☒ | 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 |
Mississippi | 64-0666512 | |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
521 Main Street, Philadelphia, MS | 39350 | |
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||
Common Stock, $0.20 par value | CIZN | NASDAQ Global Market |
Large accelerated filer | ☐ | Accelerated filer | ||||||||
Non-accelerated filer | Smaller Reporting Company | |||||||||
Emerging growth company | ☐ |
Title | Outstanding | |||
Common Stock, $0.20 par value | 5,587,070 |
June 30, | December 31, | September 30, 2020 (Unaudited) | December 31, 2019 (Audited) | ||||||||||||||
2020 | 2019 | ||||||||||||||||
(Unaudited) | (Audited) | ||||||||||||||||
ASSETS | |||||||||||||||||
Cash and due from banks | $ | 20,003 | $ | 15,937 | $ | 13,710 | $ | 15,937 | |||||||||
Interest bearing deposits with other banks | 41,184 | 58,557 | 42,543 | 58,557 | |||||||||||||
Federal funds sold | — | 1,600 | — | 1,600 | |||||||||||||
Investment securities available for sale, at fair value | 627,719 | 464,383 | 582,698 | 464,383 | |||||||||||||
Loans, net of allowance for loan losses of $4,257 in 2020 and $3,755 in 2019 | 631,940 | 573,312 | |||||||||||||||
Loans, net of allowance for loan losses of $4,494 in 2020 and $3,755 in 2019 | 651,139 | 573,312 | |||||||||||||||
Premises and equipment, net | 24,286 | 24,672 | 25,141 | 24,672 | |||||||||||||
Other real estate owned, net | 4,358 | 3,552 | 3,413 | 3,552 | |||||||||||||
Accrued interest receivable | 5,913 | 4,181 | 5,861 | 4,181 | |||||||||||||
Cash surrender value of life insurance | 25,375 | 25,088 | 25,515 | 25,088 | |||||||||||||
Deferred tax assets, net | 1,328 | 3,684 | 2,145 | 3,684 | |||||||||||||
Other assets | 20,118 | 20,468 | 22,052 | 20,468 | |||||||||||||
TOTAL ASSETS | $ | 1,402,224 | $ | 1,195,434 | $ | 1,374,217 | $ | 1,195,434 | |||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||||||||
LIABILITIES | |||||||||||||||||
Deposits: | |||||||||||||||||
Noninterest-bearing demand | $ | 254,214 | $ | 190,406 | $ | 253,762 | $ | 190,406 | |||||||||
Interest-bearing NOW and money market accounts | 501,327 | 369,354 | 469,777 | 369,354 | |||||||||||||
Savings deposits | 96,165 | 83,065 | 100,527 | 83,065 | |||||||||||||
Certificates of deposit | 223,642 | 256,171 | 225,091 | 256,171 | |||||||||||||
Total deposits | 1,075,348 | 898,996 | 1,049,157 | 898,996 | |||||||||||||
Securities sold under agreement to repurchase | 193,780 | 170,410 | 176,978 | 170,410 | |||||||||||||
Federal Home Loan Bank advances | 15,000 | — | |||||||||||||||
Accrued interest payable | 699 | 1,128 | 561 | 1,128 | |||||||||||||
Deferred compensation payable | 9,505 | 9,453 | 9,584 | 9,453 | |||||||||||||
Other liabilities | 3,523 | 2,647 | 5,438 | 2,647 | |||||||||||||
Total liabilities | 1,282,855 | 1,082,634 | 1,256,718 | 1,082,634 | |||||||||||||
SHAREHOLDERS’ EQUITY | |||||||||||||||||
Common stock, $0.20 par value, 22,500,000 shares authorized, 5,586,381 shares issued and outstanding at June 30, 2020 and 5,578,131 at December 31, 2019 | 1,118 | 1,116 | |||||||||||||||
Common stock, $0.20 par value, 22,500,000 shares authorized, 5,587,070 shares issued and outstanding at September 30, 2020 and 5,578,131 at December 31, 2019 | 1,118 | 1,116 | |||||||||||||||
Additional paid-in capital | 18,049 | 17,883 | 18,092 | 17,883 | |||||||||||||
Retained earnings | 94,531 | 94,590 | 95,273 | 94,590 | |||||||||||||
Accumulated other comprehensive income (loss), net of tax (expense) benefit of ($1,885) at March 31, 2020 and $262 at December 31, 2019 | 5,671 | (789 | ) | ||||||||||||||
Accumulated other comprehensive income (loss), net of tax (expense) benefit of ($1,003) at September 30, 2020 and $262 at December 31, 2019 | 3,016 | (789 | ) | ||||||||||||||
Total shareholders’ equity | 119,369 | 112,800 | 117,499 | 112,800 | |||||||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,402,224 | $ | 1,195,434 | $ | 1,374,217 | $ | 1,195,434 | |||||||||
For the Three Months | For the Six Months | For the Three Months | For the Nine Months | |||||||||||||||||||||||||||||
Ended June 30, | Ended June 30, | Ended September 30, | Ended September 30, | |||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||
INTEREST INCOME | ||||||||||||||||||||||||||||||||
Interest and fees on loans | $ | 7,632 | $ | 5,830 | $ | 15,112 | $ | 11,280 | $ | 7,805 | $ | 5,941 | $ | 22,917 | $ | 17,221 | ||||||||||||||||
Interest on securities | ||||||||||||||||||||||||||||||||
Taxable | 2,100 | 2,226 | 3,757 | 4,308 | 2,406 | 1,945 | 6,163 | 6,253 | ||||||||||||||||||||||||
Nontaxable | 364 | 513 | 704 | 1,130 | 360 | 345 | 1,064 | 1,475 | ||||||||||||||||||||||||
Other interest | 31 | 82 | 263 | 316 | 8 | 212 | 271 | 529 | ||||||||||||||||||||||||
Total interest income | 10,127 | 8,651 | 19,836 | 17,034 | 10,579 | 8,443 | 30,415 | 25,478 | ||||||||||||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||||||||||||||
Deposits | 1,612 | 1,917 | 3,581 | 3,645 | 1,506 | 1,922 | 5,087 | 5,568 | ||||||||||||||||||||||||
Other borrowed funds | 165 | 528 | 520 | 973 | 167 | 603 | 687 | 1,575 | ||||||||||||||||||||||||
Total interest expense | 1,777 | 2,445 | 4,101 | 4,618 | 1,673 | 2,525 | 5,774 | 7,143 | ||||||||||||||||||||||||
NET INTEREST INCOME | 8,350 | 6,206 | 15,735 | 12,416 | 8,906 | 5,918 | 24,641 | 18,335 | ||||||||||||||||||||||||
PROVISION FOR LOAN LOSSES | 622 | 265 | 936 | 460 | 247 | 12 | 1,183 | 472 | ||||||||||||||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 7,728 | 5,941 | 14,799 | 11,956 | 8,659 | 5,906 | 23,458 | 17,863 | ||||||||||||||||||||||||
OTHER INCOME | ||||||||||||||||||||||||||||||||
Service charges on deposit accounts | 668 | 1,046 | 1,717 | 2,143 | 771 | 1,126 | 2,488 | 3,268 | ||||||||||||||||||||||||
Other service charges and fees | 871 | 770 | 1,644 | 1,453 | 1,031 | 863 | 2,675 | 2,317 | ||||||||||||||||||||||||
Other operating income | 931 | 257 | 1,490 | 523 | 835 | 517 | 2,325 | 1,039 | ||||||||||||||||||||||||
Total other income | 2,470 | 2,073 | 4,851 | 4,119 | 2,637 | 2,506 | 7,488 | 6,624 | ||||||||||||||||||||||||
OTHER EXPENSES | ||||||||||||||||||||||||||||||||
Salaries and employee benefits | 4,307 | 3,470 | 8,742 | 7,016 | 4,389 | 3,509 | 13,131 | 10,525 | ||||||||||||||||||||||||
Occupancy expense | 2,036 | 1,410 | 3,695 | 2,832 | 1,861 | 1,287 | 5,556 | 4,120 | ||||||||||||||||||||||||
Other expense | 2,001 | 1,443 | 3,974 | 3,114 | 2,403 | 2,071 | 6,377 | 5,185 | ||||||||||||||||||||||||
Total other expenses | 8,344 | 6,323 | 16,411 | 12,962 | 8,653 | 6,867 | 25,064 | 19,830 | ||||||||||||||||||||||||
INCOME BEFORE PROVISION FOR INCOME TAXES | 1,854 | 1,691 | 3,239 | 3,113 | 2,643 | 1,545 | 5,882 | 4,657 | ||||||||||||||||||||||||
PROVISION FOR INCOME TAXES | 392 | 320 | 617 | 515 | 560 | 212 | 1,177 | 727 | ||||||||||||||||||||||||
NET INCOME | $ | 1,462 | $ | 1,371 | $ | 2,622 | $ | 2,598 | $ | 2,083 | $ | 1,333 | $ | 4,705 | $ | 3,930 | ||||||||||||||||
NET INCOME PER SHARE -Basic | $ | 0.26 | $ | 0.28 | $ | 0.47 | $ | 0.53 | $ | 0.37 | $ | 0.27 | $ | 0.84 | $ | 0.80 | ||||||||||||||||
-Diluted | $ | 0.26 | $ | 0.28 | $ | 0.47 | $ | 0.53 | $ | 0.37 | $ | 0.27 | $ | 0.84 | $ | 0.80 | ||||||||||||||||
DIVIDENDS PAID PER SHARE | $ | 0.24 | $ | 0.24 | $ | 0.48 | $ | 0.48 | $ | 0.24 | $ | 0.24 | $ | 0.72 | $ | 0.72 | ||||||||||||||||
For the Three Months | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Net income | $ | 1,462 | $ | 1,371 | $ | 2,622 | $ | 2,598 | ||||||||
Other comprehensive income | ||||||||||||||||
Securities available-for-sale | ||||||||||||||||
Unrealized holding gains | 285 | 7,149 | 8,197 | 15,972 | ||||||||||||
Income tax effect | (71 | ) | (1,784 | ) | (2,045 | ) | (3,985 | ) | ||||||||
214 | 5,365 | 6,152 | 11,987 | |||||||||||||
Reclassification adjustment for gains (losses) included in net income | 333 | (54 | ) | 410 | (54 | ) | ||||||||||
Income tax effect | (83 | ) | 14 | (102 | ) | 13 | ||||||||||
250 | (40 | ) | 308 | (41 | ) | |||||||||||
Total other comprehensive income | 464 | 5,325 | 6,460 | 11,946 | ||||||||||||
Comprehensive income | $ | 1,926 | $ | 6,696 | $ | 9,082 | $ | 14,544 | ||||||||
For the Three Months | For the Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Net income | $ | 2,083 | $ | 1,333 | $ | 4,705 | $ | 3,930 | ||||||||
Other comprehensive (loss) income | ||||||||||||||||
Securities available-for-sale | ||||||||||||||||
Unrealized holding (losses) gains | (3,831 | ) | 3,311 | 4,367 | 19,283 | |||||||||||
Income tax benefit (expense) | 956 | (826 | ) | (1,090 | ) | (4,811 | ) | |||||||||
(2,875 | ) | 2,485 | 3,277 | 14,472 | ||||||||||||
Reclassification adjustment for gains included in net income | 293 | 244 | 703 | 190 | ||||||||||||
Income tax expense | (73 | ) | (61 | ) | (175 | ) | (47 | ) | ||||||||
220 | 183 | 528 | 143 | |||||||||||||
Total other comprehensive (loss) income | (2,655 | ) | 2,668 | 3,805 | 14,615 | |||||||||||
Comprehensive (loss) income | $ | (572 | ) | $ | 4,001 | $ | 8,510 | $ | 18,545 | |||||||
For the Nine Months | ||||||||||||||||
For the Six Months | Ended September 30, | |||||||||||||||
Ended June 30, | 2020 | 2019 | ||||||||||||||
2020 | 2019 | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||
Net cash provided by operating activities | $ | 5,871 | $ | 5,294 | $ | 10,240 | $ | 8,868 | ||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||
Proceeds from maturities and calls of securities available for sale | 135,188 | 23,345 | 179,028 | 39,517 | ||||||||||||
Proceeds from sale of investment securities | 71,168 | 60,111 | 150,350 | 96,172 | ||||||||||||
Purchases of investment securities available for sale | (363,823 | ) | (108,815 | ) | (446,873 | ) | (108,815 | ) | ||||||||
Purchases of bank premises and equipment | (163 | ) | (879 | ) | (1,271 | ) | (956 | ) | ||||||||
Proceeds from sales of bank premises and equipment | 124 | — | 124 | — | ||||||||||||
Decrease in federal funds sold | 1,600 | — | 1,600 | — | ||||||||||||
Increase in interest bearing deposits with other banks | 17,373 | 6,886 | ||||||||||||||
Decrease (increase) in interest bearing deposits with other banks | 16,014 | (53,155 | ) | |||||||||||||
Proceeds from sale of other real estate | 392 | 170 | 1,303 | 170 | ||||||||||||
Net increase in loans | (60,792 | ) | (36,592 | ) | (80,536 | ) | (44,381 | ) | ||||||||
Net cash used in investing activities | (198,933 | ) | (55,774 | ) | (180,261 | ) | (71,448 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||
Net increase in deposits | 176,353 | 38,637 | 150,162 | 38,092 | ||||||||||||
Increase in securities sold under agreement to repurchase | 23,370 | 11,362 | 6,568 | 36,538 | ||||||||||||
Increase in federal funds purchased | — | 12,000 | ||||||||||||||
Increase in Federal Home Loan Bank advances | 15,000 | — | ||||||||||||||
Proceeds from exercise of stock options | 86 | — | 86 | — | ||||||||||||
Payment of dividends | (2,681 | ) | (2,356 | ) | (4,022 | ) | (3,535 | ) | ||||||||
Net cash provided by financing activities | 197,128 | 59,643 | 167,794 | 71,095 | ||||||||||||
Net increase in cash and due from banks | 4,066 | 9,163 | ||||||||||||||
Net (decrease) increase in cash and due from banks | (2,227 | ) | 8,515 | |||||||||||||
Cash and due from banks, beginning of period | 15,937 | 12,592 | 15,937 | 12,592 | ||||||||||||
Cash and due from banks, end of period | $ | 20,003 | $ | 21,755 | $ | 13,710 | $ | 21,107 | ||||||||
For the Three Months | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Basic weighted average shares outstanding | 5,580,340 | 4,897,970 | 5,573,515 | 4,895,265 | ||||||||||||
Dilutive effect of granted options | 3,449 | 2,921 | 2,824 | 2,697 | ||||||||||||
Diluted weighted average shares outstanding | 5,583,789 | 4,900,891 | 5,576,339 | 4,897,962 | ||||||||||||
Net income | $ | 1,462 | $ | 1,371 | $ | 2,622 | $ | 2,598 | ||||||||
Net income per share-basic | $ | 0.26 | $ | 0.28 | $ | 0.47 | $ | 0.53 | ||||||||
Net income per share-diluted | $ | 0.26 | $ | 0.28 | $ | 0.47 | $ | 0.53 |
For the Three Months | For the Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Basic weighted average shares outstanding | 5,578,281 | 4,900,030 | 5,574,060 | 4,896,871 | ||||||||||||
Dilutive effect of granted options | 2,447 | 1,465 | 2,824 | 2,321 | ||||||||||||
Diluted weighted average shares outstanding | 5,580,728 | 4,901,495 | 5,576,884 | 4,899,192 | ||||||||||||
Net income | $ | 2,083 | $ | 1,333 | $ | 4,705 | $ | 3,930 | ||||||||
Net income per share-basic | $ | 0.37 | $ | 0.27 | $ | 0.84 | $ | 0.80 | ||||||||
Net income per share-diluted | $ | 0.37 | $ | 0.27 | $ | 0.84 | $ | 0.80 |
Directors’ Plan | 2013 Plan | |||||||||||||||
Number of Shares | Weighted Average Exercise Price | Number of Shares | Weighted Average Exercise Price | |||||||||||||
Outstanding at December 31, 2019 | 40,500 | $ | 21.49 | — | $ | — | ||||||||||
Granted | — | — | — | — | ||||||||||||
Exercised | (4,500 | ) | 19.18 | — | — | |||||||||||
Expired | (13,500 | ) | 25.72 | — | — | |||||||||||
Outstanding at June 30, 2020 | 22,500 | $ | 19.41 | — | $ | — | ||||||||||
Directors’ Plan | 2013 Plan | |||||||||||||||
Weighted | Weighted | |||||||||||||||
Number | Average | Number | Average | |||||||||||||
of | Exercise | of | Exercise | |||||||||||||
Shares | Price | Shares | Price | |||||||||||||
Outstanding at December 31, 2019 | 40,500 | $ | 21.49 | 0 | $ | 0 | ||||||||||
Granted | 0 | 0 | 0 | 0 | ||||||||||||
Exercised | (7,500 | ) | 19.26 | 0 | 0 | |||||||||||
Expired | (13,500 | ) | 25.72 | 0 | 0 | |||||||||||
Outstanding at September 30, 2020 | 19,500 | $ | 19.42 | 0 | $ | 0 | ||||||||||
June 30, 2020 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Securities available-for-sale | ||||||||||||||||
Obligations of U.S. Government agencies | $ | 7,605 | $ | 202 | $ | — | $ | 7,807 | ||||||||
Mortgage backed securities | 546,348 | 6,734 | 1,695 | 551,387 | ||||||||||||
State, County, Municipals | 65,711 | 2,325 | 21 | 68,015 | ||||||||||||
Other Securities | 500 | 10 | — | 510 | ||||||||||||
Total | $ | 620,164 | $ | 9,271 | $ | 1,716 | $ | 627,719 | ||||||||
December 31, 2019 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Securities available-for-sale | ||||||||||||||||
Obligations of U.S. Government agencies | $ | 97,400 | $ | — | $ | 289 | $ | 97,111 | ||||||||
Mortgage backed securities | 308,310 | 640 | 2,050 | 306,900 | ||||||||||||
State, County, Municipals | 59,724 | 708 | 60 | 60,372 | ||||||||||||
Total | $ | 465,434 | $ | 1,348 | $ | 2,399 | $ | 464,383 | ||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
September 30, 2020 | Cost | Gains | Losses | Fair Value | ||||||||||||
Securities available-for-sale | ||||||||||||||||
Obligations of U.S. Government agencies | $ | 6,906 | $ | 193 | $ | — | $ | 7,099 | ||||||||
Mortgage backed securities | 506,070 | 5,225 | 4,003 | 507,292 | ||||||||||||
State, County, Municipals | 65,195 | 2,607 | 4 | 67,798 | ||||||||||||
Other Securities | 500 | 9 | — | 509 | ||||||||||||
Total | $ | 578,671 | $ | 8,034 | $ | 4,007 | $ | 582,698 | ||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Estimated | |||||||||||||
December 31, 2019 | Cost | Gains | Losses | Fair Value | ||||||||||||
Securities available-for-sale | ||||||||||||||||
Obligations of U.S. Government agencies | $ | 97,400 | $ | — | $ | 289 | $ | 97,111 | ||||||||
Mortgage backed securities | 308,310 | 640 | 2,050 | 306,900 | ||||||||||||
State, County, Municipals | 59,724 | 708 | 60 | 60,372 | ||||||||||||
Total | $ | 465,434 | $ | 1,348 | $ | 2,399 | $ | 464,383 | ||||||||
June 30, 2020 | December 31, 2019 | |||||||||||||||
Amortized | Estimated | Amortized | Estimated | |||||||||||||
Cost | Fair Value | Cost | Fair Value | |||||||||||||
Available-for-sale | ||||||||||||||||
Due in one year or less | $ | 845 | $ | 855 | $ | 345 | $ | 345 | ||||||||
Due after one year through five years | 1,349 | 1,384 | 89,920 | 89,681 | ||||||||||||
Due after five years through ten years | 18,862 | 19,569 | 18,678 | 18,808 | ||||||||||||
Due after ten years | 52,760 | 54,524 | 48,181 | 48,649 | ||||||||||||
Residential mortgage backed securities | 508,477 | 512,365 | 259,309 | 258,415 | ||||||||||||
Commercial mortgage backed securities | 37,871 | 39,022 | 49,001 | 48,485 | ||||||||||||
Total | $ | 620,164 | $ | 627,719 | $ | 465,434 | $ | 464,383 | ||||||||
September 30, 2020 | December 31, 2019 | |||||||||||||||
Amortized | Estimated | Amortized | Estimated | |||||||||||||
Cost | Fair Value | Cost | Fair Value | |||||||||||||
Available-for-sale | ||||||||||||||||
Due in one year or less | $ | 500 | $ | 509 | $ | 345 | $ | 345 | ||||||||
Due after one year through five years | 3,230 | 3,314 | 89,920 | 89,681 | ||||||||||||
Due after five years through ten years | 17,644 | 18,381 | 18,678 | 18,808 | ||||||||||||
Due after ten years | 51,227 | 53,202 | 48,181 | 48,649 | ||||||||||||
Residential mortgage backed securities | 474,568 | 473,950 | 259,309 | 258,415 | ||||||||||||
Commercial mortgage backed securities | 31,502 | 33,342 | 49,001 | 48,485 | ||||||||||||
Total | $ | 578,671 | $ | 582,698 | $ | 465,434 | $ | 464,383 | ||||||||
June 30, 2020 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Description of Securities | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
Obligations of U.S. government agencies | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Mortgage backed securities | 204,746 | 1,695 | — | — | 204,746 | 1,695 | ||||||||||||||||||
State, County, Municipal | 3,363 | 21 | — | — | 3,363 | 21 | ||||||||||||||||||
Total | $ | 208,109 | $ | 1,716 | $ | — | $ | — | $ | 208,109 | $ | 1,716 | ||||||||||||
December 31, 2019 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
Description of Securities | Value | Losses | Value | Losses | Value | Losses | ||||||||||||||||||
Obligations of U.S. government agencies | $ | 76,682 | $ | 217 | $ | 20,429 | $ | 72 | $ | 97,111 | $ | 289 | ||||||||||||
Mortgage backed securities | 101,730 | 871 | 76,630 | 1,179 | 178,360 | 2,050 | ||||||||||||||||||
State, County, Municipal | 8,280 | 37 | 3,731 | 23 | 12,011 | 60 | ||||||||||||||||||
Total | $ | 186,692 | $ | 1,125 | $ | 100,790 | $ | 1,274 | $ | 287,482 | $ | 2,399 | ||||||||||||
September 30, 2020 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Description of Securities | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
Mortgage backed securities | $ | 288,233 | $ | 4,003 | $ | — | $ | — | $ | 288,233 | $ | 4,003 | ||||||||||||
State, County, Municipal | 3,366 | 4 | — | — | 3,366 | 4 | ||||||||||||||||||
Total | $ | 291,599 | $ | 4,007 | $ | — | $ | — | $ | 291,599 | $ | 4,007 | ||||||||||||
December 31, 2019 | Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Description of Securities | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
Obligations of U.S. government agencies | $ | 76,682 | $ | 217 | $ | 20,429 | $ | 72 | $ | 97,111 | $ | 289 | ||||||||||||
Mortgage backed securities | 101,730 | 871 | 76,630 | 1,179 | 178,360 | 2,050 | ||||||||||||||||||
State, County, Municipal | 8,280 | 37 | 3,731 | 23 | 12,011 | 60 | ||||||||||||||||||
Total | $ | 186,692 | $ | 1,125 | $ | 100,790 | $ | 1,274 | $ | 287,482 | $ | 2,399 | ||||||||||||
June 30, 2020 | December 31, 2019 | |||||||
Real Estate: | ||||||||
Land Development and Construction | $ | 86,135 | $ | 66,428 | ||||
Farmland | 15,458 | 15,595 | ||||||
1-4 Family Mortgages | 89,743 | 87,631 | ||||||
Commercial Real Estate | 218,871 | 207,604 | ||||||
Total Real Estate Loans | 410,207 | 377,258 | ||||||
Business Loans: | ||||||||
Commercial and Industrial Loans (1) | 128,788 | 84,611 | ||||||
Farm Production and Other Farm Loans | 584 | 683 | ||||||
Total Business Loans | 129,372 | 85,294 | ||||||
Consumer Loans: | ||||||||
Credit Cards | 1,603 | 1,833 | ||||||
Other Consumer Loans | 11,183 | 12,060 | ||||||
Total Consumer Loans | 12,786 | 13,893 | ||||||
Total Gross Loans | 552,365 | 476,445 | ||||||
Unearned Income | (2 | ) | (8 | ) | ||||
Allowance for Loan Losses | (4,257 | ) | (3,755 | ) | ||||
Loans, net | $ | 548,106 | $ | 472,682 | ||||
September 30, 2020 | December 31, 2019 | |||||||
Real Estate: | ||||||||
Land Development and Construction | $ | 85,684 | $ | 66,428 | ||||
Farmland | 14,728 | 15,595 | ||||||
1-4 Family Mortgages | 90,040 | 87,631 | ||||||
Commercial Real Estate | 242,070 | 207,604 | ||||||
Total Real Estate Loans | 432,522 | 377,258 | ||||||
Business Loans: | ||||||||
Commercial and Industrial Loans (1) | 136,559 | 84,611 | ||||||
Farm Production and Other Farm Loans | 572 | 683 | ||||||
Total Business Loans | 137,131 | 85,294 | ||||||
Consumer Loans: | ||||||||
Credit Cards | 1,742 | 1,833 | ||||||
Other Consumer Loans | 11,055 | 12,060 | ||||||
Total Consumer Loans | 12,797 | 13,893 | ||||||
Total Gross Loans | 582,450 | 476,445 | ||||||
Unearned Income | (2 | ) | (8 | ) | ||||
Allowance for Loan Losses | (4,494 | ) | (3,755 | ) | ||||
Loans, net | $ | 577,954 | $ | 472,682 | ||||
(1) | Includes PPP loans of $-0- |
June 30, 2020 | December 31, 2019 | September 30, 2020 | December 31, 2019 | |||||||||||||
Real Estate: | ||||||||||||||||
Land Development and Construction | $ | 110 | $ | 111 | $ | 315 | $ | 111 | ||||||||
Farmland | 218 | 232 | 346 | 232 | ||||||||||||
1-4 Family Mortgages | 2,129 | 2,160 | 1,975 | 2,160 | ||||||||||||
Commercial Real Estate | 7,243 | 9,082 | 7,077 | 9,082 | ||||||||||||
Total Real Estate Loans | 9,700 | 11,585 | 9,713 | 11,585 | ||||||||||||
Business Loans: | ||||||||||||||||
Commercial and Industrial Loans | 465 | 338 | 442 | 338 | ||||||||||||
Farm Production and Other Farm Loans | 10 | 10 | 10 | 10 | ||||||||||||
Total Business Loans | 475 | 348 | 452 | 348 | ||||||||||||
Consumer Loans: | ||||||||||||||||
Other Consumer Loans | 73 | 60 | 40 | 60 | ||||||||||||
Total Consumer Loans | 73 | 60 | 40 | 60 | ||||||||||||
Total Nonaccrual Loans | $ | 10,248 | $ | 11,993 | $ | 10,205 | $ | 11,993 | ||||||||
Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or more Days Past Due | Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or more Days Past Due | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 6 | $ | 110 | $ | 116 | $ | 86,019 | $ | 86,135 | $ | — | $ | 5 | $ | 0 | $ | 5 | $ | 85,679 | $ | 85,684 | $ | — | ||||||||||||||||||||||||
Farmland | 145 | 44 | 189 | 15,269 | 15,458 | 44 | 171 | 0 | 171 | 14,557 | 14,728 | 0 | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 1,419 | 518 | 1,937 | 87,806 | 89,743 | 126 | 1,418 | 490 | 1,908 | 88,132 | 90,040 | 130 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 2,850 | 1,214 | 4,064 | 214,807 | 218,871 | 118 | 312 | 1,145 | 1,457 | 240,613 | 242,070 | 116 | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 4,420 | 1,886 | 6,306 | 403,901 | 410,207 | 288 | 1,906 | 1,635 | 3,541 | 428,981 | 432,522 | 246 | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 60 | 422 | 482 | 128,306 | 128,788 | — | 116 | 415 | 531 | 136,028 | 136,559 | 0 | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | 25 | — | 25 | 559 | 584 | — | 8 | — | 8 | 564 | 572 | — | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 85 | 422 | 507 | 128,865 | 129,372 | — | 124 | 415 | 539 | 136,592 | 137,131 | 0 | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Credit Cards | 17 | 10 | 27 | 1,576 | 1,603 | 10 | 12 | 0 | 12 | 1,730 | 1,742 | 0 | ||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 62 | 40 | 102 | 11,081 | 11,183 | 3 | 34 | 0 | 34 | 11,021 | 11,055 | 0 | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 79 | 50 | 129 | 12,657 | 12,786 | 13 | 46 | 0 | 46 | 12,751 | 12,797 | 0 | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 4,584 | $ | 2,358 | $ | 6,942 | $ | 545,423 | $ | 552,365 | $ | 301 | $ | 2,076 | $ | 2,050 | $ | 4,126 | $ | 578,324 | $ | 582,450 | $ | 246 | ||||||||||||||||||||||||
Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or more Days Past Due | Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or more Days Past Due | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 736 | $ | — | $ | 736 | $ | 65,692 | $ | 66,428 | $ | — | $ | 736 | $ | — | $ | 736 | $ | 65,692 | $ | 66,428 | $ | — | ||||||||||||||||||||||||
Farmland | 171 | 39 | 210 | 15,385 | 15,595 | 39 | 171 | 39 | 210 | 15,385 | 15,595 | 39 | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 3,116 | 777 | 3,893 | 83,738 | 87,631 | 147 | 3,116 | 777 | 3,893 | 83,738 | 87,631 | 147 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 8,511 | 2,080 | 10,591 | 197,013 | 207,604 | 18 | 8,511 | 2,080 | 10,591 | 197,013 | 207,604 | 18 | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 12,534 | 2,896 | 15,430 | 361,828 | 377,258 | 204 | 12,534 | 2,896 | 15,430 | 361,828 | 377,258 | 204 | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 586 | 312 | 898 | 83,713 | 84,611 | 52 | 586 | 312 | 898 | 83,713 | 84,611 | 52 | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | 17 | — | 17 | 666 | 683 | — | 17 | — | 17 | 666 | 683 | — | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 603 | 312 | 915 | 84,379 | 85,294 | 52 | 603 | 312 | 915 | 84,379 | 85,294 | 52 | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Credit Cards | 45 | 18 | 63 | 1,770 | 1,833 | 18 | 45 | 18 | 63 | 1,770 | 1,833 | 18 | ||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 172 | 42 | 214 | 11,846 | 12,060 | — | 172 | 42 | 214 | 11,846 | 12,060 | — | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 217 | 60 | 277 | 13,616 | 13,893 | 18 | 217 | 60 | 277 | 13,616 | 13,893 | 18 | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 13,354 | $ | 3,268 | $ | 16,622 | $ | 459,823 | $ | 476,445 | $ | 274 | $ | 13,354 | $ | 3,268 | $ | 16,622 | $ | 459,823 | $ | 476,445 | $ | 274 | ||||||||||||||||||||||||
Unpaid Principal Balance | Recorded Investment With No Allowance | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Average Recorded Investment | |||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||
Land Development and Construction | $ | 161 | $ | 108 | $ | 53 | $ | 161 | $ | 16 | $ | 136 | ||||||||||||
Farmland | 159 | 159 | — | 159 | — | 206 | ||||||||||||||||||
1-4 Family Mortgages | 967 | 959 | 8 | 967 | 5 | 903 | ||||||||||||||||||
Commercial Real Estate | 8,203 | 3,479 | 4,531 | 8,010 | 699 | 8,900 | ||||||||||||||||||
Total Real Estate Loans | 9,490 | 4,705 | 4,592 | 9,297 | 720 | 10,144 | ||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||
Commercial and Industrial Loans | 566 | 59 | 507 | 566 | 165 | 355 | ||||||||||||||||||
Total Business Loans | 566 | 59 | 507 | 566 | 165 | 355 | ||||||||||||||||||
Total Loans | $ | 10,056 | $ | 4,764 | $ | 5,099 | $ | 9,863 | $ | 885 | $ | 10,499 | ||||||||||||
Unpaid Principal Balance | Recorded Investment With No Allowance | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Average Recorded Investment | |||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||
Land Development and Construction | $ | 316 | $ | 263 | $ | 53 | $ | 316 | $ | 13 | $ | 214 | ||||||||||||
Farmland | 152 | 152 | — | 152 | — | 202 | ||||||||||||||||||
1-4 Family Mortgages | 1,042 | 1,036 | 6 | 1,042 | 3 | 941 | ||||||||||||||||||
Commercial Real Estate | 7,984 | 3,273 | 4,519 | 7,792 | 649 | 8,791 | ||||||||||||||||||
Total Real Estate Loans | 9,494 | 4,724 | 4,578 | 9,302 | 665 | 10,147 | ||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||
Commercial and Industrial Loans | 416 | 56 | 360 | 416 | 129 | 280 | ||||||||||||||||||
Total Business Loans | 416 | 56 | 360 | 416 | 129 | 280 | ||||||||||||||||||
Total Loans | $ | 9,910 | $ | 4,780 | $ | 4,938 | $ | 9,718 | $ | 794 | $ | 10,427 | ||||||||||||
Unpaid Principal Balance | Recorded Investment With No Allowance | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Average Recorded Investment | Unpaid Principal Balance | Recorded Investment With No Allowance | Recorded Investment With Allowance | Total Recorded Investment | Related Allowance | Average Recorded Investment | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 111 | $ | 58 | $ | 53 | $ | 111 | $ | 16 | $ | 56 | $ | 111 | $ | 58 | $ | 53 | $ | 111 | $ | 16 | $ | 56 | ||||||||||||||||||||||||
Farmland | 252 | 252 | — | 252 | — | 261 | 252 | 252 | — | 252 | — | 261 | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 839 | 740 | 99 | 839 | 28 | 996 | 839 | 740 | 99 | 839 | 28 | 996 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 11,506 | 5,949 | 3,840 | 9,789 | 566 | 9,337 | 11,506 | 5,949 | 3,840 | 9,789 | 566 | 9,337 | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 12,708 | 6,999 | 3,992 | 10,991 | 610 | 10,650 | 12,708 | 6,999 | 3,992 | 10,991 | 610 | 10,650 | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 144 | — | 144 | 144 | 72 | 72 | 144 | 0 | 144 | 144 | 72 | 72 | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 144 | — | 144 | 144 | 72 | 72 | 144 | 0 | 144 | 144 | 72 | 72 | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 12,852 | $ | 6,999 | $ | 4,136 | $ | 11,135 | $ | 682 | $ | 10,722 | $ | 12,852 | $ | 6,999 | $ | 4,136 | $ | 11,135 | $ | 682 | $ | 10,722 | ||||||||||||||||||||||||
June 30, 2020 | Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||
Commercial real estate | 3 | $ | 4,871 | $ | 2,400 | |||||||
Total | 3 | $ | 4,871 | $ | 2,400 | |||||||
December 31, 2019 | Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||||||||||||
September 30, 2020 | Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||||||||||||
Commercial real estate | 3 | $ | 4,871 | $ | 2,495 | 3 | $ | 4,871 | $ | 2,377 | ||||||||||||||
Total | 3 | $ | 4,871 | $ | 2,495 | 3 | $ | 4,871 | $ | 2,377 | ||||||||||||||
December 31, 2019 | Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||||||||||||
Commercial real estate | 3 | $ | 4,871 | $ | 2,495 | |||||||||||||||||||
Total | 3 | $ | 4,871 | $ | 2,495 | |||||||||||||||||||
Number of Loans | Recorded Investment | |||||||
Totals at January 1, 2019 | 3 | $ | 2,782 | |||||
Reductions due to: | ||||||||
Principal paydowns | (287 | ) | ||||||
Totals at January 1, 2020 | 3 | $ | 2,495 | |||||
Reductions due to: | ||||||||
Principal paydowns | (95 | ) | ||||||
Total at June 30, 2020 | 3 | $ | 2,400 | |||||
Number of Loans | Recorded Investment | |||||||
Totals at January 1, 2019 | 3 | $ | 2,782 | |||||
Reductions due to: | ||||||||
Principal paydowns | (287 | ) | ||||||
Totals at January 1, 2020 | 3 | $ | 2,495 | |||||
Reductions due to: | ||||||||
Principal paydowns | (118 | ) | ||||||
Total at September 30, 2020 | 3 | $ | 2,377 | |||||
Satisfactory 1,2,3,4 | Special Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | Satisfactory 1,2,3,4 | Special Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 83,509 | $ | 1,922 | $ | 704 | $ | — | $ | — | $ | 86,135 | $ | 82,960 | $ | 1,921 | $ | 803 | $ | — | $ | — | $ | 85,684 | ||||||||||||||||||||||||
Farmland | 14,450 | 280 | 728 | — | — | 15,458 | 13,825 | 91 | 812 | — | — | 14,728 | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 81,552 | 2,047 | 6,144 | — | — | 89,743 | 81,766 | 2,274 | 6,000 | — | — | 90,040 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 183,080 | 20,818 | 14,973 | — | — | 218,871 | 206,592 | 20,711 | 14,767 | — | — | 242,070 | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 362,591 | 25,067 | 22,549 | — | — | 410,207 | 385,143 | 24,997 | 22,382 | — | — | 432,522 | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 121,398 | 4,050 | 3,331 | — | 9 | 128,788 | 128,017 | 4,776 | 3,759 | — | 7 | 136,559 | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | 552 | 19 | 3 | — | 10 | 584 | 530 | 8 | 24 | — | 10 | 572 | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 121,950 | 4,069 | 3,334 | — | 19 | 129,372 | 128,547 | 4,784 | 3,783 | — | 17 | 137,131 | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Credit Cards | 1,576 | — | 27 | — | — | 1,603 | 1,730 | — | 12 | — | — | 1,742 | ||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 11,029 | 46 | 71 | 37 | — | 11,183 | 10,930 | 48 | 46 | 31 | — | 11,055 | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 12,605 | 46 | 98 | 37 | — | 12,786 | 12,660 | 48 | 58 | 31 | — | 12,797 | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 497,146 | $ | 29,182 | $ | 25,981 | $ | 37 | $ | 19 | $ | 552,365 | $ | 526,350 | $ | 29,829 | $ | 26,223 | $ | 31 | $ | 17 | $ | 582,450 | ||||||||||||||||||||||||
Satisfactory 1,2,3,4 | Special Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | Satisfactory 1,2,3,4 | Special Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 64,112 | $ | 1,682 | $ | 634 | $ | — | $ | — | $ | 66,428 | $ | 64,112 | $ | 1,682 | $ | 634 | $ | — | $ | — | $ | 66,428 | ||||||||||||||||||||||||
Farmland | 14,533 | 331 | 731 | — | — | 15,595 | 14,533 | 331 | 731 | — | — | 15,595 | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 79,068 | 1,917 | 6,646 | — | — | 87,631 | 79,068 | 1,917 | 6,646 | — | — | 87,631 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 169,270 | 21,266 | 17,068 | — | — | 207,604 | 169,270 | 21,266 | 17,068 | — | — | 207,604 | ||||||||||||||||||||||||||||||||||||
�� | ||||||||||||||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 326,983 | 25,196 | 25,079 | — | — | 377,258 | 326,983 | 25,196 | 25,079 | — | — | 377,258 | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 80,289 | 128 | 4,194 | — | — | 84,611 | 80,289 | 128 | 4,194 | — | — | 84,611 | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | 669 | — | 4 | — | 10 | 683 | 669 | — | 4 | — | 10 | 683 | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 80,958 | 128 | 4,198 | — | 10 | 85,294 | 80,958 | 128 | 4,198 | — | 10 | 85,294 | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Credit Cards | 1,770 | — | 63 | — | — | 1,833 | 1,770 | — | 63 | — | — | 1,833 | ||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 11,907 | 59 | 53 | 41 | — | 12,060 | 11,907 | 59 | 53 | 41 | — | 12,060 | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 13,677 | 59 | 116 | 41 | — | 13,893 | 13,677 | 59 | 116 | 41 | — | 13,893 | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 421,618 | $ | 25,383 | $ | 29,393 | $ | 41 | $ | 10 | $ | 476,445 | $ | 421,618 | $ | 25,383 | $ | 29,393 | $ | 41 | $ | 10 | $ | 476,445 | ||||||||||||||||||||||||
June 30, 2020 | December 31, 2019 | |||||||
Real Estate: | ||||||||
Land Development and Construction | $ | 12,147 | $ | 14,722 | ||||
Farmland | 442 | 510 | ||||||
1-4 Family Mortgages | 29,736 | 35,952 | ||||||
Commercial Real Estate | 27,810 | 32,436 | ||||||
Total Real Estate Loans | 70,135 | 83,620 | ||||||
Business Loans: | ||||||||
Commercial and Industrial Loans | 11,555 | 14,153 | ||||||
Farm Production and Other Farm Loans | 858 | 884 | ||||||
Total Business Loans | 12,413 | 15,037 | ||||||
Consumer Loans: | ||||||||
Other Consumer Loans | 1,286 | 1,973 | ||||||
Total Consumer Loans | 1,286 | 1,973 | ||||||
Total Purchased Loans | $ | 83,834 | $ | 100,630 | ||||
September 30, 2020 | December 31, 2019 | |||||||
Real Estate: | ||||||||
Land Development and Construction | $ | 9,113 | $ | 14,722 | ||||
Farmland | 486 | 510 | ||||||
1-4 Family Mortgages | 26,097 | 35,952 | ||||||
Commercial Real Estate | 26,321 | 32,436 | ||||||
Total Real Estate Loans | 62,017 | 83,620 | ||||||
Business Loans: | ||||||||
Commercial and Industrial Loans | 9,280 | 14,153 | ||||||
Farm Production and Other Farm Loans | 845 | 884 | ||||||
Total Business Loans | 10,125 | 15,037 | ||||||
Consumer Loans: | ||||||||
Other Consumer Loans | 1,043 | 1,973 | ||||||
Total Consumer Loans | 1,043 | 1,973 | ||||||
Total Purchased Loans | $ | 73,185 | $ | 100,630 | ||||
Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or more Days Past Due | Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or more Days Past Due | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | — | $ | 50 | $ | 50 | $ | 12,097 | $ | 12,147 | $ | — | $ | 397 | $ | — | $ | 397 | $ | 8,716 | $ | 9,113 | $ | — | ||||||||||||||||||||||||
Farmland | — | — | — | 442 | 442 | — | — | — | — | 486 | 486 | — | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 145 | — | 145 | 29,591 | 29,736 | — | 149 | 77 | 226 | 25,871 | 26,097 | — | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | — | 131 | 131 | 27,679 | 27,810 | — | — | 2 | 2 | 26,319 | 26,321 | — | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 145 | 181 | 326 | 69,809 | 70,135 | — | 546 | 79 | 625 | 61,392 | 62,017 | — | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 73 | 147 | 220 | 11,335 | 11,555 | — | 429 | — | 429 | 8,851 | 9,280 | — | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | — | — | — | 858 | 858 | — | — | — | — | 845 | 845 | — | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 73 | 147 | 220 | 12,193 | 12,413 | — | 429 | — | 429 | 9,696 | 10,125 | — | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 43 | — | 43 | 1,243 | 1,286 | — | — | — | — | 1,043 | 1,043 | — | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 43 | — | 43 | 1,243 | 1,286 | — | — | — | — | 1,043 | 1,043 | — | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 261 | $ | 328 | $ | 589 | $ | 83,245 | $ | 83,834 | $ | — | $ | 975 | $ | 79 | $ | 1,054 | $ | 72,131 | $ | 73,185 | $ | — | ||||||||||||||||||||||||
Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Loans 90 or more Days Past Due | Loans 30-89 Days Past Due | Loans 90 or more Days Past Due | Total Past Due Loans | Current Loans | Total Loans | Accruing Loans 90 or more Days Past Due | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 528 | $ | — | $ | 528 | $ | 14,194 | $ | 14,722 | $ | — | $ | 528 | $ | — | $ | 528 | $ | 14,194 | $ | 14,722 | $ | — | ||||||||||||||||||||||||
Farmland | — | — | — | 510 | 510 | — | — | — | — | 510 | 510 | — | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 444 | — | 444 | 35,508 | 35,952 | — | 444 | — | 444 | 35,508 | 35,952 | — | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 603 | — | 603 | 31,833 | 32,436 | — | 603 | — | 603 | 31,833 | 32,436 | — | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 1,575 | — | 1,575 | 82,045 | 83,620 | — | 1,575 | — | 1,575 | 82,045 | 83,620 | — | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 379 | 3 | 382 | 13,771 | 14,153 | — | 379 | 3 | 382 | 13,771 | 14,153 | — | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | — | — | — | 884 | 884 | — | — | — | — | 884 | 884 | — | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 379 | 3 | 382 | 14,655 | 15,037 | — | 379 | 3 | 382 | 14,655 | 15,037 | — | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 49 | 8 | 57 | 1,916 | 1,973 | — | 49 | 8 | 57 | 1,916 | 1,973 | — | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 49 | 8 | 57 | 1,916 | 1,973 | — | 49 | 8 | 57 | 1,916 | 1,973 | — | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 2,003 | $ | 11 | $ | 2,014 | $ | 98,616 | $ | 100,630 | $ | — | $ | 2,003 | $ | 11 | $ | 2,014 | $ | 98,616 | $ | 100,630 | $ | — | ||||||||||||||||||||||||
Satisfactory 1,2,3,4 | Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | Satisfactory 1,2,3,4 | Special Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 10,466 | $ | 1,602 | $ | 79 | $ | — | $ | — | $ | 12,147 | $ | 7,787 | $ | 1,297 | $ | 29 | $ | — | $ | — | $ | 9,113 | ||||||||||||||||||||||||
Farmland | 275 | 167 | — | — | — | 442 | 320 | 166 | — | — | — | 486 | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 27,231 | 1,396 | 1,109 | — | — | 29,736 | 23,612 | 1,559 | 926 | — | — | 26,097 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 25,857 | 1,538 | 415 | — | — | 27,810 | 24,529 | 1,506 | 286 | — | — | 26,321 | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 63,829 | 4,703 | 1,603 | — | — | 70,135 | 56,248 | 4,528 | 1,241 | — | — | 62,017 | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 10,560 | 667 | 328 | — | — | 11,555 | 8,674 | 434 | 172 | — | — | 9,280 | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | 858 | — | — | — | — | 858 | 845 | — | — | — | — | 845 | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 11,418 | 667 | 328 | — | — | 12,413 | 9,519 | 434 | 172 | — | — | 10,125 | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 1,232 | 34 | 20 | — | — | 1,286 | 984 | 31 | 28 | — | — | 1,043 | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 1,232 | 34 | 20 | — | — | 1,286 | 984 | 31 | 28 | — | — | 1,043 | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 76,479 | $ | 5,404 | $ | 1,951 | $ | — | $ | — | $ | 83,834 | $ | 66,751 | $ | 4,993 | $ | 1,441 | $ | — | $ | — | $ | 73,185 | ||||||||||||||||||||||||
Satisfactory 1,2,3,4 | Special Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | Satisfactory 1,2,3,4 | Special Mention 5,6 | Substandard 7 | Doubtful 8 | Loss 9 | Total Loans | |||||||||||||||||||||||||||||||||||||
Real Estate: | ||||||||||||||||||||||||||||||||||||||||||||||||
Land Development and Construction | $ | 13,890 | $ | 789 | $ | 43 | $ | — | $ | — | $ | 14,722 | $ | 13,890 | $ | 789 | $ | 43 | $ | — | $ | — | $ | 14,722 | ||||||||||||||||||||||||
Farmland | 510 | — | — | — | — | 510 | 510 | — | — | — | — | 510 | ||||||||||||||||||||||||||||||||||||
1-4 Family Mortgages | 33,737 | 1,535 | 680 | — | — | 35,952 | 33,737 | 1,535 | 680 | — | — | 35,952 | ||||||||||||||||||||||||||||||||||||
Commercial Real Estate | 30,780 | 1,656 | — | — | — | 32,436 | 30,780 | 1,656 | — | — | — | 32,436 | ||||||||||||||||||||||||||||||||||||
Total Real Estate Loans | 78,917 | 3,980 | 723 | — | — | 83,620 | 78,917 | 3,980 | 723 | — | — | 83,620 | ||||||||||||||||||||||||||||||||||||
Business Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and Industrial Loans | 13,545 | 608 | — | — | — | 14,153 | 13,545 | 608 | — | — | — | 14,153 | ||||||||||||||||||||||||||||||||||||
Farm Production and Other Farm Loans | 884 | — | — | — | — | 884 | 884 | — | — | — | — | 884 | ||||||||||||||||||||||||||||||||||||
Total Business Loans | 14,429 | 608 | — | — | — | 15,037 | 14,429 | 608 | — | — | — | 15,037 | ||||||||||||||||||||||||||||||||||||
Consumer Loans: | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Consumer Loans | 1,937 | 36 | — | — | — | 1,973 | 1,937 | 36 | — | — | — | 1,973 | ||||||||||||||||||||||||||||||||||||
Total Consumer Loans | 1,937 | 36 | — | — | — | 1,973 | 1,937 | 36 | — | — | — | 1,973 | ||||||||||||||||||||||||||||||||||||
Total Loans | $ | 95,283 | $ | 4,624 | $ | 723 | $ | — | $ | — | $ | 100,630 | $ | 95,283 | $ | 4,624 | $ | 723 | $ | — | $ | — | $ | 100,630 | ||||||||||||||||||||||||
June 30, 2020 | December 31, 2019 | |||||||
Real Estate: | ||||||||
Land Development and Construction | $ | 28 | $ | 43 | ||||
Farmland | — | — | ||||||
1-4 Family Mortgages | 695 | 706 | ||||||
Commercial Real Estate | — | — | ||||||
Total Real Estate Loans | 723 | 749 | ||||||
Total PCD Loans | $ | 723 | $ | 749 | ||||
September 30, 2020 | December 31, 2019 | |||||||
Real Estate: | ||||||||
Land Development and Construction | $ | 13 | $ | 43 | ||||
Farmland | 0 | 0 | ||||||
1-4 Family Mortgages | 330 | 706 | ||||||
Commercial Real Estate | 2 | 0 | ||||||
Total Real Estate Loans | 345 | 749 | ||||||
Total purchased credit deteriorated (PCD) loans | $ | 345 | $ | 749 | ||||
June 30, 2020 | December 31, 2019 | September 30, 2020 | December 31, 2019 | |||||||||||||
Real Estate: | ||||||||||||||||
Land Development and Construction | $ | 50 | $ | — | $ | — | $ | — | ||||||||
1-4 Family Mortgages | 151 | 33 | 151 | 33 | ||||||||||||
Commercial Real Estate | 131 | — | 2 | — | ||||||||||||
Total Real Estate Loans | 332 | 33 | 153 | 33 | ||||||||||||
Business Loans: | ||||||||||||||||
Commercial and Industrial Loans | 206 | — | 52 | — | ||||||||||||
Total Business Loans | 206 | — | 52 | — | ||||||||||||
Consumer Loans: | ||||||||||||||||
Other Consumer Loans | — | — | — | — | ||||||||||||
Total Consumer Loans | — | — | — | — | ||||||||||||
Total Purchased Nonaccrual Loans | $ | 538 | $ | 33 | $ | 205 | $ | 33 | ||||||||
Total Purchased Credit Deteriorated Loans | ||||
Contractually-required principal | $ | 993 | ||
Nonaccretable difference | (68 | ) | ||
Cash flows expected to be collected | 925 | |||
Accretable yield | (36 | ) | ||
Fair Value | $ | 889 | ||
31 | |||||||||||||||||||||||||||||||||||||||||||||||||
October 1, 2019 | ||||
At acquisition date: | ||||
Contractually-required principal | $ | 104,127 | ||
Nonaccretable difference | (68 | ) | ||
Cash flows expected to be collected | 104,059 | |||
Accretable yield | (394 | ) | ||
Fair Value | $ | 103,665 | ||
June 30, 2020 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Beginning Balance, January 1, 2020 | $ | 3,075 | $ | 371 | $ | 309 | $ | 3,755 | ||||||||
Provision for loan losses | 550 | 280 | 106 | 936 | ||||||||||||
Charge-offs | 265 | 210 | 65 | 540 | ||||||||||||
Recoveries | 59 | 28 | 19 | 106 | ||||||||||||
Net charge-offs | 206 | 182 | 46 | 434 | ||||||||||||
Ending Balance | $ | 3,419 | $ | 469 | $ | 369 | $ | 4,257 | ||||||||
Period end allowance allocated to: | ||||||||||||||||
Loans individually evaluated for impairment | $ | 720 | $ | 165 | $ | — | $ | 885 | ||||||||
Loans collectively evaluated for impairment | 2,699 | 304 | 369 | 3,372 | ||||||||||||
Ending Balance, June 30, 2020 | $ | 3,419 | $ | 469 | $ | 369 | $ | 4,257 | ||||||||
September 30, 2020 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Beginning Balance, January 1, 2020 | $ | 3,075 | $ | 371 | $ | 309 | $ | 3,755 | ||||||||
Provision for loan losses | 729 | 450 | 4 | 1,183 | ||||||||||||
Charge-offs | 309 | 222 | 91 | 622 | ||||||||||||
Recoveries | 104 | 35 | 39 | 178 | ||||||||||||
Net charge-offs | 205 | 187 | 52 | 444 | ||||||||||||
Ending Balance | $ | 3,599 | $ | 634 | $ | 261 | $ | 4,494 | ||||||||
Period end allowance allocated to: | ||||||||||||||||
Loans individually evaluated for impairment | $ | 665 | $ | 129 | $ | — | $ | 794 | ||||||||
Loans collectively evaluated for impairment | 2,934 | 505 | 261 | 3,700 | ||||||||||||
Ending Balance, September 30, 2020 | $ | 3,599 | $ | 634 | $ | 261 | $ | 4,494 | ||||||||
June 30, 2019 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Beginning Balance, January 1, 2019 | $ | 2,845 | $ | 222 | $ | 305 | $ | 3,372 | ||||||||
Provision for loan losses | 72 | 211 | 177 | 460 | ||||||||||||
Charge-offs | 15 | 12 | 42 | 69 | ||||||||||||
Recoveries | 24 | 8 | 27 | 59 | ||||||||||||
Net (recoveries) charge-offs | (9 | ) | 4 | 15 | 10 | |||||||||||
Ending Balance | $ | 2,926 | $ | 429 | $ | 467 | $ | 3,822 | ||||||||
Period end allowance allocated to: | ||||||||||||||||
Loans individually evaluated for impairment | $ | 504 | $ | 77 | $ | — | $ | 581 | ||||||||
Loans collectively evaluated for impairment | 2,422 | 352 | 467 | 3,241 | ||||||||||||
Ending Balance, June 30, 2019 | $ | 2,926 | $ | 429 | $ | 467 | $ | 3,822 | ||||||||
September 30, 2019 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Beginning Balance, January 1, 2019 | $ | 2,845 | $ | 222 | $ | 305 | $ | 3,372 | ||||||||
Provision for loan losses | (1 | ) | 270 | 203 | 472 | |||||||||||
Charge-offs | 15 | 92 | 77 | 184 | ||||||||||||
Recoveries | 101 | 9 | 35 | 145 | ||||||||||||
Net (recoveries) charge-offs | (86 | ) | 83 | 42 | 39 | |||||||||||
Ending Balance | $ | 2,930 | $ | 409 | $ | 466 | $ | 3,805 | ||||||||
Period end allowance allocated to: | ||||||||||||||||
Loans individually evaluated for impairment | $ | 506 | $ | 72 | $ | — | $ | 578 | ||||||||
Loans collectively evaluated for impairment | 2,424 | 337 | 466 | 3,227 | ||||||||||||
Ending Balance, September 30, 2019 | $ | 2,930 | $ | 409 | $ | 466 | $ | 3,805 | ||||||||
June 30, 2020 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Loans individually evaluated for specific impairment | $ | 9,297 | $ | 566 | $ | — | $ | 9,863 | ||||||||
Loans collectively evaluated for general impairment | 470,322 | 141,219 | 14,072 | 625,613 | ||||||||||||
Acquired with deteriorated credit quality | 723 | — | — | 723 | ||||||||||||
$ | 480,342 | $ | 141,785 | $ | 14,072 | $ | 636,199 | |||||||||
December 31, 2019 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Loans individually evaluated for specific impairment | $ | 10,991 | $ | 144 | $ | — | $ | 11,135 | ||||||||
Loans collectively evaluated for general impairment | 449,138 | 100,187 | 15,866 | 565,191 | ||||||||||||
Acquired with deteriorated credit quality | 749 | — | — | 749 | ||||||||||||
$ | 460,878 | $ | 100,331 | $ | 15,866 | $ | 577,075 | |||||||||
September 30, 2020 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Loans individually evaluated for specific impairment | $ | 9,302 | $ | 416 | $ | — | $ | 9,718 | ||||||||
Loans collectively evaluated for general impairment | 484,892 | 146,840 | 13,840 | 645,572 | ||||||||||||
Acquired with deteriorated credit quality | 345 | — | — | 345 | ||||||||||||
$494,539 | $147,256 | $13,840 | $655,635 | |||||||||||||
December 31, 2019 | Real Estate | Business Loans | Consumer | Total | ||||||||||||
Loans individually evaluated for specific impairment | $ | 10,991 | $ | 144 | $ | — | $ | 11,135 | ||||||||
Loans collectively evaluated for general impairment | 449,138 | 100,187 | 15,866 | 565,191 | ||||||||||||
Acquired with deteriorated credit quality | 749 | — | — | 749 | ||||||||||||
$460,878 | $100,331 | $15,866 | $577,075 | |||||||||||||
Three Months Ended September 30, 2020 | Nine Months Ended September 30, 2020 | |||||||||||||||
(in thousands) | Three Months Ended June 30, 2020 | Six Months Ended June 30, 2020 | ||||||||||||||
Operating lease cost | $ | 92 | $ | 185 | $ | 118 | $ | 303 | ||||||||
Short-term lease cost | 6 | 12 | 6 | 17 | ||||||||||||
Variable lease cost | — | — | — | — | ||||||||||||
$ | 98 | $ | 197 | $ | 124 | $ | 320 | |||||||||
Nine Months Ended September 30, 2020 | ||||||||
(in thousands) | Six Months Ended June 30, 2020 | |||||||
Lease payments due: | ||||||||
Within one year | $ | 336 | $ | 415 | ||||
After one year but within two years | 250 | 1,994 | ||||||
After two years but within three years | 41 | 22 | ||||||
After three year but within four years | — | 0 | ||||||
After four years but within five years | — | — | ||||||
After five years | — | — | ||||||
Total undiscounted cash flows | 627 | 2,431 | ||||||
Discount on cash flows | (19 | ) | (9 | ) | ||||
Total lease liability | $ | 608 | $ | 2,422 | ||||
Total | Total | |||||||
Balance at January 1, 2020 | $ | 13,103 | $ | 13,103 | ||||
Measurement period adjustment to goodwill from Charter acquisition | (73 | ) | (73 | ) | ||||
Balance at June 30, 2020 | $ | 13,030 | ||||||
Balance at September 30, 2020 | $ | 13,030 | ||||||
June 30, 2020 | December 31, 2019 | September 30, 2020 | December 31, 2019 | |||||||||||||
Core deposit intangible | $ | 739 | $ | 766 | $ | 766 | $ | 766 | ||||||||
Accumulated amortization | (55 | ) | (27 | ) | (109 | ) | (27 | ) | ||||||||
Total finite-lived intangible assets | $ | 684 | $ | 739 | $ | 657 | $ | 739 | ||||||||
Year ending December 31, | Amount | Amount | ||||||
2020 | $ | 54 | $ | 27 | ||||
2021 | 109 | 109 | ||||||
2022 | 109 | 109 | ||||||
2023 | 109 | 109 | ||||||
2024 | 109 | 109 | ||||||
Thereafter | 194 | 194 | ||||||
$ | 684 | $ | 657 | |||||
Number of Shares Issued | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Total | |||||||||||||||||||
Balance, January 1, 2020 | 5,578,131 | $ | 1,116 | $ | 17,883 | $ | (789 | ) | $ | 94,590 | $ | 112,800 | ||||||||||||
Net income | — | — | — | — | 1,160 | 1,160 | ||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,339 | ) | (1,339 | ) | ||||||||||||||||
Options exercised | 4,500 | 1 | 86 | — | — | 87 | ||||||||||||||||||
Restricted stock granted | — | — | — | — | — | — | ||||||||||||||||||
Stock compensation expense | — | — | 40 | — | — | 40 | ||||||||||||||||||
Other comprehensive income, net | — | — | — | 5,996 | — | 5,996 | ||||||||||||||||||
Balance, March 31, 2020 | 5,582,631 | $ | 1,117 | $ | 18,009 | $ | 5,207 | $ | 94,411 | $ | 118,744 | |||||||||||||
Net income | — | — | — | — | 1,462 | 1,462 | ||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,342 | ) | (1,342 | ) | ||||||||||||||||
Restricted stock forfeited | (4,500 | ) | (1 | ) | 1 | — | — | — | ||||||||||||||||
Restricted stock granted | 8,250 | 2 | (2 | ) | — | — | — | |||||||||||||||||
Stock compensation expense | — | — | 41 | — | — | 41 | ||||||||||||||||||
Other comprehensive income, net | — | — | — | 464 | — | 464 | ||||||||||||||||||
Balance, June 30, 2020 | 5,586,381 | $ | 1,118 | $ | 18,049 | $ | 5,671 | $ | 94,531 | $ | 119,369 | |||||||||||||
Number of Shares Issued | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Total | Number of Shares Issued | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Total | |||||||||||||||||||||||||||||||||||||
Balance, January 1, 2019 | 4,904,530 | $ | 981 | $ | 4,298 | $ | (14,975 | ) | $ | 93,562 | $ | 83,866 | ||||||||||||||||||||||||||||||||||||
Balance, January 1, 2020 | 5,578,131 | $ | 1,116 | $ | 17,883 | $ | (789 | ) | $ | 94,590 | $ | 112,800 | ||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 1,227 | 1,227 | — | — | — | — | 1,160 | 1,160 | ||||||||||||||||||||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,177 | ) | (1,177 | ) | — | — | — | — | (1,339 | ) | (1,339 | ) | ||||||||||||||||||||||||||||||||
Options exercised | — | — | — | — | — | — | 4,500 | 1 | 86 | — | — | 87 | ||||||||||||||||||||||||||||||||||||
Restricted stock granted | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Stock compensation expense | — | — | 41 | — | — | 41 | — | — | 40 | — | — | 40 | ||||||||||||||||||||||||||||||||||||
Other comprehensive income, net | — | — | — | 6,622 | — | 6,622 | — | — | — | 5,996 | — | 5,996 | ||||||||||||||||||||||||||||||||||||
Balance, March 31, 2019 | 4,904,530 | $ | 981 | $ | 4,339 | $ | (8,353 | ) | $ | 93,612 | $ | 90,579 | ||||||||||||||||||||||||||||||||||||
Balance, March 31, 2020 | 5,582,631 | $ | 1,117 | $ | 18,009 | $ | 5,207 | $ | 94,411 | $ | 118,744 | |||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 1,462 | 1,462 | ||||||||||||||||||||||||||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,342 | ) | (1,342 | ) | ||||||||||||||||||||||||||||||||||||||||
Restricted stock forfeited | (4,500 | ) | (1 | ) | 1 | — | — | — | ||||||||||||||||||||||||||||||||||||||||
Restricted stock granted | 8,250 | 2 | (2 | ) | — | — | — | |||||||||||||||||||||||||||||||||||||||||
Stock compensation expense | — | — | 41 | — | — | 41 | ||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income, net | — | — | — | 464 | — | 464 | ||||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2020 | 5,586,381 | $ | 1,118 | $ | 18,049 | $ | 5,671 | $ | 94,531 | $ | 119,369 | |||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | 1,371 | 1,371 | — | — | — | — | 2,083 | 2,083 | ||||||||||||||||||||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,179 | ) | (1,179 | ) | — | — | — | — | (1,341 | ) | (1,341 | ) | ||||||||||||||||||||||||||||||||
Options exercised | — | — | — | — | — | — | 689 | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Restricted stock granted | 7,500 | 2 | (2 | ) | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||
Stock compensation expense | — | — | 41 | — | — | 41 | — | — | 43 | — | — | 43 | ||||||||||||||||||||||||||||||||||||
Other comprehensive income, net | — | — | — | 5,325 | — | 5,325 | ||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net | — | — | — | (2,655 | ) | — | (2,655 | ) | ||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2019 | 4,912,030 | $ | 983 | $ | 4,378 | $ | (3,028 | ) | $ | 93,804 | $ | 96,137 | ||||||||||||||||||||||||||||||||||||
Balance, September 30, 2020 | 5,587,070 | $ | 1,118 | $ | 18,092 | $ | 3,016 | $ | 95,273 | $ | 117,499 | |||||||||||||||||||||||||||||||||||||
Number of Shares Issued | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Total | |||||||||||||||||||
Balance, January 1, 2019 | 4,904,530 | $ | 981 | $ | 4,298 | $ | (14,975 | ) | $ | 93,562 | $ | 83,866 | ||||||||||||
Net income | — | — | — | — | 1,227 | 1,227 | ||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,177 | ) | (1,177 | ) | ||||||||||||||||
Options exercised | — | — | — | — | — | — | ||||||||||||||||||
Restricted stock granted | — | — | — | — | — | — | ||||||||||||||||||
Stock compensation expense | — | — | 41 | — | — | 41 | ||||||||||||||||||
Other comprehensive income, net | — | — | — | 6,622 | — | 6,622 | ||||||||||||||||||
Balance, March 31, 2019 | 4,904,530 | $ | 981 | $ | 4,339 | $ | (8,353 | ) | $ | 93,612 | $ | 90,579 | ||||||||||||
Net income | — | — | — | — | 1,371 | 1,371 | ||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,179 | ) | (1,179 | ) | ||||||||||||||||
Options exercised | — | — | — | — | — | — | ||||||||||||||||||
Restricted stock granted | 7,500 | 2 | (2 | ) | — | — | — | |||||||||||||||||
Stock compensation expense | — | — | 41 | — | — | 41 | ||||||||||||||||||
Other comprehensive income, net | — | — | — | 5,325 | — | 5,325 | ||||||||||||||||||
Balance, June 30, 2019 | 4,912,030 | $ | 983 | $ | 4,378 | $ | (3,028 | ) | $ | 93,804 | $ | 96,137 | ||||||||||||
Net income | — | — | — | — | 1,333 | 1,333 | ||||||||||||||||||
Dividends paid ($0.24 per share) | — | — | — | — | (1,179 | ) | (1,179 | ) | ||||||||||||||||
Options exercised | — | — | — | — | — | — | ||||||||||||||||||
Restricted stock granted | — | — | — | — | — | — | ||||||||||||||||||
Stock compensation expense | — | — | 40 | — | — | 40 | ||||||||||||||||||
Other comprehensive income, net | — | — | — | 2,668 | — | 2,668 | ||||||||||||||||||
Balance, September 30, 2019 | 4,912,030 | $ | 983 | $ | 4,418 | $ | (360 | ) | $ | 93,958 | $ | 98,999 | ||||||||||||
Level 1 | Quoted prices (unadjusted) in active markets for identical assets or liabilities; | |
Level 2 | Inputs other than quoted prices in active markets for identical assets and liabilities included in Level 1 that are observable for the asset or liability, either directly or indirectly, such as quoted prices for similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active; or | |
Level 3 | Unobservable inputs for an asset or liability, such as discounted cash flow models or valuations. |
Fair Value Measurements Using: | ||||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||||
(Level 1) | (Level 2) | (Level 3) | Totals | |||||||||||||
Securities available for sale | ||||||||||||||||
Obligations of U.S. Government Agencies | $ | — | $ | 7,807 | $ | — | $ | 7,807 | ||||||||
Mortgage-backed securities | — | 551,387 | — | 551,387 | ||||||||||||
State, county and municipal obligations | — | 68,015 | — | 68,015 | ||||||||||||
Other securities | 510 | — | — | 510 | ||||||||||||
Total | $ | 510 | $ | 627,209 | $ | — | $ | 627,719 | ||||||||
Fair Value Measurements Using: | ||||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||||
(Level 1) | (Level 2) | (Level 3) | Totals | |||||||||||||
Securities available for sale | ||||||||||||||||
Obligations of U.S. Government Agencies | $ | — | $ | 7,099 | $ | — | $ | 7,099 | ||||||||
Mortgage-backed securities | — | 507,292 | — | 507,292 | ||||||||||||
State, county and municipal obligations | — | 67,798 | — | 67,798 | ||||||||||||
Other securities | 509 | — | — | 509 | ||||||||||||
Total | $ | 509 | $ | 582,189 | $ | — | $ | 582,698 | ||||||||
Fair Value Measurements Using: | Fair Value Measurements Using: | |||||||||||||||||||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | |||||||||||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | Totals | (Level 1) | (Level 2) | (Level 3) | Totals | |||||||||||||||||||||||||
Securities available for sale | ||||||||||||||||||||||||||||||||
Obligations of U.S. Government Agencies | $ | — | $ | 97,111 | $ | — | $ | 97,111 | $ | — | $ | 97,111 | $ | — | $ | 97,111 | ||||||||||||||||
Mortgage-backed securities | — | 306,900 | — | 306,900 | — | 306,900 | — | 306,900 | ||||||||||||||||||||||||
State, county and municipal obligations | — | 60,372 | — | 60,372 | — | 60,372 | — | 60,372 | ||||||||||||||||||||||||
Total | $ | — | $ | 464,383 | $ | — | $ | 464,383 | $ | — | $ | 464,383 | $ | — | $ | 464,383 | ||||||||||||||||
Fair Value Measurements Using: | ||||||||||||||||
Quoted Prices in Active Markets for Identical Assets | Significant Other Observable Inputs | Significant Unobservable Inputs | ||||||||||||||
(Level 1) | (Level 2) | (Level 3) | Totals | |||||||||||||
Impaired loans | $ | — | $ | — | $ | 3,614 | $ | 3,614 | ||||||||
Total | $ | — | $ | — | $ | 3,614 | $ | 3,614 | ||||||||
Fair Value Measurements Using: | ||||||||||||||||
Quoted Prices | ||||||||||||||||
in Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||
Assets | Inputs | Inputs | ||||||||||||||
(Level 1) | (Level 2) | (Level 3) | Totals | |||||||||||||
Impaired loans | $ | — | $ | — | $ | 3,543 | $ | 3,543 | ||||||||
Other real estate owned | — | — | 163 | 163 | ||||||||||||
Total | $ | — | $ | — | $ | 3,706 | $ | 3,706 | ||||||||
Financial instrument | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range of Inputs | Fair Value | Valuation Technique | Significant Unobservable Inputs | Range of Inputs | ||||||||||||||||
Impaired loans | $ | 3,614 | Appraised value of collateral less estimated costs to sell | Estimated costs to sell | 25 | % | $ | 3,543 | Appraised value of collateral less estimated costs to sell | Estimated costs to sell | 25 | % | ||||||||||||
OREO | $ | 163 | Appraised value of collateral less estimated costs to sell | Estimated costs to sell | 25 | % |
Fair Value Measurements Using: | ||||||||||||||||
Quoted Prices | ||||||||||||||||
in Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||
Assets | Inputs | Inputs | ||||||||||||||
(Level 1) | (Level 2) | (Level 3) | Totals | |||||||||||||
Impaired loans | $ | — | $ | — | $ | 4,576 | $ | 4,576 | ||||||||
Total | $ | — | $ | — | $ | 4,576 | $ | 4,576 | ||||||||
Fair Value Measurements Using: | ||||||||||||||||
Quoted Prices | ||||||||||||||||
in Active | Significant | |||||||||||||||
Markets for | Other | Significant | ||||||||||||||
Identical | Observable | Unobservable | ||||||||||||||
Assets | Inputs | Inputs | ||||||||||||||
(Level 1) | (Level 2) | (Level 3) | Totals | |||||||||||||
Impaired loans | $ | — | $ | — | $ | 4,576 | $ | 4,576 | ||||||||
Total | $ | — | $ | — | $ | 4,576 | $ | 4,576 | ||||||||
Fair Value Measurements Using: | ||||||||||||||||||||
Quoted Prices | ||||||||||||||||||||
in Active | Significant | |||||||||||||||||||
Markets for | Other | Significant | Total | |||||||||||||||||
Carrying | Identical | Observable | Unobservable | Fair | ||||||||||||||||
September 30, 2020 | Value | Assets | Inputs | Inputs | Value | |||||||||||||||
(Level 1) | (Level 2) | (Level 3) | ||||||||||||||||||
Financial assets | ||||||||||||||||||||
Cash and due from banks | $ | 13,710 | $ | 13,710 | $ | — | $ | — | $ | 13,710 | ||||||||||
Interest bearing deposits with banks | 42,543 | 42,543 | — | — | 42,543 | |||||||||||||||
Securities available-for-sale | 582,698 | 509 | 582,189 | — | 582,698 | |||||||||||||||
Net loans | 651,139 | — | — | 643,680 | 643,680 | |||||||||||||||
Financial liabilities | ||||||||||||||||||||
Deposits | $ | 1,049,157 | $ | 824,066 | $ | 226,439 | $ | — | $ | 1,050,505 | ||||||||||
Securities sold under agreement to repurchase | 176,978 | 176,978 | — | — | 176,978 | |||||||||||||||
Federal Home Loan Bank advances | 15,000 | 15,000 | — | — | 15,000 |
Fair Value Measurements Using: | ||||||||||||||||||||
Quoted Prices | ||||||||||||||||||||
in Active | Significant | |||||||||||||||||||
Markets for | Other | Significant | Total | |||||||||||||||||
Carrying | Identical | Observable | Unobservable | Fair | ||||||||||||||||
June 30, 2020 | Value | Assets | Inputs | Inputs | Value | |||||||||||||||
(Level 1) | (Level 2) | (Level 3) | ||||||||||||||||||
Financial assets | ||||||||||||||||||||
Cash and due from banks | $ | 20,003 | $ | 20,003 | $ | — | $ | — | $ | 20,003 | ||||||||||
Interest bearing deposits with banks | 41,184 | 41,184 | — | — | 41,184 | |||||||||||||||
Securities available-for-sale | 627,719 | 510 | 627,209 | — | 627,719 | |||||||||||||||
Net loans | 631,940 | — | — | 624,458 | 624,458 | |||||||||||||||
Financial liabilities | ||||||||||||||||||||
Deposits | $ | 1,075,348 | $ | 851,706 | $ | 225,141 | $ | — | $ | 1,076,847 | ||||||||||
Securities sold under agreement to repurchase | 193,780 | 193,780 | — | — | 193,780 |
Fair Value Measurements Using: | Fair Value Measurements Using: | |||||||||||||||||||||||||||||||||||||||
Quoted Prices | Quoted Prices | |||||||||||||||||||||||||||||||||||||||
in Active | Significant | in Active | Significant | |||||||||||||||||||||||||||||||||||||
Markets for | Other | Significant | Total | Markets for | Other | Significant | Total | |||||||||||||||||||||||||||||||||
Carrying | Identical | Observable | Unobservable | Fair | Carrying | Identical | Observable | Unobservable | Fair | |||||||||||||||||||||||||||||||
December 31, 2019 | Value | Assets | Inputs | Inputs | Value | Value | Assets | Inputs | Inputs | Value | ||||||||||||||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | (Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||||||||||||||||
Cash and due from banks | $ | 15,937 | $ | 15,937 | $ | — | $ | — | $ | 15,937 | $ | 15,937 | $ | 15,937 | $ | — | $ | — | $ | 15,937 | ||||||||||||||||||||
Interest bearing deposits with banks | 58,557 | 58,557 | — | — | 58,557 | 58,557 | 58,557 | — | — | 58,557 | ||||||||||||||||||||||||||||||
Federal funds sold | 1,600 | 1,600 | — | — | 1,600 | 1,600 | 1,600 | — | — | 1,600 | ||||||||||||||||||||||||||||||
Securities available-for-sale | 464,383 | — | 464,383 | — | 464,383 | 464,383 | — | 464,383 | — | 464,383 | ||||||||||||||||||||||||||||||
Net loans | 573,312 | — | — | 569,640 | 569,640 | 573,312 | — | — | 569,640 | 569,640 | ||||||||||||||||||||||||||||||
Financial liabilities | ||||||||||||||||||||||||||||||||||||||||
Deposits | $ | 898,996 | $ | 642,825 | $ | 258,100 | $ | — | $ | 900,925 | $ | 898,996 | $ | 642,825 | $ | 258,100 | $ | — | $ | 900,925 | ||||||||||||||||||||
Securities sold under agreement to repurchase | 170,410 | 170,410 | — | — | 170,410 | 170,410 | 170,410 | — | — | 170,410 |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. |
Minimum Capital | ||||||||||||||||||||||||
Minimum Capital | Requirement to be | |||||||||||||||||||||||
Requirement to be | Adequately | |||||||||||||||||||||||
Actual | Well Capitalized | Capitalized | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
June 30, 2020 | ||||||||||||||||||||||||
Citizens Holding Company | ||||||||||||||||||||||||
Tier 1 leverage ratio | $ | 99,630 | 7.56 | % | $ | 65,906 | 5.00 | % | $ | 52,725 | 4.00 | % | ||||||||||||
Common Equity tier 1 capital ratio | 99,630 | 13.50 | % | 85,678 | 6.50 | % | 59,316 | 4.50 | % | |||||||||||||||
Tier 1 risk-based capital ratio | 99,630 | 13.50 | % | 59,040 | 8.00 | % | 44,280 | 6.00 | % | |||||||||||||||
Total risk-based capital ratio | 103,887 | 14.08 | % | 73,799 | 10.00 | % | 59,040 | 8.00 | % | |||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||
Citizens Holding Company | ||||||||||||||||||||||||
Tier 1 leverage ratio | $ | 98,733 | 8.33 | % | $ | 59,270 | 5.00 | % | $ | 47,416 | 4.00 | % | ||||||||||||
Common Equity tier 1 capital ratio | 98,733 | 13.86 | % | 77,051 | 6.50 | % | 53,343 | 4.50 | % | |||||||||||||||
Tier 1 risk-based capital ratio | 98,733 | 13.86 | % | 56,972 | 8.00 | % | 42,729 | 6.00 | % | |||||||||||||||
Total risk-based capital ratio | 102,488 | 14.39 | % | 71,215 | 10.00 | % | 56,972 | 8.00 | % |
Minimum Capital | ||||||||||||||||||||||||
Minimum Capital | Requirement to be | |||||||||||||||||||||||
Requirement to be | Adequately | |||||||||||||||||||||||
Actual | Well Capitalized | Capitalized | ||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
September 30, 2020 | ||||||||||||||||||||||||
Citizens Holding Company | ||||||||||||||||||||||||
Tier 1 leverage ratio | $ | 100,649 | 7.31 | % | $ | 68,799 | 5.00 | % | $ | 55,039 | 4.00 | % | ||||||||||||
Common Equity tier 1 capital ratio | 100,649 | 13.01 | % | 89,439 | 6.50 | % | 61,919 | 4.50 | % | |||||||||||||||
Tier 1 risk-based capital ratio | 100,649 | 13.01 | % | 61,872 | 8.00 | % | 46,404 | 6.00 | % | |||||||||||||||
Total risk-based capital ratio | 105,143 | 13.59 | % | 77,340 | 10.00 | % | 61,872 | 8.00 | % | |||||||||||||||
December 31, 2019 | ||||||||||||||||||||||||
Citizens Holding Company | ||||||||||||||||||||||||
Tier 1 leverage ratio | $ | 98,733 | 8.33 | % | $ | 59,270 | 5.00 | % | $ | 47,416 | 4.00 | % | ||||||||||||
Common Equity tier 1 capital ratio | 98,733 | 13.86 | % | 77,051 | 6.50 | % | 53,343 | 4.50 | % | |||||||||||||||
Tier 1 risk-based capital ratio | 98,733 | 13.86 | % | 56,972 | 8.00 | % | 42,729 | 6.00 | % | |||||||||||||||
Total risk-based capital ratio | 102,488 | 14.39 | % | 71,215 | 10.00 | % | 56,972 | 8.00 | % |
For the Three Months | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Interest Income, including fees | $ | 10,127 | $ | 8,651 | $ | 19,836 | $ | 17,034 | ||||||||
Interest Expense | 1,777 | 2,445 | 4,101 | 4,618 | ||||||||||||
Net Interest Income | 8,350 | 6,206 | 15,735 | 12,416 | ||||||||||||
Provision for loan losses | 622 | 265 | 936 | 460 | ||||||||||||
Net Interest Income after | ||||||||||||||||
Provision for loan losses | 7,728 | 5,941 | 14,799 | 11,956 | ||||||||||||
Other Income | 2,470 | 2,073 | 4,851 | 4,119 | ||||||||||||
Other Expense | 8,344 | 6,323 | 16,411 | 12,962 | ||||||||||||
Income Before Provision For | ||||||||||||||||
Income Taxes | 1,854 | 1,691 | 3,239 | 3,113 | ||||||||||||
Provision for Income Taxes | 392 | 320 | 617 | 515 | ||||||||||||
Net Income | $ | 1,462 | $ | 1,371 | $ | 2,622 | $ | 2,598 | ||||||||
Net Income Per share - Basic | $ | 0.26 | $ | 0.28 | $ | 0.47 | $ | 0.53 | ||||||||
Net Income Per Share-Diluted | $ | 0.26 | $ | 0.28 | $ | 0.47 | $ | 0.53 | ||||||||
For the Three Months | For the Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Interest Income, including fees | $ | 10,579 | $ | 8,443 | $ | 30,415 | $ | 25,478 | ||||||||
Interest Expense | 1,673 | 2,525 | 5,774 | 7,143 | ||||||||||||
Net Interest Income | 8,906 | 5,918 | 24,641 | 18,335 | ||||||||||||
Provision for loan losses | 247 | 12 | 1,183 | 472 | ||||||||||||
Net Interest Income after | ||||||||||||||||
Provision for loan losses | 8,659 | 5,906 | 23,458 | 17,863 | ||||||||||||
Other Income | 2,637 | 2,506 | 7,488 | 6,624 | ||||||||||||
Other Expense | 8,653 | 6,867 | 25,064 | 19,830 | ||||||||||||
Income Before Provision For | ||||||||||||||||
Income Taxes | 2,643 | 1,545 | 5,882 | 4,657 | ||||||||||||
Provision for Income Taxes | 560 | 212 | 1,177 | 727 | ||||||||||||
Net Income | $ | 2,083 | $ | 1,333 | $ | 4,705 | $ | 3,930 | ||||||||
Net Income Per share - Basic | $ | 0.37 | $ | 0.27 | $ | 0.84 | $ | 0.80 | ||||||||
Net Income Per Share-Diluted | $ | 0.37 | $ | 0.27 | $ | 0.84 | $ | 0.80 | ||||||||
Three Months Ended September 30, | ||||||||||||||||||||||||
Average Balance | Income/Expense | Average Yield/Rate | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
Loans: | ||||||||||||||||||||||||
Loans, net of unearned (1) | $ | 647,530 | $ | 468,310 | $ | 7,814 | $ | 5,951 | 4.83 | % | 5.08 | % | ||||||||||||
Investment Securities | ||||||||||||||||||||||||
Taxable | 566,102 | 395,281 | 2,406 | 1,945 | 1.70 | % | 1.97 | % | ||||||||||||||||
Tax-exempt | 67,729 | 61,133 | 481 | 513 | 2.84 | % | 3.36 | % | ||||||||||||||||
Total Investment Securities | 633,831 | 456,414 | 2,887 | 2,458 | 0.46 | % | 0.54 | % | ||||||||||||||||
Federal Funds Sold and Other | 18,408 | 43,696 | 8 | 212 | 0.17 | % | 1.94 | % | ||||||||||||||||
Total Interest Earning Assets (1)(2) | 1,299,769 | 968,420 | 10,709 | 8,621 | 3.30 | % | 3.56 | % | ||||||||||||||||
Non-Earning Assets | 89,905 | 73,068 | ||||||||||||||||||||||
Total Assets | $ | 1,389,674 | $ | 1,041,488 | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||
Interest-bearing Demand | ||||||||||||||||||||||||
Deposits (3) | $ | 475,857 | $ | 336,998 | $ | 715 | $ | 801 | 0.60 | % | 0.95 | % | ||||||||||||
Savings | 98,756 | 77,884 | 27 | 32 | 0.11 | % | 0.16 | % | ||||||||||||||||
Time | 225,248 | 220,096 | 764 | 1,089 | 1.36 | % | 1.98 | % | ||||||||||||||||
Total Deposits | 799,861 | 634,978 | 1,506 | 1,922 | 0.19 | % | 0.30 | % | ||||||||||||||||
Borrowed Funds | ||||||||||||||||||||||||
Short-term Borrowings | 198,656 | 131,269 | 167 | 602 | 0.34 | % | 1.83 | % | ||||||||||||||||
Long-term Borrowings | — | — | — | — | 0.00 | % | 0.00 | % | ||||||||||||||||
Total Borrowed Funds | 198,656 | 131,269 | 167 | 602 | 0.34 | % | 1.83 | % | ||||||||||||||||
Total Interest-Bearing Liabilities (3) | 998,517 | 766,247 | 1,673 | 2,524 | 0.67 | % | 1.32 | % | ||||||||||||||||
Non-Interest Bearing Liabilities | ||||||||||||||||||||||||
Demand Deposits | 257,222 | 172,252 | ||||||||||||||||||||||
Other Liabilities | 13,543 | 6,417 | ||||||||||||||||||||||
Shareholders’ Equity | 120,392 | 96,572 | ||||||||||||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 1,389,674 | $ | 1,041,488 | ||||||||||||||||||||
Interest Rate Spread | 2.63 | % | 2.24 | % | ||||||||||||||||||||
Net Interest Margin | $ | 9,036 | $ | 6,097 | 2.81 | % | 2.49 | % | ||||||||||||||||
Less | ||||||||||||||||||||||||
Tax Equivalent Adjustment | 130 | 179 | ||||||||||||||||||||||
Net Interest Income | $ | 8,906 | $ | 5,918 | ||||||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||||||||
Average Balance | Income/Expense | Average Yield/Rate | ||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
Loans: | ||||||||||||||||||||||||
Loans, net of unearned (1) | $ | 613,155 | $ | 453,044 | $ | 22,943 | $ | 17,250 | 4.99 | % | 5.08 | % | ||||||||||||
Investment Securities | ||||||||||||||||||||||||
Taxable | 481,077 | 392,896 | 6,157 | 6,253 | 1.71 | % | 2.12 | % | ||||||||||||||||
Tax-exempt | 63,546 | 85,252 | 1,434 | 1,976 | 3.01 | % | 3.09 | % | ||||||||||||||||
Total Investment Securities | 544,623 | 478,148 | 7,591 | 8,229 | 1.86 | % | 2.29 | % | ||||||||||||||||
Federal Funds Sold and Other | 49,677 | 29,141 | 243 | 488 | 0.65 | % | 2.23 | % | ||||||||||||||||
Total Interest Earning Assets (1)(2) | 1,207,455 | 960,333 | 30,777 | 25,967 | 3.40 | % | 3.61 | % | ||||||||||||||||
Non-Earning Assets | 100,843 | 66,367 | ||||||||||||||||||||||
Total Assets | $ | 1,308,298 | $ | 1,026,700 | ||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||
Interest-bearing Demand Deposits (3) | $ | 442,907 | $ | 343,294 | $ | 2,395 | $ | 2,349 | 0.72 | % | 0.91 | % | ||||||||||||
Savings | 92,335 | 77,166 | 84 | 92 | 0.12 | % | 0.16 | % | ||||||||||||||||
Time | 232,082 | 219,449 | 2,610 | 3,127 | 1.50 | % | 1.90 | % | ||||||||||||||||
Total Deposits | 767,324 | 639,909 | 5,089 | 5,568 | 0.88 | % | 1.16 | % | ||||||||||||||||
Borrowed Funds | ||||||||||||||||||||||||
Short-term Borrowings | 182,644 | 117,393 | 687 | 1,575 | 0.50 | % | 1.79 | % | ||||||||||||||||
Long-term Borrowings | — | — | — | — | 0.00 | % | 0.00 | % | ||||||||||||||||
Total Borrowed Funds | 182,644 | 117,393 | 687 | 1,575 | 0.50 | % | 1.79 | % | ||||||||||||||||
Total Interest-Bearing Liabilities (3) | 949,968 | 757,302 | 5,776 | 7,143 | 0.81 | % | 1.26 | % | ||||||||||||||||
Non-Interest Bearing Liabilities | ||||||||||||||||||||||||
Demand Deposits | 228,078 | 167,321 | ||||||||||||||||||||||
Other Liabilities | 12,713 | 11,192 | ||||||||||||||||||||||
Shareholders’ Equity | 117,539 | 90,885 | ||||||||||||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 1,308,298 | $ | 1,026,700 | ||||||||||||||||||||
Interest Rate Spread | 2.59 | % | 2.35 | % | ||||||||||||||||||||
Net Interest Margin | $ | 25,001 | $ | 18,824 | 2.76 | % | 2.62 | % | ||||||||||||||||
Less | ||||||||||||||||||||||||
Tax Equivalent Adjustment | 360 | 489 | ||||||||||||||||||||||
Net Interest Income | $ | 24,641 | $ | 18,335 | ||||||||||||||||||||
(1) | Overdrafts, while not considered an earning asset, are included in Loans, net of unearned in the average volume calculation due to the immaterial impact on the yield. |
(2) | Earnings Assets in the table above does include the dividend paying stock of the Federal Home Loan Bank. |
(3) | Demand deposits are not included in the average volume calculation as they are not interest bearing liabilities. They are included within the non-interest bearing liabilities section above. |
For the Three Months | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
Interest and Fees | $ | 7,632 | $ | 5,830 | $ | 15,112 | $ | 11,280 | ||||||||
Average Gross Loans | 618,365 | 456,841 | 596,560 | 446,016 | ||||||||||||
Annualized Yield | 4.94 | % | 5.10 | % | 5.07 | % | 5.06 | % |
Three Months Ended September 30, 2020 | ||||||||||||
2020 Change from 2019 | ||||||||||||
Volume | Rate | Total | ||||||||||
INTEREST INCOME | ||||||||||||
Loans | $ | 2,289 | (414 | ) | $ | 1,875 | ||||||
Taxable Securities | 841 | (380 | ) | 461 | ||||||||
Non-Taxable Securities | 175 | (87 | ) | 88 | ||||||||
Federal Funds Sold and Other | (123 | ) | (81 | ) | (204 | ) | ||||||
TOTAL INTEREST INCOME | $ | 3,183 | $ | (963 | ) | $ | 2,220 | |||||
INTEREST EXPENSE | ||||||||||||
Interest-bearing demand deposits | $ | 330 | (295 | ) | 35 | |||||||
Savings Deposits | 9 | (11 | ) | (2 | ) | |||||||
Time Deposits | 25 | (342 | ) | (317 | ) | |||||||
Short-term borrowings | 309 | (744 | ) | (435 | ) | |||||||
Long-term borrowings | — | — | — | |||||||||
TOTAL INTEREST EXPENSE | $ | 673 | $ | (1,392 | ) | (719 | ) | |||||
NET INTEREST INCOME | $ | 2,509 | $ | 429 | $ | 2,939 | ||||||
Nine Months Ended September 30, 2020 | ||||||||||||
2020 Change from 2019 | ||||||||||||
Volume | Rate | Total | ||||||||||
INTEREST INCOME | ||||||||||||
Loans | $ | 6,134 | (403 | ) | $ | 5,731 | ||||||
Taxable Securities | 1,403 | (1,499 | ) | (96 | ) | |||||||
Non-Taxable Securities | (356 | ) | (39 | ) | (395 | ) | ||||||
Federal Funds Sold and Other | 344 | (589 | ) | (245 | ) | |||||||
TOTAL INTEREST INCOME | $ | 7,526 | $ | (2,531 | ) | $ | 4,995 | |||||
INTEREST EXPENSE | ||||||||||||
Interest-bearing demand deposits | $ | 682 | (493 | ) | 189 | |||||||
Savings Deposits | 18 | (22 | ) | (4 | ) | |||||||
Time Deposits | 180 | (659 | ) | (479 | ) | |||||||
Short-term borrowings | 875 | (1,763 | ) | (888 | ) | |||||||
Long-term borrowings | — | — | — | |||||||||
TOTAL INTEREST EXPENSE | $ | 1,755 | $ | (2,937 | ) | (1,182 | ) | |||||
NET INTEREST INCOME | $ | 5,770 | $ | 406 | $ | 6,177 | ||||||
Quarter Ended | Year Ended | Amount of | Percent of | |||||||||||||
June 30, | December 31, | Increase | Increase | |||||||||||||
2020 | 2019 | (Decrease) | (Decrease) | |||||||||||||
BALANCES: | ||||||||||||||||
Gross Loans | $ | 636,199 | $ | 577,075 | $ | 59,124 | 10.25 | % | ||||||||
Allowance for Loan Losses | 4,257 | 3,755 | 502 | 13.37 | % | |||||||||||
Nonaccrual Loans | 10,786 | 11,993 | (1,207 | ) | -10.06 | % | ||||||||||
Ratios: | ||||||||||||||||
Allowance for loan losses to gross loans | 0.67 | % | 0.65 | % | ||||||||||||
Net loans charged off (recovered) to allowance for loan losses | 10.19 | % | 5.06 | % |
Quarter Ended | Year Ended | Amount of | Percent of | |||||||||||||
September 30, | December 31, | Increase | Increase | |||||||||||||
2020 | 2019 | (Decrease) | (Decrease) | |||||||||||||
BALANCES: | ||||||||||||||||
Gross Loans | $ | 655,633 | $ | 577,075 | $ | 78,558 | 13.61 | % | ||||||||
Allowance for Loan Losses | 4,494 | 3,755 | 739 | 19.68 | % | |||||||||||
Nonaccrual Loans | 10,410 | 11,993 | (1,583 | ) | -13.20 | % | ||||||||||
Ratios: | ||||||||||||||||
Allowance for loan losses to gross loans | 0.69 | % | 0.65 | % | ||||||||||||
Net loans charged off (recovered) to allowance for loan losses | 9.90 | % | 5.06 | % |
For the Three Months | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
Other operating income | 2020 | 2019 | 2020 | 2019 | ||||||||||||
BOLI Income | $ | 123 | $ | 120 | $ | 229 | $ | 246 | ||||||||
Mortgage Loan Origination Income | 282 | 59 | 529 | 107 | ||||||||||||
Income from security sales, net | 333 | (54 | ) | 410 | (54 | ) | ||||||||||
Other Income | 193 | 132 | 322 | 224 | ||||||||||||
Total Other Income | $ | 931 | $ | 257 | $ | 1,490 | $ | 523 | ||||||||
For the Three Months | For the Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
Other operating income | 2020 | 2019 | 2020 | 2019 | ||||||||||||
BOLI income | $ | 123 | $ | 120 | $ | 352 | $ | 366 | ||||||||
Mortgage loan origination income | 361 | 73 | 890 | 179 | ||||||||||||
Income from security sales, net | 293 | 244 | 703 | 190 | ||||||||||||
Other income | 58 | 80 | 380 | 304 | ||||||||||||
Total Other Income | $ | 835 | $ | 517 | $ | 2,325 | $ | 1,039 | ||||||||
For the Three Months | For the Six Months | |||||||||||||||
Ended June 30, | Ended June 30, | |||||||||||||||
Other Operating Expense | 2020 | 2019 | 2020 | 2019 | ||||||||||||
Advertising | $ | 156 | $ | 125 | $ | 360 | $ | 303 | ||||||||
Office Supplies | 311 | 236 | 603 | 453 | ||||||||||||
Professional Fees | 261 | 280 | 519 | 413 | ||||||||||||
Telephone expense | 138 | 122 | 296 | 234 | ||||||||||||
Postage and Freight | 138 | (447 | ) | 279 | (298 | ) | ||||||||||
Loan Collection Expense | 20 | 2 | 43 | 10 | ||||||||||||
Regulatory and related expense | 104 | 84 | 239 | 169 | ||||||||||||
Debit Card/ATM expense | 148 | 143 | 283 | 264 | ||||||||||||
Travel and Convention | 18 | 64 | 71 | 101 | ||||||||||||
Other expenses | 707 | 834 | 1,281 | 1,465 | ||||||||||||
Total Other Expense | $ | 2,001 | $ | 1,443 | $ | 3,974 | $ | 3,114 | ||||||||
For the Three Months | For the Nine Months | |||||||||||||||
Ended September 30, | Ended September 30, | |||||||||||||||
Other Operating Expense | 2020 | 2019 | 2020 | 2019 | ||||||||||||
Advertising | $ | 159 | $ | 128 | $ | 519 | $ | 431 | ||||||||
Office Supplies | 270 | 265 | 873 | 718 | ||||||||||||
Professional Fees | 272 | 442 | 791 | 1,114 | ||||||||||||
Telephone expense | 139 | 119 | 435 | 353 | ||||||||||||
Postage and Freight | 142 | 121 | 421 | (177 | ) | |||||||||||
Loan Collection Expense | 57 | 187 | 100 | 196 | ||||||||||||
Writedown of other real estate owned | 230 | — | 230 | — | ||||||||||||
Regulatory and related expense | 203 | 90 | 442 | 259 | ||||||||||||
Debit Card/ATM expense | 162 | 172 | 445 | 409 | ||||||||||||
Travel and Convention | 29 | 79 | 100 | 179 | ||||||||||||
Other expenses | 740 | 468 | 2,021 | 1,703 | ||||||||||||
Total Other Expense | $ | 2,403 | $ | 2,071 | $ | 6,377 | $ | 5,185 | ||||||||
Amount of | Percent of | September 30, | December 31, | Amount of Increase | Percent of Increase | |||||||||||||||||||||||||||
June 30, | December 31, | Increase | Increase | 2020 | 2019 | (Decrease) | (Decrease) | |||||||||||||||||||||||||
2020 | 2019 | (Decrease) | (Decrease) | |||||||||||||||||||||||||||||
Cash and Due From Banks | $ | 20,003 | $ | 15,937 | $ | 4,066 | 25.51 | % | $ | 13,710 | $ | 15,937 | $ | (2,227 | ) | -13.97 | % | |||||||||||||||
Interest Bearing deposits with Other Banks | 41,184 | 58,557 | (17,373 | ) | -29.67 | % | 42,543 | 58,557 | (16,014 | ) | -27.35 | % | ||||||||||||||||||||
Investment Securities | 627,719 | 464,383 | 163,336 | 35.17 | % | 582,698 | 464,383 | 118,315 | 25.48 | % | ||||||||||||||||||||||
Loans, net | 631,940 | 573,312 | 58,628 | 10.23 | % | 651,139 | 573,312 | 77,827 | 13.57 | % | ||||||||||||||||||||||
Premises and Equipment | 24,286 | 24,672 | (386 | ) | -1.56 | % | 25,141 | 24,672 | 469 | 1.90 | % | |||||||||||||||||||||
Total Assets | 1,402,224 | 1,195,434 | 206,790 | 17.30 | % | 1,374,217 | 1,195,434 | 178,783 | 14.96 | % | ||||||||||||||||||||||
Total Deposits | 1,075,348 | 898,996 | 176,352 | 19.62 | % | 1,049,157 | 898,996 | 150,161 | 16.70 | % | ||||||||||||||||||||||
Total Shareholders’ Equity | 119,369 | 112,800 | 6,569 | 5.82 | % | 117,499 | 112,800 | 4,699 | 4.17 | % |
Amount of | Percent of | |||||||||||||||
June 30, | December 31, | Increase | Increase | |||||||||||||
2020 | 2019 | (Decrease) | (Decrease) | |||||||||||||
Noninterest-Bearing Deposits | $ | 254,214 | $ | 190,406 | $ | 63,808 | 33.51 | % | ||||||||
Interest-Bearing Deposits | 501,327 | 369,354 | 131,973 | 35.73 | % | |||||||||||
Savings Deposits | 96,165 | 83,065 | 13,100 | 15.77 | % | |||||||||||
Certificates of Deposit | 223,642 | 256,171 | (32,529 | ) | -12.70 | % | ||||||||||
Total deposits | $ | 1,075,348 | $ | 898,996 | $ | 176,352 | 19.62 | % | ||||||||
Amount of | Percent of | |||||||||||||||
September 30, | December 31, | Increase | Increase | |||||||||||||
2020 | 2019 | (Decrease) | (Decrease) | |||||||||||||
Noninterest-Bearing Deposits | $ | 253,762 | $ | 190,406 | $ | 63,356 | 33.27 | % | ||||||||
Interest-Bearing Deposits | 469,777 | 369,354 | 100,423 | 27.19 | % | |||||||||||
Savings Deposits | 100,527 | 83,065 | 17,462 | 21.02 | % | |||||||||||
Certificates of Deposit | 225,091 | 256,171 | (31,080 | ) | -12.13 | % | ||||||||||
Total deposits | $ | 1,049,157 | $ | 898,996 | $ | 150,161 | 16.70 | % | ||||||||
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. |
June 30, 2020 | December 31, 2019 | |||||||||||||||
Following | Months | Following | Months | |||||||||||||
12 months | 13-24 | 12 months | 13-24 | |||||||||||||
+400 basis points | 26.5 | % | 32.6 | % | 6.4 | % | 20.9 | % | ||||||||
+300 basis points | 25.7 | % | 27.5 | % | 6.3 | % | 17.5 | % | ||||||||
+200 basis points | 23.3 | % | 21.0 | % | 5.7 | % | 13.3 | % | ||||||||
+100 basis points | 16.3 | % | 12.5 | % | 3.0 | % | 7.0 | % | ||||||||
Flat rates | — | — | — | — | ||||||||||||
-100 basis points | -10.8 | % | -12.5 | % | -7.3 | % | -7.5 | % | ||||||||
-200 basis points | -16.3 | % | -22.8 | % | -14.5 | % | -15.1 | % |
September 30, 2020 | December 31, 2019 | |||||||||||||||
Following | Months | Following | Months | |||||||||||||
12 months | 13-24 | 12 months | 13-24 | |||||||||||||
+400 basis points | 14.3 | % | 6.6 | % | 6.4 | % | 20.9 | % | ||||||||
+300 basis points | 15.5 | % | 6.1 | % | 6.3 | % | 17.5 | % | ||||||||
+200 basis points | 16.0 | % | 5.2 | % | 5.7 | % | 13.3 | % | ||||||||
+100 basis points | 14.0 | % | 3.9 | % | 3.0 | % | 7.0 | % | ||||||||
Flat rates | — | — | — | — | ||||||||||||
-100 basis points | -10.4 | % | -8.3 | % | -7.3 | % | -7.5 | % | ||||||||
-200 basis points | -16.8 | % | -18.0 | % | -14.5 | % | -15.1 | % |
Economic Value of Equity at Risk (%) | Economic Value of Equity at Risk (%) | |||||||||||||||
June 30, 2020 | December 31, 2019 | September 30, 2020 | December 31, 2019 | |||||||||||||
+400 basis points | 33.7 | % | 7.1 | % | 26.0 | % | 7.1 | % | ||||||||
+300 basis points | 38.6 | % | 8.0 | % | 31.7 | % | 8.0 | % | ||||||||
+200 basis points | 39.7 | % | 7.8 | % | 34.9 | % | 7.8 | % | ||||||||
+100 basis points | 24.8 | % | 5.4 | % | 25.7 | % | 5.4 | % | ||||||||
Flat rates | — | — | — | — | ||||||||||||
-100 basis points | -35.4 | % | -18.5 | % | -31.0 | % | -18.5 | % | ||||||||
-200 basis points | -51.5 | % | -42.3 | % | -44.1 | % | -42.3 | % |
ITEM 4. | CONTROLS AND PROCEDURES. |
ITEM 1. | LEGAL PROCEEDINGS. |
ITEM 1A. | RISK FACTORS. |
ITEM 6. | EXHIBITS. |
Exhibits | ||
31(a) | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a). |
31(b) |
32(a) |
32(b) |
101 | Financial Statements submitted in XBRL format. |
CITIZENS HOLDING COMPANY | ||
BY: | /s/ Greg L. McKee | |
Greg L. McKee | ||
President and Chief Executive Officer | ||
(Principal Executive Officer) |
BY: | /s/ | |
Treasurer and Chief Financial Officer | ||
(Principal Financial Officer and Chief Accounting Officer) | ||
DATE: |