | | | | | (40) | | | | | | 4,789 | | |
| | | | $ | (479) | | | | | | 49,087 | | | | | | (40) | | | | | | 4,789 | | |
|
| | |
Twelve Months or Greater
|
| |
Less Than Twelve Months
|
| ||||||||||||||||||
| | |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
At December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for Sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | $ | (2,652) | | | | | | 72,232 | | | | | | (573) | | | | | | 30,036 | | |
Mortgage-backed securities
|
| | | | (4,061) | | | | | | 89,807 | | | | | | (270) | | | | | | 12,458 | | |
Municipal bonds – Taxable
|
| | | | (469) | | | | | | 12,955 | | | | | | (39) | | | | | | 3,536 | | |
Municipal bonds – Tax exempt
|
| | | | (26) | | | | | | 1,165 | | | | | | (5) | | | | | | 442 | | |
Corporate bonds
|
| | | | (1,062) | | | | | | 16,984 | | | | | | (110) | | | | | | 13,825 | | |
| | | | $ | (8,270) | | | | | | 193,143 | | | | | | (997) | | | | | | 60,297 | | |
Held to Maturity:
|
| | | | | | | | | | | | | | | | | | | | |||||
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | | (4,485) | | | | | | 58,774 | | | | | | (44) | | | | | | 9,308 | | |
Mortgage-backed securities
|
| | | | (1,003) | | | | | | 21,776 | | | | | | (50) | | | | | | 3,138 | | |
| | | | $ | (5,488) | | | | | | 80,550 | | | | | | (94) | | | | | | 12,446 | | |
|
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Federal Reserve Bank stock
|
| | | $ | 4,045 | | | | | | 3,980 | | |
Federal Home Loan Bank stock
|
| | | | 7,050 | | | | | | 6,914 | | |
| | | | $ | 11,095 | | | | | | 10,894 | | |
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Real estate mortgage: | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 374,985 | | | | | | 333,749 | | |
Residential real estate
|
| | | | 159,542 | | | | | | 151,693 | | |
Construction and land
|
| | | | 54,581 | | | | | | 84,443 | | |
Total real estate
|
| | | | 589,108 | | | | | | 569,885 | | |
Commercial and Industrial
|
| | | | 667,168 | | | | | | 704,929 | | |
Consumer
|
| | | | 111,342 | | | | | | 121,069 | | |
Total loans
|
| | | | 1,367,618 | | | | | | 1,395,883 | | |
Add (deduct): | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | | (14,868) | | | | | | (13,940) | | |
Net deferred loan costs
|
| | | | 2,016 | | | | | | 796 | | |
Loans, net
|
| | | $ | 1,354,766 | | | | | | 1,382,739 | | |
| | |
Real Estate Mortgage
|
| | | | ||||||||||||||||||||||||||||||
| | |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Construction
and Land |
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Total
|
| ||||||||||||||||||
Year Ended December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 3,478 | | | | | | 607 | | | | | | 1,291 | | | | | | 7,804 | | | | | | 760 | | | | | | 13,940 | | |
(Credit) provision for loan losses
|
| | | | (948) | | | | | | (5) | | | | | | (581) | | | | | | 6,681 | | | | | | (93) | | | | | | 5,054 | | |
Charge-offs
|
| | | | — | | | | | | (75) | | | | | | — | | | | | | (4,977) | | | | | | (23) | | | | | | (5,075) | | |
Recoveries
|
| | | | 787 | | | | | | 122 | | | | | | — | | | | | | 35 | | | | | | 5 | | | | | | 949 | | |
Ending balance
|
| | | $ | 3,317 | | | | | | 649 | | | | | | 710 | | | | | | 9,543 | | | | | | 649 | | | | | | 14,868 | | |
Loans individually evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 3,783 | | | | | | 957 | | | | | | — | | | | | | 3,113 | | | | | | — | | | | | | 7,853 | | |
Balance in allowance for loan losses
|
| | | $ | — | | | | | | 115 | | | | | | — | | | | | | 1,019 | | | | | | — | | | | | | 1,134 | | |
Loans collectively evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 371,202 | | | | | | 158,585 | | | | | | 54,581 | | | | | | 664,055 | | | | | | 111,342 | | | | | | 1,359,765 | | |
Balance in allowance for loan losses
|
| | | $ | 3,317 | | | | | | 534 | | | | | | 710 | | | | | | 8,524 | | | | | | 649 | | | | | | 13,734 | | |
Year Ended December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 3,204 | | | | | | 817 | | | | | | 875 | | | | | | 7,061 | | | | | | 802 | | | | | | 12,759 | | |
Provision (credit) for loan losses
|
| | | | 200 | | | | | | (201) | | | | | | 416 | | | | | | 1,183 | | | | | | (99) | | | | | | 1,499 | | |
Charge-offs
|
| | | | — | | | | | | (51) | | | | | | — | | | | | | (472) | | | | | | — | | | | | | (523) | | |
Recoveries
|
| | | | 74 | | | | | | 42 | | | | | | — | | | | | | 32 | | | | | | 57 | | | | | | 205 | | |
Ending balance
|
| | | $ | 3,478 | | | | | | 607 | | | | | | 1,291 | | | | | | 7,804 | | | | | | 760 | | | | | | 13,940 | | |
Loans individually evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | — | | | | | | 1,514 | | | | | | — | | | | | | — | | | | | | 411 | | | | | | 1,925 | | |
Balance in allowance for loan losses
|
| | | $ | — | | | | | | 172 | | | | | | — | | | | | | — | | | | | | — | | | | | | 172 | | |
Loans collectively evaluated for impairment:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment
|
| | | $ | 333,749 | | | | | | 150,179 | | | | | | 84,443 | | | | | | 704,929 | | | | | | 120,658 | | | | | | 1,393,958 | | |
Balance in allowance for loan losses
|
| | | $ | 3,478 | | | | | | 435 | | | | | | 1,291 | | | | | | 7,804 | | | | | | 760 | | | | | | 13,768 | | |
|
| | |
Real Estate Mortgage
|
| | | | | ||||||||||||||||||||||||||||||||
| | |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Construction
and Land |
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Total
|
| | | | ||||||||||||||||||
Credit Risk Profile by Internally Assigned Grade:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
At December 31, 2019:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Pass (risk rating 1-6)
|
| | | $ | 371,202 | | | | | | 158,035 | | | | | | 54,581 | | | | | | 650,301 | | | | | | 111,275 | | | | | | 1,345,394 | | | | ||
Special mention (risk rating 7)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 262 | | | | | | — | | | | | | 262 | | | | ||
Substandard (risk rating 8)
|
| | | | 3,783 | | | | | | 1,507 | | | | | | — | | | | | | 16,605 | | | | | | 67 | | | | | | 21,962 | | | | ||
Total
|
| | | $ | 374,985 | | | | | | 159,542 | | | | | | 54,581 | | | | | | 667,168 | | | | | | 111,342 | | | | | | 1,367,618 | | | | ||
Credit Risk Profile by Internally Assigned Grade:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
At December 31, 2018:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Pass (risk rating 1-6)
|
| | | $ | 331,519 | | | | | | 149,802 | | | | | | 84,443 | | | | | | 700,314 | | | | | | 120,938 | | | | | | 1,387,016 | | | | ||
Special mention (risk rating 7)
|
| | | | 2,230 | | | | | | — | | | | | | — | | | | | | 3,889 | | | | | | 23 | | | | | | 6,142 | | | | ||
Substandard (risk rating 8)
|
| | | | — | | | | | | 1,891 | | | | | | — | | | | | | 726 | | | | | | 108 | | | | | | 2,725 | | | | ||
Total
|
| | | $ | 333,749 | | | | | | 151,693 | | | | | | 84,443 | | | | | | 704,929 | | | | | | 121,069 | | | | | | 1,395,883 | | | |
| | |
Accruing Loans
|
| | | |||||||||||||||||||||||||||||||||||||
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Nonaccrual
Total Loans |
| |
Loans
|
| |||||||||||||||||||||
At December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgage:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 387 | | | | | | — | | | | | | — | | | | | | 387 | | | | | | 370,815 | | | | | | 3,783 | | | | | | 374,985 | | |
Residential real estate
|
| | | | 408 | | | | | | 2,516 | | | | | | — | | | | | | 2,924 | | | | | | 156,068 | | | | | | 550 | | | | | | 159,542 | | |
Construction and land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 54,581 | | | | | | — | | | | | | 54,581 | | |
Commercial and Industrial
|
| | | | — | | | | | | 2,874 | | | | | | — | | | | | | 2,874 | | | | | | 661,009 | | | | | | 3,285 | | | | | | 667,168 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 111,275 | | | | | | 67 | | | | | | 111,342 | | |
Total
|
| | | $ | 795 | | | | | | 5,390 | | | | | | — | | | | | | 6,185 | | | | | | 1,353,748 | | | | | | 7,685 | | | | | | 1,367,618 | | |
At December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate mortgage:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 333,749 | | | | | | — | | | | | | 333,749 | | |
Residential real estate
|
| | | | 1,051 | | | | | | 594 | | | | | | — | | | | | | 1,645 | | | | | | 148,819 | | | | | | 1,229 | | | | | | 151,693 | | |
Construction and land
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 84,443 | | | | | | — | | | | | | 84,443 | | |
Commercial and Industrial
|
| | | | 708 | | | | | | 712 | | | | | | — | | | | | | 1,420 | | | | | | 703,509 | | | | | | — | | | | | | 704,929 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120,205 | | | | | | 864 | | | | | | 121,069 | | |
Total
|
| | | $ | 1,759 | | | | | | 1,306 | | | | | | — | | | | | | 3,065 | | | | | | 1,390,725 | | | | | | 2,093 | | | | | | 1,395,883 | | |
| | |
With No Related
Allowance Recorded |
| |
With an
Allowance Recorded |
| |
Total
|
| | | |||||||||||||||||||||||||||||||||||||
| | |
Recorded
Investment |
| |
Unpaid
Contractual Balance |
| |
Recorded
Investment |
| |
Unpaid
Contractual Balance |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Unpaid
Contractual Balance |
| |
Related
Allowance |
| ||||||||||||||||||||||||
December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 3,783 | | | | | | 3,783 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,783 | | | | | | 3,783 | | | | | | — | | |
Residential real estate
|
| | | | — | | | | | | — | | | | | | 957 | | | | | | 1,329 | | | | | | 115 | | | | | | 957 | | | | | | 1,329 | | | | | | 115 | | |
Commercial and Industrial
|
| | | | — | | | | | | — | | | | | | 3,113 | | | | | | 3,113 | | | | | | 1,019 | | | | | | 3,113 | | | | | | 3,113 | | | | | | 1,019 | | |
| | | | $ | 3,783 | | | | | | 3,783 | | | | | | 4,070 | | | | | | 4,442 | | | | | | 1,134 | | | | | | 7,853 | | | | | | 8,225 | | | | | | 1,134 | | |
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate
|
| | | $ | — | | | | | | — | | | | | | 1,514 | | | | | | 1,932 | | | | | | 172 | | | | | | 1,514 | | | | | | 1,932 | | | | | | 172 | | |
Consumer
|
| | | | 411 | | | | | | 514 | | | | | | — | | | | | | — | | | | | | — | | | | | | 411 | | | | | | 514 | | | | | | — | | |
| | | | $ | 411 | | | | | | 514 | | | | | | 1,514 | | | | | | 1,932 | | | | | | 172 | | | | | | 1,925 | | | | | | 2,446 | | | | | | 172 | | |
| | |
Average
Recorded Investment |
| |
Interest
Income Recognized |
| |
Interest
Income Received |
| |||||||||
Year Ended December 31, 2019: | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 2,207 | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 1,031 | | | | | | — | | | | | | — | | |
Commercial and Industrial
|
| | | | 751 | | | | | | — | | | | | | 14 | | |
Consumer
|
| | | | 377 | | | | | | — | | | | | | — | | |
| | | | $ | 4,366 | | | | | | — | | | | | | 14 | | |
Year Ended December 31, 2018: | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 368 | | | | | | — | | | | | | 15 | | |
Residential real estate
|
| | | | 1,902 | | | | | | 49 | | | | | | 49 | | |
Commercial and Industrial
|
| | | | 306 | | | | | | — | | | | | | 17 | | |
Consumer
|
| | | | 414 | | | | | | — | | | | | | 7 | | |
| | | | $ | 2,990 | | | | | | 49 | | | | | | 88 | | |
|
| | |
Number of
Contracts |
| |
Pre-Modification
Outstanding Recorded Investment |
| |
Post-Modification
Outstanding Recorded Investment |
| |||||||||
Year Ended December 31, 2019: | | | | | | | | | | | | | | | | | | | |
Real estate mortgage –
|
| | | | | | | | | | | | | | | | | | |
Residential real estate –
|
| | | | | | | | | | | | | | | | | | |
Modified interest rate and amortization
|
| | | | 1 | | | | | $ | 160 | | | | | | 160 | | |
Year Ended December 31, 2018: | | | | | | | | | | | | | | | | | | | |
Real estate mortgage –
|
| | | | | | | | | | | | | | | | | | |
Residential real estate –
|
| | | | | | | | | | | | | | | | | | |
Modified interest rate and amortization
|
| | | | 2 | | | | | $ | 317 | | | | | | 317 | | |
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Land
|
| | | $ | 408 | | | | | | 408 | | |
Building
|
| | | | 1,402 | | | | | | 1,402 | | |
Leasehold improvements
|
| | | | 5,094 | | | | | | 5,080 | | |
Furniture, fixtures and equipment
|
| | | | 5,792 | | | | | | 5,680 | | |
Total, at cost
|
| | | | 12,696 | | | | | | 12,570 | | |
Less accumulated depreciation and amortization
|
| | | | (10,753) | | | | | | (10,387) | | |
Premises and equipment, net
|
| | | $ | 1,943 | | | | | | 2,183 | | |
| | |
Amount
|
| |||
Operating lease right of use assets
|
| | | $ | 21,524 | | |
Operating lease liabilities
|
| | | $ | 22,280 | | |
Weighted average remaining operating lease term (in years)
|
| | | | 6.5 | | |
Weighted average discount rate
|
| | | | 3.33% | | |
Year Ending December 31,
|
| |
Amount
|
| |||
2020
|
| | | $ | 2,532 | | |
2021
|
| | | | 2,572 | | |
2022
|
| | | | 2,459 | | |
2023
|
| | | | 2,474 | | |
2024
|
| | | | 2,267 | | |
Thereafter
|
| | | | 16,112 | | |
Total future lease payments
|
| | | | 28,416 | | |
Less interest
|
| | | | (6,136) | | |
Total operating lease liabilities
|
| | | $ | 22,280 | | |
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Intangible assets – customer lists
|
| | | $ | 7,323 | | | | | | 7,323 | | |
Accumulated amortization
|
| | | | (2,413) | | | | | | (1,912) | | |
Intangible assets, net
|
| | | $ | 4,910 | | | | | | 5,411 | | |
Amortization expense for the year
|
| | | $ | 501 | | | | | | 501 | | |
|
2020
|
| | | $ | 172,287 | | |
|
2021
|
| | | | 60,463 | | |
|
2022
|
| | | | 30,844 | | |
|
2023
|
| | | | 17,531 | | |
|
2024
|
| | | | 14,596 | | |
|
Thereafter
|
| | | | 586 | | |
| | | | | $ | 296,307 | | |
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Fixed rates ranging from 0.73% to 3.27% and 1.27% to 3.27%, respectively and averaging 2.53% and 2.41%, respectively
|
| | | $ | 126,000 | | | | | | 126,000 | | |
Interest expense for the year
|
| | | $ | 3,261 | | | | | | 2,333 | | |
Year Ending December 31,
|
| |
Amount
|
| |||
2020
|
| | | $ | 5,000 | | |
2021
|
| | | | 10,000 | | |
2022
|
| | | | 28,000 | | |
2023
|
| | | | 35,000 | | |
2024
|
| | | | 38,000 | | |
Thereafter
|
| | | | 10,000 | | |
| | | | $ | 126,000 | | |
|
Commitments to extend credit
|
| | | $ | 30,540 | | |
|
Standby letters of credit
|
| | | $ | 5,721 | | |
|
Undisbursed construction loans
|
| | | $ | 19,824 | | |
|
Unused lines of credit
|
| | | $ | 488,290 | | |
| | |
2019
|
| |
2018
|
| ||||||
At December 31: | | | | | | | | | | | | | |
Notional amount-interest rate swaps: | | | | | | | | | | | | | |
Fair value hedges
|
| | | $ | 5,801 | | | | | | 10,686 | | |
Stand-alone derivatives
|
| | | $ | 200,121 | | | | | | 133,674 | | |
Weighted-average pay rate-interest rate swaps
|
| | | | 4.16% | | | | | | 5.09% | | |
Weighted-average receive rate-interest rate swaps
|
| | | | 4.13% | | | | | | 5.07% | | |
Weighted-average maturity (in years)-interest rate swaps
|
| | | | 8.5 | | | | | | 6.0 | | |
Net realized fair value adjustments: | | | | | | | | | | | | | |
Fair value hedges-hedged assets (loans)
|
| | | $ | 26 | | | | | | 1 | | |
Fair value hedges-interest rate swaps (other assets)
|
| | | $ | — | | | | | | 58 | | |
Fair value hedges-interest rate swaps (other liabilities)
|
| | | $ | (26) | | | | | | (59) | | |
Stand-alone derivatives-interest rate swaps (other assets)
|
| | | $ | 3,615 | | | | | | 1,657 | | |
Stand-alone derivatives-interest rate swaps (other liabilities)
|
| | | $ | (3,615) | | | | | | (1,657) | | |
For the year ended December 31: | | | | | | | | | | | | | |
Net cash settlements on derivatives: | | | | | | | | | | | | | |
Fair value and cash flow hedges (interest income)
|
| | | $ | (21) | | | | | | (10) | | |
Stand-alone derivatives (other noninterest income)
|
| | | $ | 1,203 | | | | | | 471 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,820 | | | | | | 4,985 | | |
State
|
| | | | 356 | | | | | | 791 | | |
Total current
|
| | | | 4,176 | | | | | | 5,776 | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | (207) | | | | | | (119) | | |
State
|
| | | | (51) | | | | | | (23) | | |
Total deferred
|
| | | | (258) | | | | | | (142) | | |
Income taxes
|
| | | $ | 3,918 | | | | | | 5,634 | | |
|
| | |
Year Ended December 31,
|
| | |||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| | ||||||||||||||||||||
| | |
Amount
|
| |
% of
Pretax Earnings |
| |
Amount
|
| |
% of
Pretax Earnings |
| | | | ||||||||||||
Income taxes at statutory rate
|
| | | $ | 3,920 | | | | | | 21.0% | | | | | $ | 4,789 | | | | | | 21.0% | | | | ||
Increase (decrease) resulting from: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
State taxes, net of Federal taxes
|
| | | | 241 | | | | | | 1.3 | | | | | | 606 | | | | | | 2.7 | | | | ||
Stock-based compensation
|
| | | | (233) | | | | | | (1.2) | | | | | | (95) | | | | | | (.4) | | | | ||
Other
|
| | | | (10) | | | | | | (.2) | | | | | | 334 | | | | | | 1.4 | | | | ||
Income taxes
|
| | | $ | 3,918 | | | | | | 20.9% | | | | | $ | 5,634 | | | | | | 24.7% | | | |
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforward
|
| | | $ | 2,205 | | | | | | 2,513 | | |
Allowance for loan losses
|
| | | | 3,925 | | | | | | 3,681 | | |
Unrealized loss on debt securities available for sale
|
| | | | — | | | | | | 2,238 | | |
Unrealized loss on debt securities transferred to held to maturity
|
| | | | 497 | | | | | | — | | |
Stock-based compensation
|
| | | | 1,316 | | | | | | 1,189 | | |
Depreciation
|
| | | | 732 | | | | | | 665 | | |
Accrued rent
|
| | | | 192 | | | | | | 207 | | |
Organizational and preopening costs
|
| | | | 36 | | | | | | 55 | | |
Other
|
| | | | 135 | | | | | | 41 | | |
Deferred tax assets
|
| | | | 9,038 | | | | | | 10,589 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Deferred loan costs
|
| | | | (1,133) | | | | | | (1,077) | | |
Intangible assets
|
| | | | (1,182) | | | | | | (1,302) | | |
Prepaid expenses
|
| | | | (87) | | | | | | (91) | | |
Unrealized gain on debt securities available for sale
|
| | | | (519) | | | | | | — | | |
Unrealized gain on debt securities transferred to held to maturity
|
| | | | — | | | | | | (1) | | |
Deferred tax liabilities
|
| | | | (2,921) | | | | | | (2,471) | | |
Net deferred tax asset
|
| | | $ | 6,117 | | | | | | 8,118 | | |
|
2028
|
| | | $ | 4,177 | | |
|
2029
|
| | | | 4,669 | | |
| | | | | $ | 8,846 | | |
|
| | |
Number
of Options |
| |
Weighted-
Average per Option Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| | | | ||||||
Options outstanding at December 31, 2017
|
| | | | 3,153,625 | | | | | $ | 5.31 | | | | | | | ||
Options granted
|
| | | | 18,500 | | | | | | 6.82 | | | | | | | ||
Options exercised for cash
|
| | | | (1,300) | | | | | | 4.47 | | | | | | | ||
Options forfeited
|
| | | | (12,710) | | | | | | 4.94 | | | | | | | ||
Options outstanding at December 31, 2018
|
| | | | 3,158,115 | | | | | | 5.33 | | | | | | | ||
Options granted
|
| | | | 15,000 | | | | | | 8.75 | | | | | | | ||
Options exercised for cash
|
| | | | (128,060) | | | | | | 4.26 | | | | | | | ||
Options exercised for net shares of 64,340
|
| | | | (128,505) | | | | | | 4.25 | | | | | | | ||
Options forfeited
|
| | | | (19,400) | | | | | | 6.17 | | | | | | | ||
Options outstanding at December 31, 2019
|
| | | | 2,897,150 | | | | | $ | 5.43 | | | |
5.2 years
|
| | ||
Options exercisable at December 31, 2019
|
| | | | 2,487,330 | | | | | $ | 5.32 | | | |
4.9 years
|
| |
| | |
Number
of Shares |
| |
Wtd-Avg
Grant-Date Fair Value per Share |
| |
Grant-Date
Fair Value |
| | | | |||||||||
Non-vested restricted stock outstanding at December 31, 2017
|
| | | | 830,697 | | | | | $ | 5.70 | | | | | $ | 4,734 | | | | ||
Non-vested restricted stock granted in 2018
|
| | | | 264,780 | | | | | | 7.50 | | | | | | 1,986 | | | | ||
Restricted stock shares vested in 2018
|
| | | | (245,681) | | | | | | 5.25 | | | | | | (1,290) | | | | ||
Non-vested restricted stock forfeited in 2018
|
| | | | (9,434) | | | | | | 6.42 | | | | | | (61) | | | | ||
Non-vested restricted stock outstanding at December 31, 2018
|
| | | | 840,362 | | | | | | 6.39 | | | | | | 5,369 | | | | ||
Non-vested restricted stock granted in 2019
|
| | | | 236,751 | | | | | | 8.75 | | | | | | 2,072 | | | | ||
Restricted stock shares vested in 2019
|
| | | | (262,067) | | | | | | 5.75 | | | | | | (1,507) | | | | ||
Non-vested restricted stock forfeited in 2019
|
| | | | (15,919) | | | | | | 7.62 | | | | | | (121) | | | | ||
Non-vested restricted stock outstanding at December 31, 2019
|
| | | | 799,127 | | | | | $ | 7.27 | | | | | $ | 5,813 | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Weighted-average risk-free interest rate
|
| | | | 2.28% | | | | | | 2.82% | | |
Dividend yield
|
| | | | —% | | | | | | —% | | |
Weighted-average estimated stock price volatility
|
| | | | 11% | | | | | | 10% | | |
Expected life
|
| | | | 6.5 years | | | | | | 6.5 years | | |
Per share weighted-average grant-date fair value of options issued during
the year |
| | | $ | 1.65 | | | | | | 1.54 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Loan balances at beginning of year
|
| | | $ | 4,230 | | | | | | 4,929 | | |
New loans or advances
|
| | | | 2,984 | | | | | | 215 | | |
Principal repayments
|
| | | | (2,190) | | | | | | (914) | | |
Loan balances at end of year
|
| | | $ | 5,024 | | | | | | 4,230 | | |
Deposits at end of year
|
| | | $ | 13,450 | | | | | | 32,069 | | |
Wealth management assets under advice at end of year
|
| | | $ | 37,532 | | | | | | 41,877 | | |
| | |
Actual
|
| |
Minimum For Capital
Adequacy Purposes |
| |
Minimum
To Be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||
As of December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Bank
|
| | | $ | 196,458 | | | | | | 12.58% | | | | | $ | 124,953 | | | | | | 8.00% | | | | | $ | 156,191 | | | | | | 10.00% | | |
Company
|
| | | | 192,231 | | | | | | 12.31 | | | | | | 124,941 | | | | | | 8.00 | | | | | | N/A | | | | | | N/A | | |
Tier I Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Bank
|
| | | | 165,968 | | | | | | 10.63 | | | | | | 93,715 | | | | | | 6.00 | | | | | | 124,953 | | | | | | 8.00 | | |
Company
|
| | | | 161,741 | | | | | | 10.36 | | | | | | 93,706 | | | | | | 6.00 | | | | | | N/A | | | | | | N/A | | |
Common equity Tier 1 (CET1) Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Bank
|
| | | | 165,968 | | | | | | 10.63 | | | | | | 70,286 | | | | | | 4.50 | | | | | | 101,524 | | | | | | 6.50 | | |
Company
|
| | | | 137,003 | | | | | | 8.77 | | | | | | 70,279 | | | | | | 4.50 | | | | | | N/A | | | | | | N/A | | |
Tier I Capital (to Average Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 165,968 | | | | | | 8.88 | | | | | | 74,766 | | | | | | 4.00 | | | | | | 93,457 | | | | | | 5.00 | | |
Company
|
| | | | 161,741 | | | | | | 8.65 | | | | | | 74,768 | | | | | | 4.00 | | | | | | N/A | | | | | | N/A | | |
| | |
Actual
|
| |
Minimum For
Capital Adequacy Purposes |
| |
Minimum
To Be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||
As of December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 177,317 | | | | | | 11.36% | | | | | $ | 124,920 | | | | | | 8.00% | | | | | $ | 156,150 | | | | | | 10.00% | | |
Company
|
| | | | 173,275 | | | | | | 11.10 | | | | | | 124,924 | | | | | | 8.00 | | | | | | N/A | | | | | | N/A | | |
Tier I Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Bank
|
| | | | 147,795 | | | | | | 9.47 | | | | | | 93,690 | | | | | | 6.00 | | | | | | 124,920 | | | | | | 8.00 | | |
Company
|
| | | | 143,753 | | | | | | 9.21 | | | | | | 93,693 | | | | | | 6.00 | | | | | | N/A | | | | | | N/A | | |
Common equity Tier 1 (CET1) Capital (to Risk-Weighted Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Bank
|
| | | | 147,795 | | | | | | 9.47 | | | | | | 70,267 | | | | | | 4.50 | | | | | | 101,497 | | | | | | 6.50 | | |
Company
|
| | | | 119,015 | | | | | | 7.62 | | | | | | 70,270 | | | | | | 4.50 | | | | | | N/A | | | | | | N/A | | |
Tier I Capital (to Average Assets):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 147,795 | | | | | | 7.82 | | | | | | 75,581 | | | | | | 4.00 | | | | | | 94,476 | | | | | | 5.00 | | |
Company
|
| | | | 143,753 | | | | | | 7.61 | | | | | | 75,583 | | | | | | 4.00 | | | | | | N/A | | | | | | N/A | | |
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
As of December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | $ | 85,395 | | | | | | — | | | | | | 85,395 | | | | | | — | | |
Mortgage-backed securities
|
| | | | 120,473 | | | | | | — | | | | | | 120,473 | | | | | | — | | |
Tax exempt
|
| | | | 3,002 | | | | | | — | | | | | | 3,002 | | | | | | — | | |
Municipal bonds – Taxable
|
| | | | 21,144 | | | | | | — | | | | | | 21,144 | | | | | | — | | |
Corporate bonds
|
| | | | 31,776 | | | | | | — | | | | | | 31,776 | | | | | | — | | |
Total debt securities
|
| | | $ | 261,790 | | | | | | — | | | | | | 261,790 | | | | | | — | | |
Loans with fair value hedges
|
| | | $ | 5,827 | | | | | | — | | | | | | 5,827 | | | | | | — | | |
Derivative assets –
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Stand-alone derivatives
|
| | | $ | 3,615 | | | | | | — | | | | | | 3,615 | | | | | | — | | |
Derivative liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fair value hedges
|
| | | $ | 26 | | | | | | — | | | | | | 26 | | | | | | — | | |
Stand-alone derivatives
|
| | | $ | 3,615 | | | | | | — | | | | | | 3,615 | | | | | | — | | |
|
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
As of December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Agency debt securities
|
| | | $ | 116,677 | | | | | | — | | | | | | 116,677 | | | | | | — | | |
Mortgage-backed securities
|
| | | | 126,471 | | | | | | — | | | | | | 126,471 | | | | | | — | | |
Municipal bonds – Taxable
|
| | | | 19,060 | | | | | | — | | | | | | 19,060 | | | | | | — | | |
Municipal bonds – Tax exempt
|
| | | | 1,607 | | | | | | — | | | | | | 1,607 | | | | | | — | | |
Corporate bonds
|
| | | | 30,809 | | | | | | — | | | | | | 30,809 | | | | | | — | | |
Total debt securities
|
| | | $ | 294,624 | | | | | | — | | | | | | 294,624 | | | | | | — | | |
Loans with fair value hedges
|
| | | $ | 10,687 | | | | | | — | | | | | | 10,687 | | | | | | — | | |
Derivative assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fair value hedges
|
| | | $ | 58 | | | | | | — | | | | | | 58 | | | | | | — | | |
Stand-alone derivatives
|
| | | $ | 1,657 | | | | | | — | | | | | | 1,657 | | | | | | — | | |
Derivative liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Fair value hedges
|
| | | $ | 59 | | | | | | — | | | | | | 59 | | | | | | — | | |
Stand-alone derivatives
|
| | | $ | 1,657 | | | | | | — | | | | | | 1,657 | | | | | | — | | |
|
| | |
Available-
For-Sale Securities |
| |||
Balance, beginning of year
|
| | | $ | 2,069 | | |
Total change in unrealized loss –
|
| | | | | | |
Included in other comprehensive income
|
| | | | 263 | | |
Proceeds from sales
|
| | | | (2,488) | | |
Gain on sale
|
| | | | 264 | | |
Principal repayments
|
| | | | (108) | | |
Balance, end of year
|
| | | $ | — | | |
| | |
At Year End
|
| |
Losses
Recorded During the Year |
| ||||||||||||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
Losses |
| |||||||||||||||||||||
December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 3,783 | | | | | | — | | | | | | — | | | | | | 3,783 | | | | | | — | | | | | | — | | |
Residential real estate
|
| | | | 842 | | | | | | — | | | | | | — | | | | | | 842 | | | | | | 115 | | | | | | 18 | | |
Commercial and Industrial
|
| | | | 2,094 | | | | | | — | | | | | | — | | | | | | 2,094 | | | | | | 1,019 | | | | | | 1,019 | | |
Total
|
| | | $ | 6,719 | | | | | | — | | | | | | — | | | | | | 6,719 | | | | | | 1,134 | | | | | | 1,037 | | |
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential real estate
|
| | | $ | 1,342 | | | | | | — | | | | | | — | | | | | | 1,342 | | | | | | 172 | | | | | | — | | |
Consumer
|
| | | | 411 | | | | | | — | | | | | | — | | | | | | 411 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,753 | | | | | | — | | | | | | — | | | | | | 1,753 | | | | | | 172 | | | | | | — | | |
| | |
At December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||
| | |
Carrying
Amount |
| |
Fair
Value |
| |
Carrying
Amount |
| |
Fair
Value |
| ||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 44,856 | | | | | | 44,856 | | | | | | 44,445 | | | | | | 44,445 | | |
Debt securities available for sale
|
| | | | 261,790 | | | | | | 261,790 | | | | | | 294,624 | | | | | | 294,624 | | |
Debt securities held to maturity
|
| | | | 154,327 | | | | | | 157,561 | | | | | | 124,014 | | | | | | 118,555 | | |
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | | | | — | | | | | | — | | |
Loans, net
|
| | | | 1,354,766 | | | | | | 1,338,791 | | | | | | 1,382,739 | | | | | | 1,370,244 | | |
Accrued interest receivable
|
| | | | 6,820 | | | | | | 6,820 | | | | | | 7,260 | | | | | | 7,260 | | |
Restricted securities
|
| | | | 11,095 | | | | | | 11,095 | | | | | | 10,894 | | | | | | 10,894 | | |
Derivative contract assets
|
| | | | 3,615 | | | | | | 3,615 | | | | | | 1,716 | | | | | | 1,716 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,515,058 | | | | | | 1,516,874 | | | | | | 1,552,630 | | | | | | 1,550,795 | | |
FHLB advances
|
| | | | 126,000 | | | | | | 126,879 | | | | | | 126,000 | | | | | | 126,100 | | |
Subordinated debt
|
| | | | 15,000 | | | | | | 15,465 | | | | | | 15,000 | | | | | | 15,878 | | |
Other borrowings
|
| | | | 8,253 | | | | | | 8,293 | | | | | | 29,280 | | | | | | 29,120 | | |
Accrued interest payable
|
| | | | 1,339 | | | | | | 1,339 | | | | | | 964 | | | | | | 964 | | |
Derivative contract liabilities
|
| | | | 3,615 | | | | | | 3,615 | | | | | | 1,716 | | | | | | 1,716 | | |
Off-balance-sheet financial instruments
|
| | | | 531 | | | | | | 531 | | | | | | 761 | | | | | | 761 | | |
| | |
At December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,399 | | | | | | 2,218 | | |
Investment in subsidiary
|
| | | | 173,459 | | | | | | 149,132 | | |
Other assets
|
| | | | 36 | | | | | | 48 | | |
| | | | $ | 174,894 | | | | | | 151,398 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Other borrowings
|
| | | | 5,662 | | | | | | 6,309 | | |
Stockholders’ equity
|
| | | | 169,232 | | | | | | 145,089 | | |
| | | | $ | 174,894 | | | | | | 151,398 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Interest expense on other borrowings
|
| | | $ | 320 | | | | | | 332 | | |
Operating expenses
|
| | | | 693 | | | | | | 648 | | |
Net operating loss
|
| | | | (1,013) | | | | | | (980) | | |
Income tax benefit
|
| | | | (249) | | | | | | (248) | | |
Net loss before earnings of subsidiary
|
| | | | (764) | | | | | | (732) | | |
Earnings of subsidiary
|
| | | | 15,513 | | | | | | 17,904 | | |
Net earnings
|
| | | $ | 14,749 | | | | | | 17,172 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2019
|
| |
2018
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net earnings
|
| | | $ | 14,749 | | | | | | 17,172 | | |
Adjustments to reconcile net earnings to net cash used in operating activities:
|
| | | | | | | | | | | | |
Deferred income tax benefit
|
| | | | (249) | | | | | | (248) | | |
Equity in earnings of subsidiary
|
| | | | (15,513) | | | | | | (17,904) | | |
Stock-based compensation
|
| | | | 34 | | | | | | 33 | | |
Decrease in other assets
|
| | | | 261 | | | | | | 264 | | |
Decrease in other liabilities
|
| | | | — | | | | | | (66) | | |
Net cash used in operating activities
|
| | | | (718) | | | | | | (749) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Decrease in other borrowings
|
| | | | (647) | | | | | | (99) | | |
Net proceeds from issuance of common stock
|
| | | | 546 | | | | | | 226 | | |
Net cash (used in) provided by financing activities
|
| | | | (101) | | | | | | 127 | | |
Net decrease in cash
|
| | | | (819) | | | | | | (622) | | |
Cash at beginning of year
|
| | | | 2,218 | | | | | | 2,840 | | |
Cash at end of year
|
| | | $ | 1,399 | | | | | | 2,218 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid during the year for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 320 | | | | | | 398 | | |
Income Taxes
|
| | | $ | 4,158 | | | | | | 5,759 | | |
|
1.
Servicing portfolio at December 31, 2019
|
| | | | | | | | | $ | — | | |
|
2.
Add:
|
| | | | | | | | |||||
|
Origination of HUD loans during 2019
|
| | | $ | — | | | | |||||
|
HUD loans purchased from loan correspondents during
2019 |
| | | | — | | | | | | | | |
|
Subtotal
|
| | | | | | | | | | — | | |
|
3.
Less:
|
| | | | | | | | |||||
|
HUD loans originated and sold with servicing retained during 2019
|
| | | $ | — | | | | |||||
|
HUD loans purchased from correspondents and sold with servicing retained
|
| | | | — | | | | | | | | |
|
Subtotal
|
| | | | | | | | | | — | | |
|
4.
Total
|
| | | | | | | | | $ | — | | |
|
5.
1% of Line 4
|
| | | | | | | | | $ | — | | |
|
6.
Minimum net worth required (greater of $1,000,000 or Line 5)
|
| | | | | | | | | $ | 1,000,000 | | |
|
Stockholder’s equity (net worth) per balance sheet
|
| | | $ | 173,459,000 | | | | |||||
| Less unacceptable assets: | | | | | | | | | |||||
|
Intangible assets, net
|
| | | | (4,910,000) | | | | |||||
|
Other assets
|
| | | | (5,314,000) | | | | | | | | |
|
Adjusted net worth for HUD requirement purposes
|
| | | | | | | | | $ | 163,235,000 | | |
|
Adjusted net worth above amount required
|
| | | | | | | | | $ | 162,235,000 | | |
| | |
Three Shores
Bancorporation, Inc. |
| |
Seaside
National Bank and Trust |
| |
Seaside
Insurance, Inc. |
| |
Seaside
Capital Management, Inc. |
| |
Eliminations
|
| |
Consolidated
|
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,399 | | | | | | 44,855 | | | | | | 2,572 | | | | | | 283 | | | | | | (4,253)(b) | | | | | | 44,856 | | |
Debt securities available for sale
|
| | | | — | | | | | | 261,790 | | | | | | — | | | | | | — | | | | | | — | | | | | | 261,790 | | |
Debt securities held to maturity
|
| | | | — | | | | | | 154,327 | | | | | | — | | | | | | — | | | | | | — | | | | | | 154,327 | | |
Loans held for sale
|
| | | | — | | | | | | 165 | | | | | | — | | | | | | — | | | | | | — | | | | | | 165 | | |
Loans, net
|
| | | | — | | | | | | 1,354,766 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,354,766 | | |
Accrued interest receivable
|
| | | | — | | | | | | 6,820 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,820 | | |
Premises and equipment, net
|
| | | | — | | | | | | 1,943 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,943 | | |
Right of use assets
|
| | | | — | | | | | | 21,524 | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,524 | | |
Restricted securities
|
| | | | — | | | | | | 11,095 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,095 | | |
Deferred income taxes
|
| | | | — | | | | | | 7,325 | | | | | | (1,208) | | | | | | — | | | | | | — | | | | | | 6,117 | | |
Foreclosed real estate, net
|
| | | | — | | | | | | 411 | | | | | | — | | | | | | — | | | | | | — | | | | | | 411 | | |
Investment in subsidiaries
|
| | | | 173,459 | | | | | | 6,395 | | | | | | — | | | | | | — | | | | | | (179,854)(a) | | | | | | — | | |
Intangible assets, net
|
| | | | — | | | | | | 145 | | | | | | 4,765 | | | | | | — | | | | | | — | | | | | | 4,910 | | |
Other assets
|
| | | | 36 | | | | | | 5,300 | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 5,350 | | |
Total assets
|
| | | $ | 174,894 | | | | | | 1,876,861 | | | | | | 6,143 | | | | | | 283 | | | | | | (184,107) | | | | | | 1,874,074 | | |
Liabilities and Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing demand deposits
|
| | | | — | | | | | | 291,611 | | | | | | — | | | | | | — | | | | | | (4,253)(b) | | | | | | 287,358 | | |
NOW deposits
|
| | | | — | | | | | | 194,170 | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,170 | | |
Money-market and savings deposits
|
| | | | — | | | | | | 737,223 | | | | | | — | | | | | | — | | | | | | — | | | | | | 737,223 | | |
Time deposits
|
| | | | — | | | | | | 296,307 | | | | | | — | | | | | | — | | | | | | — | | | | | | 296,307 | | |
Total deposits
|
| | | | — | | | | | | 1,519,311 | | | | | | — | | | | | | — | | | | | | (4,253) | | | | | | 1,515,058 | | |
Federal Home Loan Bank advances
|
| | | | — | | | | | | 126,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 126,000 | | |
Subordinated Debt
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,000 | | |
Other borrowings
|
| | | | 5,662 | | | | | | 2,591 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,253 | | |
Accrued interest payable
|
| | | | — | | | | | | 1,339 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,339 | | |
Official checks
|
| | | | — | | | | | | 5,314 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,314 | | |
Right of use lease liabilities
|
| | | | — | | | | | | 22,280 | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,280 | | |
Other liabilities
|
| | | | — | | | | | | 11,567 | | | | | | 31 | | | | | | — | | | | | | — | | | | | | 11,598 | | |
Total liabilities
|
| | | | 5,662 | | | | | | 1,703,402 | | | | | | 31 | | | | | | — | | | | | | (4,253) | | | | | | 1,704,842 | | |
Stockholders’ equity
|
| | | | 169,232 | | | | | | 173,459 | | | | | | 6,112 | | | | | | 283 | | | | | | (179,854)(a) | | | | | | 169,232 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 174,894 | | | | | | 1,876,861 | | | | | | 6,143 | | | | | | 283 | | | | | | (184,107) | | | | | | 1,874,074 | | |
| | |
Three Shores
Bancorporation, Inc. |
| |
Seaside
National Bank and Trust |
| |
Seaside
Insurance, Inc. |
| |
Seaside
Capital Management, Inc. |
| |
Eliminations
|
| |
Consolidated
|
| ||||||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | — | | | | | | 65,030 | | | | | | — | | | | | | — | | | | | | — | | | | | | 65,030 | | |
Securities
|
| | | | — | | | | | | 11,528 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,528 | | |
Other
|
| | | | — | | | | | | 1,806 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,806 | | |
Total interest income
|
| | | | — | | | | | | 78,364 | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,364 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | — | | | | | | 23,484 | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,484 | | |
Borrowings
|
| | | | 320 | | | | | | 4,404 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,724 | | |
Total interest expense
|
| | | | 320 | | | | | | 27,888 | | | | | | — | | | | | | — | | | | | | — | | | | | | 28,208 | | |
Net interest (expense) income
|
| | | | (320) | | | | | | 50,476 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,156 | | |
Provision for loan losses
|
| | | | — | | | | | | 5,054 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,054 | | |
Net interest (expense) income after provision for loan losses
|
| | | | (320) | | | | | | 45,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,102 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset advisory services
|
| | | | — | | | | | | 3,497 | | | | | | — | | | | | | 130 | | | | | | — | | | | | | 3,627 | | |
Insurance income
|
| | | | — | | | | | | — | | | | | | 2,806 | | | | | | — | | | | | | — | | | | | | 2,806 | | |
Service charges on deposit accounts
|
| | | | — | | | | | | 675 | | | | | | — | | | | | | — | | | | | | — | | | | | | 675 | | |
Net gain on sales of loans held for sale
|
| | | | — | | | | | | 141 | | | | | | — | | | | | | — | | | | | | — | | | | | | 141 | | |
Net loss on sales of securities available for sale
|
| | | | — | | | | | | (37) | | | | | | — | | | | | | — | | | | | | — | | | | | | (37) | | |
Earnings of subsidiaries
|
| | | | 15,513 | | | | | | 1,059 | | | | | | — | | | | | | — | | | | | | (16,572)(a) | | | | | | — | | |
Other
|
| | | | — | | | | | | 2,805 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,805 | | |
Total noninterest income
|
| | | | 15,513 | | | | | | 8,140 | | | | | | 2,806 | | | | | | 130 | | | | | | (16,572) | | | | | | 10,017 | | |
Noninterest expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits
|
| | | | 621 | | | | | | 22,689 | | | | | | 874 | | | | | | — | | | | | | — | | | | | | 24,184 | | |
Occupancy and equipment
|
| | | | — | | | | | | 4,413 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,413 | | |
Data processing
|
| | | | — | | | | | | 1,790 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 1,792 | | |
FDIC insurance premiums
|
| | | | — | | | | | | 797 | | | | | | — | | | | | | — | | | | | | — | | | | | | 797 | | |
Professional fees
|
| | | | 40 | | | | | | 851 | | | | | | 94 | | | | | | 11 | | | | | | — | | | | | | 996 | | |
Advertising
|
| | | | — | | | | | | 295 | | | | | | — | | | | | | — | | | | | | — | | | | | | 295 | | |
Other general and administrative
|
| | | | 32 | | | | | | 3,390 | | | | | | 552 | | | | | | 1 | | | | | | — | | | | | | 3,975 | | |
Total noninterest expense
|
| | | | 693 | | | | | | 34,225 | | | | | | 1,520 | | | | | | 14 | | | | | | — | | | | | | 36,452 | | |
Earnings before income taxes (benefit)
|
| | | | 14,500 | | | | | | 19,337 | | | | | | 1,286 | | | | | | 116 | | | | | | (16,572) | | | | | | 18,667 | | |
Income taxes (benefit)
|
| | | | (249) | | | | | | 3,824 | | | | | | 315 | | | | | | 28 | | | | | | — | | | | | | 3,918 | | |
Net earnings
|
| | | $ | 14,749 | | | | | | 15,513 | | | | | | 971 | | | | | | 88 | | | | | | (16,572) | | | | | | 14,749 | | |
| Assets | | | | | | | |
|
Cash and due from banks
|
| | | $ | 72,306 | | |
|
Debt securities available for sale
|
| | | | 263,524 | | |
|
Debt securities held to maturity (fair value of $117,130)
|
| | | | 110,332 | | |
|
Loans held for sale
|
| | | | 580 | | |
|
Loans, net of allowance for loan losses of $14,872
|
| | | | 1,335,078 | | |
|
Accrued interest receivable
|
| | | | 6,781 | | |
|
Premises and equipment, net
|
| | | | 1,868 | | |
|
Right of use lease assets
|
| | | | 21,720 | | |
|
Restricted securities
|
| | | | 10,891 | | |
|
Deferred income taxes
|
| | | | 5,143 | | |
|
Foreclosed real estate, net
|
| | | | 411 | | |
|
Intangible assets, net
|
| | | | 4,785 | | |
|
Other assets
|
| | | | 13,014 | | |
|
Total assets
|
| | | $ | 1,846,433 | | |
| Liabilities and Stockholders’ Equity | | | | | | | |
| Liabilities: | | | | | | | |
|
Noninterest-bearing demand deposits
|
| | | | 332,385 | | |
|
NOW deposits
|
| | | | 201,351 | | |
|
Money-market and savings deposits
|
| | | | 678,642 | | |
|
Time deposits
|
| | | | 269,663 | | |
|
Total deposits
|
| | | | 1,482,041 | | |
|
Federal Home Loan Bank advances
|
| | | | 121,000 | | |
|
Subordinated debt
|
| | | | 15,000 | | |
|
Other borrowings
|
| | | | 8,445 | | |
|
Accrued interest payable
|
| | | | 968 | | |
|
Official checks
|
| | | | 4,342 | | |
|
Right of use lease liabilities
|
| | | | 22,435 | | |
|
Other liabilities
|
| | | | 16,200 | | |
|
Total liabilities
|
| | | | 1,670,431 | | |
| Stockholders’ equity: | | | | | | | |
|
Preferred stock Series D, no par value, 20,900,000 shares authorized, 5,834,543 shares issued and outstanding
|
| | | | 24,738 | | |
|
Common stock, no par value; 35,000,000 shares authorized, 18,843,991 shares issued and outstanding
|
| | | | — | | |
|
Additional paid-in capital
|
| | | | 114,462 | | |
|
Retained earnings
|
| | | | 34,440 | | |
|
Accumulated other comprehensive income
|
| | | | 2,362 | | |
|
Total stockholders’ equity
|
| | | | 176,002 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 1,846,433 | | |
| Interest income: | | | | | | | |
|
Loans
|
| | | $ | 14,377 | | |
|
Securities
|
| | | | 2,577 | | |
|
Other
|
| | | | 323 | | |
|
Total interest income
|
| | | | 17,277 | | |
| Interest expense: | | | | | | | |
|
Deposits
|
| | | | 4,353 | | |
|
Borrowings
|
| | | | 1,143 | | |
|
Total interest expense
|
| | | | 5,497 | | |
|
Net interest income
|
| | | | 11,780 | | |
|
Provision for loan losses
|
| | | | 17 | | |
|
Net interest income after provision for loan losses
|
| | | | 11,763 | | |
| Noninterest income: | | | | | | | |
|
Asset advisory services
|
| | | | 997 | | |
|
Insurance income
|
| | | | 646 | | |
|
Service charges on deposit accounts
|
| | | | 177 | | |
|
Net gain on sales of loans held for sale
|
| | | | 37 | | |
|
Other
|
| | | | 782 | | |
|
Total noninterest income
|
| | | | 2,639 | | |
| Noninterest expenses: | | | | | | | |
|
Salaries and employee benefits
|
| | | | 6,416 | | |
|
Occupancy and equipment
|
| | | | 1,089 | | |
|
Data processing
|
| | | | 418 | | |
|
Deposit insurance premiums
|
| | | | 283 | | |
|
Professional fees
|
| | | | 263 | | |
|
Advertising
|
| | | | 82 | | |
|
Other general and administrative
|
| | | | 940 | | |
|
Total noninterest expenses
|
| | | | 9,491 | | |
|
Earnings before income taxes
|
| | | | 4,911 | | |
|
Income taxes
|
| | | | 996 | | |
|
Net earnings
|
| | | $ | 3,915 | | |
| Cash flows from operating activities: | | | | | | | |
|
Net earnings
|
| | | $ | 3,915 | | |
|
Adjustments to reconcile net earnings to net cash provided by operating activities:
|
| | | | | | |
|
Depreciation and amortization
|
| | | | 89 | | |
|
Provision for loan losses
|
| | | | 17 | | |
|
Deferred income taxes
|
| | | | 229 | | |
|
Net amortization of premiums and discounts on debt securities
|
| | | | 478 | | |
|
Net amortization of deferred loan fees, discounts and costs
|
| | | | (30) | | |
|
Amortization of intangible assets
|
| | | | 125 | | |
|
Stock-based compensation
|
| | | | 541 | | |
|
Net loss on sales of debt securities available for sale
|
| | | | 1 | | |
|
Net gain on sales of loans held for sale
|
| | | | (37) | | |
|
Proceeds from sales of loans held for sale
|
| | | | 1,827 | | |
|
Loans originated for sale
|
| | | | (2,205) | | |
|
Repayment of operating lease liabilities
|
| | | | (41) | | |
|
Net decrease in accrued interest receivable
|
| | | | 39 | | |
|
Net increase in other assets
|
| | | | (7,664) | | |
|
Net decrease in official checks
|
| | | | (972) | | |
|
Net decrease in accrued interest payable
|
| | | | (371) | | |
|
Net increase in other liabilities
|
| | | | 4,602 | | |
|
Net cash provided by operating activities
|
| | | | 543 | | |
| Cash flows from investing activities: | | | | | | | |
|
Purchase of debt securities available for sale
|
| | | | (38,343) | | |
|
Proceeds from principal repayments, sales and maturities of debt securities available for sale
|
| | | | 39,046 | | |
|
Proceeds from principal repayments of debt securities held to maturity
|
| | | | 44,118 | | |
|
Net principal repayments of loans
|
| | | | 19,701 | | |
|
Purchase of premises and equipment
|
| | | | (14) | | |
|
Redemption of restricted securities
|
| | | | 204 | | |
|
Net cash provided by investing activities
|
| | | | 64,712 | | |
| Cash flows from financing activities: | | | | | | | |
|
Net decrease in deposits
|
| | | | (33,017) | | |
|
Maturities of Federal Home Loan Bank advances
|
| | | | (5,000) | | |
|
Net increase in other borrowings
|
| | | | 192 | | |
|
Proceeds from stock options exercised
|
| | | | 20 | | |
|
Net cash used in financing activities
|
| | | | (37,805) | | |
|
Net increase in cash and cash equivalents
|
| | | | 27,450 | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 44,856 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 72,306 | | |
| Supplemental disclosure of cash flow information: | | | | | | | |
|
Cash paid during the year for:
|
| | | | | | |
|
Interest
|
| | | $ | 5,868 | | |
|
Income taxes
|
| | | $ | — | | |
|
Noncash transactions:
|
| | | | | | |
|
Other comprehensive income, net change in unrealized gain on debt securities available for sale, net of tax
expense |
| | | $ | 2,235 | | |
|
Other comprehensive income, amortization of transferred unrealized loss on debt securities held to maturity, net of
tax expense |
| | | $ | 59 | | |
|
Recognition of right of use lease assets
|
| | | $ | 748 | | |
|
Recognition of right of use lease liabilities
|
| | | $ | 748 | | |