QUARTERLY REPORT PURSUANT TO SECTION 13 OF 15(d) OR 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 or organization) |
(I.R.S. Employer Identification No.) |
(Title of class) |
(Trading Symbol) |
(Name of exchange on which registered) |
| Large accelerated filer | ☐ | Accelerated filer | ☐ | Emerging growth company | ||||||
| ☐ | Smaller reporting company | |||||||||
Page |
||||||
Part I - Financial Information |
||||||
Item 1. |
3 | |||||
Item 2. |
24 | |||||
Item 3. |
38 | |||||
Item 4. |
38 | |||||
Part II - Other Information |
||||||
Item 1. |
39 | |||||
Item 1A. |
39 | |||||
Item 2. |
39 | |||||
Item 3. |
39 | |||||
Item 4. |
39 | |||||
Item 5. |
39 | |||||
Item 6. |
40 | |||||
| 41 | ||||||
March 31, 2022 |
December 31, 2021 |
|||||||
ASSETS: |
||||||||
Cash and due from banks |
$ | $ | ||||||
Federal funds sold |
||||||||
Total cash and cash equivalents |
||||||||
Investment securities: |
||||||||
Available for sale, at fair value |
||||||||
Held to maturity, at amortized cost |
||||||||
Total investment securities |
||||||||
Loans, net of allowance for losses of $ |
||||||||
Premises and equipment, net |
||||||||
Bank owned life insurance (BOLI) |
||||||||
Goodwill and other intangible assets |
||||||||
Accrued interest receivable and other assets |
||||||||
Total assets |
$ | $ | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY: |
||||||||
Deposits |
||||||||
Non-interest bearing |
$ | $ | ||||||
Interest bearing |
||||||||
Total deposits |
||||||||
Other borrowings |
||||||||
Junior subordinated debt securities |
||||||||
Accrued interest payable and other liabilities |
||||||||
Total liabilities |
||||||||
Commitments and Contingencies (Note 5) |
||||||||
Shareholders’ equity |
||||||||
Common stock, |
||||||||
Retained earnings |
||||||||
Accumulated other comprehensive income, net of taxes |
( |
) | ||||||
Total shareholders’ equity |
||||||||
Total liabilities and shareholders’ equity |
$ | $ | ||||||
Three Months Ended March 31, |
||||||||
2022 |
2021 |
|||||||
Interest income |
||||||||
Loans |
$ | $ | ||||||
Federal funds sold |
||||||||
Investment securities |
||||||||
Total interest income |
||||||||
Interest expense |
||||||||
Deposits |
||||||||
Borrowings and subordinated debt |
||||||||
Total interest expense |
||||||||
Net interest income |
||||||||
Provision for credit losses |
||||||||
Net interest income after provision for credit losses |
||||||||
Non-interest income |
||||||||
Service charges and other fees |
||||||||
Gain on the sale of loans |
||||||||
Other |
||||||||
Total non-interest income |
||||||||
Non-interest expense |
||||||||
Salaries and benefits |
||||||||
Premises and equipment |
||||||||
Professional fees |
||||||||
Data processing |
||||||||
Other |
||||||||
Total non-interest expense |
||||||||
Income before provision for income taxes |
||||||||
Provision for income taxes |
||||||||
Net income |
$ | $ | ||||||
Earnings per common share |
||||||||
Basic |
$ | $ | ||||||
Diluted |
$ | $ | ||||||
Average common shares outstanding |
||||||||
Average common and equivalent shares outstanding |
||||||||
Three Months Ended March 31, |
||||||||
2022 |
2021 |
|||||||
Net Income |
$ | $ | ||||||
Other comprehensive income |
||||||||
Unrealized losses on securities available for sale, net |
( |
) | ( |
) | ||||
Unrealized losses on securities transferred from available for sale to held to maturity, net |
( |
) | ||||||
Amortization of unrealized losses on securities transferred from available for sale to held to maturity, net |
||||||||
Tax effect |
||||||||
Total other comprehensive (loss) income |
( |
) | ( |
) | ||||
Total comprehensive income |
$ | $ | ||||||
| Common Stock | Retained | Accumulated Other Comprehensive Income |
Total Shareholders’ |
|||||||||||||||||
| Shares | Amount | Earnings | (Loss) | Equity | ||||||||||||||||
Balance at December 31, 2021 |
$ | $ | $ | $ | ||||||||||||||||
Stock awards issued and related compensation expense |
— | — | ||||||||||||||||||
Shares withheld to pay taxes on stock based compensation |
( |
) | ( |
) | — | — | ( |
) | ||||||||||||
Stock options exercised |
— | — | ||||||||||||||||||
Shares withheld to pay exercise price on stock options |
( |
) | ( |
) | — | — | ( |
) | ||||||||||||
Net income |
— | — | — | |||||||||||||||||
Other comprehensive loss |
— | — | — | ( |
) | ( |
) | |||||||||||||
Balance at March 31, 2022 |
$ | $ | $ | ( |
) | $ | ||||||||||||||
Balance at December 31, 2020 |
$ | $ | $ | $ | ||||||||||||||||
Stock awards issued and related compensation expense |
— | — | ||||||||||||||||||
Stock options exercised |
— | — | ||||||||||||||||||
Net income |
— | — | — | |||||||||||||||||
Other comprehensive loss |
— | — | — | ( |
) | ( |
) | |||||||||||||
Balance at March 31, 2021 |
$ | $ | $ | $ | ||||||||||||||||
Three Months Ended March 31, |
||||||||
2022 |
2021 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | $ | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Provision for credit losses |
||||||||
Provision for deferred taxes |
||||||||
Depreciation |
||||||||
Deferred loan (costs) fees, net |
( |
) | ||||||
Accretion on discount of purchased loans, net |
( |
) | ( |
) | ||||
Stock based compensation, net |
||||||||
Increase in cash surrender value of life insurance |
( |
) | ( |
) | ||||
Discount on retained portion of sold loans, net |
( |
) | ( |
) | ||||
Gain on sale of loans, net |
( |
) | ||||||
Increase in accrued interest receivable and other assets |
||||||||
Decrease in accrued interest payable and other liabilities |
( |
) | ( |
) | ||||
Net cash provided by operating activities |
( |
) | ||||||
Cash flows from investing activities: |
||||||||
Purchase of investment securities |
( |
) | ( |
) | ||||
Proceeds from principal payments on investment securities |
||||||||
Proceeds from sale of loans |
||||||||
Net decrease in loans |
( |
) | ( |
) | ||||
Capital calls on low income tax credit investments |
( |
) | ( |
) | ||||
Purchase of premises and equipment |
( |
) | ( |
) | ||||
Purchase of bank-owned life insurance policies |
( |
) | ( |
) | ||||
Net cash used for investing activities |
( |
) | ( |
) | ||||
Cash flows from financing activities: |
||||||||
Net (decrease) increase in customer deposits |
( |
) | ||||||
Paydown of long term borrowing, net |
( |
) | ( |
) | ||||
Paydown of short term and overnight borrowings, net |
( |
) | ||||||
Proceeds from exercised stock options, net |
||||||||
Net cash provided by financing activities |
( |
) | ||||||
Decrease in cash and cash equivalents |
( |
) | ( |
) | ||||
Cash and cash equivalents, beginning of period |
||||||||
Cash and cash equivalents, end of period |
$ | $ | ||||||
Supplemental disclosure of cash flow information: |
||||||||
Securities transferred from available for sale to the held to maturity classification |
$ | $ | ||||||
Cash paid during the year for: |
||||||||
Interest |
$ | $ | ||||||
Income taxes |
$ | $ | ||||||
| Three months ended March 31, |
||||||||
(Dollars in thousands, except per share data) |
2022 | 2021 | ||||||
Net income available to common shareholders |
$ | $ | ||||||
Weighted average basic common shares outstanding |
||||||||
Add: dilutive potential common shares |
||||||||
Weighted average diluted common shares outstanding |
||||||||
Basic earnings per share |
$ | $ | ||||||
Diluted earnings per share |
$ | $ | ||||||
| (Dollars in thousands) |
Amortized Cost |
Gross Unrealized / Unrecognized Gains |
Gross Unrealized / Unrecognized Losses |
Estimated Fair Value |
||||||||||||
| At March 31, 2022: |
||||||||||||||||
| Mortgage backed securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| Government agencies |
( |
) | ||||||||||||||
| Corporate bonds |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total available for sale securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Mortgage backed securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| Government agencies |
( |
) | ||||||||||||||
| Corporate bonds |
( |
) | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total held to maturity securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| At December 31, 2021: |
||||||||||||||||
| Mortgage backed securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| Government agencies |
( |
) | ||||||||||||||
| Corporate bonds |
( |
) | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total available for sale securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Mortgage backed securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| Government agencies |
||||||||||||||||
| Corporate bonds |
( |
) | ||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total held to maturity securities |
$ | $ | $ | ( |
) | $ | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Less Than 12 Months | More Than 12 Months | Total | ||||||||||||||||||||||
| (Dollars in thousands) |
Fair Value | Unrealized Losses |
Fair Value | Unrealized Losses |
Fair Value | Unrealized Losses |
||||||||||||||||||
| At March 31, 2022: |
||||||||||||||||||||||||
| Mortgage backed securities |
$ | $ | ( |
) | $ | — | $ | — | $ | $ | ( |
) | ||||||||||||
| Government agencies |
( |
) | — | — | ( |
) | ||||||||||||||||||
| Corporate bonds |
— | — | — | — | — | — | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total available for sale securities |
$ | $ | ( |
) | $ | — | $ | — | $ | $ | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Mortgage backed securities |
$ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | ||||||||||||
| Government agencies |
( |
) | — | — | ( |
) | ||||||||||||||||||
| Corporate bonds |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total held to maturity securities |
$ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| At December 31, 2021: |
||||||||||||||||||||||||
| Mortgage backed securities |
$ | $ | ( |
) | $ | — | $ | — | $ | $ | ( |
) | ||||||||||||
| Government agencies |
( |
) | — | — | ( |
) | ||||||||||||||||||
| Corporate bonds |
( |
) | ( |
) | ( |
) | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total available for sale securities |
$ | $ | ( |
) | $ | $ | ( |
) | $ | $ | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Mortgage backed securities |
$ | $ | ( |
) | $ | — | $ | — | $ | $ | ( |
) | ||||||||||||
| Government agencies |
( |
) | — | — | ( |
) | ||||||||||||||||||
| Corporate bonds |
— | — | — | — | — | — | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total held to maturity securities |
$ | $ | ( |
) | $ | — | $ | — | $ | $ | ( |
) | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Available for Sale | Held to Maturity | |||||||||||||||
| (Dollars in thousands) |
Amortized Cost |
Fair Value |
Amortized Cost |
Fair Value | ||||||||||||
| Less that one year |
$ | $ | $ | $ | ||||||||||||
| One to five years |
||||||||||||||||
| Five to ten years |
||||||||||||||||
| Beyond ten years |
||||||||||||||||
| Securities not due at a single maturity date |
||||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total investment securities |
$ | $ | $ | $ | ||||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| (Dollars in thousands) |
March 31, 2022 |
December 31, 2021 |
||||||
| Commercial and industrial |
$ | |||||||
| Real estate - other |
||||||||
| Real estate - construction and land |
||||||||
| SBA |
||||||||
| Other |
||||||||
| |
|
|
|
|||||
| Total loans, gross |
||||||||
| Deferred loan origination costs, net |
||||||||
| Allowance for credit losses |
( |
) | ( |
) | ||||
| |
|
|
|
|||||
| Total loans, net |
$ | |||||||
| |
|
|
|
|||||
| (Dollars in thousands) |
Commercial and Industrial |
Real Estate Other |
Real Estate Construction and Land |
SBA | Other | Total | ||||||||||||||||||
| As of March 31, 2022 |
||||||||||||||||||||||||
| Grade: |
||||||||||||||||||||||||
| Pass |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Special Mention |
— | |||||||||||||||||||||||
| Substandard |
— | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| As of December 31, 2021 |
||||||||||||||||||||||||
| Grade: |
||||||||||||||||||||||||
| Pass |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
| Special Mention |
— | |||||||||||||||||||||||
| Substandard |
— | |||||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| (Dollars in thousands) |
30 Days | 60 Days | 90+ Days | Non-Accrual |
Current | Total | ||||||||||||||||||
| As of March 31, 2022 |
||||||||||||||||||||||||
| Commercial and industrial |
$ | $ | — | $ | $ | — | $ | $ | ||||||||||||||||
| Real estate - other |
— | — | — | |||||||||||||||||||||
| Real estate - construction and land |
— | — | — | — | ||||||||||||||||||||
| SBA |
— | — | — | |||||||||||||||||||||
| Other |
— | — | — | — | ||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total loans, gross |
$ | $ | — | $ | $ | $ | $ | |||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| As of December 31, 2021 |
||||||||||||||||||||||||
| Commercial and industrial |
$ | — | $ | $ | — | $ | — | $ | $ | |||||||||||||||
| Real estate - other |
— | — | — | — | ||||||||||||||||||||
| Real estate - construction and land |
— | — | — | — | ||||||||||||||||||||
| SBA |
— | — | — | |||||||||||||||||||||
| Other |
— | — | — | — | ||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total loans, gross |
$ | — | $ | $ | — | $ | $ | $ | ||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Dollars in thousands) |
Commercial and Industrial |
Real Estate Other |
Real Estate Construction and Land |
SBA | Other | Total | ||||||||||||||||||
As of March 31, 2022 |
||||||||||||||||||||||||
Gross loans: |
||||||||||||||||||||||||
Loans individually evaluated for impairment |
$ | $ | $ | — | $ | $ | — | $ | ||||||||||||||||
Loans collectively evaluated for impairment |
||||||||||||||||||||||||
Total gross loans |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||
Loans individually evaluated for impairment |
$ | $ | — | $ | — | $ | $ | — | $ | |||||||||||||||
Loans collectively evaluated for impairment |
||||||||||||||||||||||||
Total allowance for loan losses |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
As of December 31, 2021 |
||||||||||||||||||||||||
Gross loans: |
||||||||||||||||||||||||
Loans individually evaluated for impairment |
$ | $ | — | $ | — | $ | $ | — | $ | |||||||||||||||
Loans collectively evaluated for impairment |
||||||||||||||||||||||||
Total gross loans |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||
Loans individually evaluated for impairment |
$ | $ | — | $ | — | $ | $ | — | $ | |||||||||||||||
Loans collectively evaluated for impairment |
||||||||||||||||||||||||
Total allowance for loan losses |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
(Dollars in thousands) |
Recorded Investment |
Unpaid Principal Balance |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
|||||||||||||||
As of March 31, 2022 |
||||||||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||
SBA |
$ | $ | $ | — | $ | $ | ||||||||||||||
With an allowance recorded: |
||||||||||||||||||||
SBA |
$ | $ | $ | $ | $ | |||||||||||||||
Total: |
||||||||||||||||||||
SBA |
$ | $ | $ | $ | $ | |||||||||||||||
As of December 31, 2021 |
||||||||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||
SBA |
$ | $ | $ | — | $ | $ | ||||||||||||||
With an allowance recorded: |
||||||||||||||||||||
SBA |
$ | $ | $ | $ | $ | |||||||||||||||
Total: |
||||||||||||||||||||
SBA |
$ | $ | $ | $ | $ | |||||||||||||||
(Dollars in thousands) |
Commercial and Industrial |
Real Estate Other |
Real Estate Construction and Land |
SBA | Other | Total | ||||||||||||||||||
Three months ended March 31, 2022 |
||||||||||||||||||||||||
Beginning balance |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Provision for loan losses |
( |
) | ( |
) | ||||||||||||||||||||
Charge-offs |
— | — | — | — | ||||||||||||||||||||
Recoveries |
— | — | — | — | ||||||||||||||||||||
Ending balance |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Three months ended |
||||||||||||||||||||||||
March 31, 2021 |
||||||||||||||||||||||||
Beginning balance |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
Provision for loan losses |
( |
) | ( |
) | ||||||||||||||||||||
Charge-offs |
— | — | — | |||||||||||||||||||||
Recoveries |
— | — | — | — | ||||||||||||||||||||
Ending balance |
$ | $ | $ | $ | $ | $ | ||||||||||||||||||
(Dollars in thousands) |
Due in One Year Or Less |
Over One Year But Less Than Five Years |
Over Five Years |
Total | ||||||||||||
Unfunded fixed rate loan commitments: |
||||||||||||||||
Interest rate less than or equal to |
$ | $ | $ | $ | ||||||||||||
Interest rate between |
||||||||||||||||
Interest rate greater than or equal to |
||||||||||||||||
Total unfunded fixed rate loan commitments |
$ | $ | $ | $ | ||||||||||||
(Dollars in thousands) |
March 31, 2022 |
|||
Operating lease cost (cost resulting from lease payments) |
$ | |||
Operating lease - operating cash flows (fixed payments) |
$ | |||
Operating lease - |
$ | |||
Operating lease - liabilities |
$ | |||
Weighted average lease term - operating leases |
||||
Weighted average discount rate - operating leases |
% | |||
(Dollars in thousands) |
March 31, 2022 |
|||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
Total undiscounted cash flows |
||||
Discount on cash flows |
( |
) | ||
liability |
$ | |||
| Carrying Amount |
Fair Value Measurements | |||||||||||||||||||
(Dollars in thousands) |
Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||
As of March 31, 2022 |
||||||||||||||||||||
Financial assets: |
||||||||||||||||||||
Cash and due from banks |
$ | $ | $ | — | $ | — | $ | |||||||||||||
Investment securities: |
||||||||||||||||||||
Available for sale |
— | — | ||||||||||||||||||
Held to Maturity |
||||||||||||||||||||
Loans, net |
— | — | ||||||||||||||||||
Accrued interest receivable |
— | |||||||||||||||||||
Financial liabilities: |
||||||||||||||||||||
Deposits |
$ | $ | $ | $ | — | $ | ||||||||||||||
Other borrowings |
— | — | ||||||||||||||||||
Subordinated debt |
— | — | ||||||||||||||||||
Accrued interest payable |
— | |||||||||||||||||||
As of December 31, 2021 |
||||||||||||||||||||
Financial assets: |
||||||||||||||||||||
Cash and due from banks |
$ | $ | $ | — | $ | — | $ | |||||||||||||
Investment securities: |
||||||||||||||||||||
Available for sale |
— | |||||||||||||||||||
Held to Maturity |
||||||||||||||||||||
Loans, net |
— | |||||||||||||||||||
Accrued interest receivable |
— | |||||||||||||||||||
Financial liabilities: |
||||||||||||||||||||
Deposits |
$ | $ | $ | $ | — | $ | ||||||||||||||
Other borrowings |
— | — | ||||||||||||||||||
Subordinated debt |
— | — | ||||||||||||||||||
Accrued interest payable |
— | |||||||||||||||||||
(Dollars in thousands) |
Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||
As of March 31, 2022 |
||||||||||||||||
Investments available for sale: |
||||||||||||||||
Mortgage backed securities |
$ | $ | — | $ | $ | — | ||||||||||
Government agencies |
— | — | ||||||||||||||
Corporate bonds |
— | — | ||||||||||||||
Total assets measured at fair value on a recurring basis |
$ | $ | — | $ | $ | — | ||||||||||
As of December 31, 2021 |
||||||||||||||||
Investments available for sale: |
||||||||||||||||
Mortgage backed securities |
$ | $ | — | $ | $ | — | ||||||||||
Government agencies |
— | — | ||||||||||||||
Corporate bonds |
— | |||||||||||||||
Total assets measured at fair value on a recurring basis |
$ | $ | — | $ | $ | |||||||||||
(Dollars in thousands) |
Corporate Securities |
|||
Balance at December 31, 2021 |
$ | |||
Purchases |
||||
Transfers into Level 3 |
||||
Transfers out of Level 3 |
( |
) | ||
Balance at March 31, 2022 |
$ | |||
| Carrying Amount |
Fair Value Measurements | |||||||||||||||
(Dollars in thousands) |
Level 1 | Level 2 | Level 3 | |||||||||||||
As of March 31, 2022 |
||||||||||||||||
Impaired loans - SBA |
$ | $ | — | $ | — | $ | ||||||||||
Total assets measured at fair value on a non-recurring basis |
$ | $ | — | $ | — | $ | ||||||||||
As of December 31, 2021 |
||||||||||||||||
Impaired loans - SBA |
$ | $ | — | $ | — | $ | ||||||||||
Total assets measured at fair value on a non-recurring basis |
$ | $ | — | $ | — | $ | ||||||||||
| Three months ended | ||||||||
| March 31, | ||||||||
| (Dollars in thousands, except per share data) |
2022 | 2021 | ||||||
| Income Statement Data: |
| |||||||
| Interest income |
$ | 15,924 | $ | 15,032 | ||||
| Interest expense |
1,398 | 1,696 | ||||||
| |
|
|
|
|||||
| Net interest income |
14,526 | 13,336 | ||||||
| Provision for credit losses |
950 | 300 | ||||||
| |
|
|
|
|||||
| Net interest income after provision for credit losses |
13,576 | 13,036 | ||||||
| Other income |
2,534 | 921 | ||||||
| Other expenses |
10,916 | 10,080 | ||||||
| |
|
|
|
|||||
| Income before taxes |
5,194 | 3,877 | ||||||
| Income taxes |
1,521 | 1,068 | ||||||
| |
|
|
|
|||||
| Net income |
$ | 3,673 | $ | 2,809 | ||||
| |
|
|
|
|||||
| Per Share Data: |
| |||||||
| Basic earnings per share |
$ | 0.44 | $ | 0.34 | ||||
| Diluted earnings per share |
$ | 0.44 | $ | 0.34 | ||||
| Performance Measures: |
| |||||||
| Return on average assets |
0.77 | % | 0.59 | % | ||||
| Return on average tangible equity (1) |
10.20 | % | 8.77 | % | ||||
| Net interest margin |
3.19 | % | 2.94 | % | ||||
| Efficiency ratio |
63.99 | % | 70.70 | % | ||||
| (1) | See “Management’s Discussion and Analysis of Financial Condition and Results of Operations Non-GAAP Financial Measures” |
| March 31, | December 31, | |||||||
| (Dollars in thousands) |
2022 | 2021 | ||||||
| Balance Sheet Data: |
| |||||||
| Assets |
$ | 1,859,595 | $ | 2,014,996 | ||||
| Loans, net |
$ | 1,387,876 | $ | 1,364,256 | ||||
| Deposits |
$ | 1,600,522 | $ | 1,680,138 | ||||
| Shareholders’ equity |
$ | 154,571 | $ | 150,754 | ||||
| Asset Quality Data: |
| |||||||
| Allowance for loan losses / gross loans |
1.07 | % | 1.02 | % | ||||
| Allowance for loan losses / nonperforming loans |
2738.07 | % | 6069.40 | % | ||||
| Nonperforming assets / total assets |
0.03 | % | 0.01 | % | ||||
| Nonperforming loans / gross loans |
0.04 | % | 0.02 | % | ||||
| Capital Adequacy Measures: |
| |||||||
| Tier I leverage ratio |
7.84 | % | 7.23 | % | ||||
| Tier I risk-based capital ratio |
8.49 | % | 8.62 | % | ||||
| Total risk-based capital ratio |
12.49 | % | 12.75 | % | ||||
| Three months ended | ||||||||
| March 31, | ||||||||
| (Dollars in thousands) |
2022 | 2021 | ||||||
| Return on average tangible common equity: |
| |||||||
| Net income |
$ | 3,673 | $ | 2,809 | ||||
| Tangible equity: |
||||||||
| Average equity |
$ | 153,540 | $ | 137,415 | ||||
| Average goodwill / core deposit intangible |
7,508 | 7,550 | ||||||
| |
|
|
|
|||||
| Tangible equity |
$ | 146,032 | $ | 129,865 | ||||
| |
|
|
|
|||||
| Return on average tangible common equity |
10.20 | % | 8.77 | % | ||||
| |
|
|
|
|||||
| March 31, | December 31, | |||||||
| (Dollars in thousands) |
2022 | 2021 | ||||||
| Allowance for credit losses as a percentage of outstanding loans, excluding PPP loans: |
||||||||
| Allowance for credit losses |
$ | 15,032 | $ | 14,081 | ||||
| Gross loans |
1,400,474 | 1,376,649 | ||||||
| Less: PPP loans |
36,905 | 72,527 | ||||||
| |
|
|
|
|||||
| Gross loans, net of PPP loans |
1,363,569 | 1,304,122 | ||||||
| |
|
|
|
|||||
| Allowance for credit losses as a percentage of outstanding loans, excluding PPP loans |
1.10 | % | 1.08 | % | ||||
| |
|
|
|
|||||
Three months ended March 31, |
||||||||||||||||||||||||
2022 |
2021 |
|||||||||||||||||||||||
| Average Balance |
Yields or Rates |
Interest Income/ Expense |
Average Balance |
Yields or Rates |
Interest Income/ Expense |
|||||||||||||||||||
| ASSETS |
||||||||||||||||||||||||
| Interest earning assets: |
||||||||||||||||||||||||
| Loans (1) |
$ | 1,371,187 | 4.40 | % | $ | 14,886 | $ | 1,415,506 | 4.18 | % | $ | 14,584 | ||||||||||||
| Federal funds sold |
345,394 | 0.16 | % | 136 | 369,223 | 0.10 | % | 88 | ||||||||||||||||
| Investment securities |
129,644 | 2.82 | % | 902 | 54,708 | 2.67 | % | 360 | ||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest earning assets |
1,846,225 | 3.50 | % | 15,924 | 1,839,437 | 3.31 | % | 15,032 | ||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Noninterest-earning assets: |
||||||||||||||||||||||||
| Cash and due from banks |
18,748 | 23,033 | ||||||||||||||||||||||
| All other assets (2) |
63,569 | 60,269 | ||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| TOTAL |
$ | 1,928,542 | $ | 1,922,739 | ||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||||||||||||||
| Interest-bearing liabilities: |
||||||||||||||||||||||||
| Deposits: |
||||||||||||||||||||||||
| Demand |
$ | 38,197 | 0.10 | % | $ | 9 | $ | 34,512 | 0.13 | % | $ | 11 | ||||||||||||
| Money market and savings |
723,109 | 0.37 | % | 665 | 644,740 | 0.61 | % | 972 | ||||||||||||||||
| Time |
149,293 | 0.36 | % | 132 | 199,953 | 0.42 | % | 208 | ||||||||||||||||
| Other |
100,664 | 2.39 | % | 592 | 192,803 | 1.06 | % | 505 | ||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total interest-bearing liabilities |
1,011,263 | 0.56 | % | 1,398 | 1,072,008 | 0.64 | % | 1,696 | ||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Noninterest-bearing liabilities: |
|
|||||||||||||||||||||||
| Demand deposits |
741,414 | 689,965 | ||||||||||||||||||||||
| Accrued expenses and other liabilities |
22,325 | 23,351 | ||||||||||||||||||||||
| Shareholders’ equity |
153,540 | 137,415 | ||||||||||||||||||||||
| |
|
|
|
|||||||||||||||||||||
| TOTAL |
$ | 1,928,542 | $ | 1,922,739 | ||||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net interest income and margin (3) |
|
3.19 | % | $ | 14,526 | 2.94 | % | $ | 13,336 | |||||||||||||||
| |
|
|
|
|
|
|
|
|||||||||||||||||
| (1) | Nonperforming loans are included in average loan balances. No adjustment has been made for these loans in the calculation of yields. Interest income on loans includes amortization of net deferred loan fees of $318,000 and $1.2 million, respectively. |
| (2) | Other noninterest-earning assets includes the allowance for loan losses of $14.1 million and $14.2 million, respectively. |
| (3) | Net interest margin is net interest income divided by total interest-earning assets. |
| Three Months Ended March 31, 2022 vs. 2021 |
||||||||||||
| Increase (Decrease) Due to Change in: |
||||||||||||
| (Dollars in thousands) |
Average Volume |
Average Rate |
Net Change |
|||||||||
| Interest income: |
| |||||||||||
| Loans |
$ | (481 | ) | $ | 783 | $ | 302 | |||||
| Federal funds sold |
(9 | ) | 57 | 48 | ||||||||
| Investment securities |
521 | 21 | 542 | |||||||||
| Interest expense: |
| |||||||||||
| Deposits |
||||||||||||
| Demand |
1 | (3 | ) | (2 | ) | |||||||
| Money market and savings |
72 | (379 | ) | (307 | ) | |||||||
| Time |
(45 | ) | (31 | ) | (76 | ) | ||||||
| Other borrowings |
(542 | ) | 629 | 87 | ||||||||
| |
|
|
|
|
|
|||||||
| Net interest income |
$ | 545 | $ | 645 | $ | 1,190 | ||||||
| |
|
|
|
|
|
|||||||
| Three Months Ended | ||||||||||||||||
| March 31, | Increase (Decrease) | |||||||||||||||
| (Dollars in thousands) |
2022 | 2021 | Amount | Percent | ||||||||||||
| Service charges and other fees |
$ | 889 | $ | 641 | $ | 248 | 39 | % | ||||||||
| Gain on sale of loans |
1,393 | — | 1,393 | 0 | % | |||||||||||
| Earnings on BOLI |
165 | 162 | 3 | 2 | % | |||||||||||
| Other |
87 | 118 | (31 | ) | -26 | % | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total noninterest income |
$ | 2,534 | $ | 921 | $ | 1,613 | 175 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Three Months Ended | ||||||||||||||||
| March 31, | Increase (Decrease) | |||||||||||||||
| (Dollars in thousands) |
2022 | 2021 | Amount | Percent | ||||||||||||
| Salaries and benefits |
$ | 7,093 | $ | 6,367 | $ | 726 | 11 | % | ||||||||
| Premises and equipment |
1,302 | 1,197 | 105 | 9 | % | |||||||||||
| Professional fees |
592 | 589 | 3 | 1 | % | |||||||||||
| Data processing |
608 | 580 | 28 | 5 | % | |||||||||||
| Other |
1,321 | 1,347 | (26 | ) | -2 | % | ||||||||||
| |
|
|
|
|
|
|
|
|||||||||
| Total non-interest expense |
$ | 10,916 | $ | 10,080 | $ | 836 | 8 | % | ||||||||
| |
|
|
|
|
|
|
|
|||||||||
| March 31, | December 31, | |||||||
| (Dollars in thousands) |
2022 | 2021 | ||||||
| Commercial and industrial |
$ | 522,808 | 474,281 | |||||
| Real estate - other |
741,651 | 697,212 | ||||||
| Real estate - construction and land |
51,204 | 43,194 | ||||||
| SBA |
44,040 | 81,403 | ||||||
| Other |
40,771 | 80,559 | ||||||
| |
|
|
|
|||||
| Total loans, gross |
1,400,474 | 1,376,649 | ||||||
| Deferred loan origination costs, net |
2,434 | 1,688 | ||||||
| Allowance for credit losses |
(15,032 | ) | (14,081 | ) | ||||
| |
|
|
|
|||||
| Total loans, net |
$ | 1,387,876 | 1,364,256 | |||||
| |
|
|
|
|||||
| Commercial and industrial |
37 | % | 34 | % | ||||
| Real estate - other |
53 | % | 51 | % | ||||
| Real estate - construction and land |
4 | % | 3 | % | ||||
| SBA |
3 | % | 6 | % | ||||
| Other |
3 | % | 6 | % | ||||
| |
|
|
|
|||||
| Total loans, gross |
100 | % | 100 | % | ||||
| |
|
|
|
|||||
| (Dollars in thousands) |
Due in One Year Or Less |
Over One Year But Less Than Five Years |
Over Five Years But Less Than Fifteen Years |
Over Fifteen Years |
Total | |||||||||||||||
| Commercial and industrial |
$ | 180,278 | $ | 178,821 | $ | 163,709 | $ | — | $ | 522,808 | ||||||||||
| Real estate - other |
26,885 | 260,396 | 444,977 | 9,393 | 741,651 | |||||||||||||||
| Real estate - construction and land |
36,781 | 11,069 | 3,354 | — | 51,204 | |||||||||||||||
| SBA |
535 | 38,345 | 3,251 | 1,909 | 44,040 | |||||||||||||||
| Other |
470 | 364 | 39,937 | — | 40,771 | |||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total loans, gross |
$ | 244,949 | $ | 488,995 | $ | 655,228 | $ | 11,302 | $ | 1,400,474 | ||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Loans With | ||||||||||||
| (Dollars in thousands) |
Fixed Rates (1) |
Variable Rates |
Total | |||||||||
| Commercial and industrial |
$ | 210,901 | $ | 311,907 | $ | 522,808 | ||||||
| Real estate - other |
450,401 | 291,250 | 741,651 | |||||||||
| Real estate - construction and land |
5,364 | 45,840 | 51,204 | |||||||||
| SBA |
36,905 | 7,135 | 44,040 | |||||||||
| Other |
40,263 | 508 | 40,771 | |||||||||
| |
|
|
|
|
|
|||||||
| Total loans, gross |
$ | 743,834 | $ | 656,640 | $ | 1,400,474 | ||||||
| |
|
|
|
|
|
|||||||
| (1) | Excludes variable rate loans on floors |
| (Dollars in thousands) |
March 31, 2022 |
December 31, 2021 |
||||||
| Nonaccrual loans |
$ | 549 | $ | 232 | ||||
| Loans over 90 days past due and still accruing |
— | — | ||||||
| |
|
|
|
|||||
| Total nonperforming loans |
549 | 232 | ||||||
| Foreclosed assets |
— | — | ||||||
| |
|
|
|
|||||
| Total nonperforming assets |
$ | 549 | $ | 232 | ||||
| |
|
|
|
|||||
| Performing TDR’s |
$ | — | $ | — | ||||
| |
|
|
|
|||||
| Nonperforming loans / gross loans |
0.04 | % | 0.02 | % | ||||
| Allowance for loan losses / nonperforming loans |
2564.85 | % | 6069.40 | % | ||||
| (Dollars in thousands) |
Commercial and Industrial |
Real Estate Other |
Real Estate Construction and Land |
SBA | Other | Total | ||||||||||||||||||
| Three months ended March 31, 2022 |
||||||||||||||||||||||||
| Beginning balance |
$ | 8,552 | $ | 4,524 | $ | 681 | $ | 309 | $ | 15 | $ | 14,081 | ||||||||||||
| Provision for loan losses |
323 | 556 | 102 | (26 | ) | (5 | ) | 950 | ||||||||||||||||
| Charge-offs |
— | — | — | — | — | — | ||||||||||||||||||
| Recoveries |
1 | — | — | — | — | 1 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ending balance |
$ | 8,876 | $ | 5,080 | $ | 783 | $ | 283 | $ | 10 | $ | 15,032 | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net recoveries (charge-offs) gross loans |
0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | ||||||||||||
| Three months ended March 31, 2021 |
||||||||||||||||||||||||
| Beginning balance |
$ | 8,923 | $ | 3,877 | $ | 681 | $ | 604 | $ | 26 | $ | 14,111 | ||||||||||||
| Provision for loan losses |
142 | 80 | 117 | (29 | ) | (10 | ) | 300 | ||||||||||||||||
| Charge-offs |
— | — | — | — | — | — | ||||||||||||||||||
| Recoveries |
166 | — | — | — | — | 166 | ||||||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Ending balance |
$ | 9,231 | $ | 3,957 | $ | 798 | $ | 575 | $ | 16 | $ | 14,577 | ||||||||||||
| |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Net recoveries (charge-offs) gross loans |
0.04 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.00 | % | 0.01 | % | ||||||||||||
(Dollars in thousands) |
Amortized Cost |
Gross Unrealized / Unrecognized Gains |
Gross Unrealized / Unrecognized Losses |
Estimated Fair Value |
||||||||||||
At March 31, 2022: |
||||||||||||||||
Mortgage backed securities |
$ | 23,981 | $ | 91 | $ | (280 | ) | $ | 23,792 | |||||||
Government agencies |
29,730 | 25 | (55 | ) | 29,700 | |||||||||||
Corporate bonds |
427 | 66 | — | 493 | ||||||||||||
Total available for sale securities |
$ | 54,138 | $ | 182 | $ | (335 | ) | $ | 53,985 | |||||||
Mortgage backed securities |
$ | 71,857 | $ | — | $ | (3,826 | ) | $ | 68,031 | |||||||
Government agencies |
3,091 | — | (352 | ) | 2,739 | |||||||||||
Corporate bonds |
42,831 | 150 | (1,415 | ) | 41,566 | |||||||||||
Total held to maturity securities |
$ | 117,779 | $ | 150 | $ | (5,593 | ) | $ | 112,336 | |||||||
At December 31, 2021: |
||||||||||||||||
Mortgage backed securities |
$ | 29,943 | $ | 325 | $ | (320 | ) | $ | 29,948 | |||||||
Government agencies |
3,093 | — | (100 | ) | 2,993 | |||||||||||
Corporate bonds |
41,725 | 694 | (468 | ) | 41,951 | |||||||||||
Total available for sale securities |
$ | 74,761 | $ | 1,019 | $ | (888 | ) | $ | 74,892 | |||||||
Mortgage backed securities |
$ | 22,772 | $ | — | $ | (140 | ) | $ | 22,632 | |||||||
Government agencies |
— | — | — | — | ||||||||||||
Corporate bonds |
5,614 | — | (30 | ) | 5,584 | |||||||||||
Total held to maturity securities |
$ | 28,386 | $ | — | $ | (170 | ) | $ | 28,216 | |||||||
(Dollars in thousands) |
Balance | % of Total | ||||||
At March 31, 2022: |
||||||||
Demand noninterest-bearing |
$ | 746,673 | 47 | % | ||||
Demand interest-bearing |
36,419 | 2 | % | |||||
Money market and savings |
686,781 | 43 | % | |||||
Time |
130,649 | 8 | % | |||||
Total deposits |
$ | 1,600,522 | 100 | % | ||||
At December 31, 2021: |
||||||||
Demand noninterest-bearing |
$ | 771,205 | 46 | % | ||||
Demand interest-bearing |
37,250 | 2 | % | |||||
Money market and savings |
717,480 | 43 | % | |||||
Time |
154,203 | 9 | % | |||||
Total deposits |
$ | 1,680,138 | 100 | % | ||||
California BanCorp | ||||||
| Dated: May 12, 2022 | By: | /s/ Steven E. Shelton | ||||
| Steven E. Shelton | ||||||
| Chief Executive Officer | ||||||
| (Principal Executive Officer) | ||||||
| Dated: May 12, 2022 | By: | /s/ Thomas A. Sa | ||||
| Thomas A. Sa | ||||||
| President and Chief Financial Officer | ||||||
| (Principal Financial and Accounting Officer) | ||||||