QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
| (Address of Principal Executive Offices) | (Zip Code) | |||
Title of each class |
Trading symbol |
Name of each exchange on which registered | ||
Large accelerated filer |
☐ |
☒ | ||||
Non-accelerated filer |
☐ |
Smaller reporting company |
||||
Emerging growth company |
||||||
Page |
||||||
| Item 1. |
Financial Statements – (Unaudited) | 3 |
||||
3 |
||||||
4 |
||||||
5 |
||||||
6 |
||||||
8 |
||||||
10 |
||||||
| Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations | 44 |
||||
| Item 3. |
Quantitative and Qualitative Disclosures about Market Risk | 84 |
||||
| Item 4. |
Controls and Procedures | 84 |
||||
| Item 1. |
Legal Proceedings | 85 |
||||
| Item 1A. |
Risk Factors | 85 |
||||
| Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds | 86 |
||||
| Item 3. |
Defaults Upon Senior Securities | 86 |
||||
| Item 4. |
Mine Safety Disclosures | 86 |
||||
| Item 5. |
Other Information | 86 |
||||
| Item 6. |
Exhibits | 87 |
||||
88 |
||||||
| (Unaudited) June 30, 2021 |
(Audited) December 31, 2020 |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ | $ | ||||||
Federal funds sold |
||||||||
Interest-bearing deposits |
||||||||
Total cash and cash equivalents |
||||||||
Securities available for sale |
||||||||
Loans held for sale |
||||||||
Loans, net of allowance for credit losses of $ |
||||||||
Accrued interest receivable |
||||||||
Premises and equipment, net |
||||||||
Other real estate owned |
||||||||
Cash surrender value of life insurance |
||||||||
Core deposit intangible, net |
||||||||
Goodwill |
||||||||
Other assets |
||||||||
Total assets |
$ | $ | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
Liabilities |
||||||||
Deposits |
||||||||
Noninterest-bearing |
$ | $ | ||||||
Interest-bearing |
||||||||
Total deposits |
||||||||
Securities sold under agreements to repurchase |
||||||||
Accrued interest and other liabilities |
||||||||
Line of credit |
||||||||
Federal Home Loan Bank advances |
||||||||
Subordinated debentures |
||||||||
Total liabilities |
||||||||
Commitments and contingencies (see Note 11) |
||||||||
Shareholders’ equity |
||||||||
Preferred stock, $ |
||||||||
Common stock, $ |
||||||||
Additional paid-in capital |
||||||||
Retained earnings |
||||||||
Treasury stock, |
( |
) | ( |
) | ||||
Accumulated other comprehensive income |
||||||||
Total shareholders’ equity |
||||||||
Total liabilities and shareholders’ equity |
$ | |
$ | |
||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
Interest income |
||||||||||||||||
Loans, including fees |
$ | $ | $ | $ | ||||||||||||
Securities |
||||||||||||||||
Taxable |
||||||||||||||||
Nontaxable |
||||||||||||||||
Federal funds sold and interest-bearing deposits |
||||||||||||||||
Total interest income |
||||||||||||||||
Interest expense |
||||||||||||||||
Deposits |
||||||||||||||||
FHLB advances and federal funds purchased |
||||||||||||||||
Subordinated debentures |
||||||||||||||||
Other borrowed money |
||||||||||||||||
Total interest expense |
||||||||||||||||
Net interest income |
||||||||||||||||
Provision for credit losses |
( |
) | ( |
) | ||||||||||||
Net interest income after provision for credit losses |
|
|
|
|||||||||||||
Noninterest income |
||||||||||||||||
Service charges |
||||||||||||||||
Net realized gain on sale of loans |
||||||||||||||||
Other income |
||||||||||||||||
Total noninterest income |
||||||||||||||||
Noninterest expense |
||||||||||||||||
Employee compensation and benefits |
||||||||||||||||
Occupancy expenses |
||||||||||||||||
Other expenses |
||||||||||||||||
Total noninterest expense |
||||||||||||||||
Income before income taxes |
||||||||||||||||
Income tax provision (benefit) |
( |
) | ||||||||||||||
Net earnings |
$ | |
$ | $ | $ | |||||||||||
Basic earnings per share* |
$ | $ | $ | $ | ||||||||||||
Diluted earnings per share* |
$ | $ | $ | $ | ||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Net earnings |
$ | $ | $ | $ | ||||||||||||
| Other comprehensive (loss) income: |
||||||||||||||||
| Unrealized (losses) gains on securities |
||||||||||||||||
| Unrealized holding (losses) gains arising during the period |
( |
) | ( |
) | ||||||||||||
| Unrealized gains on held to maturity securities transferred to available for sale |
— | — | — | |||||||||||||
| Amortization of net unrealized gains on held to maturity securities |
— | — | — | |||||||||||||
| Tax effect |
( |
) | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Unrealized (losses) gains on securities, net of tax |
( |
) | ( |
) | ||||||||||||
| Unrealized holding gains (losses) arising during the period on interest rate swaps |
( |
) | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total other comprehensive (loss) income |
( |
) | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Comprehensive income |
$ | |
$ | |
$ | |
$ | |
||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Treasury Stock |
Accumulated Other Comprehensive Income |
Total Shareholders’ Equity |
||||||||||||||||||||||
| For the Six Months Ended June 30, 2021 |
||||||||||||||||||||||||||||
| Balance at December 31, 2020 |
$ | — | $ | $ | $ | $ | ( |
) | $ | $ | ||||||||||||||||||
| Net earnings |
— | — | — | — | — | |||||||||||||||||||||||
| Other comprehensive loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
| |
— | ( |
) | — | — | — | ||||||||||||||||||||||
| Exercise of stock options |
— | — | — | — | ||||||||||||||||||||||||
| Stock based compensation |
— | — | — | — | — | |||||||||||||||||||||||
| Cash dividends: |
||||||||||||||||||||||||||||
| Common - $ |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance at June 30, 2021 |
$ | — | $ | $ | $ | $ | ( |
) | $ | $ | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| For the Three Months Ended June 30, 2021 |
||||||||||||||||||||||||||||
| Balance at March 31, 2021 |
$ | — | $ | $ | $ | $ | ( |
) | $ | $ | ||||||||||||||||||
| Net earnings |
— | — | — | — | — | |||||||||||||||||||||||
| Other comprehensive loss |
— | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||
| Exercise of stock options |
— | — | — | — | ||||||||||||||||||||||||
| Stock based compensation |
— | — | — | — | — | |||||||||||||||||||||||
| Cash dividends: |
||||||||||||||||||||||||||||
| Common - $ |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance at June 30, 2021 |
$ | — | $ | $ | $ | $ | ( |
) | $ | $ | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Preferred Stock |
Common Stock |
Additional Paid-in Capital |
Retained Earnings |
Treasury Stock |
Accumulated Other Comprehensive Income |
Total Shareholders’ Equity |
||||||||||||||||||||||
| For the Six Months Ended June 30, 2020 |
||||||||||||||||||||||||||||
| Balance at December 31, 2019 |
$ | — | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ||||||||||||||||
| Impact of adoption of ASC 326, net of tax of $ |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
| Net earnings |
— | — | — | — | — | |||||||||||||||||||||||
| Other comprehensive income |
— | — | — | — | — | |||||||||||||||||||||||
| Exercise of stock options |
— | — | — | — | ||||||||||||||||||||||||
| Purchase of treasury stock |
— | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||
| Stock based compensation |
— | — | — | — | — | |||||||||||||||||||||||
| Cash dividends: |
||||||||||||||||||||||||||||
| Common - $ |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance at June 30, 2020 |
$ | — | $ | $ | $ | $ | ( |
) | $ | $ | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| For the Three Months Ended June 30, 2020 |
||||||||||||||||||||||||||||
| Balance at March 31, 2020 |
$ | — | $ | $ | $ | $ | ( |
) | $ | $ | ||||||||||||||||||
| Net earnings |
— | — | — | — | — | |||||||||||||||||||||||
| Other comprehensive income |
— | — | — | — | — | |||||||||||||||||||||||
| Purchase of treasury stock |
— | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||
| Stock based compensation |
— | — | — | — | — | |||||||||||||||||||||||
| Dividends: |
||||||||||||||||||||||||||||
| Common - $ |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Balance at June 30, 2020 |
$ | — | $ | $ | $ | $ | ( |
) | $ | $ | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| * | Periods prior to the stock dividend issued during the first quarter of 2021 have been adjusted to give effect to the |
| For the Six Months Ended June 30, |
||||||||
| 2021 | 2020 | |||||||
| Cash flows from operating activities |
||||||||
| Net earnings |
$ | $ | ||||||
| Adjustments to reconcile net earnings to net cash provided by operating activities: |
||||||||
| Depreciation |
||||||||
| Amortization |
||||||||
| Deferred taxes |
( |
) | ( |
) | ||||
| Premium amortization, net of discount accretion |
||||||||
| Gain on sale of loans |
( |
) | ( |
) | ||||
| Provision for credit losses |
( |
) | ||||||
| Origination of loans held for sale |
( |
) | ( |
) | ||||
| Proceeds from loans held for sale |
||||||||
| Write-down of other real estate and repossessed assets |
||||||||
| Net gain on sale of premises, equipment, other real estate owned and other assets |
||||||||
| Stock based compensation |
||||||||
| Net change in accrued interest receivable and other assets |
( |
) | ( |
) | ||||
| Net change in accrued interest payable and other liabilities |
||||||||
| |
|
|
|
|||||
| Net cash provided by operating activities |
$ | $ | ||||||
| |
|
|
|
|||||
| Cash flows from investing activities |
||||||||
| Securities available for sale: |
||||||||
| Purchases |
$ | ( |
) | $ | ( |
) | ||
| Proceeds from maturities and principal repayments |
||||||||
| Securities held to maturity: |
||||||||
| Proceeds from maturities and principal repayments |
||||||||
| Net originations of loans |
( |
) | ( |
) | ||||
| Purchases of premises and equipment |
( |
) | ( |
) | ||||
| Proceeds from BOLI death benefit |
||||||||
| Proceeds from sale of premises, equipment, other real estate owned and other assets |
||||||||
| |
|
|
|
|||||
| Net cash used in investing activities |
$ | ( |
) | $ | ( |
) | ||
| |
|
|
|
|||||
| For the Six Months Ended June 30, |
||||||||
| 2021 | 2020 | |||||||
| Cash flows from financing activities |
||||||||
| Net change in deposits |
$ | $ | ||||||
| Net change in securities sold under agreements to repurchase |
( |
) | ||||||
| Proceeds from FHLB advances |
||||||||
| Repayment of FHLB advances |
( |
) | ( |
) | ||||
| Proceeds from line of credit |
||||||||
| Repayment of line of credit |
( |
) | ( |
) | ||||
| Proceeds from issuance of debentures |
||||||||
| Repayments of debentures |
( |
) | ||||||
| Purchase of treasury stock |
( |
) | ||||||
| Exercise of stock options |
||||||||
| Cash dividends |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Net cash provided by financing activities |
$ | $ | ||||||
| |
|
|
|
|||||
| Net change in cash and cash equivalents |
||||||||
| Cash and cash equivalents at beginning of period |
||||||||
| |
|
|
|
|||||
| Cash and cash equivalents at end of period |
$ | $ | ||||||
| |
|
|
|
|||||
| Supplemental disclosures of cash flow information |
||||||||
| Interest paid |
$ | $ | ||||||
| Income taxes paid |
||||||||
| Supplemental schedule of noncash investing and financing activities |
||||||||
| Cash dividends accrued |
||||||||
| Transfer of loans to other real estate owned and repossessed assets |
||||||||
| Stock dividend |
||||||||
Commercial and industrial: |
This portfolio segment includes general secured and unsecured commercial loans which are not secured by real estate or may be secured by real estate but made for the primary purpose of a short term revolving line of credit. Credit risk inherent in this portfolio segment include fluctuations in the local and national economy. | |
Construction and development: |
This portfolio segment includes all loans for the purpose of construction, including both business and residential structures; and real estate development loans, including non-agricultural vacant land. Credit risk inherent in this portfolio include fluctuations in property values, unemployment, and changes in the local and national economy. | |
Commercial real estate: |
The commercial real estate portfolio segment includes all commercial loans that are secured by real estate, other than those included in the construction and development, farmland, multi-family, and 1-4 family residential segments. Risks inherent in this portfolio segment include fluctuations in property values and changes in the local and national economy impacting the sale of the finished structures. | |
Farmland: |
The farmland portfolio includes loans that are secured by real estate that is used or usable for agricultural purposes, including land used for crops, livestock production, grazing & pastureland and timberland. This segment includes land with a 1-4 family residential structure if the value of the land exceeds the value of the residence. Risks inherent in this portfolio segment include adverse changes in climate, fluctuations in feed and cattle prices and changes in property values. | |
Consumer: |
This portfolio segment consists of non-real estate loans to consumers. This includes secured and unsecured loans such as auto and personal loans. The risks inherent in this portfolio segment include those factors that would impact the consumer’s ability to meet their obligations under the loan. These include increases in the local unemployment rate and fluctuations in consumer and business sales. | |
1-4 family residential: |
This portfolio segment includes loans to both commercial and consumer borrowers secured by real estate for housing units of up to | |
Multi-family residential: |
This portfolio segment includes loans secured by structures containing | |
Agricultural: |
The agricultural portfolio segment includes loans to individuals and companies in the dairy and cattle industries and farmers. Loans in the segment are secured by collateral including cattle, crops and equipment. Risks inherent in this portfolio segment include adverse changes in climate and fluctuations in feed and cattle prices. | |
Mortgage Warehouse: |
The mortgage warehouse portfolio includes loans in which we purchase mortgage loan ownership interests from unaffiliated mortgage originators that are generally held by us for a period of less than 30-days, typically 5-10 days before they are sold to an approved investor. These loans are consistently underwritten based on standards established by the approved investor. Risks inherent in this portfolio include borrower or mortgage originator fraud. | |
SBA – Acquired Loans |
The SBA – acquired loans segment consists of partially SBA guaranteed loans that were acquired from Westbound Bank in June 2018. These loans are commercial real estate and commercial and industrial in nature and were underwritten with guidelines that are less conservative than our Company. Risks inherent in this portfolio include increases in interest rates, as most are variable rate loans, generally lower levels of borrower equity, less conservative underwriting guidelines, fluctuations in real estate values and changes in the local and national economy. | |
SBA – Originated Loans |
The SBA – originated loans segment consists of loans that are partially guaranteed by the SBA and were originated and underwritten by Guaranty Bank & Trust loan officers. Risks inherent in this portfolio include increases in interest rates due to variable rate structures, generally lower levels of borrower equity or net worth, fluctuations in real estate values and changes in the local and national economy. | |
SBA – Paycheck Protection Program Loans |
Loans originated under the PPP are | |
Commercial and industrial: |
In assessing risk associated with commercial loans, management considers the business’s cash flow and the value of the underlying collateral to be the primary credit quality indicators. | |
Construction and development: |
In assessing the credit quality of construction loans, management considers the ability of the borrower to make principal and interest payments in the event that they are unable to sell the completed structure to be a primary credit quality indicator. For real estate development loans, management also considers the likelihood of the successful sale of the constructed properties in the development. | |
Commercial real estate: |
Management considers the strength of the borrower’s cash flows, changes in property values and occupancy status to be key credit quality indicators of commercial real estate loans. | |
Farmland: |
In assessing risk associated with farmland loans, management considers the borrower’s cash flows and underlying property values to be key credit quality indicators. | |
Consumer: |
Management considers delinquency status to be the primary credit quality indictor of consumer loans. Others include the debt to income ratio of the borrower, the borrower’s credit history, the availability of other credit to the borrower, the borrower’s past-due history, and, if applicable, the value of the underlying collateral to be primary credit quality indicators. | |
1-4 family residential: |
Management considers delinquency status to be the primary credit quality indictor of 1-4 family residential loans. Others include changes in the local economy, changes in property values, and changes in local unemployment rates to be key credit quality indicators of the loans in the 1-4 family residential loan segment. | |
Multi-family residential: |
Management considers changes in the local economy, changes in property values, vacancy rates and changes in local unemployment rates to be key credit quality indicators of the loans in the multifamily loan segment. | |
Agricultural: |
In assessing risk associated with agricultural loans, management considers the borrower’s cash flows, the value of the underlying collateral and sources of secondary repayment to be primary credit quality indicators. | |
June 30, 2021 |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value |
||||||||||||
Available for sale: |
||||||||||||||||
U.S. government agencies |
$ | $ | $ | $ | ||||||||||||
Corporate bonds |
||||||||||||||||
Municipal securities |
||||||||||||||||
Mortgage-backed securities |
||||||||||||||||
Collateralized mortgage obligations |
||||||||||||||||
Total available for sale |
$ | |
$ | |
$ | |
$ | |
||||||||
December 31, 2020 |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Estimated Fair Value |
||||||||||||
Available for sale: |
||||||||||||||||
Corporate bonds |
$ | $ | $ | $ | ||||||||||||
Municipal securities |
||||||||||||||||
Mortgage-backed securities |
||||||||||||||||
Collateralized mortgage obligations |
||||||||||||||||
Total available for sale |
$ | |
$ | |
$ | |
$ | |
||||||||
| Less Than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
June 30, 2021 |
Gross Unrealized Losses |
Estimated Fair Value |
Gross Unrealized Losses |
Estimated Fair Value |
Gross Unrealized Losses |
Estimated Fair Value |
||||||||||||||||||
Available for sale: |
||||||||||||||||||||||||
Corporate bonds |
$ | ( |
) | $ | $ | $ | $ | ( |
) | $ | ||||||||||||||
Municipal securities |
( |
) | ( |
) | ||||||||||||||||||||
Mortgage-backed securities |
( |
) | ( |
) | ||||||||||||||||||||
Collateralized mortgage obligations |
( |
) | ( |
) | ||||||||||||||||||||
Total available for sale |
$ | ( |
) | $ | $ | $ | $ | ( |
) | $ | |
|||||||||||||
| Less Than 12 Months | 12 Months or Longer | Total | ||||||||||||||||||||||
December 31, 2020 |
Gross Unrealized Losses |
Estimated Fair Value |
Gross Unrealized Losses |
Estimated Fair Value |
Gross Unrealized Losses |
Estimated Fair Value |
||||||||||||||||||
Available for sale: |
||||||||||||||||||||||||
Corporate bonds |
$ | ( |
) | $ | $ | — | $ | — | $ | ( |
) | $ | ||||||||||||
Mortgage-backed securities |
( |
) | — | — | ( |
) | ||||||||||||||||||
Collateralized mortgage obligations |
— | — | ( |
) | ( |
) | ||||||||||||||||||
Total available for sale |
$ | ( |
) | $ | |
$ | ( |
) | $ | |
$ | ( |
) | $ | |
|||||||||
| Available for Sale | ||||||||
June 30, 2021 |
Amortized Cost |
Estimated Fair Value |
||||||
Due within one year |
$ | $ | ||||||
Due after one year through five years |
||||||||
Due after five years through ten years |
||||||||
Due after ten years |
||||||||
Mortgage-backed securities |
||||||||
Collateralized mortgage obligations |
||||||||
Total Securities |
$ | |
$ | |
||||
| June 30, 2021 | December 31, 2020 | |||||||
Commercial and industrial |
$ | $ | ||||||
Real estate: |
||||||||
Construction and development |
||||||||
Commercial real estate |
||||||||
Farmland |
||||||||
1-4 family residential |
||||||||
Multi-family residential |
||||||||
Consumer |
||||||||
Agricultural |
||||||||
Overdrafts |
||||||||
Total loans (1) |
||||||||
Net of: |
||||||||
Deferred loan fees, net |
( |
) | ( |
) | ||||
Allowance for credit losses |
( |
) | ( |
) | ||||
Total net loans (1) |
$ | |
$ | |
||||
For the Six Months Ended June 30, 2021 |
Commercial and industrial |
Construction and development |
Commercial real estate |
Farmland | 1-4 family residential |
Multi-family residential |
Consumer | Agricultural | Overdrafts | Total | ||||||||||||||||||||||||||||||
Allowance for credit losses: |
||||||||||||||||||||||||||||||||||||||||
Beginning balance |
$ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||
Provision for credit losses |
( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Loans charged-off |
( |
) | — | ( |
) | — | — | — | ( |
) | — | ( |
) | ( |
) | |||||||||||||||||||||||||
Recoveries |
— | — | — | — | |
|||||||||||||||||||||||||||||||||||
Ending balance |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||||||
For the Year Ended December 31, 2020 |
Commercial and industrial |
Construction and development |
Commercial real estate |
Farmland | 1-4 family residential |
Multi-family residential |
Consumer | Agricultural | Overdrafts | Total | ||||||||||||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||||||||||||||
Beginning balance, prior to adoption of ASC 326 |
$ | $ | $ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||||||||
Impact of adopting ASC 326 |
( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||
Provision for loan losses |
( |
) | ||||||||||||||||||||||||||||||||||||||
Loans charged-off |
( |
) | — | — | — | ( |
) | — | ( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||||||
Recoveries |
— | — | — | |||||||||||||||||||||||||||||||||||||
Ending balance |
$ | $ | $ | $ | $ | $ | $ | $ | $ | $ | |
|||||||||||||||||||||||||||||
For the Six Months Ended June 30, 2020 |
Commercial and industrial |
Construction and development |
Commercial real estate |
Farmland | 1-4 family residential |
Multi-family residential |
Consumer | Agricultural | Overdrafts | Unallocated | Total | |||||||||||||||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||||||||||||||||||
Beginning balance |
$ | $ | $ | $ | $ | $ | $ | $ | $ | $ | — | $ | ||||||||||||||||||||||||||||||||
Impact of adopting ASC 326 |
( |
) | ( |
) | — | |||||||||||||||||||||||||||||||||||||||
Provision for loan losses |
||||||||||||||||||||||||||||||||||||||||||||
Loans charged-off |
( |
) | — | — | — | ( |
) | — | ( |
) | ( |
) | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Recoveries |
— | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Ending balance |
$ | $ | $ | $ | $ | $ | $ | $ | $ | $ | $ | |
||||||||||||||||||||||||||||||||
June 30, 2021 |
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost |
Total | ||||||||||||||||||||||||
Commercial and industrial: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | ||||||||||||||||||||||||||||
Substandard |
— | — | ||||||||||||||||||||||||||||||
Nonaccrual |
— | — | — | |||||||||||||||||||||||||||||
Total commercial and industrial loans |
$ | |
$ | |
$ | |
$ | |
$ | $ | $ | |
$ | |
||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | $ | ( |
) | |||||||||||
Recoveries |
— | — | — | — | — | |||||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | $ | ( |
) | ||||||||||||||
Construction and development: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | |||||||||||||||||||||||||||
Substandard |
— | — | — | — | — | |||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Total construction and development loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | $ | — | $ | ||||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | ||||||||||||||||||||||||||||||
Substandard |
— | — | ||||||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | ||||||||||||||||||||||||||||
Total commercial real estate loans |
$ | $ | |
$ | $ | $ | $ | |
$ | $ | ||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | ( |
) | $ | — | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | ||||||||||||
Recoveries |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | ( |
) | $ | — | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | ||||||||||||
Farmland: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Total farmland loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
June 30, 2021 |
2021 | 2020 | 2019 | 2018 | 2017 | Prior | Revolving Loans Amortized Cost |
Total | ||||||||||||||||||||||||
1-4 family residential: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Nonaccrual |
— | — | — | |||||||||||||||||||||||||||||
Total 1-4 family residential loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Multi-family residential: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Total multi-family residential loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Consumer and overdrafts: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | |||||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Nonaccrual |
— | — | — | |||||||||||||||||||||||||||||
Total consumer loans and overdrafts |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | — | $ | ( |
) | ||||||||||
Recoveries |
— | — | ||||||||||||||||||||||||||||||
Current period net |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | $ | — | $ | ( |
) | |||||||||||||
Agricultural: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Substandard |
— | — | — | |||||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Total agricultural loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Total loans: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | |||||||||||||||||||||||||||||||
Substandard |
— | — | ||||||||||||||||||||||||||||||
Nonaccrual |
— | |||||||||||||||||||||||||||||||
Total loans |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
Charge-offs |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||
Recoveries |
— | |||||||||||||||||||||||||||||||
Total current period net (charge-offs) recoveries |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | ( |
) | ||||||||||
December 31, 2020 |
2020 | 2019 | 2018 | 2017 | 2016 | Prior | Revolving Loans Amortized Cost |
Total | ||||||||||||||||||||||||
Commercial and industrial: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | ||||||||||||||||||||||||||||||
Substandard |
— | — | — | |||||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | |||||||||||||||||||||||||||
Total commercial and industrial loans |
$ | $ | $ | $ | $ | $ | $ | |
$ | |||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | ( |
) | $ | — | $ | — | $ | — | $ | ( |
) | $ | ( |
) | |||||||||||||
Recoveries |
— | — | — | — | ||||||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | $ | $ | |||||||||||||||||||
Construction and development: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | |||||||||||||||||||||||||||
Substandard |
— | — | — | — | ||||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Total construction and development loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | ||||||||||||||||||||||||||||||
Substandard |
— | — | — | |||||||||||||||||||||||||||||
Nonaccrual |
— | — | ||||||||||||||||||||||||||||||
Total commercial real estate loans |
$ | $ | |
$ | |
$ | |
$ | |
$ | |
$ | $ | |
||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | 1 | — | 1 | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | 1 | $ | — | $ | 1 | ||||||||||||||||
Farmland: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Total farmland loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
December 31, 2020 |
2020 | 2019 | 2018 | 2017 | 2016 | Prior | Revolving Loans Amortized Cost |
Total | ||||||||||||||||||||||||
1-4 family residential: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Nonaccrual |
— | — | — | |||||||||||||||||||||||||||||
Total 1-4 family residential loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | |||||||||||||
Recoveries |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | |||||||||||||
Multi-family residential: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Total multi-family residential loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Recoveries |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Consumer and overdrafts: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | |||||||||||||||||||||||||||||
Substandard |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Nonaccrual |
— | — | ||||||||||||||||||||||||||||||
Total consumer loans and overdrafts |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | — | $ | ( |
) | |||||||||
Recoveries |
— | |||||||||||||||||||||||||||||||
Current period net |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | $ | — | $ | ( |
) | |||||||||||||
Agricultural: |
||||||||||||||||||||||||||||||||
Pass |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Special mention |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Substandard |
— | — | — | — | ||||||||||||||||||||||||||||
Nonaccrual |
— | — | — | — | ||||||||||||||||||||||||||||
Total agricultural loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | — | $ | — | $ | ( |
) | $ | — | $ | — | $ | — | $ | — | $ | ( |
) | ||||||||||||||
Recoveries |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Current period net |
$ | — | $ | — | $ | ( |
) | $ | — | $ | $ | — | $ | — | $ | |||||||||||||||||
Total loans: |
||||||||||||||||||||||||||||||||
Pass |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||||||||
Special mention |
— | |||||||||||||||||||||||||||||||
Substandard |
— | — | ||||||||||||||||||||||||||||||
Nonaccrual |
— | |||||||||||||||||||||||||||||||
Total loans |
$ | $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||||
Charge-offs |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||
Recoveries |
||||||||||||||||||||||||||||||||
Total current period net (charge-offs) recoveries |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | ||||||||||||
| Real Estate | Non-RE |
Total | Allowance for Credit Losses Allocation |
|||||||||||||
Commercial and industrial |
$ | $ | — | $ | $ | |||||||||||
Real estate: |
||||||||||||||||
Construction and development |
— | |||||||||||||||
Commercial real estate |
— | |||||||||||||||
Total |
$ | $ | — | $ | $ | |||||||||||
| Real Estate | Non-RE | Total | Allowance for Credit Losses Allocation |
|||||||||||||
Commercial and industrial |
$ | $ | — | $ | $ | |||||||||||
Real estate: |
||||||||||||||||
Construction and development |
— | |||||||||||||||
Commercial real estate |
— | |||||||||||||||
Total |
$ | $ | — | $ | |
$ | ||||||||||
June 30, 2021 |
30 to 59 Days Past Due |
60 to 89 Days Past Due |
90 Days and Greater Past Due |
Total Past Due |
Current | Total Loans |
Recorded Investment > 90 Days and Accruing |
|||||||||||||||||||||
Commercial and industrial |
$ | $ | $ | $ | $ | $ | $ | — | ||||||||||||||||||||
Real estate: |
||||||||||||||||||||||||||||
Construction and development |
— | |||||||||||||||||||||||||||
Commercial real estate |
— | |||||||||||||||||||||||||||
Farmland |
— | — | — | |||||||||||||||||||||||||
1-4 family residential |
— | |||||||||||||||||||||||||||
Multi-family residential |
— | — | — | — | — | |||||||||||||||||||||||
Consumer |
— | |||||||||||||||||||||||||||
Agricultural |
— | — | — | |||||||||||||||||||||||||
Overdrafts |
— | — | — | — | — | |||||||||||||||||||||||
Total |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | — | ||||||||||||||
| December 31, 2020 |
30 to 59 Days Past Due |
60 to 89 Days Past Due |
90 Days and Greater Past Due |
Total Past Due |
Current | Total Loans |
Recorded Investment > 90 Days and Accruing |
|||||||||||||||||||||
| Commercial and industrial |
$ | $ | $ | $ | $ | $ | $ | — | ||||||||||||||||||||
| Real estate: |
||||||||||||||||||||||||||||
| Construction and development |
— | — | — | |||||||||||||||||||||||||
| Commercial real estate |
— | — | ||||||||||||||||||||||||||
| Farmland |
— | — | ||||||||||||||||||||||||||
| 1-4 family residential |
— | |||||||||||||||||||||||||||
| Multi-family residential |
— | — | — | — | — | |||||||||||||||||||||||
| Consumer |
— | |||||||||||||||||||||||||||
| Agricultural |
— | |||||||||||||||||||||||||||
| Overdrafts |
— | — | — | — | — | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | |
$ | — | ||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| June 30, 2021 | December 31, 2020 | |||||||
| Nonaccrual TDRs |
$ | $ | ||||||
| Performing TDRs |
||||||||
| |
|
|
|
|||||
| Total |
$ | $ | ||||||
| |
|
|
|
|||||
| Specific reserves on TDRs |
$ | — | $ | — | ||||
| |
|
|
|
|||||
| Six Months Ended June 30, 2021 |
Number of Contracts |
Pre-Modification Outstanding Recorded Investment |
Post-Modification Outstanding Recorded Investment |
|||||||||
| Troubled Debt Restructurings: |
||||||||||||
| Commercial and industrial |
$ | $ | ||||||||||
| |
|
|
|
|
|
|||||||
| Total |
$ | $ | ||||||||||
| |
|
|
|
|
|
|||||||
| Year Ended December 31, 2020 |
Number of Contracts |
Pre-Modification Outstanding Recorded Investment |
Post-Modification Outstanding Recorded Investment |
|||||||||
| Troubled Debt Restructurings: |
||||||||||||
| Construction and development |
$ | $ | ||||||||||
| Commercial and industrial |
||||||||||||
| Commercial real estate |
||||||||||||
| |
|
|
|
|
|
|||||||
| Total |
$ | $ | ||||||||||
| |
|
|
|
|
|
|||||||
| Year |
Current Weighted Average Rate |
Principal Due | ||||||
| 2021 |
% | $ | ||||||
| 2022 |
% | |||||||
| 2023 |
— | — | ||||||
| 2024 |
% | |||||||
| 2025 |
— | — | ||||||
| |
|
|||||||
$ |
||||||||
| June 30, 2021 | December 31, 2020 | |||||||
| Trust II Debentures |
$ | $ | ||||||
| Trust III Debentures |
||||||||
| DCB Trust I Debentures |
||||||||
| Other debentures |
||||||||
| |
|
|
|
|||||
| $ | $ | |||||||
| |
|
|
|
|||||
| Trust II | Trust III | DCB Trust I | ||||||||||
Formation date |
October 30, 2002 | July 25, 2006 | March 29, 2007 | |||||||||
Capital trust pass-through securities |
||||||||||||
Number of shares |
||||||||||||
Original liquidation value |
$ | $ | $ | |||||||||
Common securities liquidation value |
||||||||||||
| Trust II Debentures | Trust III Debentures | DCB Trust I Debentures |
||||||||||
Original amount |
$ | $ | $ | |||||||||
Maturity date |
||||||||||||
Interest due |
||||||||||||
Year |
Current Weighted Average Rate |
Principal Due | ||||||
2022 |
% | $ | ||||||
2023 |
% | |||||||
2024 |
% | |||||||
| $ | |
|||||||
| Six Months Ended June 30, 2021 |
Number of Shares |
Weighted- Average Exercise Price |
Weighted- Average Remaining Contractual Life in Years |
Aggregate Intrinsic Value |
||||||||||||
| Outstanding at beginning of year |
$ | $ | ||||||||||||||
| Effect of |
||||||||||||||||
| Granted |
||||||||||||||||
| Exercised |
( |
) | ||||||||||||||
| Forfeited |
( |
) | ||||||||||||||
| |
|
|||||||||||||||
| Balance, June 30, 2021 |
$ | $ | ||||||||||||||
| |
|
|||||||||||||||
| Exercisable at end of period |
|
$ | $ | |||||||||||||
| |
|
|||||||||||||||
| Six Months Ended June 30, 2020 |
Number of Shares |
Weighted- Average Exercise Price |
Weighted- Average Remaining Contractual Life in Years |
Aggregate Intrinsic Value |
||||||||||||
| Outstanding at beginning of year |
$ | $ | ||||||||||||||
| Granted |
||||||||||||||||
| Exercised |
( |
) | ||||||||||||||
| Forfeited |
( |
) | — | |||||||||||||
| |
|
|||||||||||||||
| Balance, June 30, 2020 |
$ | $ | ||||||||||||||
| |
|
|||||||||||||||
| Exercisable at end of period |
|
$ | $ | |||||||||||||
| |
|
|||||||||||||||
| Six Months Ended June 30, 2021 |
Number of Shares |
Weighted-Average Grant Date Fair Value |
||||||||||
| Outstanding at beginning of year |
$ | |||||||||||
| Effect of |
||||||||||||
| Granted |
||||||||||||
| Vested |
( |
) | ( |
) | ||||||||
| Forfeited |
( |
) | ( |
) | ||||||||
| |
|
|||||||||||
| Balance, June 30, 2021 |
$ | |||||||||||
| |
|
|||||||||||
| Six Months Ended June 30, 2020 |
Number of Shares |
Weighted-Average Grant Date Fair Value |
||||||||||
| Outstanding at beginning of year |
$ | |||||||||||
| Granted |
||||||||||||
| Vested |
( |
) | ( |
) | ||||||||
| Forfeited |
( |
) | ( |
) | ||||||||
| |
|
|||||||||||
| Balance, June 30, 2020 |
$ | |||||||||||
| |
|
|||||||||||
| June 30, 2021 | June 30, 2020 | |||||||
| Intrinsic value of options exercised |
$ | $ | ||||||
| Cash received from options exercised |
$ | |||||||
| Weighted average fair value of options granted |
||||||||
| Six Months Ended June 30, 2021 |
Number of Shares |
Weighted-Average Grant Date Fair Value |
||||||
| Outstanding at beginning of year |
$ | |||||||
| Effect of |
— | |||||||
| Granted |
||||||||
| Vested |
( |
) | ||||||
| Forfeited |
||||||||
| |
|
|||||||
| Balance, June 30, 2021 |
$ | |||||||
| |
|
|||||||
| Six Months Ended June 30, 2020 |
Number of Shares |
Weighted-Average Grant Date Fair Value |
||||||
| Outstanding at beginning of year |
$ | |||||||
| Granted |
||||||||
| Vested |
( |
) | ||||||
| Forfeited |
||||||||
| |
|
|||||||
| Balance, June 30, 2020 |
$ | |||||||
| |
|
|||||||
| June 30, 2021 | December 31, 2020 | |||||||||||
Operating leases |
||||||||||||
Operating lease right-of-use assets |
$ | $ | ||||||||||
Operating lease liabilities |
||||||||||||
Weighted average remaining lease term |
||||||||||||
Operating leases |
||||||||||||
Weighted average discount rate |
||||||||||||
Operating leases |
% | % | ||||||||||
Year Ended December 31, |
Amount | |||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
Total lease payments |
||||
Less: interest |
( |
) | ||
Present value of lease liabilities |
$ | |||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
Income tax expense for the period |
$ | |
$ | ( |
) | $ | $ | |||||||||
Effective tax rate |
% | - |
% | |
% | |
% | |||||||||
June 30, 2021 |
||||||||||||||||||
| Notional Amount |
Pay Rate |
Receive Rate |
Effective Date |
Maturity in Years |
Unrealized Losses |
|||||||||||||
| $ | % | $ | ||||||||||||||||
| $ | % | $ | ||||||||||||||||
| $ | % | 3 month LIBOR | $ | |||||||||||||||
| $ | % | 3 month LIBOR | $ | |||||||||||||||
| $ | % | 3 month LIBOR | $ | |||||||||||||||
December 31, 2020 |
||||||||||||||||||
| Notional Amount |
Pay Rate |
Receive Rate |
Effective Date |
Maturity in Years |
Unrealized Losses |
|||||||||||||
| $ | % | $ | ||||||||||||||||
| $ | % | $ | ||||||||||||||||
| $ | % | 3 month LIBOR | $ | |||||||||||||||
| $ | % | 3 month LIBOR | $ | |||||||||||||||
| $ | % | 3 month LIBOR | $ | |||||||||||||||
| Contract or Notional Amount | ||||||||
| June 30, 2021 | December 31, 2020 | |||||||
| Commitments to extend credit |
$ | $ | ||||||
| Letters of credit |
||||||||
| Actual | Minimum Required For Capital Adequacy Purposes |
Minimum Required Under Basel III (Including Buffer) |
To Be Well Capitalized Under Prompt Corrective Action Provisions |
|||||||||||||||||||||||||||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||
| June 30, 2021 |
||||||||||||||||||||||||||||||||
| Total capital to risk-weighted assets: |
||||||||||||||||||||||||||||||||
| Consolidated |
$ | |
% | $ | |
% | $ | % | n/a | |||||||||||||||||||||||
| Bank |
% | % | % | $ | |
% | ||||||||||||||||||||||||||
| Tier 1 capital to risk-weighted assets: |
||||||||||||||||||||||||||||||||
| Consolidated |
% | % | % | n/a | ||||||||||||||||||||||||||||
| Bank |
% | % | % | % | ||||||||||||||||||||||||||||
| Tier 1 capital to average assets: (1) |
||||||||||||||||||||||||||||||||
| Consolidated |
% | % | % | n/a | ||||||||||||||||||||||||||||
| Bank |
% | % | % | % | ||||||||||||||||||||||||||||
| Common equity tier 1 capital to risk-weighted assets: |
||||||||||||||||||||||||||||||||
| Consolidated |
% | % | % | n/a | ||||||||||||||||||||||||||||
| Bank |
% | % | % | % | ||||||||||||||||||||||||||||
| Actual | Minimum Required For Capital Adequacy Purposes |
Minimum Required Under Basel III (Including Buffer) |
To Be Well Capitalized Under Prompt Corrective Action Provisions |
|||||||||||||||||||||||||||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||||||||
| December 31, 2020 |
||||||||||||||||||||||||||||||||
| Total capital to risk-weighted assets: |
||||||||||||||||||||||||||||||||
| Consolidated |
$ | |
% | $ | |
% | $ | |
% | n/a | ||||||||||||||||||||||
| Bank |
% | % | % | $ | |
% | ||||||||||||||||||||||||||
| Tier 1 capital to risk-weighted assets: |
||||||||||||||||||||||||||||||||
| Consolidated |
% | % | % | n/a | ||||||||||||||||||||||||||||
| Bank |
% | % | % | % | ||||||||||||||||||||||||||||
| Tier 1 capital to average assets: (1) |
||||||||||||||||||||||||||||||||
| Consolidated |
% | % | % | n/a | ||||||||||||||||||||||||||||
| Bank |
% | % | % | % | ||||||||||||||||||||||||||||
| Common equity tier 1 capital to risk-weighted assets: |
||||||||||||||||||||||||||||||||
| Consolidated |
% | % | % | n/a | ||||||||||||||||||||||||||||
| Bank |
% | % | % | % | ||||||||||||||||||||||||||||
As of June 30, 2021 |
Fair Value |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
||||||||||||
Assets (liabilities) at fair value on a recurring basis: |
||||||||||||||||
Available for sale securities: |
||||||||||||||||
Mortgage-backed securities |
$ | $ | $ | $ | ||||||||||||
Collateralized mortgage obligations |
||||||||||||||||
Municipal securities |
||||||||||||||||
Corporate bonds |
||||||||||||||||
U.S. government agencies |
||||||||||||||||
Loans held for sale |
||||||||||||||||
Cash surrender value of life insurance |
||||||||||||||||
SBA servicing assets |
||||||||||||||||
Derivative instrument assets |
||||||||||||||||
Derivative instrument liabilities |
( |
) | ( |
) | ||||||||||||
Assets at fair value on a nonrecurring basis: |
||||||||||||||||
Individually evaluated collateral dependent loans |
||||||||||||||||
As of December 31, 2020 |
Fair Value |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Other Unobservable Inputs (Level 3) |
||||||||||||
Assets (liabilities) at fair value on a recurring basis: |
||||||||||||||||
Available for sale securities: |
||||||||||||||||
Mortgage-backed securities |
$ | $ | $ | $ | ||||||||||||
Collateralized mortgage obligations |
||||||||||||||||
Municipal securities |
||||||||||||||||
Corporate bonds |
||||||||||||||||
Loans held for sale |
||||||||||||||||
Cash surrender value of life insurance |
||||||||||||||||
SBA servicing assets |
||||||||||||||||
Derivative instrument assets |
||||||||||||||||
Derivative instrument liabilities |
( |
) | ( |
) | ||||||||||||
Assets at fair value on a nonrecurring basis: |
||||||||||||||||
Individually evaluated collateral dependent loans |
||||||||||||||||
June 30, 2021 |
December 31, 2020 |
June 30, 2020 |
||||||||||
Other real estate owned remeasured at initial recognition: |
||||||||||||
Carrying value of other real estate owned prior to remeasurement |
$ |
$ |
$ |
|||||||||
Charge-offs recognized in the allowance for credit losses |
( |
) |
||||||||||
Fair value of other real estate owned remeasured at initial recognition |
$ |
$ |
$ |
|||||||||
Other real estate owned remeasured subsequent to initial recognition: |
||||||||||||
Carrying value of other real estate owned prior to remeasurement |
$ |
$ |
$ |
|||||||||
Write-downs included in collection and other real estate owned expense |
( |
) |
( |
) | ||||||||
Fair value of other real estate owned remeasured subsequent to initial recognition |
$ |
$ |
$ |
|||||||||
June 30, 2021 |
Fair Value | Valuation Technique(s) |
Unobservable Input(s) |
Range (Weighted Average) |
||||||||
Other real estate owned |
$ | Appraisal value of collateral |
Selling costs or other normal adjustments |
|||||||||
December 31, 2020 |
Fair Value | Valuation Technique(s) |
Unobservable Input(s) |
Range (Weighted Average) |
||||||||
Other real estate owned |
$ | Appraisal value of collateral |
Selling costs or other normal adjustments |
|||||||||
| Fair Value Measurements Using | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total Fair Value | |||||||||||||
Commercial and industrial |
$ | — | $ | — | $ | $ | ||||||||||
Real estate: |
||||||||||||||||
Construction and development |
— | — | ||||||||||||||
Commercial real estate |
— | — | ||||||||||||||
Total |
$ | — | $ | — | $ | |
$ | |
||||||||
| Fair value measurements as of June 30, 2021 using: |
||||||||||||||||||||
| Carrying Amount |
Level 1 Inputs |
Level 2 Inputs |
Level 3 Inputs |
Total Fair Value |
||||||||||||||||
Financial assets: |
||||||||||||||||||||
Cash, due from banks, federal funds sold and interest-bearing deposits |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||
Loans, net |
|
|||||||||||||||||||
Accrued interest receivable |
||||||||||||||||||||
Nonmarketable equity securities |
||||||||||||||||||||
Financial liabilities: |
||||||||||||||||||||
Deposits |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||
Securities sold under repurchase agreements |
||||||||||||||||||||
Accrued interest payable |
||||||||||||||||||||
Federal Home Loan Bank advances |
||||||||||||||||||||
Subordinated debentures |
||||||||||||||||||||
| Fair value measurements as of December 31, 2020 using: |
||||||||||||||||||||
| Carrying Amount |
Level 1 Inputs |
Level 2 Inputs |
Level 3 Inputs |
Total Fair Value |
||||||||||||||||
Financial assets: |
||||||||||||||||||||
Cash, due from banks, federal funds sold and interest-bearing deposits |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||
Loans, net |
|
|||||||||||||||||||
Accrued interest receivable |
||||||||||||||||||||
Nonmarketable equity securities |
||||||||||||||||||||
Financial liabilities: |
||||||||||||||||||||
Deposits |
$ | |
$ | |
$ | |
$ | |
$ | |
||||||||||
Securities sold under repurchase agreements |
||||||||||||||||||||
Accrued interest payable |
||||||||||||||||||||
Federal Home Loan Bank advances |
||||||||||||||||||||
Subordinated debentures |
||||||||||||||||||||
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||||||
| Numerator: |
||||||||||||||||
| Net earnings (basic) |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net earnings (diluted) |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| |
||||||||||||||||
| Denominator: |
||||||||||||||||
| Weighted-average shares outstanding (basic)* |
|
|
|
|
||||||||||||
| Effect of dilutive securities: |
||||||||||||||||
| Common stock equivalent shares from stock options |
— | — | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Weighted-average shares outstanding (diluted)* |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| |
||||||||||||||||
| Net earnings per share |
||||||||||||||||
| Basic |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Diluted |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
● |
Solid Net Earnings and Core Earnings † † |
● |
Steady Net Interest Margin and Firm Loan Yields |
● |
Strong Credit Quality. |
● |
Paycheck Protection Program. The Bank continued participation in the PPP2 program through its end date in the second quarter of 2021. During the first half of 2021, we originated total PPP2 loans of $100.8 million to 1,349 borrowers, which resulted in recognition of $3.3 million of net origination fees and related amortization for PPP2 loans during the first half of 2021. The Bank also recognized $1.8 million in PPP1 deferred origination fees during the first half of 2021 through both amortization and forgiveness of the related PPP1 loans. As of June 30, 2021, there are outstanding PPP1 balances of $26.6 million to 325 borrowers, a reduction of 87.3% from the $209.6 million to 1,944 borrowers that was originated under the PPP1 program. Net deferred origination fees remaining as of June 30, 2021 are $355,000 and $2.2 million from PPP1 and PPP2, respectively. |
| For the Six Months Ended June 30, | ||||||||
(dollars in thousands, except per share data) |
2021 | 2020 | ||||||
| Net earnings |
$ | 21,394 | $ | 7,353 | ||||
| Net earnings per common share* |
||||||||
| -basic |
1.78 | 0.59 | ||||||
| -diluted |
1.75 | 0.59 | ||||||
| Net interest margin (1) |
3.60 | % | 3.79 | % | ||||
| Net interest rate spread (2) |
3.42 | % | 3.47 | % | ||||
| Return on average assets |
1.51 | % | 0.59 | % | ||||
| Return on average equity |
15.31 | % | 5.70 | % | ||||
| Average equity to average total assets |
9.86 | % | 10.41 | % | ||||
| Cash dividend payout ratio* |
22.47 | % | 58.46 | % | ||||
| (1) | Net interest margin is equal to net interest income divided by average interest-earning assets. |
| (2) | Net interest rate spread is the average yield on interest-earning assets minus the average rate on interest-bearing liabilities. |
| For the Six Months Ended June 30, | ||||||||
(dollars in thousands, except per share data) |
2021 | 2020 | ||||||
| Net earnings |
$ | 21,394 | $ | 7,353 | ||||
| Adjustments: |
||||||||
| Provision for credit losses |
(1,000 | ) | 13,500 | |||||
| Income tax provision |
4,648 | 1,255 | ||||||
| PPP interest income, including fees |
(5,859 | ) | (2,540 | ) | ||||
| Net interest expense on PPP-related borrowings |
— | 31 | ||||||
| |
|
|
|
|||||
| Net core earnings † |
$ | 19,183 | $ | 19,599 | ||||
| |
|
|
|
|||||
| Total average assets |
$ | 2,857,707 | $ | 2,491,614 | ||||
| Adjustments: |
||||||||
| PPP loans average balance |
(146,103 | ) | (81,592 | ) | ||||
| Excess fed funds sold due to PPP-related borrowings |
— | (42,033 | ) | |||||
| |
|
|
|
|||||
| Total average assets, adjusted † |
$ | 2,711,604 | $ | 2,367,989 | ||||
| |
|
|
|
|||||
| Total average equity |
281,730 | 259,275 | ||||||
| |
|
|
|
|||||
| PERFORMANCE RATIOS |
||||||||
| Net earnings to average assets (annualized) |
1.51 | % | 0.59 | % | ||||
| Net earnings to average equity (annualized) |
15.31 | 5.70 | ||||||
| Net core earnings to average assets, as adjusted (annualized) † |
1.43 | 1.66 | ||||||
| Net core earnings to average equity (annualized) † |
13.73 | 15.20 | ||||||
| PER COMMON SHARE DATA |
||||||||
| Weighted-average common shares outstanding, basic* |
12,047,643 | 12,352,074 | ||||||
| |
|
|
|
|||||
| Earnings per common share, basic* |
$ | 1.78 | $ | 0.59 | ||||
| |
|
|
|
|||||
| Net core earnings per common share, basic* † |
1.59 | 1.59 | ||||||
| |
|
|
|
|||||
| * Adjusted to give effect to the 10% stock dividend issued during the first quarter of 2021. † Non-GAAP financial metric. Calculations of this metric and reconciliations to GAAP are included in “ —Non-GAAP Financial Measures |
For the Six Months Ended June 30, |
||||||||||||||||||||||||
2021 |
2020 |
|||||||||||||||||||||||
(dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
||||||||||||||||||
| ASSETS |
||||||||||||||||||||||||
| Interest-earning assets: |
||||||||||||||||||||||||
| Total loans (1) |
$ |
1,899,864 |
$ |
47,059 |
4.99 |
% |
$ |
1,793,742 |
$ |
46,656 |
5.23 |
% | ||||||||||||
| Securities available for sale |
399,255 |
4,282 |
2.16 |
300,053 |
3,586 |
2.40 |
||||||||||||||||||
| Securities held to maturity |
— |
— |
— |
72,266 |
956 |
2.66 |
||||||||||||||||||
| Nonmarketable equity securities |
10,043 |
265 |
5.32 |
10,545 |
222 |
4.23 |
||||||||||||||||||
| Interest-bearing deposits in other banks |
380,455 |
191 |
0.10 |
142,341 |
413 |
0.58 |
||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest-earning assets |
2,689,617 |
51,797 |
3.88 |
2,318,947 |
51,833 |
4.49 |
||||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||||||
| Allowance for credit losses |
(32,951 |
) |
(24,250 |
) |
||||||||||||||||||||
| Noninterest-earning assets |
201,041 |
196,917 |
||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Total assets |
$ |
2,857,707 |
$ |
2,491,614 |
||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||||||||||||||
| Interest-bearing liabilities: |
||||||||||||||||||||||||
| Interest-bearing deposits |
$ |
1,591,784 |
$ |
3,096 |
0.39 |
% |
$ |
1,477,806 |
$ |
7,461 |
1.02 |
% | ||||||||||||
| Advances from FHLB and fed funds purchased |
50,075 |
201 |
0.81 |
78,957 |
205 |
0.52 |
||||||||||||||||||
| Line of credit |
8,470 |
149 |
3.55 |
5,599 |
75 |
2.69 |
||||||||||||||||||
| Subordinated debentures |
19,810 |
376 |
3.83 |
14,214 |
319 |
4.51 |
||||||||||||||||||
| Securities sold under agreements to repurchase |
18,013 |
7 |
0.08 |
15,466 |
22 |
0.29 |
||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest-bearing liabilities |
1,688,152 |
3,829 |
0.46 |
1,592,042 |
8,082 |
1.02 |
||||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||||||
| Noninterest-bearing liabilities: |
||||||||||||||||||||||||
| Noninterest-bearing deposits |
862,619 |
618,176 |
||||||||||||||||||||||
| Accrued interest and other liabilities |
25,206 |
22,121 |
||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Total noninterest-bearing liabilities |
887,825 |
640,297 |
||||||||||||||||||||||
| Shareholders’ equity |
281,730 |
259,275 |
||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Total liabilities and shareholders’ equity |
$ |
2,857,707 |
$ |
2,491,614 |
||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Net interest rate spread (2) |
3.42 |
% |
3.47 |
% | ||||||||||||||||||||
| Net interest income |
$ |
47,968 |
$ |
43,751 |
||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Net interest margin (3) |
3.60 |
% |
3.79 |
% | ||||||||||||||||||||
| Net interest margin, fully taxable equivalent (4) |
3.64 |
% |
3.78 |
% | ||||||||||||||||||||
| For the Six Months Ended June 30, 2021 | ||||||||||||
| (dollars in thousands) | Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
|||||||||
| Total interest-earning assets |
$ | 2,689,617 | $ | 51,797 | 3.88 | % | ||||||
| Total loans |
1,899,864 | 47,059 | 4.99 | |||||||||
| Adjustments: |
||||||||||||
| PPP loans average balance and net fees (1) |
(146,103 | ) | (5,260 | ) | 7.26 | |||||||
| |
|
|
|
|
|
|||||||
| Total loans, net of PPP effects |
$ | 1,753,761 | $ | 41,799 | 4.81 | % | ||||||
| |
|
|
|
|
|
|||||||
| Total interest-earning assets, net of PPP effects † |
$ | 2,543,514 | $ | 46,537 | 3.69 | % | ||||||
| Net interest income, fully taxable equivalent (“FTE”) |
$ | 48,488 | ||||||||||
| Net interest margin, FTE |
3.64 | % | ||||||||||
| Net interest income, net of PPP effects † |
43,228 | |||||||||||
| Net interest margin, FTE, net of PPP effects † |
3.43 | % | ||||||||||
| † | Non-GAAP financial metric. Calculations of this and reconciliations to GAAP are included in “—Non-GAAP Financial Measures” |
| (1) | Interest earned consists of interest income of $720,000 and net origination fees recognized in earnings of $4.5 million for the six months ended June 30, 2021. |
| For the Six Months Ended June 30, 2021 vs. 2020 |
||||||||||||
| Increase (Decrease) | ||||||||||||
| Due to Change in | Total Increase | |||||||||||
(in thousands) |
Volume | Rate | (Decrease) | |||||||||
| Interest-earning assets: |
||||||||||||
| Total loans |
$ | 2,775 | $ | (2,372 | ) | $ | 403 | |||||
| Securities available for sale |
1,190 | (494 | ) | 696 | ||||||||
| Securities held to maturity |
(961 | ) | 5 | (956 | ) | |||||||
| Nonmarketable equity securities |
(11 | ) | 54 | 43 | ||||||||
| Interest-earning deposits in other banks |
691 | (913 | ) | (222 | ) | |||||||
| |
|
|
|
|
|
|||||||
| Total increase (decrease) in interest income |
$ | 3,684 | $ | (3,720 | ) | $ | (36 | ) | ||||
| |
|
|
|
|
|
|||||||
| Interest-bearing liabilities: |
||||||||||||
| Interest-bearing deposits |
$ | 581 | $ | (4,946 | ) | $ | (4,365 | ) | ||||
| Advances from FHLB and fed funds purchased |
(75 | ) | 71 | (4 | ) | |||||||
| Line of credit |
39 | 35 | 74 | |||||||||
| Subordinated debentures |
126 | (69 | ) | 57 | ||||||||
| Securities sold under agreements to repurchase |
4 | (19 | ) | (15 | ) | |||||||
| |
|
|
|
|
|
|||||||
| Total increase (decrease) in interest expense |
675 | (4,928 | ) | (4,253 | ) | |||||||
| |
|
|
|
|
|
|||||||
| Increase in net interest income |
$ | 3,009 | $ | 1,208 | $ | 4,217 | ||||||
| |
|
|
|
|
|
|||||||
| For The Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||
(in thousands) |
2021 | 2020 | 2021 vs. 2020 | |||||||||
| Noninterest income: |
||||||||||||
| Service charges |
$ | 1,684 | $ | 1,479 | $ | 205 | ||||||
| Gain on sale of loans |
2,642 | 2,697 | (55 | ) | ||||||||
| Fiduciary and custodial income |
1,119 | 988 | 131 | |||||||||
| Bank-owned life insurance income |
418 | 425 | (7 | ) | ||||||||
| Merchant and debit card fees |
3,428 | 2,465 | 963 | |||||||||
| Loan processing fee income |
317 | 280 | 37 | |||||||||
| Warehouse lending fees |
452 | 407 | 45 | |||||||||
| Mortgage fee income |
334 | 302 | 32 | |||||||||
| Other noninterest income |
1,695 | 905 | 790 | |||||||||
| |
|
|
|
|
|
|||||||
| Total noninterest income |
$ | 12,089 | $ | 9,948 | $ | 2,141 | ||||||
| |
|
|
|
|
|
|||||||
| For The Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||
(in thousands) |
2021 | 2020 | 2021 vs. 2020 | |||||||||
| Employee compensation and benefits |
$ | 20,147 | $ | 17,543 | $ | 2,604 | ||||||
| Non-staff expenses: |
||||||||||||
| Occupancy expenses |
5,520 | 5,027 | 493 | |||||||||
| Legal and professional fees |
1,351 | 1,108 | 243 | |||||||||
| Software and technology |
2,169 | 1,884 | 285 | |||||||||
| Amortization |
679 | 671 | 8 | |||||||||
| Director and committee fees |
422 | 384 | 38 | |||||||||
| Advertising and promotions |
793 | 841 | (48 | ) | ||||||||
| ATM and debit card expense |
1,156 | 897 | 259 | |||||||||
| Telecommunication expense |
414 | 389 | 25 | |||||||||
| FDIC insurance assessment fees |
337 | 317 | 20 | |||||||||
| Other noninterest expense |
2,027 | 2,530 | (503 | ) | ||||||||
| |
|
|
|
|
|
|||||||
| Total noninterest expense |
$ | 35,015 | $ | 31,591 | $ | 3,424 | ||||||
| |
|
|
|
|
|
|||||||
| For the Three Months Ended June 30, | ||||||||
(dollars in thousands, except per share data) |
2021 | 2020 | ||||||
| Net earnings |
$ | 10,432 | $ | 1,075 | ||||
| Net earnings per common share* |
||||||||
| -basic |
0.87 | 0.09 | ||||||
| -diluted |
0.85 | 0.09 | ||||||
| Net interest margin (1) |
3.40% | 3.75% | ||||||
| Net interest rate spread (2) |
3.24% | 3.48% | ||||||
| Return on average assets |
1.42% | 0.16% | ||||||
| Return on average equity |
14.64% | 1.67% | ||||||
| Average equity to average total assets |
9.72% | 9.72% | ||||||
| Cash dividend payout ratio* |
22.99% | 190.00% | ||||||
| For the Three Months Ended June 30, |
||||||||
| 2021 | 2020 | |||||||
| Net earnings |
$ | 10,432 | $ | 1,075 | ||||
| Adjustments: |
||||||||
| Provision for credit losses |
(1,000 | ) | 12,100 | |||||
| Income tax provision |
2,312 | (190 | ) | |||||
| PPP loans, including fees |
(1,954 | ) | (2,540 | ) | ||||
| Net interest expense on PPP-related borrowings |
— | 31 | ||||||
| |
|
|
|
|||||
| Net core earnings † |
$ | 9,790 | $ | 10,476 | ||||
| |
|
|
|
|||||
| Total average assets |
$ | 2,938,944 | $ | 2,657,609 | ||||
| Adjustments: |
||||||||
| PPP loans average balance |
(155,417 | ) | (163,184 | ) | ||||
| Excess fed funds sold due to PPP-related borrowings |
— | (84,066 | ) | |||||
| |
|
|
|
|||||
| Total average assets, adjusted † |
$ | 2,783,527 | $ | 2,410,359 | ||||
| |
|
|
|
|||||
| Total average equity |
$ | 285,803 | $ | 258,225 | ||||
| |
|
|
|
|||||
| PERFORMANCE RATIOS |
||||||||
| Net earnings to average assets (annualized) |
1.42 | % | 0.16 | % | ||||
| Net earnings to average equity (annualized) |
14.64 | 1.67 | ||||||
| Net core earnings to average assets, as adjusted (annualized) † |
1.41 | 1.75 | ||||||
| Net core earnings to average equity (annualized) † |
13.74 | 16.32 | ||||||
| PER COMMON SHARE DATA |
||||||||
| Weighted-average common shares outstanding, basic* |
12,056,550 | 12,128,516 | ||||||
| |
|
|
|
|||||
| Earnings per common share, basic* |
$ | 0.87 | $ | 0.09 | ||||
| |
|
|
|
|||||
| Net core earnings per common share, basic † |
0.81 | 0.86 | ||||||
| |
|
|
|
|||||
| For the Three Months Ended June 30, | ||||||||||||||||||||||||
| 2021 | 2020 | |||||||||||||||||||||||
(dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
||||||||||||||||||
| ASSETS |
||||||||||||||||||||||||
| Interest-earning assets: |
||||||||||||||||||||||||
| Total loans (1) |
$ | 1,912,722 | $ | 22,864 | 4.79 | % | $ | 1,885,959 | $ | 24,139 | 5.15 | % | ||||||||||||
| Securities available for sale |
420,202 | 2,191 | 2.09 | 379,803 | 2,273 | 2.41 | ||||||||||||||||||
| Nonmarketable equity securities |
10,056 | 164 | 6.54 | 11,869 | 108 | 3.66 | ||||||||||||||||||
| Interest-bearing deposits in other banks |
426,074 | 65 | 0.06 | 209,005 | 61 | 0.12 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest-earning assets |
2,769,054 | 25,284 | 3.66 | 2,486,636 | 26,581 | 4.30 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||||||
| Allowance for loan losses |
(32,664 | ) | (27,720 | ) | ||||||||||||||||||||
| Noninterest-earning assets |
202,554 | 198,693 | ||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Total assets |
$ | 2,938,944 | $ | 2,657,609 | ||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||||||||||||||
| Interest-bearing liabilities: |
||||||||||||||||||||||||
| Interest-bearing deposits |
$ | 1,623,351 | $ | 1,493 | 0.37 | % | $ | 1,480,106 | $ | 3,040 | 0.83 | % | ||||||||||||
| Advances from FHLB and fed funds purchased |
49,063 | 102 | 0.83 | 134,677 | 123 | 0.37 | ||||||||||||||||||
| Line of credit |
2,374 | 21 | 3.55 | 7,791 | 47 | 2.43 | ||||||||||||||||||
| Subordinated debentures |
19,810 | 188 | 3.81 | 17,618 | 176 | 4.02 | ||||||||||||||||||
| Securities sold under agreements to repurchase |
14,887 | 3 | 0.08 | 18,106 | 13 | 0.29 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest-bearing liabilities |
1,709,485 | 1,807 | 0.42 | 1,658,298 | 3,399 | 0.82 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||||||
| Noninterest-bearing liabilities: |
||||||||||||||||||||||||
| Noninterest-bearing deposits |
916,631 | 718,378 | ||||||||||||||||||||||
| Accrued interest and other liabilities |
27,025 | 22,708 | ||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Total noninterest-bearing liabilities |
943,656 | 741,086 | ||||||||||||||||||||||
| Shareholders’ equity |
285,803 | 258,225 | ||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Total liabilities and shareholders’ equity |
$ | 2,938,944 | $ | 2,657,609 | ||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Net interest rate spread (2) |
3.24 | % | 3.48 | % | ||||||||||||||||||||
| Net interest income |
$ | 23,477 | $ | 23,182 | ||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Net interest margin (3) |
3.40 | % | 3.75 | % | ||||||||||||||||||||
| Net interest margin, fully taxable equivalent (4) |
3.44 | % | 3.78 | % | ||||||||||||||||||||
| For the Three Months Ended June 30, 2021 | ||||||||||||
(dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
|||||||||
| Total interest-earning assets |
$ | 2,769,054 | $ | 25,284 | 3.66 | % | ||||||
| Total loans |
1,912,722 | 22,864 | 4.79 | |||||||||
| Adjustments: |
||||||||||||
| PPP loans average balance and net fees (1) |
(155,417 | ) | (1,747 | ) | 4.51 | |||||||
| |
|
|
|
|
|
|||||||
| Total loans, net of PPP effects |
$ | 1,757,305 | $ | 21,117 | 4.82 | % | ||||||
| |
||||||||||||
| |
|
|
|
|
|
|||||||
| Total interest-earning assets, net of PPP effects † |
$ | 2,613,637 | $ | 23,537 | 3.61 | % | ||||||
| Net interest income, fully taxable equivalent (“FTE”) |
$ | 23,746 | ||||||||||
| Net interest margin, FTE |
3.44 | % | ||||||||||
| Net interest income, net of PPP effects† |
21,999 | |||||||||||
| Net interest margin, FTE, net of PPP effects† |
3.38 | % | ||||||||||
| For the Three Months Ended June 30, 2021 vs. 2020 | |||||||||||||||
| Increase (Decrease) Due to Change in |
Total Increase | ||||||||||||||
(in thousands) |
Volume | Rate | (Decrease) | ||||||||||||
| Interest-earning assets: |
|||||||||||||||
| Total loans |
$ | 345 | $ | (1,620 | ) | $ | (1,275 | ) | |||||||
| Securities available for sale |
243 | (325 | ) | (82 | ) | ||||||||||
| Nonmarketable equity securities |
(17 | ) | 73 | 56 | |||||||||||
| Interest-earning deposits in other banks |
65 | (61 | ) | 4 | |||||||||||
| |
|
|
|
|
|
|
|
| |||||||
| Total increase (decrease) in interest income |
$ | 636 | $ | (1,933 | ) | $ | (1,297 | ) | |||||||
| |
|
|
|
|
|
|
|
| |||||||
| Interest-bearing liabilities: |
|||||||||||||||
| Interest-bearing deposits |
$ | 297 | $ | (1,844 | ) | $ | (1,547 | ) | |||||||
| Advances from FHLB and fed funds purchased |
(79 | ) | 58 | (21 | ) | ||||||||||
| Line of credit |
(33 | ) | 7 | (26 | ) | ||||||||||
| Subordinated debentures |
22 | (10 | ) | 12 | |||||||||||
| Securities sold under agreements to repurchase |
(2 | ) | (8 | ) | (10 | ) | |||||||||
| |
|
|
|
|
|
|
|
| |||||||
| Total increase (decrease) in interest expense |
205 | (1,797 | ) | (1,592 | ) | ||||||||||
| |
|
|
|
|
|
|
|
| |||||||
| Increase (decrease) in net interest income |
$ | 431 | $ | (136 | ) | $ | 295 | ||||||||
| |
|
|
|
|
|
|
|
| |||||||
| For The Three Months Ended June 30, |
Increase (Decrease) | ||||||||||||||
(in thousands) |
2021 | 2020 | 2021 vs. 2020 | ||||||||||||
| Noninterest income: |
|||||||||||||||
| Service charges |
$ | 855 | $ | 571 | $ | 284 | |||||||||
| Gain on sale of loans |
1,244 | 1,508 | (264 | ) | |||||||||||
| Fiduciary and custodial income |
570 | 474 | 96 | ||||||||||||
| Bank-owned life insurance income |
206 | 207 | (1 | ) | |||||||||||
| Merchant and debit card fees |
1,922 | 1,334 | 588 | ||||||||||||
| Loan processing fee income |
164 | 130 | 34 | ||||||||||||
| Warehouse lending fees |
211 | 243 | (32 | ) | |||||||||||
| Mortgage fee income |
157 | 204 | (47 | ) | |||||||||||
| Other noninterest income |
641 | 316 | 325 | ||||||||||||
| |
|
|
|
|
|
|
|
| |||||||
| Total noninterest income |
$ | 5,970 | $ | 4,987 | $ | 983 | |||||||||
| |
|
|
|
|
|
|
|
| |||||||
| For The Three Months Ended June 30, |
Increase (Decrease) | ||||||||||||||
(in thousands) |
2021 | 2020 | 2021 vs. 2020 | ||||||||||||
| Employee compensation and benefits |
$ | 10,204 | $ | 8,077 | $ | 2,127 | |||||||||
| Non-staff expenses: |
|||||||||||||||
| Occupancy expenses |
2,833 | 2,550 | 283 | ||||||||||||
| Legal and professional fees |
747 | 589 | 158 | ||||||||||||
| Software and technology |
1,055 | 945 | 110 | ||||||||||||
| Amortization |
336 | 338 | (2 | ) | |||||||||||
| Director and committee fees |
167 | 165 | 2 | ||||||||||||
| Advertising and promotions |
338 | 408 | (70 | ) | |||||||||||
| ATM and debit card expense |
616 | 479 | 137 | ||||||||||||
| Telecommunication expense |
180 | 209 | (29 | ) | |||||||||||
| FDIC insurance assessment fees |
168 | 122 | 46 | ||||||||||||
| Other noninterest expense |
1,059 | 1,302 | (243 | ) | |||||||||||
| |
|
|
|
|
|
|
|
| |||||||
| Total noninterest expense |
$ | 17,703 | $ | 15,184 | $ | 2,519 | |||||||||
| |
|
|
|
|
|
|
|
| |||||||
(in thousands) |
As of June 30, 2021 |
As of December 31, 2020 |
Increase (Decrease) |
Percent Change |
||||||||||||
| Commercial and industrial |
$ | 424,624 | $ | 445,771 | $ | (21,147 | ) | (4.74 | %) | |||||||
| Real estate: |
||||||||||||||||
| Construction and development |
264,002 | 270,407 | (6,405 | ) | (2.37 | %) | ||||||||||
| Commercial real estate |
608,464 | 594,216 | 14,248 | 2.40 | % | |||||||||||
| Farmland |
94,525 | 78,508 | 16,017 | 20.40 | % | |||||||||||
| 1-4 family residential |
389,616 | 389,096 | 520 | 0.13 | % | |||||||||||
| Multi-family residential |
42,086 | 21,701 | 20,385 | 93.94 | % | |||||||||||
| Consumer and overdrafts |
52,239 | 51,386 | 853 | 1.66 | % | |||||||||||
| Agricultural |
14,608 | 15,734 | (1,126 | ) | (7.16 | %) | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total loans held for investment |
$ | 1,890,164 | $ | 1,866,819 | $ | 23,345 | 1.25 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total loans held for sale |
$ | 5,088 | $ | 5,542 | $ | (454 | ) | (8.19 | %) | |||||||
| |
|
|
|
|
|
|
|
|||||||||
(dollars in thousands) |
June 30, 2021 | December 31, 2020 | ||||||
| Nonaccrual loans |
$ | 3,593 | $ | 12,705 | ||||
| Accruing loans 90 or more days past due |
— | — | ||||||
| |
|
|
|
|||||
| Total nonperforming loans |
3,593 | 12,705 | ||||||
| Other real estate owned: |
||||||||
| Residential real estate |
227 | 404 | ||||||
| |
|
|
|
|||||
| Total other real estate owned |
227 | 404 | ||||||
| Repossessed assets owned |
9 | 6 | ||||||
| |
|
|
|
|||||
| Total other assets owned |
236 | 410 | ||||||
| |
|
|
|
|||||
| Total nonperforming assets |
$ | 3,829 | $ | 13,115 | ||||
| |
|
|
|
|||||
| TDR loans - nonaccrual |
$ | 86 | $ | 90 | ||||
| TDR loans - accruing |
$ | 9,535 | $ | 9,626 | ||||
| Ratio of nonperforming loans to total loans (1)(2) |
0.19 | % | 0.68 | % | ||||
| Ratio of nonperforming assets to total loans (1)(2) |
0.20 | % | 0.70 | % | ||||
| Ratio of nonperforming assets to total assets |
0.13 | % | 0.48 | % | ||||
(in thousands) |
June 30, 2021 | December 31, 2020 | ||||||
| Commercial and industrial |
$ | 86 | $ | 27 | ||||
| Real estate: |
||||||||
| Construction and development |
230 | — | ||||||
| Commercial real estate |
722 | 10,604 | ||||||
| Farmland |
109 | 115 | ||||||
| 1-4 family residential |
2,177 | 1,667 | ||||||
| Consumer and overdrafts |
246 | 212 | ||||||
| Agricultural |
23 | 80 | ||||||
| |
|
|
|
|||||
| Total |
$ | 3,593 | $ | 12,705 | ||||
| |
|
|
|
|||||
| June 30, 2021 | ||||||||||||||||||||||||||||
(in thousands) |
Pass | Special Mention |
Substandard | Doubtful | Loss | Nonaccrual | Total | |||||||||||||||||||||
| Commercial and industrial |
$ | 423,725 | $ | 162 | $ | 651 | $ | — | $ | — | $ | 86 | $ | 424,624 | ||||||||||||||
| Real estate: |
||||||||||||||||||||||||||||
| Construction and development |
261,400 | 1,760 | 612 | — | — | 230 | 264,002 | |||||||||||||||||||||
| Commercial real estate |
544,135 | 11,787 | 51,820 | — | — | 722 | 608,464 | |||||||||||||||||||||
| Farmland |
94,265 | 30 | 121 | — | — | 109 | 94,525 | |||||||||||||||||||||
| 1-4 family residential |
387,412 | 27 | — | — | — | 2,177 | 389,616 | |||||||||||||||||||||
| Multi-family residential |
41,405 | — | 681 | — | — | — | 42,086 | |||||||||||||||||||||
| Consumer and overdrafts |
51,983 | 10 | — | — | — | 246 | 52,239 | |||||||||||||||||||||
| Agricultural |
14,457 | 27 | 101 | — | — | 23 | 14,608 | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$ | 1,818,782 | $ | 13,803 | $ | 53,986 | $ | — | $ | — | $ | 3,593 | $ | 1,890,164 | ||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| December 31, 2020 | ||||||||||||||||||||||||||||
(in thousands) |
Pass | Special Mention |
Substandard | Doubtful | Loss | Nonaccrual | Total | |||||||||||||||||||||
| Commercial and industrial |
$ | 438,975 | $ | 5,829 | $ | 940 | $ | — | $ | — | $ | 27 | $ | 445,771 | ||||||||||||||
| Real estate: |
||||||||||||||||||||||||||||
| Construction and development |
267,767 | 1,346 | 1,294 | — | — | — | 270,407 | |||||||||||||||||||||
| Commercial real estate |
550,724 | 13,280 | 19,608 | — | — | 10,604 | 594,216 | |||||||||||||||||||||
| Farmland |
78,229 | 35 | 129 | — | — | 115 | 78,508 | |||||||||||||||||||||
| 1-4 family residential |
387,261 | 168 | — | — | — | 1,667 | 389,096 | |||||||||||||||||||||
| Multi-family residential |
21,701 | — | — | — | — | — | 21,701 | |||||||||||||||||||||
| Consumer and overdrafts |
51,059 | 115 | — | — | — | 212 | 51,386 | |||||||||||||||||||||
| Agricultural |
15,577 | 36 | 41 | — | — | 80 | 15,734 | |||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$ | 1,811,293 | $ | 20,809 | $ | 22,012 | $ | — | $ | — | $ | 12,705 | $ | 1,866,819 | ||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
● |
for commercial and industrial loans, the debt service coverage ratio (income from the business in excess of operating expenses compared to loan repayment requirements), the operating results of the commercial, industrial or professional enterprise, the borrower’s business, professional and financial ability and expertise, the specific risks and volatility of income and operating results typical for businesses in that category and the value, nature and marketability of collateral; |
● |
for commercial mortgage loans and multifamily residential loans, the debt service coverage ratio, operating results of the owner in the case of owner occupied properties, the loan to value ratio, the age and condition of the collateral and the volatility of income, property value and future operating results typical of properties of that type; |
● |
for 1-4 family residential mortgage loans, the borrower’s ability to repay the loan, including a consideration of the debt to income ratio and employment and income stability, the loan-to-value ratio, and the age, condition and marketability of the collateral; and |
● |
for construction and development loans, the perceived feasibility of the project including the ability to sell developed lots or improvements constructed for resale or the ability to lease property constructed for lease, the quality and nature of contracts for presale or prelease, if any, experience and ability of the developer and loan to value ratio. |
| As of and for the Six Months Ended June 30, |
As of and for the Year Ended December 31, |
|||||||||||
(dollars in thousands) |
2021 | 2020 | 2020 | |||||||||
| Average loans outstanding (1) |
$ | 1,899,864 | $ | 1,793,742 | $ | 1,872,914 | ||||||
| |
|
|
|
|
|
|||||||
| Gross loans outstanding at end of period (2) |
1,890,164 | 1,957,440 | 1,866,819 | |||||||||
| |
|
|
|
|
|
|||||||
| Allowance for credit losses at beginning of the period |
33,619 | 16,202 | 16,202 | |||||||||
| Impact of adopting ASC 326 |
— | 4,548 | 4,548 | |||||||||
| Provision for credit losses |
(1,000 | ) | 13,500 | 13,200 | ||||||||
| Charge offs: |
||||||||||||
| Commercial and industrial |
238 | 43 | 68 | |||||||||
| Real estate: |
||||||||||||
| Commercial real estate |
760 | — | — | |||||||||
| 1-4 family residential |
— | 59 | 68 | |||||||||
| Consumer |
76 | 80 | 155 | |||||||||
| Agriculture |
— | 18 | 18 | |||||||||
| Overdrafts |
84 | 83 | 234 | |||||||||
| |
|
|
|
|
|
|||||||
| Total charge-offs |
1,158 | 283 | 543 | |||||||||
| Recoveries: |
||||||||||||
| Commercial and industrial |
11 | 86 | 101 | |||||||||
| Real estate: |
||||||||||||
| Construction and development |
1 | — | — | |||||||||
| Commercial real estate |
11 | — | 1 | |||||||||
| 1-4 family residential |
— | 2 | 2 | |||||||||
| Consumer |
28 | 17 | 37 | |||||||||
| Agriculture |
— | 20 | 20 | |||||||||
| Overdrafts |
36 | 27 | 51 | |||||||||
| |
|
|
|
|
|
|||||||
| Total recoveries |
87 | 152 | 212 | |||||||||
| Net charge-offs (recoveries) |
1,071 | 131 | 331 | |||||||||
| |
|
|
|
|
|
|||||||
| Allowance for credit losses at end of period |
$ | 31,548 | $ | 34,119 | $ | 33,619 | ||||||
| |
|
|
|
|
|
|||||||
| Ratio of allowance to end of period loans (2) |
1.67 | % | 1.74 | % | 1.80 | % | ||||||
| Ratio of net charge-offs (recoveries) to average loans (1) |
0.06 | % | 0.01 | % | 0.02 | % | ||||||
| As of June 30, 2021 | As of December 31, 2020 | |||||||||||||||
(in thousands) |
Amount | Percent to Total Loans |
Amount | Percent to Total Loans |
||||||||||||
| Commercial and industrial |
$ | 3,477 | 11.02 | % | $ | 4,033 | 12.00 | % | ||||||||
| Real estate: |
||||||||||||||||
| Construction and development |
3,822 | 12.11 | % | 4,735 | 14.08 | % | ||||||||||
| Commercial real estate |
15,198 | 48.17 | % | 15,780 | 46.94 | % | ||||||||||
| Farmland |
1,239 | 3.93 | % | 1,220 | 3.63 | % | ||||||||||
| 1-4 family residential |
6,151 | 19.50 | % | 6,313 | 18.78 | % | ||||||||||
| Multi-family residential |
618 | 1.96 | % | 363 | 1.08 | % | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total real estate |
27,028 | 85.67 | % | 28,411 | 84.51 | % | ||||||||||
| Consumer and overdrafts |
853 | 2.71 | % | 936 | 2.78 | % | ||||||||||
| Agricultural |
190 | 0.60 | % | 239 | 0.71 | % | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total allowance for credit losses |
$ | 31,548 | 100.00 | % | $ | 33,619 | 100.00 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| As of June 30, 2021 | ||||||||||||||||
(in thousands) |
Amortized Cost | Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value | ||||||||||||
| U.S. Government agencies |
$ | 10,014 | $ | 134 | $ | — | $ | 10,148 | ||||||||
| Corporate bonds |
39,153 | 1,356 | 78 | 40,431 | ||||||||||||
| Municipal securities |
162,219 | 9,634 | 40 | 171,813 | ||||||||||||
| Mortgage-backed securities |
155,970 | 2,140 | 794 | 157,316 | ||||||||||||
| Collateralized mortgage obligations |
65,282 | 1,660 | 14 | 66,928 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total |
$ | 432,638 | $ | 14,924 | $ | 926 | $ | 446,636 | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| As of December 31, 2020 | ||||||||||||||||
(in thousands) |
Amortized Cost | Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value | ||||||||||||
| Corporate bonds |
$ | 29,608 | $ | 1,382 | $ | 8 | $ | 30,982 | ||||||||
| Municipal securities |
164,668 | 11,036 | — | 175,704 | ||||||||||||
| Mortgage-backed securities |
104,210 | 3,041 | 87 | 107,164 | ||||||||||||
| Collateralized mortgage obligations |
64,611 | 2,335 | 1 | 66,945 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total |
$ | 363,097 | $ | 17,794 | $ | 96 | $ | 380,795 | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| As of June 30, 2021 | ||||||||||||||||||||||||||||||||||||||||
| Within One Year | After One Year but Within Five Years |
After Five Years but Within Ten Years |
After Ten Years | Total | ||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Total | Yield | ||||||||||||||||||||||||||||||
| U.S. government agencies |
$ | — | — | $ | — | — | $ | 10,148 | 1.35% | $ | — | — | $ | 10,148 | 1.35% | |||||||||||||||||||||||||
| Corporate bonds |
— | — | 20,719 | 3.09% | 19,712 | 4.04% | — | — | 40,431 | 3.55% | ||||||||||||||||||||||||||||||
| Municipal securities |
2,850 | 3.19% | 36,506 | 3.30% | 52,449 | 3.37% | 80,008 | 3.21% | 171,813 | 3.28% | ||||||||||||||||||||||||||||||
| Mortgage-backed securities |
123 | 3.42% | 83,153 | 1.67% | 48,741 | 1.74% | 25,299 | 1.93% | 157,316 | 1.73% | ||||||||||||||||||||||||||||||
| Collateralized mortgage obligations |
4,832 | 1.25% | 43,285 | 2.78% | — | — | 18,811 | 1.04% | 66,928 | 2.18% | ||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Total |
$ | 7,805 | 1.99% | $ | 183,663 | 2.42% | $ | 131,050 | 2.60% | $ | 124,118 | 2.62% | $ | 446,636 | 2.52% | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| As of December 31, 2020 | ||||||||||||||||||||||||||||||||||||||||
| Within One Year | After One Year but Within Five Years |
After Five Years but Within Ten Years |
After Ten Years | Total | ||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
Amount | Yield | Amount | Yield | Amount | Yield | Amount | Yield | Total | Yield | ||||||||||||||||||||||||||||||
| Corporate bonds |
$ | — | — | $ | 18,839 | 2.96% | $ | 12,143 | 4.31% | $ | — | — | $ | 30,982 | 3.49% | |||||||||||||||||||||||||
| Municipal securities |
4,154 | 2.84% | 35,849 | 3.13% | 51,823 | 3.39% | 83,878 | 3.23% | 175,704 | 3.25% | ||||||||||||||||||||||||||||||
| Mortgage-backed securities |
170 | 3.37% | 74,450 | 2.04% | 22,104 | 2.05% | 10,440 | 1.81% | 107,164 | 2.02% | ||||||||||||||||||||||||||||||
| Collateralized mortgage obligations |
9,641 | 1.49% | 57,304 | 2.74% | — | — | — | — | 66,945 | 2.56% | ||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Total |
$ | 13,965 | 1.91% | $ | 186,442 | 2.56% | $ | 86,070 | 3.17% | $ | 94,318 | 3.07% | $ | 380,795 | 2.80% | |||||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
(dollars in thousands) |
For the Six Months Ended June 30, 2021 |
For the Year Ended December 31, 2020 |
Increase (Decrease) ($) |
Increase (Decrease) (%) |
||||||||||||
| NOW and interest-bearing demand accounts |
$ | 377,153 | $ | 293,111 | $ | 84,042 | 28.67 | % | ||||||||
| Savings accounts |
112,936 | 87,092 | 25,844 | 29.67 | % | |||||||||||
| Money market accounts |
736,307 | 642,239 | 94,068 | 14.65 | % | |||||||||||
| Certificates and other time deposits |
365,388 | 445,911 | (80,523 | ) | (18.06 | %) | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total interest-bearing deposits |
1,591,784 | 1,468,353 | 123,431 | 8.41 | % | |||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Noninterest-bearing demand accounts |
862,619 | 696,454 | 166,165 | 23.86 | % | |||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total deposits |
$ | 2,454,403 | $ | 2,164,807 | $ | 289,596 | 13.38 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| As of June 30, 2021 | ||||||||
(dollars in thousands) |
Amount | Weighted Average Interest Rate |
||||||
| Under 3 months |
$ | 60,773 | 0.64 | % | ||||
| 3 to 6 months |
55,483 | 0.64 | % | |||||
| 6 to 12 months |
92,395 | 0.67 | % | |||||
| 12 to 24 months |
22,790 | 1.16 | % | |||||
| 24 to 36 months |
6,933 | 1.92 | % | |||||
| 36 to 48 months |
1,592 | 1.90 | % | |||||
| Over 48 months |
1,641 | 0.56 | % | |||||
| |
|
|
|
|||||
| Total |
$ | 241,607 | 0.74 | % | ||||
| |
|
|
|
|||||
(dollars in thousands) |
Balance | Weighted Average Interest Rate |
||||||
| Less than 90 days |
$ | 41,500 | 0.19 | % | ||||
| 90 days to less than one year |
— | — | ||||||
| One to three years |
7,500 | 1.81 | % | |||||
| After three to five years |
— | — | ||||||
| After five years |
— | — | ||||||
| |
|
|
|
|||||
| Total |
$ | 49,000 | 0.43 | % | ||||
| |
|
|
|
|||||
| For the Six Months Ended June 30, 2021 |
For the Year Ended December 31, 2020 |
|||||||
| Sources of Funds: |
||||||||
| Deposits: |
||||||||
| Noninterest-bearing |
30.19 | % | 27.09 | % | ||||
| Interest-bearing |
55.70 | % | 57.11 | % | ||||
| Advances from FHLB |
1.75 | % | 2.95 | % | ||||
| Line of credit |
0.30 | % | 0.26 | % | ||||
| Subordinated debentures |
0.69 | % | 0.67 | % | ||||
| Securities sold under agreements to repurchase |
0.63 | % | 0.70 | % | ||||
| Accrued interest and other liabilities |
0.88 | % | 0.96 | % | ||||
| Shareholders’ equity |
9.86 | % | 10.26 | % | ||||
| |
|
|
|
|||||
| Total |
100.00 | % | 100.00 | % | ||||
| |
|
|
|
|||||
| Uses of Funds: |
||||||||
| Loans |
65.33 | % | 71.72 | % | ||||
| Securities available for sale |
13.97 | % | 13.17 | % | ||||
| Securities held to maturity |
0.00 | % | 1.40 | % | ||||
| Nonmarketable equity securities |
0.35 | % | 0.42 | % | ||||
| Federal funds sold |
12.36 | % | 4.82 | % | ||||
| Interest-bearing deposits in other banks |
0.95 | % | 5.70 | % | ||||
| Other noninterest-earning assets |
7.04 | % | 2.77 | % | ||||
| |
|
|
|
|||||
| Total |
100.00 | % | 100.00 | % | ||||
| |
|
|
|
|||||
| Average noninterest-bearing deposits to average deposits |
35.15 | % | 32.17 | % | ||||
| Average loans to average deposits |
77.41 | % | 86.52 | % | ||||
| June 30, 2021 | December 31, 2020 | |||||||||||||||
(dollars in thousands) |
Amount | Ratio | Amount | Ratio | ||||||||||||
| Guaranty Bancshares, Inc. (consolidated) |
||||||||||||||||
| Total capital (to risk weighted assets) |
$ | 280,300 | 14.52 | % | $ | 263,144 | 13.20 | % | ||||||||
| Tier 1 capital (to risk weighted assets) |
256,077 | 13.26 | % | 238,115 | 11.94 | % | ||||||||||
| Tier 1 capital (to average assets) |
256,077 | 8.86 | % | 238,115 | 9.13 | % | ||||||||||
| Common equity tier 1 risk-based capital |
245,767 | 12.73 | % | 227,805 | 11.43 | % | ||||||||||
| Guaranty Bank & Trust, N.A. |
||||||||||||||||
| Total capital (to risk weighted assets) |
$ | 289,779 | 15.01 | % | $ | 285,490 | 14.32 | % | ||||||||
| Tier 1 capital (to risk weighted assets) |
265,556 | 13.76 | % | 260,459 | 13.06 | % | ||||||||||
| Tier 1 capital (to average assets) |
265,556 | 9.19 | % | 260,459 | 9.99 | % | ||||||||||
| Common equity tier 1 risk-based capital |
265,556 | 13.76 | % | 260,459 | 13.06 | % | ||||||||||
| As of June 30, 2021 | ||||||||||||||||||||
(in thousands) |
1 year or less |
More than 1 year but less than 3 years |
3 years or more but less than 5 years |
5 years or more |
Total | |||||||||||||||
| Time deposits |
$ | 296,868 | 44,545 | $ | 7,218 | $ | — | $ | 348,631 | |||||||||||
| Advances from FHLB |
41,500 | 7,500 | — | — | 49,000 | |||||||||||||||
| Subordinated debentures |
— | 7,500 | 2,000 | 10,310 | 19,810 | |||||||||||||||
| Operating leases |
843 | 3,538 | 3,607 | 7,563 | 15,551 | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 339,211 | $ | 63,083 | $ | 12,825 | $ | 17,873 | $ | 432,992 | ||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| As of June 30, 2021 | ||||||||||||||||||||
(in thousands) |
1 year or less |
More than 1 year but less than 3 years |
3 years or more but less than 5 years |
5 years or more |
Total | |||||||||||||||
| Standby and commercial letters of credit |
$ | 3,623 | $ | 1,678 | $ | 375 | $ | 2,835 | $ | 8,511 | ||||||||||
| Commitments to extend credit |
194,829 | 80,640 | 981 | 82,275 | 358,725 | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 198,452 | $ | 82,318 | $ | 1,356 | $ | 85,110 | $ | 367,236 | ||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| June 30, 2021 | December 31, 2020 | |||||||||||||||
| Change in Interest Rates (Basis Points) | Percent Change in Net Interest Income |
Percent Change in Fair Value of Equity |
Percent Change in Net Interest Income |
Percent Change in Fair Value of Equity |
||||||||||||
| +300 |
7.10 | % | 7.76 | % | 4.40 | % | 5.04 | % | ||||||||
| +200 |
4.23 | % | 7.20 | % | 2.62 | % | 4.45 | % | ||||||||
| +100 |
1.55 | % | 3.51 | % | 1.42 | % | 3.35 | % | ||||||||
| Base |
— | — | — | — | ||||||||||||
| -100 |
(1.96 | )% | 7.38 | % | (1.92 | )% | 3.96 | % | ||||||||
| As of June 30, | As of December 31, | |||||||||||
(dollars in thousands, except per share data) |
2021 | 2020 | 2020 | |||||||||
| Tangible Common Equity |
||||||||||||
| Total shareholders’ equity |
$ | 287,729 | $ | 258,875 | $ | 272,643 | ||||||
| Adjustments: |
||||||||||||
| Goodwill |
(32,160 | ) | (32,160 | ) | (32,160 | ) | ||||||
| Core deposit intangible, net |
(2,573 | ) | (3,426 | ) | (2,999 | ) | ||||||
| |
|
|
|
|
|
|||||||
| Total tangible common equity |
$ | 252,996 | $ | 223,289 | $ | 237,484 | ||||||
| |
|
|
|
|
|
|||||||
| Common shares outstanding* (1) |
12,057,937 | 12,115,184 | 12,028,957 | |||||||||
| Book value per common share* |
$ | 23.86 | $ | 21.37 | $ | 22.67 | ||||||
| Tangible book value per common share* |
$ | 20.98 | $ | 18.43 | $ | 19.74 | ||||||
(dollars in thousands) |
As of June 30, 2021 | As of December 31, 2020 | ||||||
| Total tangible common equity |
$ | 252,996 | $ | 237,484 | ||||
| Tangible Assets |
||||||||
| Total assets |
2,932,959 | 2,740,832 | ||||||
| Adjustments: |
||||||||
| Goodwill |
(32,160 | ) | (32,160 | ) | ||||
| Core deposit intangible, net |
(2,573 | ) | (2,999 | ) | ||||
| |
|
|
|
|||||
| Total tangible assets |
$ | 2,898,226 | $ | 2,705,673 | ||||
| |
|
|
|
|||||
| Total Shareholders’ Equity to Total Assets |
9.81 | % | 9.95 | % | ||||
| Tangible Common Equity to Tangible Assets |
8.73 | % | 8.78 | % | ||||
Six Months Ended June 30, |
Three Months Ended June 30, |
Three Months Ended March 31, |
||||||||||||||||||
(dollars in thousands, except per share data) |
2021 |
2020 |
2021 |
2020 |
2021 |
|||||||||||||||
| Net earnings |
$ | 21,394 | $ | 7,353 | $ | 10,432 | $ | 1,075 | $ | 10,962 | ||||||||||
| Adjustments: |
||||||||||||||||||||
| Provision for credit losses |
(1,000 | ) | 13,500 | (1,000 | ) | 12,100 | — | |||||||||||||
| Income tax provision |
4,648 | 1,255 | 2,312 | (190 | ) | 2,336 | ||||||||||||||
| PPP loans, including fees |
(5,859 | ) | (2,540 | ) | (1,954 | ) | (2,540 | ) | (3,905 | ) | ||||||||||
| Net interest expense on PPP-related borrowings |
— | 31 | — | 31 | — | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Net core earnings |
$ | 19,183 | $ | 19,599 | $ | 9,790 | $ | 10,476 | $ | 9,393 | ||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Weighted-average common shares outstanding, basic* | 12,047,643 | 12,352,074 | 12,056,550 | 12,128,516 | 12,038,638 | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Earnings per common share, basic* | $ | 1.78 | $ | 0.59 | $ | 0.87 | $ | 0.09 | $ | 0.91 | ||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Net core earnings per common share, basic* | 1.59 | 1.59 | 0.81 | 0.86 | 0.78 | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
Six Months Ended June 30, |
Three Months Ended June 30, |
Three Months Ended March 31, |
||||||||||||||||||
(dollars in thousands) |
2021 |
2020 |
2021 |
2020 |
2021 |
|||||||||||||||
| Net core earnings |
$ | 19,183 | $ | 19,599 | $ | 9,790 | $ | 10,476 | $ | 9,393 | ||||||||||
| Total average assets |
2,857,707 | 2,491,614 | 2,938,944 | 2,657,609 | 2,775,567 | |||||||||||||||
| Adjustments: |
||||||||||||||||||||
| PPP loans average balance |
(146,103 | ) | (81,592 | ) | (155,417 | ) | (163,184 | ) | (137,251 | ) | ||||||||||
| Excess fed funds sold due to PPP-related borrowings |
— | (42,033 | ) | — | (84,066 | ) | — | |||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total average assets, adjusted |
$ | 2,711,604 | $ | 2,367,989 | $ | 2,783,527 | $ | 2,410,359 | $ | 2,638,316 | ||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Net core earnings to average assets, as adjusted | 1.43 | 1.66 | 1.41 | 1.75 | 1.44 | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total average equity |
$ | 281,730 | $ | 259,275 | $ | 285,803 | $ | 258,225 | $ | 277,612 | ||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Net core earnings to average equity |
13.73 | 15.20 | 13.74 | 16.32 | 13.72 | |||||||||||||||
| For the Three Months Ended June 30, 2021 |
For the Six Months Ended June 30, 2021 |
|||||||||||||||||||||||
(dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/Rate |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/Rate |
||||||||||||||||||
| Total interest-earning assets |
$ | 2,769,054 | $ | 25,284 | 3.66 | % | $ | 2,689,617 | $ | 51,797 | 3.88 | % | ||||||||||||
| Total loans |
1,912,722 | 22,864 | 4.79 | 1,899,864 | 47,059 | 4.99 | ||||||||||||||||||
| Adjustments: |
||||||||||||||||||||||||
| PPP loan average balance and net fees (1) |
(155,417 | ) | (1,747 | ) | 4.51 | (146,103 | ) | (5,260 | ) | 7.26 | ||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total loans, net of PPP effects |
1,757,305 | 21,117 | 4.82 | 1,753,761 | 41,799 | 4.81 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest-earning assets, net of PPP effects |
$ | 2,613,637 | $ | 23,537 | 3.61 | % | $ | 2,543,514 | $ | 46,537 | 3.69 | % | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(dollars in thousands) |
Three Months Ended June 30, 2021 |
Six Months Ended June 30, 2021 |
Three Months Ended March 31, 2021 |
Three Months Ended June 30, 2020 |
||||||||||||
| Net interest income |
$ | 23,477 | $ | 47,968 | $ | 24,491 | $ | 23,182 | ||||||||
| Adjustments: |
||||||||||||||||
| PPP-related interest income |
(385 | ) | (720 | ) | (335 | ) | (407 | ) | ||||||||
| PPP-related net origination fees |
(1,362 | ) | (4,540 | ) | (3,178 | ) | (2,133 | ) | ||||||||
| PPP-related borrowings |
— | — | — | 31 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest income, net of PPP effects |
$ | 21,730 | $ | 42,708 | $ | 20,978 | $ | 20,673 | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total average interest-earning assets |
$ | 2,769,054 | $ | 2,689,617 | $ | 2,609,299 | $ | 2,486,636 | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total average interest-earning assets, net of PPP effects |
2,613,637 | 2,543,514 | 2,472,048 | 2,239,386 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest margin (1) |
3.40 | % | 3.60 | % | 3.81 | % | 3.75 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest margin, net of PPP effects (2) |
3.33 | 3.39 | 3.44 | 3.71 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest income |
$ | 23,477 | $ | 47,968 | $ | 24,491 | $ | 23,182 | ||||||||
| Interest income tax adjustments |
269 | 520 | 250 | 212 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest income, fully taxable equivalent (“FTE”) |
$ | 23,746 | $ | 48,488 | $ | 24,741 | $ | 23,394 | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest income, FTE, net of PPP effects |
21,999 | 43,228 | 21,228 | 20,885 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest margin, FTE (3) |
3.44 | 3.64 | 3.85 | 3.78 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest margin, FTE, net of PPP effects (4) |
3.38 | 3.43 | 3.48 | 3.75 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
(dollars in thousands) |
Three Months Ended June 30, 2021 |
Six Months Ended June 30, 2021 |
Three Months Ended March 31, 2021 |
Three Months Ended June 30, 2020 |
||||||||||||
| Total noninterest expense |
$ | 17,703 | $ | 35,015 | $ | 17,312 | $ | 15,184 | ||||||||
| Adjustments: |
||||||||||||||||
| PPP-related deferred costs |
207 | 599 | 392 | 838 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total noninterest expense, net of PPP effects |
$ | 17,910 | $ | 35,614 | $ | 17,704 | $ | 16,022 | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest income |
23,477 | 47,968 | 24,491 | 23,182 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Net interest income, net of PPP effects |
21,730 | 42,708 | 20,978 | 20,673 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total noninterest income |
$ | 5,970 | $ | 12,089 | $ | 6,119 | $ | 4,987 | ||||||||
| Efficiency ratio (1) |
60.12 | % | 58.30 | % | 56.56 | % | 53.90 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Efficiency ratio, net of PPP effects (2) |
64.66 | 64.99 | 65.34 | 62.44 | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
(dollars in thousands) |
As of June 30, 2021 |
As of December 31, 2020 |
||||||
| Total loans |
$ |
1,890,164 |
$ |
1,866,819 |
||||
| Adjustments: |
||||||||
| PPP loans |
(127,390 |
) |
(139,808 |
) | ||||
| |
|
|
|
|||||
| Total loans, excluding PPP |
$ |
1,762,774 |
$ |
1,727,011 |
||||
| Allowance for credit losses |
$ |
31,548 |
$ |
33,619 |
||||
| Allowance for credit losses / period-end loans |
1.67 |
% |
1.80 |
% | ||||
| Allowance for credit losses / period-end loans. excluding PPP |
1.79 | 1.95 | ||||||
| Three Months Ended June 30, 2021 | Three Months Ended March 31, 2021 | |||||||||||||||||||||||
(dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
||||||||||||||||||
| Total loans |
$ | 1,912,722 | $ | 22,864 | 4.79 | % | $ | 1,886,863 | $ | 24,195 | 5.20 | % | ||||||||||||
| Adjustments: |
||||||||||||||||||||||||
| PPP loans average balance and net fees |
(155,417 | ) | (1,747 | ) | 4.51 | (137,251 | ) | (3,513 | ) | 10.38 | ||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total loans, net of PPP effects |
$ | 1,757,305 | $ | 21,117 | 4.82 | % | $ | 1,749,612 | $ | 20,682 | 4.79 | % | ||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Effect of removing PPP loans on loan yield |
0.03 | % | -0.41 | % | ||||||||||||||||||||
| Three Months Ended June 30, 2021 | Three Months Ended June 30, 2020 | |||||||||||||||||||||||
(dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
||||||||||||||||||
| Total loans |
$ | 1,912,722 | $ | 22,864 | 4.79 | % | $ | 1,885,959 | $ | 24,139 | 5.15 | % | ||||||||||||
| Adjustments: |
||||||||||||||||||||||||
| PPP loans average balance and net fees |
(155,417 | ) | (1,747 | ) | 4.51 | (163,184 | ) | (2,540 | ) | 6.26 | ||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total loans, net of PPP effects |
$ | 1,757,305 | $ | 21,117 | 4.82 | % | $ | 1,722,775 | $ | 21,599 | 5.04 | % | ||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Effect of removing PPP loans on loan yield |
0.03 | % | -0.11 | % | ||||||||||||||||||||
| Six Months Ended June 30, 2021 | Six Months Ended June 30, 2020 | |||||||||||||||||||||||
(dollars in thousands) |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
Average Outstanding Balance |
Interest Earned/ Interest Paid |
Average Yield/ Rate |
||||||||||||||||||
| Total loans |
$ | 1,912,722 | $ | 22,864 | 4.79 | % | $ | 1,899,864 | $ | 47,059 | 4.99 | % | ||||||||||||
| Adjustments: |
||||||||||||||||||||||||
| PPP loans average balance and net fees |
(155,417 |
) |
(1,747 |
) |
4.51 |
(146,103 |
) |
(5,260 |
) |
7.26 |
||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total loans, net of PPP effects |
$ | 1,757,305 | $ | 21,117 | 4.82 | % | $ | 1,753,761 | $ | 41,799 | 4.81 | % | ||||||||||||
| |
|
|
|
|||||||||||||||||||||
| Effect of removing PPP loans on loan yield |
0.03 | % | -0.18 | % | ||||||||||||||||||||
● |
the impact of COVID-19, including any variants thereof, on our business, including the impact of the actions taken by federal, state and local governmental authorities in response to COVID-19 (including, without limitation, interest rate policy, restrictions on the operation of businesses, the CARES Act and any other economic stimulus and recovery measures), and the resulting effect of all such items on our operations, liquidity and capital position, and on the financial condition of our borrowers and other customers; |
● |
our ability to prudently manage our growth and execute our strategy; |
● |
risks associated with our acquisition and de novo branching strategy; |
● |
business and economic conditions generally and in the financial services industry, nationally and within our primary Texas markets; |
● |
concentration of our business within our geographic areas of operation in Texas; |
● |
deterioration of our asset quality and higher loan charge-offs; |
● |
changes in the value of collateral securing our loans; |
● |
inaccuracies in the assumptions and estimate we make in establishing the allowance for credit losses reserve and other estimates; |
● |
changes in management personnel and our ability to attract, motivate and retain qualified personnel; |
● |
liquidity risks associated with our business; |
● |
interest rate risk associated with our business that could decrease net interest income; |
● |
our ability to maintain important deposit customer relationships and our reputation; |
● |
operational risks associated with our business; |
● |
volatility and direction of market interest rates; |
● |
change in regulatory requirements to maintain minimum capital levels; |
● |
increased competition in the financial services industry, particularly from regional and national institutions; |
● |
institution and outcome of litigation and other legal proceeding against us or to which we become subject; |
● |
changes in the laws, rules, regulations, interpretations or policies relating to financial institution, accounting, tax, trade, monetary and fiscal matters; |
● |
further government intervention in the U.S. financial system; |
● |
changes in the scope and cost of FDIC insurance and other coverage; |
● |
natural disasters and adverse weather, acts of terrorism (including cyberattacks), an outbreak of hostilities or public health outbreaks (such as COVID-19), or other international or domestic calamities, and other matters beyond our control; |
● |
risks that the financial institutions we may acquire or de novo branches we may open will not be integrated successfully, or the integrations may be more time consuming or costly than expected; |
● |
technology related changes are difficult to make or are more expensive than expected; and |
● |
the other factors that are described under the caption “Risk Factors” or referenced in this report, our Annual Report on Form 10-K for the year ended December 31, 2020, and other risks included in the Company’s filings with the SEC. |
| 104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)* |
| * | Filed with this Quarterly Report on Form 10-Q |
| ** | Furnished with this Quarterly Report on Form 10-Q |
| GUARANTY BANCSHARES, INC. | ||||||
| (Registrant) | ||||||
| Date: August 6, 2021 |
/s/ Tyson T. Abston | |||||
| Tyson T. Abston | ||||||
| Chairman of the Board & Chief Executive Officer | ||||||
| Date: August 6, 2021 |
/s/ Clifton A. Payne | |||||
| Clifton A. Payne | ||||||
| Chief Financial Officer & Director | ||||||