- BCML Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
BayCom (BCML) 424B3Prospectus supplement
Filed: 11 Apr 19, 11:25am
| ![]() | | | ![]() | |
• | Date: | May 16, 2019 |
• | Time: | 10:30 a.m., Pacific Time |
• | Place: | Uniti Bank 6301 Beach Boulevard Buena Park, CA 90621 |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 12 | | | |
| | | | | 12 | | | |
| | | | | 15 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 37 | | | |
| | | | | 40 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 65 | | | |
| | | | | 65 | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 68 | | | |
| | | | | 70 | | | |
| | | | | 70 | | | |
| | | | | 72 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 75 | | | |
| | | | | 77 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 87 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 113 | | | |
| | | | | 143 | | | |
| | | | | 145 | | | |
| | | | | 180 | | | |
| | | | | 184 | | | |
| | | | | 189 | | | |
| | | | | 191 | | | |
| | | | | 191 | | | |
| | | | | 191 | | | |
| | | | | 192 | | | |
| | | | | 192 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
Date | | | BayCom Closing Price | | | Exchange Ratio | | | Cash payment per share | | | Value of Merger Consideration per share of Uniti | | ||||||||||||
December 7, 2018 | | | | $ | 23.39 | | | | | | 0.07234 | | | | | $ | 2.30 | | | | | $ | 3.99 | | |
April 1, 2019 | | | | $ | 22.55 | | | | | | 0.07234 | | | | | $ | 2.30 | | | | | $ | 3.93 | | |
| | | At December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||
Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | | | $ | 1,478,395 | | | | | $ | 1,245,794 | | | | | $ | 675,299 | | | | | $ | 623,304 | | | | | $ | 504,391 | | |
Cash and due from banks | | | | | 327,561 | | | | | | 251,596 | | | | | | 130,213 | | | | | | 111,391 | | | | | | 145,281 | | |
Investments available-for-sale | | | | | 99,796 | | | | | | 40,505 | | | | | | 13,918 | | | | | | 23,615 | | | | | | 17,540 | | |
FHLB stock and FRB stock, at cost | | | | | 9,243 | | | | | | 7,759 | | | | | | 3,923 | | | | | | 3,846 | | | | | | 2,859 | | |
Loans receivable, net | | | | | 970,189 | | | | | | 886,864 | | | | | | 504,264 | | | | | | 460,208 | | | | | | 322,908 | | |
Total liabilities | | | | | 1,277,642 | | | | | | 1,127,159 | | | | | | 597,236 | | | | | | 550,923 | | | | | | 446,217 | | |
Deposits | | | | | 1,257,768 | | | | | | 1,104,305 | | | | | | 590,759 | | | | | | 543,304 | | | | | | 437,941 | | |
Borrowed funds | | | | | 8,161 | | | | | | 11,387 | | | | | | — | | | | | | — | | | | | | 6,000 | | |
Total equity | | | | | 200,753 | | | | | | 118,635 | | | | | | 78,063 | | | | | | 72,381 | | | | | | 58,174 | | |
| | | For the Years Ended December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (Dollars in thousands, except per share data) | | |||||||||||||||||||||||||||
Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest and dividend income | | | | $ | 56,860 | | | | | $ | 44,253 | | | | | $ | 29,625 | | | | | $ | 25,715 | | | | | $ | 19,637 | | |
Interest expense | | | | | 4,942 | | | | | | 4,312 | | | | | | 3,074 | | | | | | 2,691 | | | | | | 2,310 | | |
Net interest income before provision for loan losses | | | | | 51,918 | | | | | | 39,941 | | | | | | 26,551 | | | | | | 23,024 | | | | | | 17,057 | �� | |
Provision for loan losses | | | | | 1,842 | | | | | | 462 | | | | | | 598 | | | | | | 1,412 | | | | | | 1,074 | | |
Net interest income after provision for loan losses | | | | | 50,076 | | | | | | 39,479 | | | | | | 25,953 | | | | | | 21,612 | | | | | | 15,983 | | |
Noninterest income | | | | | 7,082 | | | | | | 4,794 | | | | | | 1,358 | | | | | | 6,902 | | | | | | 3,705 | | |
Noninterest expense | | | | | 36,669 | | | | | | 30,124 | | | | | | 16,963 | | | | | | 19,350 | | | | | | 13,063 | | |
Income before provision for income taxes | | | | | 20,489 | | | | | | 14,149 | | | | | | 10,348 | | | | | | 9,164 | | | | | | 6,895 | | |
Provision for income taxes | | | | | 5,996 | | | | | | 8,889 | | | | | | 4,436 | | | | | | 1,712 | | | | | | 1,717 | | |
Net income | | | | $ | 14,493 | | | | | $ | 5,260 | | | | | $ | 5,912 | | | | | $ | 7,452 | | | | | $ | 5,178 | | |
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares outstanding at end of period | | | | | 10,869,275 | | | | | | 7,496,995 | | | | | | 5,472,426 | | | | | | 5,493,209 | | | | | | 4,875,787 | | |
Average diluted shares outstanding | | | | | 9,692,009 | | | | | | 6,520,230 | | | | | | 5,449,998 | | | | | | 5,466,468 | | | | | | 4,740,152 | | |
Diluted EPS | | | | $ | 1.50 | | | | | $ | 0.81 | | | | | $ | 1.09 | | | | | $ | 1.37 | | | | | $ | 1.09 | | |
Book value per share | | | | | 18.47 | | | | | | 15.82 | | | | | | 14.26 | | | | | | 13.18 | | | | | | 11.93 | | |
Tangible book value per share(1) | | | | | 16.46 | | | | | | 13.81 | | | | | | 14.12 | | | | | | 12.96 | | | | | | 11.76 | | |
Dividends paid during period | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dividend payout ratio | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | At and for the Years Ended December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (Dollars in thousands, except for per share data) | | |||||||||||||||||||||||||||
Selected Financial Ratios and Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets | | | | | 1.07% | | | | | | 0.51% | | | | | | 0.91% | | | | | | 1.24% | | | | | | 1.13% | | |
Return on average equity | | | | | 8.28% | | | | | | 5.28% | | | | | | 7.87% | | | | | | 10.36% | | | | | | 10.02% | | |
Yield on earning assets | | | | | 4.54% | | | | | | 4.59% | | | | | | 4.74% | | | | | | 4.47% | | | | | | 4.55% | | |
Rate paid on average interest bearing liabilities | | | | | 0.62% | | | | | | 0.65% | | | | | | 0.73% | | | | | | 0.72% | | | | | | 0.89% | | |
Interest rate spread(1) | | | | | 3.92% | | | | | | 3.94% | | | | | | 4.01% | | | | | | 3.75% | | | | | | 3.66% | | |
Net interest margin(2) | | | | | 4.15% | | | | | | 4.14% | | | | | | 4.25% | | | | | | 4.00% | | | | | | 3.95% | | |
Dividend payout ratio | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Noninterest expense to average assets | | | | | 2.78% | | | | | | 2.93% | | | | | | 2.61% | | | | | | 3.21% | | | | | | 2.79% | | |
Average interest earning assets to average interest bearing liabilities | | | | | 157.80% | | | | | | 144.87% | | | | | | 149.24% | | | | | | 153.08% | | | | | | 148.15% | | |
Efficiency ratio(3) | | | | | 62.15% | | | | | | 67.34% | | | | | | 60.78% | | | | | | 64.66% | | | | | | 62.11% | | |
Capital Ratios(4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage ratio – Bank | | | | | 10.04% | | | | | | 8.92% | | | | | | 10.59% | | | | | | 10.59% | | | | | | 10.67% | | |
Common equity tier 1 – Bank | | | | | 14.63% | | | | | | 12.43% | | | | | | 13.43% | | | | | | 13.30% | | | | | | 15.78% | | |
Tier 1 capital ratio – Bank | | | | | 14.63% | | | | | | 12.43% | | | | | | 13.43% | | | | | | 13.30% | | | | | | 15.78% | | |
Total capital ratio – Bank | | | | | 15.17% | | | | | | 12.94% | | | | | | 14.18% | | | | | | 14.13% | | | | | | 16.50% | | |
Equity to total assets at end of period | | | | | 13.58% | | | | | | 14.68% | | | | | | 11.56% | | | | | | 11.61% | | | | | | 11.53% | | |
Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-performing assets to total assets(5) | �� | | | | 0.27% | | | | | | 0.01% | | | | | | 0.28% | | | | | | 0.05% | | | | | | 0.59% | | |
Non-performing loans to total loans | | | | | 0.32% | | | | | | 0.02% | | | | | | 0.22% | | | | | | 0.07% | | | | | | 0.0026 | | |
Allowance for loan losses to non-performing loans | | | | | 164.32% | | | | | | 2354.75% | | | | | | 343.18% | | | | | | 1152.69% | | | | | | 84.49% | | |
Allowance for loan losses to total loans | | | | | 0.53% | | | | | | 0.47% | | | | | | 0.74% | | | | | | 0.83% | | | | | | 0.77% | | |
Classified assets (graded substandard and doubtful) | | | | $ | 8,602 | | | | | $ | 7,017 | | | | | $ | 7,602 | | | | | $ | 9,620 | | | | | $ | 3,325 | | |
Total accruing loans 30-89 days past due | | | | | 2,707 | | | | | | 1,894 | | | | | | 625 | | | | | | 499 | | | | | | 399 | | |
Total loans 90 days past due and still accruing | | | | | — | | | | | | — | | | | | | 230 | | | | | | 334 | | | | | | 96 | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of full service offices | | | | | 22 | | | | | | 19 | | | | | | 10 | | | | | | 10 | | | | | | 7 | | |
Number of full-time equivalent employees | | | | | 214 | | | | | | 158 | | | | | | 110 | | | | | | 103 | | | | | | 78 | | |
| | | Years ended December 31, | | |||||||||||||||||||||||||||
Tangible Common Equity | | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (Dollars in thousands, except per share data) | | |||||||||||||||||||||||||||
Total shareholders’ equity | | | | $ | 200,753 | | | | | $ | 118,635 | | | | | $ | 78,063 | | | | | $ | 72,381 | | | | | $ | 58,174 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core deposit intangibles | | | | | (7,205) | | | | | | (4,772) | | | | | | (802) | | | | | | (1,201) | | | | | | (812) | | |
Goodwill | | | | | (14,594) | | | | | | (10,365) | | | | | | — | | | | | | — | | | | | | — | | |
Tangible common equity | | | | | 178,954 | | | | | | 103,498 | | | | | | 77,261 | | | | | | 71,180 | | | | | | 57,362 | | |
Common shares outstanding | | | | | 10,869,275 | | | | | | 7,496,995 | | | | | | 5,472,426 | | | | | | 5,493,209 | | | | | | 4,875,787 | | |
Book value per common share (GAAP) | | | | $ | 18.47 | | | | | $ | 15.82 | | | | | $ | 14.26 | | | | | $ | 13.18 | | | | | $ | 11.93 | | |
Tangible book value per common share (non GAAP) | | | | $ | 16.46 | | | | | $ | 13.81 | | | | | $ | 14.12 | | | | | $ | 12.96 | | | | | $ | 11.76 | | |
| | | At or for the Year Ended December 31, | | |||||||||
| | | 2018 | | | 2017 | | ||||||
| | | (Dollars in thousands, except per share data) | | |||||||||
Operations Data: | | | | | | | | | | | | | |
Interest income | | | | $ | 15,933 | | | | | $ | 12,648 | | |
Interest expense | | | | | 2,099 | | | | | | 1,165 | | |
Net interest income | | | | | 13,834 | | | | | | 11,483 | | |
Provision for loan losses | | | | | — | | | | | | — | | |
Noninterest income | | | | | 3,313 | | | | | | 4,185 | | |
Noninterest expense | | | | | 11,632 | | | | | | 10,781 | | |
Income tax expense | | | | | 1,675 | | | | | | 1,856 | | |
Net income | | | | | 3,840 | | | | | | 3,031 | | |
Earnings per common share | | | | | | | | | | | | | |
Basic | | | | $ | 0.25 | | | | | $ | 0.21 | | |
Diluted | | | | | 0.24 | | | | | | 0.20 | | |
Dividend payout ratio to common shareholders | | | | | —% | | | | | | —% | | |
Performance Ratios: | | | | | | | | | | | | | |
Net interest spread(1) | | | | | 4.27% | | | | | | 3.99% | | |
Net interest margin(2) | | | | | 4.36% | | | | | | 4.10% | | |
Efficiency ratio(3) | | | | | 67.84% | | | | | | 68.81% | | |
Noninterest expense to average assets | | | | | 3.54% | | | | | | 3.72% | | |
Return on average assets | | | | | 1.17% | | | | | | 1.05% | | |
Return on average common equity | | | | | 8.39% | | | | | | 7.35% | | |
| | | At or for the Year Ended December 31, | | |||||||||
| | | 2018 | | | 2017 | | ||||||
| | | (Dollars in thousands, except per share data) | | |||||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Total assets | | | | $ | 345,753 | | | | | $ | 319,525 | | |
Total loans receivable, net(1) | | | | | 271,325 | | | | | | 246,377 | | |
Investment securities | | | | | 5,364 | | | | | | 6,651 | | |
Goodwill | | | | | — | | | | | | — | | |
Deposits | | | | | 295,943 | | | | | | 274,190 | | |
FHLB advances | | | | | — | | | | | | — | | |
Senior debt | | | | | — | | | | | | — | | |
Junior subordinated debentures | | | | | — | | | | | | — | | |
Shareholders’ equity | | | | | 47,715 | | | | | | 43,696 | | |
Financial Measures: | | | | | | | | | | | | | |
Book value per common share | | | | $ | 3.10 | | | | | $ | 2.85 | | |
Stockholders’ equity to assets ratio | | | | | 13.80% | | | | | | 13.68% | | |
Net loans to deposits | | | | | 91.68% | | | | | | 89.86% | | |
Capital Ratios: | | | | | | | | | | | | | |
Total risk-based capital ratio | | | | | 19.00% | | | | | | 18.40% | | |
Tier 1 risk-based capital ratio | | | | | 17.80% | | | | | | 17.10% | | |
Leverage ratio | | | | | 13.60% | | | | | | 14.20% | | |
Common equity tier 1 capital to risk weighted assets | | | | | 17.80% | | | | | | 17.10% | | |
Asset Quality Ratios: | | | | | | | | | | | | | |
Nonperforming loans to loans receivable, net | | | | | —% | | | | | | 0.29% | | |
Allowance for loan losses to nonperforming loans | | | | | —% | | | | | | 492.27% | | |
Nonperforming assets to total assets | | | | | 0.03% | | | | | | 0.23% | | |
Net (recoveries) charge-offs on loans to average loans receivable, net | | | | | 0.08% | | | | | | 0.05% | | |
Other Data: | | | | | | | | | | | | | |
Number of banking offices | | | | | 3 | | | | | | 3 | | |
Number of full-time equivalent employees | | | | | 68 | | | | | | 69 | | |
Deposits per branch | | | | | 98,648 | | | | | | 91,397 | | |
Assets per full-time equivalent | | | | | 5,085 | | | | | | 4,631 | | |
| | | For the Year Ended December 31, 2018 | | |||
| | | (In thousands) | | |||
Income statement: | | | | | | | |
Interest and dividend income | | | | $ | 71,588 | | |
Interest expense | | | | | 7,041 | | |
Net interest income | | | | | 64,547 | | |
Provision for loan losses | | | | | 1,842 | | |
Net interest income after provision for loan losses | | | | | 62,705 | | |
Noninterest income | | | | | 10,395 | | |
Noninterest expense | | | | | 48,589 | | |
Income before taxes | | | | | 24,511 | | |
Income tax expense | | | | | 7,241 | | |
Net income | | | | $ | 17,270 | | |
|
| | | At December 31, 2018 | | |||
| | | (In thousands) | | |||
Balance sheet: | | | | | | | |
Total assets | | | | $ | 1,798,880 | | |
Cash and cash equivalents | | | | | 342,461 | | |
Investment securities available for sale | | | | | 105,160 | | |
Total loans receivable, net of allowance of $5,140 | | | | | 1,239,473 | | |
Total deposits | | | | | 1,553,912 | | |
Junior subordinated deferrable interest debentures, net | | | | | 8,161 | | |
Accrued expenses and other liabilities | | | | | 13,809 | | |
Total shareholder’s equity | | | | | 223,000 | | |
| | | BayCom Historical | | | Uniti Historical | | | Pro Forma Combined Amounts for BayCom | | | Pro Forma Combined Per Uniti Equivalent Share(1) | | ||||||||||||
Book value per common share at December 31, 2018(2) | | | | $ | 18.47 | | | | | $ | 3.10 | | | | | $ | 18.61 | | | | | $ | 3.65 | | |
Basic earnings per common share for the year ended December 31, 2018 | | | | $ | 1.50 | | | | | $ | 0.25 | | | | | $ | 1.60 | | | | | $ | 0.16 | | |
Diluted earnings per common share for the year ended December 31, 2018 | | | | $ | 1.50 | | | | | $ | 0.24 | | | | | $ | 1.60 | | | | | $ | 0.16 | | |
| | | Historical market value per share of BayCom | | | Historical market value per share of Uniti | | ||||||
December 7, 2018 | | | | $ | 23.99 | | | | | $ | 3.71 | | |
April 1, 2019 | | | | | 22.55 | | | | | | 3.82 | | |
| | | BayCom | | | Uniti | | ||||||||||||||||||
| | | Market Price | | | Market Price | | ||||||||||||||||||
| | | High | | | Low | | | High | | | Low | | ||||||||||||
2019 | | | | | | | | | | | | | | | | | | | | | | | | | |
Second quarter 2019 (through April 1, 2019) | | | | $ | 22.87 | | | | | $ | 21.19 | | | | | $ | 3.82 | | | | | $ | 3.82 | | |
March 31, 2019 | | | | | 23.69 | | | | | | 20.80 | | | | | | 4.00 | | | | | | 3.69 | | |
2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2018 | | | | $ | 26.38 | | | | | $ | 19.43 | | | | | $ | 3.77 | | | | | $ | 3.77 | | |
September 30, 2018 | | | | | 26.71 | | | | | | 23.83 | | | | | | 4.01 | | | | | | 3.96 | | |
June 30, 2018 | | | | | 25.21 | | | | | | 21.35 | | | | | | 3.72 | | | | | | 3.72 | | |
March 31, 2018 | | | | | 23.50 | | | | | | 19.25 | | | | | | 3.27 | | | | | | 3.20 | | |
2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2017 | | | | $ | 19.75 | | | | | $ | 17.80 | | | | | $ | 3.45 | | | | | $ | 3.45 | | |
September 30, 2017 | | | | | 18.00 | | | | | | 16.90 | | | | | | 2.42 | | | | | | 2.42 | | |
June 30, 2017 | | | | | 17.45 | | | | | | 16.35 | | | | | | 2.56 | | | | | | 2.56 | | |
March 31, 2017 | | | | | 13.75 | | | | | | 14.80 | | | | | | 2.59 | | | | | | 2.59 | | |
Name | | | Number of Shares Beneficially Owned(1)(2) | | | Percent of Shares Outstanding (%) | | ||||||
Directors | | | | ||||||||||
Yong “Steve” Oh | | | | | 3,845,664 | | | | | | 24.9% | | |
Wun Hwa “Jack” Choi | | | | | 649,987 | | | | | | 4.1% | | |
Gene Suk-jin Han | | | | | 856,728 | | | | | | 5.6% | | |
Michael Sangwoong Hyun | | | | | 2,184,374 | | | | | | 14.1% | | |
Woon Seok Hyun | | | | | — | | | | | | * | | |
Sisung Noh | | | | | 175,292 | | | | | | 1.1% | | |
Myong Ho “Steve” Ro | | | | | 1,173,662 | | | | | | 7.6% | | |
Total for Directors | | | | | 8,885,707 | | | | | | 54.8% | | |
Executive Officers Who Are Not Directors | | | | ||||||||||
Jessica Lee | | | | | — | | | | | | * | | |
Anna Lee | | | | | 50,000 | | | | | | * | | |
Young Hoon Song | | | | | 33,333 | | | | | | * | | |
Jaewon Kim | | | | | 50,000 | | | | | | * | | |
Total for Executive Officers | | | | | 133,333 | | | | | | * | | |
All Executive Officers and Directors as a group (11 persons) | | | | | 9,019,040 | | | | | | 55.1% | | |
|
| | | Uniti Contribution To BayCom | | |||
Total assets | | | | | 18.8% | | |
Total loans | | | | | 21.1% | | |
Total deposits | | | | | 18.9% | | |
Total tangible common equity | | | | | 21.2% | | |
LTM net income | | | | | 25.5% | | |
Company | | | Ticker | | | Assets (000s) | | | TCE/ TA(1) | | | NPA/ Assets(2) | | | LTM ROAA(3) | | | LTM ROAE(4) | | | LTM NIM(5) | | |||||||||||||||||||||
Madison County Financial | | | | | MCBK | | | | | $ | 400 | | | | | | 17.6 | | | | | | 0.52% | | | | | | 1.11% | | | | | | 6.05% | | | | | | 3.44% | | |
Summit Bank | | | | | SBKO | | | | | | 397 | | | | | | 9.7 | | | | | | 0.69 | | | | | | 1.20 | | | | | | 12.28 | | | | | | 5.72 | | |
Perpetual Federal Savings | | | | | PFOH | | | | | | 395 | | | | | | 18.4 | | | | | | 0.62 | | | | | | 1.53 | | | | | | 8.50 | | | | | | 3.17 | | |
FFW Corp. | | | | | FFWC | | | | | | 388 | | | | | | 10.0 | | | | | | 1.38 | | | | | | 1.19 | | | | | | 11.33 | | | | | | 3.70 | | |
FFD Financial Corp. | | | | | FFDF | | | | | | 386 | | | | | | 8.8 | | | | | | 0.52 | | | | | | 1.45 | | | | | | 15.93 | | | | | | 3.85 | | |
Citizens Bancorp of Virginia | | | | | CZBT | | | | | | 383 | | | | | | 13.6 | | | | | | 1.60 | | | | | | 1.17 | | | | | | 9.03 | | | | | | 3.65 | | |
US Metro Bank | | | | | USMT | | | | | | 371 | | | | | | 13.9 | | | | | | 0.13 | | | | | | 1.07 | | | | | | 7.02 | | | | | | 4.21 | | |
HFB Financial Corp. | | | | | HFBA | | | | | | 373 | | | | | | 10.8 | | | | | | 1.27 | | | | | | 1.06 | | | | | | 9.67 | | | | | | 4.01 | | |
Neffs Bancorp Inc. | | | | | NEFB | | | | | | 365 | | | | | | 17.4 | | | | | | 0.91 | | | | | | 1.33 | | | | | | 7.35 | | | | | | 2.92 | | |
First Ottawa Bancshares | | | | | FOTB | | | | | | 314 | | | | | | 9.8 | | | | | | 2.16 | | | | | | 1.30 | | | | | | 11.79 | | | | | | 4.42 | | |
Surrey Bancorp | | | | | SRYB | | | | | | 310 | | | | | | 14.3 | | | | | | 0.71 | | | | | | 1.29 | | | | | | 8.93 | | | | | | 4.55 | | |
| | | | | Median | | | | | $ | 383 | | | | | | 12.7% | | | | | | 0.71% | | | | | | 1.20% | | | | | | 9.03% | | | | | | 3.85% | | |
Uniti Financial Corp | | | | | UIFC | | | | | $ | 344 | | | | | | 12.3% | | | | | | 0.02% | | | | | | 1.19% | | | | | | 9.36% | | | | | | 4.27% | | |
Company | | | Ticker | | | Assets (000s) | | | TCE/ TA(1) | | | NPA/ Assets(2) | | | LTM ROAA(3) | | | LTM ROAE(4) | | | LTM NIM(5) | | |||||||||||||||||||||
Communities First Financial | | | | | CFST | | | | | $ | 443 | | | | | | 8.7% | | | | | | 0.60% | | | | | | 1.34% | | | | | | 15.26% | | | | | | 4.33% | | |
AltaPacific Bancorp | | | | | ABNK | | | | | | 431 | | | | | | 8.9 | | | | | | 0.07 | | | | | | 1.04 | | | | | | 7.76 | | | | | | NA | | |
Community Bank of the Bay | | | | | CBYA | | | | | | 410 | | | | | | 8.7 | | | | | | 0.34 | | | | | | 0.62 | | | | | | 5.46 | | | | | | 4.07 | | |
Redwood Capital Bancorp | | | | | RWCB | | | | | | 373 | | | | | | 7. | | | | | | 0.18 | | | | | | 0.97 | | | | | | 13.74 | | | | | | NA | | |
US Metro Bank | | | | | USMT | | | | | | 371 | | | | | | 13.9 | | | | | | 0.13 | | | | | | 1.07 | | | | | | 7.02 | | | | | | 4.21 | | |
Pinnacle Bank | | | | | PBNK | | | | | | 369 | | | | | | 10.4 | | | | | | 0.13 | | | | | | 1.22 | | | | | | 12.13 | | | | | | 4.94 | | |
River Valley Community Bncp | | | | | RVCB | | | | | | 364 | | | | | | 8.1 | | | | | | 0.01 | | | | | | 0.97 | | | | | | 11.86 | | | | | | 3.00 | | |
Mission Valley Bancorp | | | | | MVLY | | | | | | 307 | | | | | | 10.5 | | | | | | 0.82 | | | | | | 0.78 | | | | | | 8.04 | | | | | | 4.45 | | |
Bank of Santa Clarita | | | | | BSCA | | | | | | 301 | | | | | | 10.6 | | | | | | — | | | | | | 0.88 | | | | | | 9.22 | | | | | | 3.16 | | |
| | | | | Median | | | | | $ | 371 | | | | | | 8.9% | | | | | | 0.13% | | | | | | 0.97% | | | | | | 9.22% | | | | | | 4.21% | | |
Uniti Financial Corp | | | | | UIFC | | | | | $ | 344 | | | | | | 12.3% | | | | | | 0.02% | | | | | | 1.19% | | | | | | 9.36% | | | | | | 4.27% | | |
Company | | | Ticker | | | Assets (000s) | | | TCE/ TA(1) | | | NPA/ Assets(2) | | | LTM ROAA(3) | | | LTM ROAE(4) | | | LTM NIM(5) | | |||||||||||||||||||||
Hope Bancorp, Inc. | | | | | HOPE | | | | | $ | 15,229 | | | | | | 9.7% | | | | | | 0.78% | | | | | | 1.13% | | | | | | 8.48% | | | | | | 3.64% | | |
Hanmi Financial Corp. | | | | | HAFC | | | | | | 5,487 | | | | | | 10.1 | | | | | | 0.42 | | | | | | 1.10 | | | | | | 10.13 | | | | | | 3.64 | | |
Pacific City Financial Corp. | | | | | PCB | | | | | | 1,664 | | | | | | 12.2 | | | | | | 0.12 | | | | | | 1.30 | | | | | | 12.89 | | | | | | 4.21 | | |
CBB Bancorp Inc. | | | | | CBBI | | | | | | 1,204 | | | | | | NA | | | | | | 0.40 | | | | | | 1.30 | | | | | | 11.68 | | | | | | 4.24 | | |
OP Bancorp | | | | | OPBK | | | | | | 1,035 | | | | | | 12.1 | | | | | | 0.12 | | | | | | 1.34 | | | | | | 11.57 | | | | | | 4.53 | | |
First IC Corp. | | | | | FIEB | | | | | | 467 | | | | | | 14.9 | | | | | | 0.32 | | | | | | 2.29 | | | | | | 14.88 | | | | | | 4.60 | | |
US Metro Bank | | | | | USMT | | | | | | 371 | | | | | | 13.9 | | | | | | 0.13 | | | | | | 1.07 | | | | | | 7.02 | | | | | | 4.21 | | |
U & I Financial Corp. | | | | | UNIF | | | | | | 296 | | | | | | 14.0 | | | | | | 0.26 | | | | | | 1.66 | | | | | | 11.24 | | | | | | 4.11 | | |
| | | | | Median | | | | | $ | 1,120 | | | | | | 12.2% | | | | | | 0.29% | | | | | | 1.30% | | | | | | 11.40% | | | | | | 4.21% | | |
Uniti Financial Corp | | | | | UIFC | | | | | $ | 344 | | | | | | 12.3% | | | | | | 0.02% | | | | | | 1.19% | | | | | | 9.36% | | | | | | 4.27% | | |
Date Announced | | | Acquiror | | | Acquiror State | | | Target | | | Target State | |
10/04/18 | | | Bank of Commerce Holdings | | | CA | | | Merchants Holding Co. | | | CA | |
07/17/18 | | | FS Bancorp Inc. | | | WA | | | Anchor Bancorp | | | WA | |
03/26/18 | | | Farmers & Merchants Bancorp | | | CA | | | Bank of Rio Vista | | | CA | |
02/22/18 | | | Bank of Southern California NA | | | CA | | | Americas United Bank | | | CA | |
11/07/17 | | | Suncrest Bank | | | CA | | | CBBC Bancorp | | | CA | |
09/06/17 | | | Eagle Bancorp Montana, Inc. | | | MT | | | TwinCo. Inc. | | | MT | |
03/23/17 | | | Northwest Bancorp | | | WA | | | CenterPointe Community Bank | | | OR | |
Date Announced | | | Acquiror | | | Acquiror State | | | Target | | | Target State | |
10/22/18 | | | Foote Financial Shares LLC | | | KS | | | Peoples State Bank | | | KS | |
07/17/18 | | | FS Bancorp Inc. | | | WA | | | Anchor Bancorp | | | WA | |
07/13/18 | | | PBD Holdings LLC | | | TN | | | First Columbia Bancorp Inc. | | | FL | |
06/21/18 | | | Citizens Community Bancorp | | | WI | | | United Bank | | | WI | |
06/12/18 | | | Southern Missouri Bancorp Inc. | | | MO | | | Gideon Bancshares Co. | | | MO | |
02/13/18 | | | Hilltop Holdings Inc. | | | TX | | | Bank of River Oaks | | | TX | |
01/18/18 | | | CNB Bank Shares Inc. | | | IL | | | Jacksonville Bancorp | | | IL | |
12/26/17 | | | Old Second Bancorp Inc. | | | IL | | | Greater Chicago Financial Corp. | | | IL | |
10/24/17 | | | First Bancshares Inc. | | | MS | | | Southwest Banc Shares Inc. | | | AL | |
10/06/17 | | | Bus. First Bancshares Inc. | | | LA | | | Minden Bancorp Inc. | | | LA | |
09/18/17 | | | First American Bank Corp. | | | IL | | | Southport Financial Corp | | | WI | |
07/26/17 | | | Triumph Bancorp Inc. | | | TX | | | Valley Bancorp Inc. | | | CO | |
06/27/17 | | | FSB LLC | | | AL | | | First Southern Bancshares Inc. | | | AL | |
05/12/17 | | | Bank First National Corp. | | | WI | | | Waupaca Bancorp. Inc. | | | WI | |
03/17/17 | | | Citizens Community Bancorp | | | WI | | | Wells Financial Corp. | | | MN | |
03/15/17 | | | Topeka Bancorp Inc. | | | KS | | | Kaw Valley Bancorp Inc. | | | KS | |
Date Announced | | | Acquiror | | | Acquiror State | | | Target | | | Target State | |
09/20/18 | | | Hanover Bancorp Inc. | | | NY | | | Chinatown FSB | | | NY | |
04/23/18 | | | RBB Bancorp | | | CA | | | First American Intl Corp | | | NY | |
11/10/15 | | | RBB Bancorp | | | CA | | | TFC Holding Co. | | | CA | |
07/20/15 | | | Preferred Bank | | | CA | | | United International Bk | | | NY | |
05/14/15 | | | FNB Bancorp | | | CA | | | America California Bank | | | CA | |
01/21/15 | | | Cathay General Bancorp | | | CA | | | Asia Bancshares Inc. | | | NY | |
09/18/13 | | | East West Bancorp Inc. | | | CA | | | MetroCorp Bancshares Inc. | | | TX | |
07/15/13 | | | Wilshire Bancorp Inc. | | | CA | | | Saehan Bancorp | | | CA | |
06/10/13 | | | Wilshire Bancorp Inc. | | | CA | | | BankAsiana | | | NJ | |
| | | Offer Value to | | | Core Deposit Premium (%) | | ||||||||||||||||||
| | | Stated Book Value (%) | | | Tangible Book Value (%) | | | LTM Earnings (x) | | |||||||||||||||
Uniti Financial Corp(1) | | | | | 132.5 | | | | | | 137.6 | | | | | | 17.5 | | | | | | 7.1 | | |
Transaction – Western Median | | | | | 144.3 | | | | | | 146.0 | | | | | | 18.6 | | | | | | 8.2 | | |
Transactions – Western Average | | | | | 151.1 | | | | | | 153.8 | | | | | | 19.0 | | | | | | 8.5 | | |
Transactions – National Median | | | | | 130.9 | | | | | | 132.5 | | | | | | 14.4 | | | | | | 6.6 | | |
Transaction – National Average | | | | | 142.9 | | | | | | 135.4 | | | | | | 16.4 | | | | | | 6.5 | | |
Transactions – Korean Median | | | | | 132.1 | | | | | | 136.8 | | | | | | 19.3 | | | | | | 10.6 | | |
Transaction – Korean Average | | | | | 141.6 | | | | | | 143.6 | | | | | | 20.0 | | | | | | 8.7 | | |
Comparable Companies | | | State | | | Comparable Companies (Cont.) | | | State | |
ACNB Corp. | | | PA | | | Level One Bancorp Inc. | | | MI | |
LCNB Corp. | | | OH | | | MBT Financial Corp. | | | MI | |
Unity Bancorp Inc. | | | NJ | | | Citizens & Northern Corp. | | | PA | |
BankFinancial Corp. | | | IL | | | National Bankshares Inc. | | | VA | |
Northrim BanCorp Inc. | | | AK | | | Bank of Princeton | | | NJ | |
Shore Bancshares Inc. | | | MD | | | First Financial Northwest Inc. | | | WA | |
Ames National Corp. | | | IA | | | Middlefield Banc Corp. | | | OH | |
Comparable Companies | | | State | | | Comparable Companies (Cont.) | | | State | |
Bank of Marin Bancorp | | | CA | | | Central Valley Community Bancorp | | | CA | |
Sierra Bancorp | | | CA | | | Pacific Mercantile Bancorp | | | CA | |
RBB Bancorp | | | CA | | | Bank of Commerce Holdings | | | CA | |
First Choice Bancorp | | | CA | | | Oak Valley Bancorp | | | CA | |
| | | Last Twelve Months of Earnings Per Share (x) | | | Estimated 2019 Earnings Per Share (x) | | | Tangible Book Value (%) | | |||||||||
BayCom | | | | | 20.0 | | | | | | 11.5 | | | | | | 140.0 | | |
Companies – National Median | | | | | 15.9 | | | | | | 12.3 | | | | | | 146.6 | | |
Companies – National Average | | | | | 15.4 | | | | | | 12.4 | | | | | | 149.9 | | |
Companies – California Median | | | | | 15.9 | | | | | | 12.2 | | | | | | 163.4 | | |
Companies – California Average | | | | | 15.3 | | | | | | 12.3 | | | | | | 158.3 | | |
| | | BayCom(1) | | | Uniti(1) | | | Proforma Adjustments | | | Notes | | | Proforma | | ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 323,581 | | | | | $ | 62,690 | | | | | $ | (43,810) | | | | A | | | | $ | 342,461 | | |
Interest earning deposits in financial institutions | | | | | 3,980 | | | | | | — | | | | | | — | | | | | | | | | 3,980 | | |
Investment securities available-for-sale | | | | | 99,796 | | | | | | 5,364 | | | | | | — | | | | | | | | | 105,160 | | |
Federal Home Loan Bank stock, at par | | | | | 5,162 | | | | | | 1,321 | | | | | | — | | | | | | | | | 6,483 | | |
Federal Reserve Bank stock, at par | | | | | 4,081 | | | | | | — | | | | | | — | | | | | | | | | 4,081 | | |
Loans held for sale | | | | | 855 | | | | | | 3,949 | | | | | | — | | | | | | | | | 4,804 | | |
Loans | | | | | 975,695 | | | | | | 269,490 | | | | | | (206) | | | | B | | | | | 1,244,979 | | |
Less: Deferred fees/(costs), net | | | | | 366 | | | | | | (1,279) | | | | | | 1,279 | | | | C | | | | | 366 | | |
Less: Allowance for loan losses | | | | | 5,140 | | | | | | 3,393 | | | | | | (3,393) | | | | D | | | | | 5,140 | | |
Total loans receivable, net | | | | | 970,189 | | | | | | 267,376 | | | | | | 1,908 | | | | | | | | | 1,239,473 | | |
Premises and equipment, net | | | | | 11,168 | | | | | | 788 | | | | | | | | | | | | | | | 11,956 | | |
Core deposit intangible | | | | | 7,205 | | | | | | — | | | | | | 2,878 | | | | E | | | | | 10,083 | | |
Cash surrender value of Bank owned life insurance policies, net | | | | | 19,602 | | | | | | — | | | | | | — | | | | | | | | | 19,602 | | |
Goodwill | | | | | 14,594 | | | | | | — | | | | | | 14,838 | | | | F | | | | | 29,432 | | |
Other real estate owned | | | | | 801 | | | | | | 114 | | | | | | (34) | | | | G | | | | | 881 | | |
Interest receivable and other assets | | | | | 17,381 | | | | | | 4,151 | | | | | | (1,048) | | | | H | | | | | 20,484 | | |
Total Assets | | | | $ | 1,478,395 | | | | | $ | 345,753 | | | | | $ | (25,268) | | | | | | | | $ | 1,798,880 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-interest bearing deposits | | | | $ | 398,045 | | | | | $ | 141,360 | | | | | $ | — | | | | | | | | $ | 539,405 | | |
Interest bearing deposits | | | | | 859,723 | | | | | | 154,584 | | | | | | 200 | | | | I | | | | | 1,014,507 | | |
Total deposits | | | | | 1,257,768 | | | | | | 295,944 | | | | | | 200 | | | | | | | | | 1,553,912 | | |
Salary continuation plan | | | | | 3,338 | | | | | | — | | | | | | — | | | | | | | | | 3,338 | | |
Interest payable and other liabilities | | | | | 8,375 | | | | | | 2,094 | | | | | | — | | | | | | | | | 10,469 | | |
Junior subordinated deferrable interest debentures, net | | | | | 8,161 | | | | | | — | | | | | | — | | | | | | | | | 8,161 | | |
Total liabilities | | | | | 1,277,642 | | | | | | 298,038 | | | | | | 200 | | | | | | | | | 1,575,880 | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock | | | | | 149,248 | | | | | | 44,892 | | | | | | (19,143) | | | | J | | | | | 174,997 | | |
Additional paid in capital | | | | | 287 | | | | | | — | | | | | | — | | | | | | | | | 287 | | |
Accumulated other comprehensive loss, net of tax | | | | | (103) | | | | | | (53) | | | | | | 53 | | | | K | | | | | (103) | | |
Retained earnings | | | | | 51,321 | | | | | | 2,876 | | | | | | (6,378) | | | | L | | | | | 47,819 | | |
Total shareholders’ equity | | | | | 200,753 | | | | | | 47,715 | | | | | | (25,468) | | | | | | | | | 223,000 | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | $ | 1,478,395 | | | | | $ | 345,753 | | | | | $ | (25,268) | | | | | | | | $ | 1,798,880 | | |
|
| | | BayCom(1) | | | Uniti(1) | | | Proforma Adjustments | | | Notes | | | Proforma | | ||||||||||||
Interest and dividend income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees | | | | $ | 49,120 | | | | | $ | 14,690 | | | | | $ | — | | | | | | | | $ | 63,810 | | |
Investment securities and interest earning deposits in banks | | | | | 7,071 | | | | | | 1,243 | | | | | | (1,205) | | | | M | | | | | 7,109 | | |
FHLB dividends | | | | | 446 | | | | | | — | | | | | | — | | | | | | | | | 446 | | |
FRB dividends | | | | | 223 | | | | | | — | | | | | | — | | | | | | | | | 223 | | |
Total interest and dividend income | | | | | 56,860 | | | | | | 15,933 | | | | | | (1,205) | | | | | | | | | 71,588 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | 4,462 | | | | | | 2,099 | | | | | | — | | | | | | | | | 6,561 | | |
Other borrowings | | | | | 480 | | | | | | — | | | | | | — | | | | | | | | | 480 | | |
Total interest expense | | | | | 4,942 | | | | | | 2,099 | | | | | | — | | | | | | | | | 7,041 | | |
Net interest income | | | | | 51,918 | | | | | | 13,834 | | | | | | (1,205) | | | | | | | | | 64,547 | | |
Provision for loan losses | | | | | 1,842 | | | | | | — | | | | | | — | | | | | | | | | 1,842 | | |
Net interest income after provision for loan losses | | | | | 50,076 | | | | | | 13,834 | | | | | | (1,205) | | | | | | | | | 62,705 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on sale of loans | | | | | 2,061 | | | | | | 1,565 | | | | | | — | | | | | | | | | 3,626 | | |
Service charges and other fees | | | | | 2,010 | | | | | | 1,748 | | | | | | — | | | | | | | | | 3,758 | | |
Loan servicing fees and other net loan fees | | | | | 1,203 | | | | | | — | | | | | | — | | | | | | | | | 1,243 | | |
Gain on sale of OREO | | | | | 70 | | | | | | — | | | | | | — | | | | | | | | | 70 | | |
Other income | | | | | 1,698 | | | | | | — | | | | | | — | | | | | | | | | 1,698 | | |
Total noninterest income | | | | | 7,082 | | | | | | 3,313 | | | | | | — | | | | | | | | | 10,395 | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | | | 21,444 | | | | | | 7,401 | | | | | | — | | | | | | | | | 28,845 | | |
Occupancy and equipment | | | | | 4,259 | | | | | | 1,073 | | | | | | — | | | | | | | | | 5,332 | | |
Data processing | | | | | 3,806 | | | | | | 844 | | | | | | — | | | | | | | | | 4,650 | | |
Other expenses | | | | | 5,989 | | | | | | 2,314 | | | | | | — | | | | | | | | | 8,303 | | |
Core deposit intangible amortization | | | | | 1,171 | | | | | | — | | | | | | 288 | | | | N | | | | | 1,459 | | |
Total noninterest expense | | | | | 36,669 | | | | | | 11,632 | | | | | | 288 | | | | | | | | | 48,589 | | |
Income before provision for income taxes | | | | | 20,489 | | | | | | 5,515 | | | | | | (1,493) | | | | | | | | | 24,511 | | |
Provision for income taxes | | | | | 5,996 | | | | | | 1,675 | | | | | | (430) | | | | O | | | | | 7,241 | | |
Net income | | | | $ | 14,493 | | | | | $ | 3,840 | | | | | $ | 1,063 | | | | | | | | $ | 17,270 | | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic: | | | | $ | 1.50 | | | | | $ | 0.25 | | | | | | | | | | P | | | | $ | 1.60 | | |
Diluted: | | | | $ | 1.50 | | | | | $ | 0.24 | | | | | | | | | | | | | | $ | 1.60 | | |
Average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | | | 9,692,009 | | | | | | 15,382,601 | | | | | | 1,115,164 | | | | Q | | | | | 10,807,173 | | |
Diluted | | | | | 9,692,009 | | | | | | 15,904,309 | | | | | | 1,115,164 | | | | | | | | | 10,807,173 | | |
| | | December 31, 2018 | | |||||||||
| | | (In thousands) | | |||||||||
Proforma purchase price of Uniti | | | | | | | | | | | | | |
Fair value of BayCom common stock at $23.09 (1) per share for 1,115,164 number of shares | | | | | | | | | | $ | 25,749 | | |
Cash to be paid to option holders | | | | | | | | | | | 2,354 | | |
Cash to be paid to shareholders | | | | | | | | | | | 35,456 | | |
Total proforma purchase price | | | | | | | | | | | 63,559 | | |
Fair value of assets acquired: | | | | | | | | | | | | | |
Cash | | | | $ | 62,690 | | | | | | | | |
Investment securities available for sale | | | | | 5,364 | | | | | | | | |
Loans held for sale | | | | | 3,949 | | | | | | | | |
Loans receivable | | | | | 269,284 | | | | | | | | |
Other real estate owned | | | | | 80 | | | | | | | | |
Core deposit intangible assets | | | | | 2,878 | | | | | | | | |
Other assets | | | | | 3,881 | | | | | | | | |
Total assets and identifiable intangible assets acquired | | | | | 348,126 | | | | | | | | |
Fair value of liabilities assumed: | | | | | | | | | | | | | |
Deposits | | | | | 296,144 | | | | | | | | |
Accrued expenses and other liabilities | | | | | 3,261 | | | | | | | | |
Total liabilities assumed | | | | $ | 299,405 | | | | | | | | |
Fair value of net assets and identifiable intangible assets acquired | | | | | | | | | | | 48,721 | | |
Excess of consideration to be paid over the net assets and identifiable intangible assets acquired – goodwill | | | | | | | | | | $ | 14,838 | | |
|
| Balance Sheet At December 31, 2018 | | ||||||||||||
| (In thousands) | | ||||||||||||
| A. Adjustments to Cash and cash equivalents | | | | | | | | | | $ | (43,810) | | |
| To reflect cash used to purchase Uniti (15,415,587 Uniti common shares outstanding at December 31, 2018 at $2.30 cash consideration per share and the cash payment for all “in-the-money” Uniti stock options). | | | | | (37,810) | | | | | | | | |
| To reflect projected cash used for merger costs equal to $1.5 million incurred by Uniti and $4.5 million incurred by BayCom. See Note 5 – Merger Costs. | | | | | (6,000) | | | | | | | | |
| B. Adjustments to Loans receivable, excluding allowance for loan losses and fees not yet recognized | | | | | | | | | | | (206) | | |
| To reflect the discount on loans at merger date. Estimated the fair value using portfolio performance and yield compared to market. | | | | | | | | | | | | | |
| C. Adjustments to deferred costs in excess of fees | | | | | | | | | | | (1,279) | | |
| D. Adjustments to Allowance for loan losses | | | | | | | | | | | 3,393 | | |
| To remove the Uniti allowance for loan losses at period end date as the credit risk is accounted for in the fair value adjustment for the loans receivable in Adjustment B above. | | | | | | | | | | | | | |
| E. Adjustments to Intangible asset, net | | | | | | | | | | | 2,878 | | |
| To record the estimated fair value of the core deposit intangible asset (“CDI”) identified in the merger as estimated prior to close date. | | | | | | | | | | | | | |
| F. Adjustment to Goodwill | | | | | | | | | | | 14,838 | | |
| To record the difference between the consideration transferred and the estimated fair value of net assets acquired and net liabilities assumed in the merger. See Note 3 – Purchase Price Allocation of Uniti above. | | | | | | | | | | | | | |
| G. Adjustment to Other real estate owned | | | | | | | | | | $ | (34) | | |
| To reflect the fair value of other real estate owned | | | | | | | | | | | | | |
| H. Adjustments to Interest receivable and other assets | | | | | | | | | | | (1,048) | | |
| To record the fair value of the interest receivable and other assets follows: | | | | | | | | | | | | | |
| Fair value of servicing assets to reflect an increase in estimated CPR speeds. | | | | $ | (1,500) | | | | | | | | |
| Estimated tax effect of market value adjustments | | | | | (878) | | | | | | | | |
| Total tax effect at 22.16% of merger related expenses adjusted for non-deductible expenses | | | | | 1,330 | | | | | | | | |
| I. Adjustment to Deposits | | | | | | | | | | | 200 | | |
| To reflect estimated fair market value of deposits based on current interest rates | | | | | | | | | | | | | |
| Balance Sheet At December 31, 2018 | | ||||||||||||
| (In thousands) | | ||||||||||||
| J. Adjustments to Common stock | | | | | | | | | | | (19,143) | | |
| To record the issuance of BayCom common stock as purchase price consideration and to eliminate the common stock of Uniti | | | | | | | | | | | | | |
| Issuance of BayCom common stock to Uniti shareholders (1,115,146 shares at no par value at $23.09) | | | | | 25,749 | | | | | | | | |
| Elimination of the historical Uniti common stock | | | | | (44,892) | | | | | | | | |
| K. Adjustment to Accumulated other comprehensive loss | | | | | | | | | | | 53 | | |
| To eliminate the historical Uniti accumulated other comprehensive loss. | | | | | | | | | | | | | |
| L. Adjustment to Retained earnings | | | | | | | | | | | (6,378) | | |
| To eliminate the historical Uniti retained earnings | | | | | (2,876) | | | | | | | | |
| To record adjustment to retained earnings for BayCom’s estimated merger costs, net of tax | | | | | (3,502) | | | | | | | | |
| $4.7 million in estimated merger expenses net of the tax effective assuming 28.78% (effective rate of 22.16% after adjustment for estimated non-deductible expenses of $1.0 million). | | | | | | | | | | | | | |
Income Statements (In thousands) | | ||||||
| | | For the Year Ended December 31, 2018 | | |||
M. Adjustments to Interest income: Other | | | | $ | (1,205) | | |
To recognize the reduction in cash reflected for the merger at an estimated yield of 2.75% annualized. | | | | | | | |
N. Adjustments to Noninterest expense: core deposit intangible amortization over ten years. | | | | | (288) | | |
O. Adjustments to provision for income tax: | | | | | 430 | | |
Adjusted the tax rate for additional income earned from the combined company 28.78% for income in 2018. | | | | | | | |
P. Earnings per share: | | | | | | | |
Earnings per common share, basic and diluted, were calculated using the calculated pro forma net income less dividends and undistributed earnings allocated to participating securities divided by the calculated pro forma basic and dilutive average shares outstanding. | | | | | | | |
Q. Basic and diluted average common shares outstanding: | | | | | | | |
Basic and diluted average common shares outstanding were calculated by adding the shares assumed to be issued by BayCom in the merger (average basic shares multiplied by the exchange ratio) to the historical average BayCom shares outstanding for the year ended December 31, 2018. | | | | | | | |
| | | At December 31, 2018 | | |||
| | | (In thousands) | | |||
Professional fees | | | | $ | 1,625 | | |
Change of control payments | | | | | 676 | | |
Severance and retention expenses | | | | | 843 | | |
Data processing, termination and conversion | | | | | 2,696 | | |
Other expenses | | | | | 160 | | |
Pre-tax merger expenses | | | | | 6,000 | | |
Income tax benefit effective tax rate of 22.16% (after adjustment for non-deductible expenses) | | | | | 1,330 | | |
Net merger expenses | | | | $ | 4,670 | | |
|
| | | Number of loans | | | Loan Type | | | Total | | |||||||||||||||||||||||||||
Borrower Type | | | Commercial & Industrial | | | CRE Owner Occupied | | | CRE Non-Owner Occupied | | | Construction | | ||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
Commercial real estate investor | | | | | 4 | | | | | $ | — | | | | | $ | 9,231 | | | | | $ | 14,923 | | | | | $ | — | | | | | $ | 24,154 | | |
Commercial real estate investor | | | | | 3 | | | | | | — | | | | | | — | | | | | | 15,256 | | | | | | 8,131 | | | | | | 23,387 | | |
Commercial real estate investor | | | | | 11 | | | | | | 4,450 | | | | | | 11,253 | | | | | | 5,543 | | | | | | — | | | | | | 21,246 | | |
Commercial real estate investor | | | | | 5 | | | | | | — | | | | | | — | | | | | | 12,208 | | | | | | — | | | | | | 12,208 | | |
Commercial real estate investor | | | | | 1 | | | | | | — | | | | | | — | | | | | | 12,087 | | | | | | — | | | | | | 12,087 | | |
Total | | | | | 24 | | | | | $ | 4,450 | | | | | $ | 20,484 | | | | | $ | 60,017 | | | | | $ | 8,131 | | | | | $ | 93,082 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | Amount | | | % of Total in Category | | | Amount | | | % of Total in Category | | ||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||
Retail | | | | $ | 92,897 | | | | | | 13.2% | | | | | $ | 74,380 | | | | | | 11.1% | | |
Multifamily residential | | | | | 117,181 | | | | | | 16.7% | | | | | | 118,128 | | | | | | 17.7% | | |
Hotel/motel | | | | | 92,647 | | | | | | 13.2% | | | | | | 95,295 | | | | | | 14.2% | | |
Office | | | | | 103,500 | | | | | | 14.7% | | | | | | 99,187 | | | | | | 14.8% | | |
Gas station | | | | | 65,093 | | | | | | 9.3% | | | | | | 69,241 | | | | | | 10.3% | | |
Convalescent facility | | | | | 33,181 | | | | | | 4.7% | | | | | | 31,419 | | | | | | 4.7% | | |
Industrial | | | | | 76,833 | | | | | | 10.9% | | | | | | 60,751 | | | | | | 9.1% | | |
Restaurants | | | | | 29,749 | | | | | | 4.2% | | | | | | 21,438 | | | | | | 3.2% | | |
Agricultural real estate | | | | | 16,749 | | | | | | 2.4% | | | | | | 17,037 | | | | | | 2.5% | | |
Other | | | | | 74,153 | | | | | | 10.7% | | | | | | 82,274 | | | | | | 12.4% | | |
Total loans | | | | $ | 701,983 | | | | | | 100.0% | | | | | $ | 669,150 | | | | | | 100.0% | | |
|
Office Location | | | Owned/Leased | |
San Francisco Bay Area, California | | | | |
500 Ygnacio Valley Road, Suite 130, 200, 350 and 390, Walnut Creek, CA | | | Leased | |
3895 E. Castro Valley, Suite A, Castro Valley, CA | | | Leased | |
700 E. El Camino Real, Suite 110, Mountain View, CA | | | Leased | |
960 School Street, Napa, CA | | | Leased | |
100 Hegenberger Rd, Oakland, CA | | | Owned | |
465 Main Street, Pleasanton, CA | | | Leased | |
2300 First Street, Suite 100, Livermore, CA | | | Leased | |
2 Harrison Street, Suite 158, San Francisco, CA | | | Leased | |
2250 N. First Street, Suite 102, San Jose, CA | | | Leased | |
Central Valley, California | | | | |
22 West Yokuts Avenue, Stockton, CA | | | Leased | |
4426 E. Waterloo Road, Stockton, CA | | | Leased | |
2815 J Street, Sacramento, CA | | | Leased | |
Southern California | | | | |
330 N. Brand Blvd., Suite 120, Glendale, CA | | | Leased | |
3750 Kilroy Airway Way, Suite 130, Long Beach, CA | | | Leased | |
3530 Wilshire Blvd., Suite 1400, Los Angeles, CA | | | Leased | |
Washington | | | | |
14900 Interurban Ave. S., Suite 150, Seattle, WA | | | Leased | |
520 Pike Street, Suite 2750, Seattle, WA | | | Leased | |
New Mexico | | | | |
1500 Mercantile Avenue NE, Albuquerque, NM | | | Owned | |
6000 Montgomery Blvd NE, Albuquerque, NM | | | Owned | |
19339 Highway 314, Belen, NM | | | Owned | |
2199 Main Street SE, Los Lunas, NM | | | Owned | |
307 West Broadway, Mountainair, NM | | | Owned | |
394 Rio Communities Blvd, Belen, NM | | | Owned | |
Index Values | | | 5/14/2018 | | | 6/30/2018 | | | 9/30/2018 | | | 12/31/2018 | | ||||||||||||
Baycom Corp | | | | | 100.00 | | | | | | 106.68 | | | | | | 115.00 | | | | | | 99.53 | | |
Nasdaq Composite | | | | | 100.00 | | | | | | 101.34 | | | | | | 108.57 | | | | | | 89.53 | | |
SNL U.S. Bank Nasdaq | | | | | 100.00 | | | | | | 96.63 | | | | | | 94.06 | | | | | | 76.77 | | |
| | | At December 31, | | |||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||||||||||||||||||||
| | | Amortized Cost | | | Fair Value | | | Amortized Cost | | | Fair Value | | | Amortized Cost | | | Fair Value | | ||||||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||||||||
U.S. Treasuries | | | | $ | 984 | | | | | $ | 985 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,008 | | | | | $ | 1,006 | | |
U.S. Government Agencies | | | | | 13,761 | | | | | | 13,765 | | | | | | 6,984 | | | | | | 6,971 | | | | | | 5,358 | | | | | | 5,377 | | |
Municipal securities | | | | | 19,604 | | | | | | 19,503 | | | | | | 15,910 | | | | | | 16,047 | | | | | | 4,003 | | | | | | 4,081 | | |
Mortgage-backed securities | | | | | 49,565 | | | | | | 49,602 | | | | | | 9,621 | | | | | | 9,740 | | | | | | 1,666 | | | | | | 1,684 | | |
Collateralized mortgage obligations | | | | | 4,705 | | | | | | 4,717 | | | | | | 1,758 | | | | | | 1,750 | | | | | | 1,732 | | | | | | 1,770 | | |
SBA securities | | | | | 4,300 | | | | | | 4,241 | | | | | | 5,929 | | | | | | 5,997 | | | | | | — | | | | | | — | | |
Corporate bonds | | | | | 7,016 | | | | | | 6,983 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 99,935 | | | | | $ | 99,796 | | | | | $ | 40,202 | | | | | $ | 40,505 | | | | | $ | 13,767 | | | | | $ | 13,918 | | |
|
| | | Amount Due or Repricing Within: | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | One Year or Less | | | Over One to Five Years | | | Over Five to Ten Years | | | Over Ten Years | | | Total | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amortized Cost | | | Weighted Average Yield | | | Amortized Cost | | | Weighted Average Yield | | | Amortized Cost | | | Weighted Average Yield | | | Amortized Cost | | | Weighted Average Yield | | | Amortized Cost | | | Weighted Average Yield | | ||||||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
U.S. Treasuries | | | | $ | 984 | | | | | | 2.78% | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 984 | | | | | | 2.78% | | |
U.S. Government Agencies | | | | | 5,236 | | | | | | 2.12% | | | | | | 8,525 | | | | | | 2.77% | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | 13,761 | | | | | | 2.50% | | |
Municipal securities | | | | | 2,540 | | | | | | 1.65% | | | | | | 7,497 | | | | | | 2.09% | | | | | | 7,572 | | | | | | 2.80% | | | | | | 1,995 | | | | | | 3.77% | | | | | | 19,604 | | | | | | 2.36% | | |
Mortgage-backed securities | | | | | 2,047 | | | | | | 1.83% | | | | | | 13,606 | | | | | | 2.96% | | | | | | 4,388 | | | | | | 4.19% | | | | | | 29,524 | | | | | | 3.70% | | | | | | 49,565 | | | | | | 3.21% | | |
Collateralized mortgage obligations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 869 | | | | | | 2.96% | | | | | | 3,836 | | | | | | 2.96% | | | | | | 4,705 | | | | | | 2.96% | | |
SBA securities | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,836 | | | | | | 3.48% | | | | | | 2,464 | | | | | | 4.17% | | | | | | 4,300 | | | | | | 3.71% | | |
Corporate bonds | | | | | 3,485 | | | | | | 2.68% | | | | | | 3,531 | | | | | | 3.08% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,016 | | | | | | 2.90% | | |
Total | | | | $ | 14,292 | | | | | | 2.21% | | | | | $ | 33,159 | | | | | | 2.73% | | | | | $ | 14,665 | | | | | | 3.36% | | | | | $ | 37,819 | | | | | | 2.73% | | | | | $ | 99,935 | | | | | | 2.92% | | |
|
| | | As of December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | Percent of Total | | | Amount | | | Percent of Total | | | Amount | | | Percent of Total | | | Amount | | | Percent of Total | | | Amount | | | Percent of Total | | ||||||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | | | | $ | 121,853 | | | | | | 12.5% | | | | | $ | 113,778 | | | | | | 12.8% | | | | | $ | 70,987 | | | | | | 14.0% | | | | | $ | 71,357 | | | | | | 15.4% | | | | | $ | 71,248 | | | | | | 21.9% | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 100,915 | | | | | | 10.3% | | | | | | 83,486 | | | | | | 9.4% | | | | | | 30,498 | | | | | | 6.0% | | | | | | 27,938 | | | | | | 6.0% | | | | | | 25,312 | | | | | | 7.8% | | |
Multifamily residential | | | | | 112,958 | | | | | | 11.6% | | | | | | 113,759 | | | | | | 12.8% | | | | | | 38,235 | | | | | | 7.5% | | | | | | 36,778 | | | | | | 7.9% | | | | | | 8,233 | | | | | | 2.5% | | |
Owner occupied CRE | | | | | 270,204 | | | | | | 27.7% | | | | | | 249,062 | | | | | | 27.9% | | | | | | 145,200 | | | | | | 28.6% | | | | | | 126,413 | | | | | | 27.2% | | | | | | 80,813 | | | | | | 24.8% | | |
Nonowner occupied CRE | | | | | 308,045 | | | | | | 31.6% | | | | | | 293,332 | | | | | | 32.9% | | | | | | 194,961 | | | | | | 38.4% | | | | | | 174,007 | | | | | | 37.5% | | | | | | 124,981 | | | | | | 38.4% | | |
Construction and land | | | | | 47,069 | | | | | | 4.8% | | | | | | 22,720 | | | | | | 2.5% | | | | | | 19,745 | | | | | | 3.8% | | | | | | 17,086 | | | | | | 3.7% | | | | | | 12,548 | | | | | | 3.9% | | |
Total real estate | | | | | 839,191 | | | | | | 86.0% | | | | | | 762,359 | | | | | | 85.5% | | | | | | 428,639 | | | | | | 84.3% | | | | | | 382,222 | | | | | | 82.3% | | | | | | 251,887 | | | | | | 77.3% | | |
Consumer | | | | | 1,847 | | | | | | 0.2% | | | | | | 1,096 | | | | | | 0.1% | | | | | | 1,317 | | | | | | 0.3% | | | | | | 967 | | | | | | 0.2% | | | | | | 452 | | | | | | 0.1% | | |
PCI loans | | | | | 12,804 | | | | | | 1.3% | | | | | | 14,315 | | | | | | 1.6% | | | | | | 7,407 | | | | | | 1.4% | | | | | | 9,854 | | | | | | 2.1% | | | | | | 2,112 | | | | | | 0.6% | | |
Total loans | | | | | 975,695 | | | | | | 100.0% | | | | | | 891,548 | | | | | | 100.0% | | | | | | 508,350 | | | | | | 100.0% | | | | | | 464,400 | | | | | | 100.0% | | | | | | 325,699 | | | | | | 100.0% | | |
Deferred loan fees and costs, net | | | | | (366) | | | | | | | | | | | | (469) | | | | | | | | | | | | (311) | | | | | | | | | | | | (342) | | | | | | | | | | | | (292) | | | | | | | | |
Allowance for loan losses | | | | | (5,140) | | | | | | | | | | | | (4,215) | | | | | | | | | | | | (3,775) | | | | | | | | | | | | (3,850) | | | | | | | | | | | | (2,500) | | | | | | | | |
Loans, net | | | | $ | 970,189 | | | | | | | | | | | $ | 886,864 | | | | | | | | | | | $ | 504,264 | | | | | | | | | | | $ | 460,208 | | | | | | | | | | | $ | 322,907 | | | | | | | | |
|
| | | San Francisco Bay Area(1) | | | Other California | | | Total in State of California | | | All Other States(2) | | | Total | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | % of Total in Category | | | Amount | | | % of Total in Category | | | Amount | | | % of Total in Category | | | Amount | | | % of Total in Category | | | Amount | | | % of Total in Category | | ||||||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | | | | $ | 52,093 | | | | | | 10.0% | | | | | $ | 27,018 | | | | | | 13.2% | | | | | $ | 79,111 | | | | | | 10.9% | | | | | $ | 42,744 | | | | | | 17.0% | | | | | $ | 121,855 | | | | | | 12.5% | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 59,722 | | | | | | 11.5% | | | | | | 9,281 | | | | | | 4.5% | | | | | | 69,003 | | | | | | 9.5% | | | | | | 33,705 | | | | | | 13.4% | | | | | | 102,708 | | | | | | 10.5% | | |
Multifamily residential | | | | | 75,632 | | | | | | 14.6% | | | | | | 17,872 | | | | | | 8.7% | | | | | | 93,504 | | | | | | 12.9% | | | | | | 23,678 | | | | | | 9.4% | | | | | | 117,181 | | | | | | 12.0% | | |
Owner occupied CRE | | | | | 157,767 | | | | | | 30.4% | | | | | | 57,217 | | | | | | 28.0% | | | | | | 214,984 | | | | | | 29.7% | | | | | | 57,687 | | | | | | 22.9% | | | | | | 272,672 | | | | | | 27.9% | | |
Nonowner occupied | | | | | 156,934 | | | | | | 30.2% | | | | | | 78,143 | | | | | | 38.2% | | | | | | 235,077 | | | | | | 32.5% | | | | | | 77,052 | | | | | | 30.6% | | | | | | 312,130 | | | | | | 32.0% | | |
Construction and land | | | | | 17,605 | | | | | | 3.4% | | | | | | 14,401 | | | | | | 7.0% | | | | | | 32,006 | | | | | | 4.4% | | | | | | 15,297 | | | | | | 6.1% | | | | | | 47,302 | | | | | | 4.8% | | |
Total real estate | | | | | 467,660 | | | | | | | | | | | | 176,914 | | | | | | | | | | | | 644,574 | | | | | | | | | | | | 207,419 | | | | | | | | | | | | 851,993 | | | | | | | | |
Consumer | | | | | 21 | | | | | | 0.0% | | | | | | 561 | | | | | | 0.3% | | | | | | 582 | | | | | | 0.1% | | | | | | 1,265 | | | | | | 0.5% | | | | | | 1,847 | | | | | | 0.2% | | |
Total loans | | | | $ | 519,774 | | | | | | | | | | | $ | 204,493 | | | | | | | | | | | $ | 724,267 | | | | | | | | | | | $ | 251,428 | | | | | | | | | | | $ | 975,695 | | | | | | | | |
|
| | | As of December 31, | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | |||||||||||||||||||||||||||||||||||||||||||||||
| | | Legacy | | | Acquired | | | Total | | | Legacy | | | Acquired | | | Total | | | Legacy | | | Acquired | | | Total | | | |||||||||||||||||||||||||||||
| | | (In thousands) | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | | | | $ | 90,946 | | | | | $ | 30,907 | | | | | $ | 121,853 | | | | | $ | 76,938 | | | | | $ | 37,435 | | | | | $ | 114,373 | | | | | $ | 67,925 | | | | | $ | 3,062 | | | | | $ | 70,987 | | | | ||
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Residential | | | | | 24,053 | | | | | | 76,862 | | | | | | 100,915 | | | | | | 19,771 | | | | | | 63,715 | | | | | | 83,486 | | | | | | 24,494 | | | | | | 6,004 | | | | | | 30,498 | | | | ||
Multifamily residential | | | | | 41,073 | | | | | | 71,886 | | | | | | 112,958 | | | | | | 34,041 | | | | | | 79,718 | | | | | | 113,759 | | | | | | 35,334 | | | | | | 2,901 | | | | | | 38,235 | | | | ||
Owner occupied CRE | | | | | 170,599 | | | | | | 99,605 | | | | | | 270,204 | | | | | | 150,419 | | | | | | 101,293 | | | | | | 251,712 | | | | | | 112,247 | | | | | | 32,953 | | | | | | 145,200 | | | | ||
Nonowner occupied CRE | | | | | 220,471 | | | | | | 87,574 | | | | | | 308,045 | | | | | | 195,670 | | | | | | 97,662 | | | | | | 293,332 | | | | | | 174,499 | | | | | | 20,462 | | | | | | 194,961 | | | | ||
Construction and land | | | | | 34,188 | | | | | | 12,881 | | | | | | 47,069 | | | | | | 17,028 | | | | | | 5,692 | | | | | | 22,720 | | | | | | 19,010 | | | | | | 735 | | | | | | 19,745 | | | | ||
Total real estate | | | | | 490,384 | | | | | | 348,808 | | | | | | 839,191 | | | | | | 416,929 | | | | | | 348,080 | | | | | | 765,009 | | | | | | 365,584 | | | | | | 63,055 | | | | | | 428,639 | | | | ||
Consumer | | | | | 588 | | | | | | 1,259 | | | | | | 1,847 | | | | | | 1,005 | | | | | | 91 | | | | | | 1,096 | | | | | | 781 | | | | | | 536 | | | | | | 1,317 | | | | ||
PCI loans | | | | | — | | | | | | 12,804 | | | | | | 12,804 | | | | | | — | | | | | | 14,315 | | | | | | 14,315 | | | | | | — | | | | | | 7,407 | | | | | | 7,407 | | | | ||
Total Loans | | | | | 581,918 | | | | | | 393,778 | | | | | | 975,695 | | | | | | 494,872 | | | | | | 399,921 | | | | | | 894,793 | | | | | | 434,290 | | | | | | 74,060 | | | | | | 508,350 | | | | ||
Deferred loan fees and costs, net | | | | | (390) | | | | | | 24 | | | | | | (366) | | | | | | (469) | | | | | | — | | | | | | (469) | | | | | | (311) | | | | | | — | | | | | | (311) | | | | ||
Allowance for loan losses | | | | | (5,140) | | | | | | — | | | | | | (5,140) | | | | | | (4,215) | | | | | | — | | | | | | (4,215) | | | | | | (3,775) | | | | | | — | | | | | | (3,775) | | | | ||
Net loans | | | | $ | 576,388 | | | | | $ | 393,802 | | | | | $ | 970,189 | | | | | $ | 490,188 | | | | | $ | 399,921 | | | | | $ | 890,109 | | | | | $ | 430,204 | | | | | $ | 74,060 | | | | | $ | 504,264 | | | | ||
|
| | | Maturing Within One Year | | | Maturing After One to Five Years | | | Maturing After Five Years | | | Total | | ||||||||||||
| | | (In thousands) | | |||||||||||||||||||||
Commercial and industrial | | | | $ | 26,372 | | | | | $ | 51,291 | | | | | $ | 44,190 | | | | | $ | 121,853 | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 5,617 | | | | | | 6,184 | | | | | | 89,114 | | | | | | 100,915 | | |
Multifamily residential | | | | | 2,394 | | | | | | 10,848 | | | | | | 99,717 | | | | | | 112,958 | | |
Owner occupied CRE | | | | | 10,186 | | | | | | 29,305 | | | | | | 230,713 | | | | | | 270,204 | | |
Nonowner occupied CRE | | | | | 26,566 | | | | | | 82,593 | | | | | | 198,886 | | | | | | 308,045 | | |
Construction and land | | | | | 32,104 | | | | | | 11,683 | | | | | | 3,282 | | | | | | 47,069 | | |
Total real estate | | | | | 76,867 | | | | | | 140,612 | | | | | | 621,712 | | | | | | 839,191 | | |
Consumer and other | | | | | 81 | | | | | | 1,589 | | | | | | 177 | | | | | | 1,847 | | |
PCI loans | | | | | 1,874 | | | | | | 1,836 | | | | | | 9,094 | | | | | | 12,804 | | |
Total loans | | | | | 105,194 | | | | | | 195,328 | | | | | | 675,173 | | | | | | 975,695 | | |
Deferred loan fees and costs, net | | | | | 37 | | | | | | (17) | | | | | | (386) | | | | | | (366) | | |
Allowance for loan losses | | | | | (833) | | | | | | (989) | | | | | | (3,318) | | | | | | (5,140) | | |
Loans, net | | | | $ | 104,398 | | | | | $ | 194,321 | | | | | $ | 671,470 | | | | | $ | 970,189 | | |
|
| | | Floating or Adjustable Rate | | | Fixed Rate | | | Total | | |||||||||
| | | (In thousands) | | |||||||||||||||
Commercial and industrial | | | | $ | 47,062 | | | | | $ | 74,791 | | | | | $ | 121,853 | | |
Real estate: | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 73,086 | | | | | | 27,828 | | | | | | 100,914 | | |
Multifamily residential | | | | | 98,896 | | | | | | 14,062 | | | | | | 112,958 | | |
Owner occupied CRE | | | | | 171,326 | | | | | | 98,879 | | | | | | 270,205 | | |
Nonowner occupied CRE | | | | | 212,588 | | | | | | 95,457 | | | | | | 308,045 | | |
Construction and land | | | | | 30,864 | | | | | | 16,205 | | | | | | 47,069 | | |
Total real estate | | | | | 586,760 | | | | | | 252,431 | | | | | | 839,191 | | |
Consumer and other | | | | | 564 | | | | | | 1,282 | | | | | | 1,846 | | |
PCI loans | | | | | 10,490 | | | | | | 2,314 | | | | | | 12,804 | | |
Total loans | | | | $ | 644,876 | | | | | $ | 330,818 | | | | | $ | 975,695 | | |
|
| | | December 31, 2018 Weighted Average Age (months) | | |||
Commercial and industrial | | | | | 57 | | |
Real estate: | | | | | | | |
Residential | | | | | 218 | | |
Multifamily residential | | | | | 118 | | |
Owner occupied CRE | | | | | 113 | | |
Nonowner occupied CRE | | | | | 84 | | |
Construction and land | | | | | 16 | | |
Consumer and other | | | | | 8 | | |
Total | | | | | 104 | | |
|
| | | Years ended December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In thousands) | | |||||||||||||||
Loans originated | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 30,204 | | | | | $ | 35,817 | | | | | $ | 30,954 | | |
Real estate: | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 5,608 | | | | | | 5,323 | | | | | | 11,985 | | |
Multifamily residential | | | | | 10,169 | | | | | | 6,465 | | | | | | 5,808 | | |
Owner occupied CRE | | | | | 49,758 | | | | | | 41,180 | | | | | | 43,102 | | |
Nonowner occupied CRE | | | | | 49,712 | | | | | | 50,345 | | | | | | 62,862 | | |
Construction and land | | | | | 2,286 | | | | | | 26,801 | | | | | | — | | |
Total real estate | | | | | 117,533 | | | | | | 130,114 | | | | | | 123,757 | | |
Consumer | | | | | 35 | | | | | | 500 | | | | | | — | | |
Total loans originated | | | | | 147,772 | | | | | | 166,431 | | | | | | 154,711 | | |
Loans purchased | | | | | | | | | | | | | | | | | | | |
Net loans purchased in acquisitions | | | | | 75,384 | | | | | | 381,336 | | | | | | — | | |
Other loans purchased | | | | | 14,995 | | | | | | 5,808 | | | | | | — | | |
Loans sold | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | (11,641) | | | | | | (6,445) | | | | | | — | | |
Real estate | | | | | (16,776) | | | | | | (15,867) | | | | | | — | | |
Other | | | | | | | | | | | | | | | | | | | |
Principal repayments | | | | | (127,583) | | | | | | (144,703) | | | | | | (109,775) | | |
Transfer to real estate owned | | | | | (394) | | | | | | (275) | | | | | | (954) | | |
(Decrease)/increase in allowance for loan losses and other items, net | | | | | (822) | | | | | | (440) | | | | | | 75 | | |
Net increase in loans receivable and loans held for sale | | | | $ | 80,935 | | | | | $ | 385,845 | | | | | $ | 44,057 | | |
|
| | | 30 – 59 Days Past Due | | | 60 – 89 Days Past Due | | | Greater Than 90 Days | | | Total Past Due | | | Current | | | PCI Loans | | | Total Loans Receivable | | | Non- performing Loans | | ||||||||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 270 | | | | | $ | 349 | | | | | $ | 1,861 | | | | | $ | 2,480 | | | | | $ | 119,373 | | | | | $ | 2 | | | | | $ | 121,855 | | | | | $ | 1,878 | | |
Construction and land | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,069 | | | | | | 233 | | | | | | 47,302 | | | | | | — | | |
Commercial real estate | | | | | 2,345 | | | | | | 356 | | | | | | 501 | | | | | | 3,202 | | | | | | 688,005 | | | | | | 10,776 | | | | | | 701,983 | | | | | | 596 | | |
Residential | | | | | 93 | | | | | | — | | | | | | 57 | | | | | | 150 | | | | | | 100,765 | | | | | | 1,793 | | | | | | 102,708 | | | | | | — | | |
Consumer | | | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | | | | | 1,843 | | | | | | — | | | | | | 1,847 | | | | | | 654 | | |
Total | | | | $ | 2,708 | | | | | $ | 709 | | | | | $ | 2,419 | | | | | $ | 5,836 | | | | | $ | 957,055 | | | | | $ | 12,804 | | | | | $ | 975,695 | | | | | $ | 3,128 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 96 | | | | | $ | — | | | | | $ | — | | | | | $ | 96 | | | | | $ | 113,702 | | | | | $ | 3 | | | | | $ | 113,801 | | | | | $ | 13 | | |
Construction and land | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,720 | | | | | | — | | | | | | 22,720 | | | | | | — | | |
Commercial real estate | | | | | 1,446 | | | | | | — | | | | | | — | | | | | | 1,446 | | | | | | 654,687 | | | | | | 13,017 | | | | | | 669,150 | | | | | | 166 | | |
Residential | | | | | 349 | | | | | | — | | | | | | — | | | | | | 349 | | | | | | 83,137 | | | | | | 1,295 | | | | | | 84,781 | | | | | | — | | |
Consumer | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 1,093 | | | | | | — | | | | | | 1,096 | | | | | | — | | |
Total | | | | $ | 1,894 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,894 | | | | | $ | 875,339 | | | | | $ | 14,315 | | | | | $ | 891,548 | | | | | $ | 179 | | |
|
| | | As of December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||
Loans accounted for on a non-accrual basis: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 1,878 | | | | | $ | 13 | | | | | $ | 458 | | | | | $ | 334 | | | | | $ | 614 | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 654 | | | | | | — | | | | | | — | | | | | | — | | | | | | 241 | | |
Multifamily residential | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Owner occupied CRE | | | | | — | | | | | | 78 | | | | | | — | | | | | | — | | | | | | — | | |
Nonowner occupied CRE | | | | | 596 | | | | | | 88 | | | | | | 632 | | | | | | — | | | | | | — | | |
Construction and land | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total real estate | | | | | 1,249 | | | | | | 166 | | | | | | 632 | | | | | | — | | | | | | 241 | | |
Consumer | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total nonaccrual loans | | | | | 3,128 | | | | | | 179 | | | | | | 1,090 | | | | | | 334 | | | | | | 855 | | |
More than 90 days past due and still accruing | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total of nonaccrual and 90 days past due loans | | | | | 3,128 | | | | | | 179 | | | | | | 1,090 | | | | | | 334 | | | | | | 855 | | |
Real estate owned | | | | | 801 | | | | | | — | | | | | | 775 | | | | | | — | | | | | | 2,103 | | |
Total nonperforming assets(1) | | | | $ | 3,929 | | | | | $ | 179 | | | | | $ | 1,865 | | | | | $ | 334 | | | | | $ | 2,958 | | |
Troubled debt restructurings – performing | | | | $ | 750 | | | | | $ | 1,045 | | | | | $ | 632 | | | | | $ | — | | | | | $ | — | | |
PCI loans | | | | $ | 12,804 | | | | | $ | 14,315 | | | | | $ | 7,407 | | | | | $ | 9,854 | | | | | $ | 2,112 | | |
Nonperforming assets to total assets(1) | | | | | 0.27% | | | | | | 0.01% | | | | | | 0.28% | | | | | | 0.05% | | | | | | 0.59% | | |
Nonperforming loans to total loans(1) | | | | | 0.32% | | | | | | 0.02% | | | | | | 0.22% | | | | | | 0.07% | | | | | | 0.26% | | |
| | | Years ended December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||
Allowance, beginning of period | | | | $ | 4,215 | | | | | $ | 3,775 | | | | | $ | 3,850 | | | | | $ | 2,500 | | | | | $ | 2,775 | | |
Provisions for loan losses | | | | | 1,842 | | | | | | 462 | | | | | | 599 | | | | | | 1,412 | | | | | | 1,074 | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | 189 | | | | | | 45 | | | | | | 55 | | | | | | 46 | | | | | | 119 | | |
Residential | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Owner occupied CRE | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Nonowner occupied CRE | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer | | | | | — | | | | | | — | | | | | | 12 | | | | | | — | | | | | | — | | |
Total recoveries | | | | | 189 | | | | | | 45 | | | | | | 67 | | | | | | 46 | | | | | | 119 | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | (1,106) | | | | | | (63) | | | | | | (491) | | | | | | (95) | | | | | | (1,112) | | |
Residential | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Owner occupied CRE | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (356) | | |
Nonowner occupied CRE | | | | | — | | | | | | (3) | | | | | | (250) | | | | | | — | | | | | | — | | |
Consumer | | | | | — | | | | | | (1) | | | | | | — | | | | | | (13) | | | | | | — | | |
Total charge-offs | | | | | (1,106) | | | | | | (67) | | | | | | (741) | | | | | | (108) | | | | | | (1,468) | | |
Net charge-offs | | | | | (917) | | | | | | (22) | | | | | | (674) | | | | | | (62) | | | | | | (1,349) | | |
Balance at end of period | | | | $ | 5,140 | | | | | $ | 4,215 | | | | | $ | 3,775 | | | | | $ | 3,850 | | | | | $ | 2,500 | | |
Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses as a percentage of total loans | | | | | 0.53% | | | | | | 0.47% | | | | | | 0.74% | | | | | | 0.83% | | | | | | 0.77% | | |
Allowance for loan losses to total loans excluding PCI loans | | | | | 0.53% | | | | | | 0.48% | | | | | | 0.75% | | | | | | 0.85% | | | | | | 0.77% | | |
Allowance for loan losses excluding acquired loans (loans not covered by the allowance) | | | | | 0.88% | | | | | | 0.85% | | | | | | 0.87% | | | | | | 1.08% | | | | | | 0.96% | | |
Allowance for loan losses as a percentage of total nonperforming loans | | | | | 164.32% | | | | | | 2,354.75% | | | | | | 343.18% | | | | | | 1,152.69% | | | | | | 84.49% | | |
Net charge-offs as a percentage of average loans outstanding for the period | | | | | 0.09% | | | | | | 0.00% | | | | | | 0.14% | | | | | | 0.02% | | | | | | 0.43% | | |
| | | As of December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Loan Balance | | | Allowance by Loan Category | | | Percent of Loans in Category to Total Loans | | | Loan Balance | | | Allowance by Loan Category | | | Percent of Loans in Category to Total Loans | | | Loan Balance | | | Allowance by Loan Category | | | Percent of Loans in Category to Total Loans | | |||||||||||||||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | | | | $ | 121,853 | | | | | $ | 1,093 | | | | | | 12.5% | | | | | $ | 113,778 | | | | | $ | 911 | | | | | | 12.8% | | | | | $ | 70,987 | | | | | $ | 1,072 | | | | | | 14.0% | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 100,915 | | | | | | 232 | | | | | | 10.3% | | | | | | 83,486 | | | | | | 163 | | | | | | 9.4% | | | | | | 30,498 | | | | | | 160 | | | | | | 6.0% | | |
Multifamily residential | | | | | 112,958 | | | | | | 333 | | | | | | 11.6% | | | | | | 113,759 | | | | | | 289 | | | | | | 12.8% | | | | | | 38,235 | | | | | | 407 | | | | | | 7.5% | | |
Owner occupied CRE | | | | | 270,204 | | | | | | 1,327 | | | | | | 27.7% | | | | | | 249,062 | | | | | | 1,105 | | | | | | 27.9% | | | | | | 145,200 | | | | | | 671 | | | | | | 28.6% | | |
Nonowner occupied CRE | | | | | 308,045 | | | | | | 1,800 | | | | | | 31.6% | | | | | | 293,332 | | | | | | 1,528 | | | | | | 32.9% | | | | | | 194,961 | | | | | | 1,156 | | | | | | 38.4% | | |
Construction and land | | | | | 47,069 | | | | | | 352 | | | | | | 4.8% | | | | | | 22,720 | | | | | | 216 | | | | | | 2.5% | | | | | | 19,745 | | | | | | 304 | | | | | | 3.8% | | |
Total real estate | | | | | 839,191 | | | | | | 4,044 | | | | | | 86.0% | | | | | | 765,009 | | | | | | 3,301 | | | | | | 85.5% | | | | | | 428,639 | | | | | | 2,698 | | | | | | 84.3% | | |
Consumer | | | | | 1,847 | | | | | | 3 | | | | | | 0.2% | | | | | | 1,096 | | | | | | 3 | | | | | | 0.1% | | | | | | 1,317 | | | | | | 5 | | | | | | 0.3% | | |
PCI loans | | | | | 12,804 | | | | | | — | | | | | | 1.3% | | | | | | 14,315 | | | | | | — | | | | | | 1.6% | | | | | | 7,407 | | | | | | — | | | | | | 1.4% | | |
Total Loans | | | | $ | 975,695 | | | | | $ | 5,140 | | | | | | 100.0% | | | | | $ | 891,548 | | | | | $ | 4,215 | | | | | | 100.0% | | | | | $ | 508,350 | | | | | $ | 3,775 | | | | | | 100.0% | | |
|
| | | As of December 31, | | |||||||||||||||||||||||||||||||||
| | | 2015 | | | 2014 | | ||||||||||||||||||||||||||||||
| | | Loan Balance | | | Allowance by Loan Category | | | Percent of Loans in Category to Total Loans | | | Loan Balance | | | Allowance by Loan Category | | | Percent of Loans in Category to Total Loans | | ||||||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||||||||
Commercial and industrial | | | | $ | 71,357 | | | | | $ | 1,559 | | | | | | 15.4% | | | | | $ | 70,901 | | | | | $ | 1,368 | | | | | | 21.8% | | |
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | | | 27,938 | | | | | | 144 | | | | | | 6.0% | | | | | | 25,312 | | | | | | 285 | | | | | | 7.8% | | |
Multifamily residential | | | | | 36,778 | | | | | | 384 | | | | | | 7.9% | | | | | | 8,233 | | | | | | 11 | | | | | | 2.5% | | |
Owner occupied CRE | | | | | 126,413 | | | | | | 494 | | | | | | 27.2% | | | | | | 68,821 | | | | | | 178 | | | | | | 21.1% | | |
Non owner occupied CRE | | | | | 174,007 | | | | | | 1,032 | | | | | | 37.5% | | | | | | 125,737 | | | | | | 362 | | | | | | 38.7% | | |
Construction and land | | | | | 17,086 | | | | | | 234 | | | | | | 3.7% | | | | | | 24,131 | | | | | | 293 | | | | | | 7.3% | | |
Total real estate | | | | | 382,222 | | | | | | 2,288 | | | | | | 82.3% | | | | | | 252,234 | | | | | | 1,457 | | | | | | 77.4% | | |
Consumer | | | | | 967 | | | | | | 3 | | | | | | 0.2% | | | | | | 452 | | | | | | 3 | | | | | | 0.1% | | |
PCI loans | | | | | 9,854 | | | | | | — | | | | | | 2.1% | | | | | | 2,112 | | | | | | — | | | | | | 0.7% | | |
Total Loans | | | | $ | 464,400 | | | | | $ | 3,850 | | | | | | 100.0% | | | | | $ | 325,699 | | | | | $ | 2,500 | | | | | | 100.0% | | |
|
| | | December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | Percent of Total Deposits | | | Increase/ (Decrease) | | | Amount | | | Percent of Total Deposits | | | Increase/ (Decrease) | | | Amount | | | Percent of Total Deposits | | | Increase/ (Decrease) | | |||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Noninterest bearing demand | | | | $ | 398,045 | | | | | | 31.6% | | | | | $ | 70,736 | | | | | $ | 327,309 | | | | | | 29.6% | | | | | $ | 198,612 | | | | | $ | 128,697 | | | | | | 21.8% | | | | | $ | (23,316) | | |
NOW accounts and savings | | | | | 246,288 | | | | | | 19.6% | | | | | | 54,738 | | | | | | 191,550 | | | | | | 17.3% | | | | | | 138,364 | | | | | | 53,186 | | | | | | 9.0% | | | | | | (796) | | |
Money market | | | | | 398,081 | | | | | | 31.6% | | | | | | 41,441 | | | | | | 356,640 | | | | | | 32.3% | | | | | | 108,908 | | | | | | 247,732 | | | | | | 41.9% | | | | | | 37,209 | | |
Time deposits – $250,000 or less | | | | | 117,653 | | | | | | 9.4% | | | | | | (8,618) | | | | | | 126,271 | | | | | | 11.4% | | | | | | 47,713 | | | | | | 80,808 | | | | | | 13.7% | | | | | | 7,271 | | |
Time deposits – more than $250,000 | | | | | 97,701 | | | | | | 7.8% | | | | | | (4,834) | | | | | | 102,535 | | | | | | 9.4% | | | | | | 19,949 | | | | | | 80,336 | | | | | | 13.6% | | | | | | 27,087 | | |
Total | | | | $ | 1,257,768 | | | | | | 100.0% | | | | | $ | 153,463 | | | | | $ | 1,104,305 | | | | | | 100.0% | | | | | $ | 513,546 | | | | | $ | 590,759 | | | | | | 100.0% | | | | | $ | 47,455 | | |
|
| | | One Year or Less | | | After One Year Through Two Years | | | After Two Years Through Three Years | | | After Three Years | | | Total | | |||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||
0.00 – 0.99% | | | | $ | 60,241 | | | | | $ | 10,267 | | | | | $ | 1,566 | | | | | $ | 1,177 | | | | | $ | 73,251 | | |
1.00 – 1.99% | | | | | 56,001 | | | | | | 4,323 | | | | | | 1,638 | | | | | | 8,633 | | | | | | 70,595 | | |
2.00% and above | | | | | 34,297 | | | | | | 25,897 | | | | | | 4,442 | | | | | | 6,872 | | | | | | 71,508 | | |
Total | | | | $ | 150,539 | | | | | $ | 40,487 | | | | | $ | 7,646 | | | | | $ | 16,682 | | | | | $ | 215,354 | | |
|
| | | Three Months or Less | | | Over Three to Six Months | | | Over Six to 12 Months | | | Over 12 Months | | | Total | | |||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||
Certificates of deposit less than $100,000 | | | | $ | 7,857 | | | | | $ | 6,628 | | | | | $ | 9,553 | | | | | $ | 10,470 | | | | | $ | 34,508 | | |
Certificates of deposit of $100,000 or more | | | | | 32,147 | | | | | | 31,163 | | | | | | 61,987 | | | | | | 53,681 | | | | | | 178,978 | | |
Public funds | | | | | 613 | | | | | | 250 | | | | | | 341 | | | | | | 664 | | | | | | 1,868 | | |
Total | | | | $ | 40,617 | | | | | $ | 38,041 | | | | | $ | 71,881 | | | | | $ | 64,815 | | | | | $ | 215,354 | | |
|
| | | December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In thousands) | | |||||||||||||||
Maximum balance: | | | | | | | | | | | | | | | | | | | |
Subordinated debt | | | | $ | 9,485 | | | | | $ | 6,392 | | | | | $ | — | | |
FHLB and other borrowings | | | | | — | | | | | | 13,502 | | | | | | 26,000 | | |
Term loan(1) | | | | | — | | | | | | 6,000 | | | | | | — | | |
Average balance: | | | | | | | | | | | | | | | | | | | |
Subordinated debt | | | | | 5,654 | | | | | | 3,618 | | | | | | — | | |
FHLB and other borrowings | | | | | — | | | | | | 85 | | | | | | 76 | | |
Term loan | | | | | 2,104 | | | | | | 4,092 | | | | | | — | | |
Weighted average rate: | | | | | | | | | | | | | | | | | | | |
Subordinated debt | | | | | 6.19% | | | | | | 5.48% | | | | | | 0.00% | | |
FHLB and other borrowings | | | | | 0.00% | | | | | | 0.75% | | | | | | 0.57% | | |
Term loan | | | | | 0.00% | | | | | | 4.71% | | | | | | 0.00% | | |
| | | Years ended December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Average Balance(1) | | | Interest | | | Annualized Average Yield | | | Average Balance | | | Interest | | | Annualized Average Yield | | | Average Balance | | | Interest | | | Annualized Average Yield | | |||||||||||||||||||||||||||
Interest earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest earning deposits | | | | $ | 278,927 | | | | | $ | 5,862 | | | | | | 2.10% | | | | | $ | 173,321 | | | | | $ | 2,092 | | | | | | 1.21% | | | | | $ | 105,999 | | | | | $ | 566 | | | | | | 0.53% | | |
Investments available-for-sale | | | | | 57,823 | | | | | | 1,209 | | | | | | 2.09% | | | | | | 30,452 | | | | | | 631 | | | | | | 2.07% | | | | | | 21,400 | | | | | | 268 | | | | | | 1.25% | | |
FHLB Stock | | | | | 5,013 | | | | | | 446 | | | | | | 8.90% | | | | | | 4,116 | | | | | | 356 | | | | | | 8.65% | | | | | | 2,462 | | | | | | 307 | | | | | | 12.47% | | |
FRB Stock | | | | | 3,328 | | | | | | 223 | | | | | | 6.70% | | | | | | 1,863 | | | | | | 87 | | | | | | 4.67% | | | | | | 1,441 | | | | | | 90 | | | | | | 6.25% | | |
Total loans(1) | | | | | 907,083 | | | | | | 49,120 | | | | | | 5.42% | | | | | | 755,404 | | | | | | 41,087 | | | | | | 5.44% | | | | | | 493,091 | | | | | | 28,394 | | | | | | 5.76% | | |
Total interest earning assets | | | | | 1,252,174 | | | | | | 56,860 | | | | | | 4.54% | | | | | | 965,156 | | | | | | 44,253 | | | | | | 4.59% | | | | | | 624,393 | | | | | | 29,625 | | | | | | 4.74% | | |
Non-interest earning assets | | | | | 68,914 | | | | | | | | | | | | | | | | | | 61,545 | | | | | | | | | | | | | | | | | | 25,350 | | | | | | | | | | | | | | |
Total average assets | | | | $ | 1,321,088 | | | | | | | | | | | | | | | | | $ | 1,026,701 | | | | | | | | | | | | | | | | | $ | 649,743 | | | | | | | | | | | | | | |
Interest bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts | | | | $ | 41,365 | | | | | | 34 | | | | | | 0.08% | | | | | $ | 30,748 | | | | | | 28 | | | | | | 0.09% | | | | | $ | 13,694 | | | | | | 21 | | | | | | 0.15% | | |
Interest bearing checking | | | | | 166,124 | | | | | | 133 | | | | | | 0.08% | | | | | | 117,965 | | | | | | 120 | | | | | | 0.10% | | | | | | 40,222 | | | | | | 77 | | | | | | 0.19% | | |
Money market accounts | | | | | 363,168 | | | | | | 1,895 | | | | | | 0.52% | | | | | | 317,946 | | | | | | 1,703 | | | | | | 0.54% | | | | | | 228,011 | | | | | | 1,102 | | | | | | 0.48% | | |
Certificates of deposit | | | | | 215,103 | | | | | | 2,400 | | | | | | 1.12% | | | | | | 191,086 | | | | | | 2,057 | | | | | | 1.08% | | | | | | 136,382 | | | | | | 1,874 | | | | | | 1.37% | | |
Total deposit accounts | | | | | 785,760 | | | | | | 4,462 | | | | | | 0.57% | | | | | | 657,745 | | | | | | 3,908 | | | | | | 0.59% | | | | | | 418,309 | | | | | | 3,074 | | | | | | 0.73% | | |
Borrowed funds | | | | | 7,758 | | | | | | 480 | | | | | | 6.19% | | | | | | 8,485 | | | | | | 404 | | | | | | 4.76% | | | | | | 77 | | | | | | — | | | | | | — | | |
Total interest bearing liabilities | | | | | 793,518 | | | | | | 4,942 | | | | | | 0.62% | | | | | | 666,230 | | | | | | 4,312 | | | | | | 0.65% | | | | | | 418,386 | | | | | | 3,074 | | | | | | 0.73% | | |
Non-interest bearing liabilities | | | | | 356,636 | | | | | | | | | | | | | | | | | | 260,903 | | | | | | | | | | | | | | | | | | 156,280 | | | | | | | | | | | | | | |
Total average liabilities | | | | | 1,150,154 | | | | | | | | | | | | | | | | | | 927,133 | | | | | | | | | | | | | | | | | | 574,666 | | | | | | | | | | | | | | |
Average equity | | | | | 170,934 | | | | | | | | | | | | | | | | | | 99,568 | | | | | | | | | | | | | | | | | | 75,077 | | | | | | | | | | | | | | |
Total average liabilities and equity | | | | $ | 1,321,088 | | | | | | | | | | | | | | | | | $ | 1,026,701 | | | | | | | | | | | | | | | | | $ | 649,743 | | | | | | | | | | | | | | |
Net interest income | | | | | | | | | | $ | 51,918 | | | | | | | | | | | | | | | | | $ | 39,941 | | | | | | | | | | | | | | | | | $ | 26,551 | | | | | | | | |
Interest rate spread(2) | | | | | | | | | | | | | | | | | 3.92% | | | | | | | | | | | | | | | | | | 3.94% | | | | | | | | | | | | | | | | | | 4.01% | | |
Net interest margin(3) | | | | | | | | | | | | | | | | | 4.15% | | | | | | | | | | | | | | | | | | 4.14% | | | | | | | | | | | | | | | | | | 4.25% | | |
Ratio of average interest earning assets to average interest bearing liabilities | | | | | | | | | | | | | | | | | 157.80% | | | | | | | | | | | | | | | | | | 144.87% | | | | | | | | | | | | | | | | | | 149.24% | | |
| | | Year ended December 31, 2018 compared to 2017 Increase/(Decrease) Attributable to | | | Year ended December 31, 2017 compared to 2016 Increase/(Decrease) Attributable to | | ||||||||||||||||||||||||||||||
| | | Rate | | | Volume | | | Total | | | Rate | | | Volume | | | Total | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
Interest earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits | | | | $ | 2,495 | | | | | $ | 1,275 | | | | | $ | 3,770 | | | | | $ | 716 | | | | | $ | 810 | | | | | $ | 1,526 | | |
Investments available for sale | | | | | 11 | | | | | | 567 | | | | | | 578 | | | | | | 176 | | | | | | 188 | | | | | | 364 | | |
Other equity securities | | | | | 51 | | | | | | 175 | | | | | | 226 | | | | | | (117) | | | | | | 163 | | | | | | 46 | | |
Total loans | | | | | (217) | | | | | | 8,250 | | | | | | 8,033 | | | | | | (1,578) | | | | | | 14,270 | | | | | | 12,692 | | |
Total interest income | | | | | 2,340 | | | | | | 10,267 | | | | | | 12,607 | | | | | | (803) | | | | | | 15,431 | | | | | | 14,628 | | |
Interest bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts | | | | | (4) | | | | | | 10 | | | | | | 6 | | | | | | (8) | | | | | | 15 | | | | | | 7 | | |
Interest bearing checking | | | | | (36) | | | | | | 49 | | | | | | 13 | | | | | | (37) | | | | | | 80 | | | | | | 43 | | |
Money market accounts | | | | | (50) | | | | | | 242 | | | | | | 192 | | | | | | 132 | | | | | | 469 | | | | | | 601 | | |
Certificates of deposit | | | | | 84 | | | | | | 259 | | | | | | 343 | | | | | | (371) | | | | | | 555 | | | | | | 184 | | |
Total deposits | | | | | (6) | | | | | | 560 | | | | | | 554 | | | | | | (284) | | | | | | 1,119 | | | | | | 835 | | |
Borrowed funds | | | | | 111 | | | | | | (35) | | | | | | 76 | | | | | | 3 | | | | | | 400 | | | | | | 403 | | |
Total interest expense | | | | | 105 | | | | | | 525 | | | | | | 630 | | | | | | (281) | | | | | | 1,519 | | | | | | 1,238 | | |
Net interest income | | | | $ | 2,235 | | | | | $ | 9,742 | | | | | $ | 11,977 | | | | | $ | (522) | | | | | $ | 13,912 | | | | | $ | 13,390 | | |
|
| | | Year ended December 31, | | | Amount Increase (Decrease) | | | Percent Increase (Decrease) | | |||||||||||||||
| | | 2018 | | | 2017 | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||
Gain on sale of loans | | | | $ | 2,061 | | | | | $ | 2,173 | | | | | $ | (112) | | | | | | (5.2)% | | |
Service charges and other fees | | | | | 2,010 | | | | | | 1,249 | | | | | | 761 | | | | | | 60.9% | | |
Loan servicing and other loan fees | | | | | 1,243 | | | | | | 566 | | | | | | 677 | | | | | | 119.6% | | |
Gain on sale of OREO | | | | | 70 | | | | | | 252 | | | | | | (182) | | | | | | (72.2)% | | |
Other income and fees | | | | | 1,698 | | | | | | 554 | | | | | | 1,144 | | | | | | 206.5% | | |
Total non interest income | | | | $ | 7,082 | | | | | $ | 4,794 | | | | | $ | 2,288 | | | | | | 47.7% | | |
|
| | | Years ended December 31, | | | Amount Increase (Decrease) | | | Percent Increase (Decrease) | | |||||||||||||||
| | | 2018 | | | 2017 | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||
Salaries and related benefits | | | | $ | 21,444 | | | | | $ | 17,018 | | | | | $ | 4,426 | | | | | | 26.0% | | |
Occupancy and equipment | | | | | 4,259 | | | | | | 3,227 | | | | | | 1,032 | | | | | | 32.0% | | |
Data processing expense | | | | | 3,806 | | | | | | 4,735 | | | | | | (929) | | | | | | (19.6)% | | |
Other expense | | | | | 7,160 | | | | | | 5,144 | | | | | | 2,016 | | | | | | 39.2% | | |
Total non interest expense | | | | $ | 36,669 | | | | | $ | 30,124 | | | | | $ | 6,545 | | | | | | 21.7% | | |
|
| | | Year ended December 31, | | | Amount Increase (Decrease) | | | Percent Increase (Decrease) | | |||||||||||||||
| | | 2017 | | | 2016 | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||
Gain on sale of loans | | | | $ | 2,173 | | | | | $ | — | | | | | $ | 2,173 | | | | | | NM | | |
Service charges and other fees | | | | | 1,249 | | | | | | 607 | | | | | | 642 | | | | �� | | 105.8% | | |
Loan servicing and other loan fees | | | | | 566 | | | | | | 331 | | | | | | 235 | | | | | | 71.0% | | |
Gain on sale of OREO | | | | | 252 | | | | | | — | | | | | | 252 | | | | | | NM | | |
Other income and fees | | | | | 554 | | | | | | 420 | | | | | | 134 | | | | | | 31.9% | | |
Total non interest income | | | | $ | 4,794 | | | | | $ | 1,358 | | | | | $ | 3,436 | | | | | | 253.0% | | |
|
| | | Year ended December 31, | | | Amount Increase (Decrease) | | | Percent Increase (Decrease) | | |||||||||||||||
| | | 2017 | | | 2016 | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||
Salaries and related benefits | | | | $ | 17,018 | | | | | $ | 10,611 | | | | | $ | 6,407 | | | | | | 60.4% | | |
Occupancy and equipment | | | | | 3,227 | | | | | | 2,147 | | | | | | 1,080 | | | | | | 50.3% | | |
Data processing expense | | | | | 4,735 | | | | | | 1,386 | | | | | | 3,349 | | | | | | 241.6% | | |
Other expense | | | | | 5,144 | | | | | | 2,819 | | | | | | 2,325 | | | | | | 82.5% | | |
Total non interest expense | | | | $ | 30,124 | | | | | $ | 16,963 | | | | | $ | 13,161 | | | | | | 77.6% | | |
|
| | | Actual | | | Minimum Regulatory Requirement | | | Minimum Regulatory Requirement for “Well-Capitalized” | | |||||||||||||||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
BayCom Corp | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage ratio | | | | $ | 177,573 | | | | | | 12.11% | | | | | $ | 58,670 | | | | | | 4.00% | | | | | $ | 73,337 | | | | | | 5.00% | | |
Common equity tier 1 capital | | | | | 177,573 | | | | | | 17.63% | | | | | | 45,322 | | | | | | 4.50% | | | | | | 65,466 | | | | | | 6.50% | | |
Tier 1 capital to risk-weighted assets | | | | | 185,734 | | | | | | 18.44% | | | | | | 60,430 | | | | | | 6.00% | | | | | | 80,573 | | | | | | 8.00% | | |
Total capital to risk-weighted assets | | | | | 191,204 | | | | | | 18.98% | | | | | | 80,573 | | | | | | 8.00% | | | | | | 100,716 | | | | | | 10.00% | | |
United Business Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 leverage ratio | | | | $ | 147,209 | | | | | | 10.04% | | | | | $ | 58,663 | | | | | | 4.00% | | | | | $ | 73,328 | | | | | | 5.00% | | |
Common equity tier 1 capital | | | | | 147,209 | | | | | | 14.63% | | | | | | 45,293 | | | | | | 4.50% | | | | | | 65,424 | | | | | | 6.50% | | |
Tier 1 capital to risk-weighted assets | | | | | 147,209 | | | | | | 14.63% | | | | | | 60,391 | | | | | | 6.00% | | | | | | 80,522 | | | | | | 8.00% | | |
Total capital to risk-weighted assets | | | | | 152,679 | | | | | | 15.17% | | | | | | 80,522 | | | | | | 8.00% | | | | | | 100,652 | | | | | | 10.00% | | |
| | | One Year or Less | | | After One Year Through Three Years | | | After Three Years Through Five Years | | | After Five Years | | | Total | | |||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||
Deposits without a stated maturity | | | | $ | 1,042,414 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,042,414 | | |
Certificates of deposit | | | | | 150,539 | | | | | | 48,133 | | | | | | 16,682 | | | | | | — | | | | | | 215,354 | | |
Subordinated debt, net | | | | | — | | | | | | — | | | | | | — | | | | | | 8,161 | | | | | | 8,161 | | |
Salary continuation plan | | | | | 609 | | | | | | 1,257 | | | | | | 1,302 | | | | | | 4,755 | | | | | | 7,923 | | |
Operating lease obligations | | | | | 2,160 | | | | | | 4,330 | | | | | | 3,664 | | | | | | 9,519 | | | | | | 19,673 | | |
Total contractual obligations | | | | $ | 1,195,722 | | | | | $ | 53,720 | | | | | $ | 21,648 | | | | | $ | 22,435 | | | | | $ | 1,293,525 | | |
|
| | | Net Interest Income Sensitivity Immediate Changes in Rates | | |||||||||||||||||||||||||||
| | | -200 | | | -100 | | | +100 | | | +200 | | | +300 | | |||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dollar change | | | | $ | (24,997) | | | | | $ | (10,812) | | | | | $ | 4,627 | | | | | $ | 9,234 | | | | | $ | 13,820 | | |
Percent change | | | | | (19)% | | | | | | (8)% | | | | | | 4% | | | | | | 7% | | | | | | 11% | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dollar change | | | | $ | (20,772) | | | | | $ | (8,011) | | | | | $ | 1,917 | | | | | $ | 2,908 | | | | | $ | 3,221 | | |
Percent change | | | | | (21)% | | | | | | (9)% | | | | | | 2% | | | | | | 3% | | | | | | 3% | | |
Market Area | | | Market Rank | | | Branch Count | | | Deposits In Market (in thousands) | | | Market Share | | |||||||||
Buena Park, CA | | | 8 of 11 | | | | | 1 | | | | | $ | 95,070 | | | | | | 6.37% | | |
Los Angeles, CA | | | 8 of 13 | | | | | 1 | | | | | | 143,487 | | | | | | 2.18 | | |
Garden Grove, CA | | | 5 of 6 | | | | | 1 | | | | | | 43,396 | | | | | | 6.07 | | |
| | | 2018 | | | 2017 | | | 2016 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Average Balance | | | Interest | | | Rate | | | Average Balance | | | Interest | | | Rate | | | Average Balance | | | Interest | | | Rate | | |||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, net | | | | $ | 253,971 | | | | | $ | 14,690 | | | | | | 5.78% | | | | | $ | 225,937 | | | | | $ | 11,998 | | | | | | 5.31% | | | | | $ | 172,394 | | | | | $ | 9,035 | | | | | | 5.24% | | |
Federal funds sold(1) | | | | | 29,035 | | | | | | 556 | | | | | | 1.92% | | | | | | 24,391 | | | | | | 266 | | | | | | 1.09% | | | | | | 23,040 | | | | | | 116 | | | | | | 0.50% | | |
Investment securities(2) | | | | | 7,179 | | | | | | 118 | | | | | | 1.65% | | | | | | 7,814 | | | | | | 107 | | | | | | 1.37% | | | | | | 11,814 | | | | | | 149 | | | | | | 1.26% | | |
Deposits with financial institutions | | | | | 24,744 | | | | | | 569 | | | | | | 2.30% | | | | | | 19,801 | | | | | | 277 | | | | | | 1.40% | | | | | | 18,991 | | | | | | 144 | | | | | | 0.76% | | |
Total interest-earning assets | | | | $ | 314,929 | | | | | $ | 15,933 | | | | | | 5.06% | | | | | $ | 277,943 | | | | | $ | 12,648 | | | | | | 4.55% | | | | | $ | 226,239 | | | | | $ | 9,444 | | | | | | 4.17% | | |
Non-interest earning assets | | | | | 13,496 | | | | | | | | | | | | | | | | | | 12,103 | | | | | | | | | | | | | | | | | | 11,471 | | | | | | | | | | | | | | |
Total Assets | | | | $ | 328,425 | | | | | | | | | | | | | | | | | $ | 290,046 | | | | | | | | | | | | | | | | | $ | 237,710 | | | | | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand deposits | | | | $ | 734 | | | | | $ | 2 | | | | | | 0.20% | | | | | $ | 1,390 | | | | | $ | 3 | | | | | | 0.23% | | | | | $ | 888 | | | | | $ | 2 | | | | | | 0.24% | | |
Saving deposits(3) | | | | | 59,150 | | | | | | 603 | | | | | | 1.02% | | | | | | 66,827 | | | | | | 489 | | | | | | 0.73% | | | | | | 57,462 | | | | | | 390 | | | | | | 0.68% | | |
Time deposits | | | | | 88,383 | | | | | | 1,493 | | | | | | 1.69% | | | | | | 62,852 | | | | | | 673 | | | | | | 1.07% | | | | | | 51,287 | | | | | | 492 | | | | | | 0.96% | | |
Total interest-bearing deposits | | | | $ | 148,267 | | | | | $ | 2,098 | | | | | | 1.41% | | | | | $ | 131,069 | | | | | $ | 1,165 | | | | | | 0.89% | | | | | $ | 109,637 | | | | | $ | 884 | | | | | | 0.81% | | |
FHLB Advances and Other Borrowings | | | | | 51 | | | | | | 1 | | | | | | 1.86% | | | | | | 1 | | | | | | — | | | | | | 1.90% | | | | | | 1 | | | | | | — | | | | | | 0.80% | | |
Total interest-bearing liabilities | | | | $ | 148,318 | | | | | $ | 2,099 | | | | | | 1.41% | | | | | $ | 131,070 | | | | | $ | 1,165 | | | | | | 0.89% | | | | | $ | 109,638 | | | | | $ | 884 | | | | | | 0.81% | | |
Non-interest bearing deposits | | | | | 132,279 | | | | | | — | | | | | | 0.00% | | | | | | 116,449 | | | | | | — | | | | | | 0.00% | | | | | | 90,010 | | | | | | — | | | | | | 0.00% | | |
Total Deposits & Borrowings | | | | $ | 280,597 | | | | | $ | 2,099 | | | | | | 0.75% | | | | | $ | 247,519 | | | | | $ | 1,165 | | | | | | 0.47% | | | | | $ | 199,648 | | | | | $ | 884 | | | | | | 0.44% | | |
Other liabilities | | | | | 2,051 | | | | | | | | | | | | | | | | | | 1,298 | | | | | | | | | | | | | | | | | | 1,030 | | | | | | | | | | | | | | |
Stockholders’ equity | | | | | 45,777 | | | | | | | | | | | | | | | | | | 41,229 | | | | | | | | | | | | | | | | | | 37,032 | | | | | | | | | | | | | | |
Total Liabilities and Shareholders’ Equity | | | | $ | 328,425 | | | | | | | | | | | | | | | | | $ | 290,046 | | | | | | | | | | | | | | | | | $ | 237,710 | | | | | | | | | | | | | | |
Net interest spread | | | | | | | | | | | | | | | | | 3.65% | | | | | | | | | | | | | | | | | | 3.66% | | | | | | | | | �� | | | | | | | | | 3.36% | | |
Net interest margin(3) | | | | | | | | | | | | | | | | | 4.39% | | | | | | | | | | | | | | | | | | 4.13% | | | | | | | | | | | | | | | | | | 3.78% | | |
| | | For the year ended December 31, 2018 vs 2017 | | | For the year ended December 31, 2017 vs 2016 | | ||||||||||||||||||||||||||||||
| | | Volume | | | Rate | | | Total | | | Volume | | | Rate | | | Total | | ||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
Interest-Earning Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | | | $ | 1,566 | | | | | $ | 1,126 | | | | | $ | 2,692 | | | | | $ | 2,818 | | | | | $ | 145 | | | | | $ | 2,963 | | |
Federal funds sold | | | | | 58 | | | | | | 232 | | | | | | 290 | | | | | | 7 | | | | | | 143 | | | | | | 150 | | |
Investment securities | | | | | (9) | | | | | | 20 | | | | | | 11 | | | | | | (54) | | | | | | 12 | | | | | | (42) | | |
Deposits with financial institutions | | | | | 82 | | | | | | 210 | | | | | | 292 | | | | | | 6 | | | | | | 127 | | | | | | 133 | | |
Total Interest-Earning Assets | | | | $ | 1,697 | | | | | $ | 1,588 | | | | | $ | 3,285 | | | | | $ | 2,777 | | | | | $ | 427 | | | | | $ | 3,204 | | |
Interest-Bearing Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing demand Deposits: | | | | | (1) | | | | | | — | | | | | | (1) | | | | | | 1 | | | | | | — | | | | | | 1 | | |
Saving deposits | | | | | (61) | | | | | ��� | 175 | | | | | | 114 | | | | | | 66 | | | | | | 33 | | | | | | 99 | | |
Time deposits | | | | | 338 | | | | | | 482 | | | | | | 820 | | | | | | 119 | | | | | | 62 | | | | | | 181 | | |
FHLB Advances | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | |
Total interest-bearing liabilities | | | | | 277 | | | | | | 657 | | | | | | 934 | | | | | | 186 | | | | | | 95 | | | | | | 281 | | |
Net Interest Income | | | | $ | 1,420 | | | | | $ | 931 | | | | | $ | 2,351 | | | | | $ | 2,591 | | | | | $ | 332 | | | | | $ | 2,923 | | |
|
| | | For the period ended December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | Increase (Decrease) | | |||||||||
| | | (Dollars in thousands) | | |||||||||||||||
Service Charges, Fees, and Other Income | | | | $ | 784 | | | | | $ | 717 | | | | | $ | 67 | | |
Loan Servicing Income, net | | | | | 864 | | | | | | 768 | | | | | | 96 | | |
Gain on the Sale of SBA Loans | | | | | 1,565 | | | | | | 2,578 | | | | | | (1,013) | | |
Letters of Credit Related Fees | | | | | 100 | | | | | | 122 | | | | | | (22) | | |
Gain (Loss) on the Sale of Other Real Estate Owned | | | | | — | | | | | | — | | | | | | — | | |
Total Non-Interest Income | | | | $ | 3,313 | | | | | $ | 4,185 | | | | | $ | (872) | | |
|
| | | For the period ended December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | Increase (Decrease) | | |||||||||
| | | (Dollars in thousands) | | |||||||||||||||
Salaries and Employee Benefits | | | | $ | 7,401 | | | | | $ | 7,066 | | | | | $ | 335 | | |
Occupancy and Equipment Expenses | | | | | 1,072 | | | | | | 973 | | | | | | 99 | | |
Data Processing Expenses | | | | | 844 | | | | | | 710 | | | | | | 134 | | |
Professional Fees Expenses | | | | | 529 | | | | | | 426 | | | | | | 103 | | |
Marketing Expenses | | | | | 267 | | | | | | 271 | | | | | | (4) | | |
Other Expenses | | | | | 1,519 | | | | | | 1,335 | | | | | | 184 | | |
Total Non-Interest Expenses | | | | $ | 11,632 | | | | | $ | 10,781 | | | | | $ | 851 | | |
|
| | | December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | Percent | | | Amount | | | Percent | | | Amount | | | Percent | | | Amount | | | Percent | | | Amount | | | Percent | | ||||||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate | | | | $ | 223,206 | | | | | | 81.6% | | | | | $ | 190,745 | | | | | | 76.5% | | | | | $ | 145,079 | | | | | | 72.4% | | | | | $ | 121,998 | | | | | | 75.9% | | | | | $ | 107,064 | | | | | | 79.5% | | |
Commercial | | | | | 46,237 | | | | | | 16.9% | | | | | | 48,382 | | | | | | 19.4% | | | | | | 45,496 | | | | | | 22.7% | | | | | | 32,350 | | | | | | 20.1% | | | | | | 25,272 | | | | | | 18.8% | | |
Consumer and Other | | | | | 47 | | | | | | 0.0% | | | | | | 19 | | | | | | 0.0% | | | | | | 36 | | | | | | 0.0% | | | | | | 254 | | | | | | 0.2% | | | | | | 157 | | | | | | 0.1% | | |
Total Loans Held for Investment | | | | | 269,490 | | | | | | 98.6% | | | | | | 239,146 | | | | | | 96.0% | | | | | | 190,611 | | | | | | 95.2% | | | | | | 154,602 | | | | | | 96.2% | | | | | | 132,493 | | | | | | 98.4% | | |
Total Loans held for Sale | | | | | 3,949 | | | | | | 1.4% | | | | | | 10,083 | | | | | | 4.0% | | | | | | 9,708 | | | | | | 4.8% | | | | | | 6,059 | | | | | | 3.8% | | | | | | 2,209 | | | | | | 1.6% | | |
Total Loans | | | | $ | 273,439 | | | | | | 100% | | | | | $ | 249,229 | | | | | | 100% | | | | | $ | 200,319 | | | | | | 100% | | | | | $ | 160,661 | | | | | | 100% | | | | | $ | 134,702 | | | | | | 100% | | |
Total Loans (Net of Allowance) | | | | $ | 270,046 | | | | | | | | | | | $ | 245,645 | | | | | | | | | | | $ | 196,622 | | | | | | | | | | | $ | 156,588 | | | | | | | | | | | $ | 129,145 | | | | | | | | |
|
| | | As of December 31, 2018 | | |||||||||||||||||||||
| | | One year or less | | | After one year through five years | | | After five years | | | Total | | ||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||
Real Estate | | | | $ | 11,574 | | | | | $ | 98,085 | | | | | $ | 113,547 | | | | | $ | 223,206 | | |
Commercial | | | | | 21,668 | | | | | | 11,550 | | | | | | 13,019 | | | | | | 46,237 | | |
Consumer and other | | | | | 47 | | | | | | — | | | | | | — | | | | | | 47 | | |
Loans Held for Sale | | | | | 3,949 | | | | | | — | | | | | | — | | | | | | 3,949 | | |
Total | | | | $ | 37,238 | | | | | $ | 109,635 | | | | | $ | 126,566 | | | | | $ | 273,439 | | |
Loans with a predetermined fixed interest rate | | | | $ | 4,022 | | | | | $ | 53,738 | | | | | $ | 2,743 | | | | | $ | 60,503 | | |
Loans with an adjustable/floating interest rate | | | | | 33,216 | | | | | | 55,897 | | | | | | 123,823 | | | | | | 212,936 | | |
Total | | | | $ | 37,238 | | | | | $ | 109,635 | | | | | $ | 126,566 | | | | | $ | 273,439 | | |
|
| | | Pass | | | Special Mention | | | Substandard | | | Impaired | | | Total | | |||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | ||||||||||||||||||||
Real Estate | | | | $ | 219,109 | | | | | $ | 1,276 | | | | | $ | 2,821 | | | | | $ | — | | | | | $ | 223,206 | | |
Commercial | | | | | 45,227 | | | | | | 821 | | | | | | 189 | | | | | | — | | | | | | 46,237 | | |
Consumer and Other | | | | | 47 | | | | | | — | | | | | | — | | | | | | — | | | | | | 47 | | |
Total Loans Held for Investment | | | | | 264,383 | | | | | | 2,097 | | | | | | 3,010 | | | | | | — | | | | | | 269,490 | | |
Loans Held for Sale | | | | | 3,949 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,949 | | |
Total Loans | | | | $ | 268,332 | | | | | $ | 2,097 | | | | | $ | 3,010 | | | | | $ | — | | | | | $ | 273,439 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | $ | 187,581 | | | | | $ | 1,688 | | | | | $ | 537 | | | | | $ | 939 | | | | | $ | 190,745 | | |
Commercial | | | | | 47,821 | | | | | | 281 | | | | | | 280 | | | | | | — | | | | | | 48,382 | | |
Consumer and Other | | | | | 19 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19 | | |
Total Loans Held for Investment | | | | | 235,421 | | | | | | 1,969 | | | | | | 817 | | | | | | 939 | | | | | | 239,146 | | |
Loans Held for Sale | | | | | 10,083 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,083 | | |
Total Loans | | | | $ | 245,504 | | | | | $ | 1,969 | | | | | $ | 817 | | | | | $ | 939 | | | | | $ | 249,229 | | |
|
| | | December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||
Nonaccrual Loans | | | | $ | — | | | | | $ | 728 | | | | | $ | 726 | | | | | $ | 1,177 | | | | | $ | 2,008 | | |
Restructured Loans* | | | | | — | | | | | | 211 | | | | | | — | | | | | | 150 | | | | | | 40 | | |
Other Real Estate Owned | | | | | 114 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total Nonperforming Assets | | | | $ | 114 | | | | | $ | 939 | | | | | $ | 726 | | | | | $ | 1,327 | | | | | $ | 2,048 | | |
Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nonperforming Assets to Total Assets | | | | | 0.03% | | | | | | 0.29% | | | | | | 0.28% | | | | | | 0.57% | | | | | | 1.08% | | |
Nonperforming Assets to Total Loans plus OREO | | | | | 0.04% | | | | | | 0.39% | | | | | | 0.38% | | | | | | 0.86% | | | | | | 1.55% | | |
|
| | | December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | % of Total Allowance | | | Amount | | | % of Total Allowance | | | Amount | | | % of Total Allowance | | | Amount | | | % of Total Allowance | | | Amount | | | % of Total Allowance | | ||||||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance of Allowance for Loan Losses Applicable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | $ | 2,895 | | | | | | 85.33% | | | | | $ | 2,953 | | | | | | 82.40% | | | | | $ | 2,994 | | | | | | 80.98% | | | | | $ | 3,582 | | | | | | 87.95% | | | | | $ | 4,909 | | | | | | 88.34% | | |
Commercial | | | | | 498 | | | | | | 14.67% | | | | | | 631 | | | | | | 17.60% | | | | | | 703 | | | | | | 19.02% | | | | | | 491 | | | | | | 12.05% | | | | | | 648 | | | | | | 11.66% | | |
Consumer and Others | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | |
Allowance for Loan Losses at the End of the Period | | | | $ | 3,393 | | | | | | 100.00% | | | | | $ | 3,584 | | | | | | 100.00% | | | | | $ | 3,697 | | | | | | 100.00% | | | | | $ | 4,073 | | | | | | 100.00% | | | | | $ | 5,557 | | | | | | 100.00% | | |
|
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||
Allowance for Loan Losses at the Beginning of the Period | | | | $ | 3,584 | | | | | $ | 3,697 | | | | | $ | 4,073 | | | | | $ | 5,557 | | | | | $ | 6,297 | | |
Provision for Loan Losses (Benefit) | | | | | — | | | | | | — | | | | | | (600) | | | | | | (1,830) | | | | | | (1,000) | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | | (148) | | | | | | — | | | | | | — | | | | | | (480) | | | | | | (20) | | |
Commercial | | | | | (200) | | | | | | (312) | | | | | | — | | | | | | — | | | | | | (55) | | |
Consumer and Others | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | — | | |
Total Charge-offs | | | | | (348) | | | | | | (312) | | | | | | — | | | | | | (480) | | | | | | (75) | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | | 120 | | | | | | 44 | | | | | | 163 | | | | | | 398 | | | | | | 98 | | |
Commercial | | | | | 36 | | | | | | 154 | | | | | | 61 | | | | | | 422 | | | | | | 237 | | |
Consumer and Others | | | | | — | | | | | | 1 | | | | | | — | | | | | | 6 | | | | | | — | | |
Total Recovery | | | | | 157 | | | | | | 199 | | | | | | 224 | | | | | | 826 | | | | | | 335 | | |
Net Recoveries/(Charge-offs) | | | | | (191) | | | | | | (113) | | | | | | 224 | | | | | | 346 | | | | | | 260 | | |
Allowance for Loan Losses at the End of the Period | | | | $ | 3,393 | | | | | $ | 3,584 | | | | | $ | 3,697 | | | | | $ | 4,073 | | | | | $ | 5,557 | | |
Ratio of Allowance to Period-ended Loans | | | | | 1.26% | | | | | | 1.50% | | | | | | 1.94% | | | | | | 2.63% | | | | | | 4.19% | | |
Annualized Ratio of Net Charge-offs/(Recoveries) to Average Loans, Net | | | | | 0.08% | | | | | | 0.05% | | | | | | (0.13)% | | | | | | (0.24)% | | | | | | (0.23)% | | |
|
| | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-Sale Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government – Sponsored Enterprise Securities | | | | $ | 2,999 | | | | | $ | — | | | | | $ | (45) | | | | | $ | 2,954 | | |
SBA – Guaranteed Development Corporation Participation Certificates | | | | | 887 | | | | | | — | | | | | | (9) | | | | | | 878 | | |
Collateralized Mortgage Obligations | | | | | 1,553 | | | | | | 2 | | | | | | (23) | | | | | | 1,532 | | |
| | | | $ | 5,439 | | | | | $ | 2 | | | | | $ | (77) | | | | | $ | 5,364 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-Sale Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government – Sponsored Enterprise Securities | | | | $ | 3,999 | | | | | $ | — | | | | | $ | (45) | | | | | $ | 3,954 | | |
SBA – Guaranteed Development Corporation Participation Certificates | | | | | 933 | | | | | | — | | | | | | (9) | | | | | | 924 | | |
Collateralized Mortgage Obligations | | | | | 1,777 | | | | | | 1 | | | | | | (5) | | | | | | 1,773 | | |
| | | | $ | 6,709 | | | | | $ | 1 | | | | | $ | (59) | | | | | $ | 6,651 | | |
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-Sale Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government – Sponsored Enterprise Securities | | | | $ | 3,999 | | | | | $ | — | | | | | $ | (34) | | | | | $ | 3,965 | | |
SBA – Guaranteed Development Corporation Participation Certificates | | | | | 1,264 | | | | | | — | | | | | | (10) | | | | | | 1,254 | | |
Collateralized Mortgage Obligations | | | | | 2,007 | | | | | | — | | | | | | (12) | | | | | | 1,995 | | |
| | | | $ | 7,270 | | | | | $ | — | | | | | $ | (56) | | | | | $ | 7,214 | | |
|
| | | Due in One Year or Less | | | Due after One Year through Five Years | | | Due after Five Years through 10 Years | | | Due after 10 Years | | | Total | | |||||||||||||||||||||||||||||||||||||||||||||
December 31, 2018 | | | Fair Value | | | Yield | | | Fair Value | | | Yield | | | Fair Value | | | Yield | | | Fair Value | | | Yield | | | Fair Value | | | Yield | | ||||||||||||||||||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Available-for-Sale Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government – Sponsored Enterprise Securities | | | | $ | 1,980 | | | | | | 1.28% | | | | | $ | 974 | | | | | | 2.21% | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 2,954 | | | | | | 1.59% | | |
SBA – Guaranteed Development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation Participation Certificates | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 878 | | | | | | 2.71% | | | | | | 878 | | | | | | 2.71% | | |
Collateralized Mortgage Obligations | | | | | — | | | | | | — | | | | | | 781 | | | | | | 2.75% | | | | | | — | | | | | | — | | | | | | 751 | | | | | | 3.09% | | | | | | 1,532 | | | | | | 2.92% | | |
| | | | $ | 1,980 | | | | | | 1.28% | | | | | $ | 1,755 | | | | | | 2.45% | | | | | $ | — | | | | | | — | | | | | $ | 1,629 | | | | | | 2.89% | | | | | $ | 5,364 | | | | | | 2.15% | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | Amount | | | Percent of Total | | | Amount | | | Percent of Total | | ||||||||||||
| | | (Dollars in thousand) | | |||||||||||||||||||||
Noninterest-bearing Demand | | | | $ | 141,360 | | | | | | 47.77% | | | | | $ | 134,424 | | | | | | 49.03% | | |
Savings, NOW and Money Market Accounts | | | | | 56,716 | | | | | | 19.16% | | | | | | 69,473 | | | | | | 25.34% | | |
Time Deposits Under $100,000 | | | | | 12,111 | | | | | | 4.09% | | | | | | 9,713 | | | | | | 3.54% | | |
Time Deposits $100,000 and Over | | | | | 85,756 | | | | | | 28.98% | | | | | | 60,580 | | | | | | 22.09% | | |
Total Deposits | | | | $ | 295,943 | | | | | | 100.00% | | | | | $ | 274,190 | | | | | | 100.00% | | |
|
| | | Maturity | | |||||||||||||||||||||||||||
| | | 3 Months or Less | | | Over 3 to 6 Months | | | Over 6 to 12 Months | | | Over 12 Months | | | Total | | |||||||||||||||
| | | (In thousands) | | |||||||||||||||||||||||||||
Certificates of deposit less than $100,000 | | | | $ | 3,543 | | | | | $ | 2,414 | | | | | $ | 5,422 | | | | | $ | 732 | | | | | $ | 12,111 | | |
Certificates of deposit of $100,000 or more | | | | | 21,948 | | | | | | 12,402 | | | | | | 45,524 | | | | | | 882 | | | | | | 80,756 | | |
Public funds(1) | | | | | 5,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,000 | | |
Total Certificates of Deposit | | | | $ | 30,491 | | | | | $ | 14,816 | | | | | $ | 50,946 | | | | | $ | 1,614 | | | | | $ | 97,867 | | |
|
| | | 1 Year or Less | | | More Than 1 Year but Less Than 3 Years | | | More Than 3 Year but Less Than 5 Years | | | 5 Year or More | | | Total | | |||||||||||||||
| | | (Dollars in thousands) | | |||||||||||||||||||||||||||
Commitments to Extend Credit | | | | $ | 29,120 | | | | | $ | 2,084 | | | | | $ | 4 | | | | | $ | 770 | | | | | $ | 31,979 | | |
Standby Letters of Credit | | | | | 820 | | | | | | — | | | | | | — | | | | | | — | | | | | | 820 | | |
Other Commercial Letters of Credit | | | | | 145 | | | | | | — | | | | | | — | | | | | | — | | | | | | 145 | | |
| | | | $ | 30,000 | | | | | $ | 2,084 | | | | | $ | — | | | | | $ | 770 | | | | | $ | 32,944 | | |
|
| | | | | | Amount of Capital Required | | ||||||||||||||||||||||||||||||
| | | Actual | | | For Capital Adequacy Purposes | | | To Be Well-Capitalized Under Prompt Corrective Provisions | | |||||||||||||||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||||||||
| | | (Dollar in thousands) | | |||||||||||||||||||||||||||||||||
As of December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | �� | | | | | | | | |
Total Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 50,718 | | | | | | 19.0% | | | | | $ | 21,349 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 46,698 | | | | | | 17.5% | | | | | $ | 21,349 | | | | | | 8.0% | | | | | $ | 26,686 | | | | | | 10.0% | | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 47,380 | | | | | | 17.8% | | | | | $ | 16,012 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 43,360 | | | | | | 16.2% | | | | | $ | 16,012 | | | | | | 6.0% | | | | | $ | 21,349 | | | | | | 8.0% | | |
CET1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 47,380 | | | | | | 17.8% | | | | | $ | 12,009 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 43,360 | | | | | | 16.2% | | | | | $ | 12,009 | | | | | | 4.5% | | | | | $ | 17,346 | | | | | | 6.5% | | |
Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 47,380 | | | | | | 13.6% | | | | | $ | 13,909 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 43,360 | | | | | | 12.5% | | | | | $ | 13,825 | | | | | | 4.0% | | | | | $ | 17,282 | | | | | | 5.0% | | ��� |
As of December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 46,088 | | | | | | 18.4% | | | | | $ | 20,064 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 41,650 | | | | | | 16.6% | | | | | $ | 20,032 | | | | | | 8.0% | | | | | $ | 25,041 | | | | | | 10.0% | | |
| | | | | | Amount of Capital Required | | ||||||||||||||||||||||||||||||
| | | Actual | | | For Capital Adequacy Purposes | | | To Be Well-Capitalized Under Prompt Corrective Provisions | | |||||||||||||||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||||||||
| | | (Dollar in thousands) | | |||||||||||||||||||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 42,945 | | | | | | 17.1% | | | | | $ | 15,048 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 38,511 | | | | | | 15.4% | | | | | $ | 15,024 | | | | | | 6.0% | | | | | $ | 20,032 | | | | | | 8.0% | | |
CET1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 42,945 | | | | | | 17.1% | | | | | $ | 11,286 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 38,511 | | | | | | 15.4% | | | | | $ | 11,268 | | | | | | 4.5% | | | | | $ | 16,276 | | | | | | 6.5% | | |
Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 42,945 | | | | | | 14.2% | | | | | $ | 12,127 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 38,511 | | | | | | 12.7% | | | | | $ | 12,114 | | | | | | 4.0% | | | | | $ | 15,142 | | | | | | 5.0% | | |
| | | Impact on Net Interest Income | | |||||||||
Change in Prevailing Interest Rates | | | December 31, 2018 | | | December 31, 2017 | | ||||||
+300 basis points | | | | | 32.56% | | | | | | 35.56% | | |
+200 basis points | | | | | 21.63% | | | | | | 23.61% | | |
+100 basis points | | | | | 10.78% | | | | | | 11.75% | | |
Base Case | | | | | — | | | | | | — | | |
-100 basis points | | | | | (10.73)% | | | | | | (12.31)% | | |
| | | Impact on Economic Value of Equity | | |||||||||
Change in Prevailing Interest Rates | | | December 31, 2018 | | | December 31, 2017 | | ||||||
+300 basis points | | | | | 14.56% | | | | | | 15.29% | | |
+200 basis points | | | | | 9.93% | | | | | | 10.31% | | |
+100 basis points | | | | | 5.08% | | | | | | 5.17% | | |
Base Case | | | | | — | | | | | | — | | |
-100 basis points | | | | | (5.40)% | | | | | | (5.98)% | | |
Name | | | Age | | | Position(s) Held in BayCom | | | Director Since(1) | |
Lloyd W. Kendall, Jr. | | | 72 | | | Chairman of the Board | | | 2004 | |
George J. Guarini | | | 65 | | | President, Chief Executive Officer and Director | | | 2004 | |
James S. Camp | | | 67 | | | Director | | | 2004 | |
Harpreet S. Chaudhary | | | 57 | | | Director | | | 2011 | |
Rocco Davis | | | 60 | | | Director | | | 2017 | |
Malcolm F. Hotchkiss | | | 70 | | | Director | | | 2017 | |
Robert G. Laverne, MD | | | 70 | | | Director | | | 2004 | |
David M. Spatz | | | 71 | | | Director | | | 2004 | |
Name and Principal Position | | | Year | | | Salary | | | Bonus | | | Stock Awards(1) | | | All Other Compensation(2) | | | Total | | ||||||||||||||||||
George J. Guarini President and CEO | | | | | 2018 | | | | | $ | 495,000 | | | | | $ | 394,451 | | | | | $ | 250,793 | | | | | $ | 304,267 | | | | | $ | 1,444,511 | | |
| | | 2017 | | | | | | 450,000 | | | | | | 411,122 | | | | | | 112,505 | | | | | | 282,571 | | | | | | 1,256,198 | | | ||
Janet L. King Senior Executive Vice President and COO | | | | | 2018 | | | | | | 357,500 | | | | | | 203,487 | | | | | | 79,871 | | | | | | 104,779 | | | | | | 745,637 | | |
| | | 2017 | | | | | | 325,000 | | | | | | 212,095 | | | | | | 48,756 | | | | | | 62,049 | | | | | | 647,900 | | | ||
Keary L. Colwell Senior Executive Vice President, CFO and Corporate Secretary | | | | | 2018 | | | | | | 357,500 | | | | | | 203,487 | | | | | | 79,871 | | | | | | 101,707 | | | | | | 742,565 | | |
| | | 2017 | | | | | | 325,000 | | | | | | 212,095 | | | | | | 48,756 | | | | | | 61,910 | | | | | | 647,761 | | |
Name | | | 401(k) Matching Contribution | | | Salary Continuation Plan | | | Premiums on Split-Dollar Life Insurance Benefits | | | Automobile | | | Total | | |||||||||||||||
George J. Guarini | | | | $ | 11,000 | | | | | $ | 281,146 | | | | | $ | 2,521 | | | | | $ | 9,600 | | | | | $ | 304,267 | | |
Janet L. King | | | | | 11,000 | | | | | | 82,377 | | | | | | 1,802 | | | | | | 9,600 | | | | | | 104,779 | | |
Keary L. Colwell | | | | | 11,000 | | | | | | 82,377 | | | | | | 2,330 | | | | | | 6,000 | | | | | | 101,707 | | |
| | | Stock Awards | | | Vesting Date | | |||||||||
Name | | | Number of Unvested Shares | | | Market Value of Unvested Shares(1) | | |||||||||
George J. Guarini | | | | | 5,812 | | | | | | 134,199 | | | | 1/1/2019 | |
| | | | | 11,021 | | | | | | 254,475 | | | | 5/8/2019 | |
| | | | | 6,098 | | | | | | 140,803 | | | | 8/19/2019 | |
| | | | | 5,812 | | | | | | 134,199 | | | | 1/1/2020 | |
| | | | | 11,021 | | | | | | 254,475 | | | | 5/8/2020 | |
| | | | | 4,238 | | | | | | 97,855 | | | | 1/1/2021 | |
| | | | | 11,021 | | | | | | 254,475 | | | | 5/8/2021 | |
| | | | | 2,786 | | | | | | 64,329 | | | | 1/1/2022 | |
| | | | | 1,272 | | | | | | 29,370 | | | | 1/1/2023 | |
Total | | | | | 59,081 | | | | | $ | 1,364,180 | | | | | |
Janet L. King | | | | | 2,361 | | | | | | 54,515 | | | | 1/1/2019 | |
| | | | | 3,006 | | | | | | 69,409 | | | | 5/8/2019 | |
| | | | | 1,676 | | | | | | 38,699 | | | | 8/19/2019 | |
| | | | | 2,361 | | | | | | 54,515 | | | | 1/1/2020 | |
| | | | | 3,006 | | | | | | 69,409 | | | | 5/8/2020 | |
| | | | | 1,761 | | | | | | 40,661 | | | | 1/1/2021 | |
| | | | | 3,006 | | | | | | 69,409 | | | | 5/8/2021 | |
| | | | | 1,208 | | | | | | 27,893 | | | | 1/1/2022 | |
| | | | | 552 | | | | | | 12,746 | | | | 1/1/2023 | |
Total | | | | | 18,937 | | | | | $ | 437,255 | | | | | |
Keary L. Colwell | | | | | 2,361 | | | | | | 54,515 | | | | 1/1/2019 | |
| | | | | 3,006 | | | | | | 69,409 | | | | 5/8/2019 | |
| | | | | 1,676 | | | | | | 38,699 | | | | 8/19/2019 | |
| | | | | 2,361 | | | | | | 54,515 | | | | 1/1/2020 | |
| | | | | 3,006 | | | | | | 69,409 | | | | 5/8/2020 | |
| | | | | 1,761 | | | | | | 40,661 | | | | 1/1/2021 | |
| | | | | 3,006 | | | | | | 69,409 | | | | 5/8/2021 | |
| | | | | 1,208 | | | | | | 27,893 | | | | 1/1/2022 | |
| | | | | 552 | | | | | | 12,746 | | | | 1/1/2023 | |
Total | | | | | 18,937 | | | | | $ | 437,255 | | | | | |
|
Name | | | Fees Earned or Paid in Cash | | | Stock Awards(1) | | | Total Compensation | | |||||||||
Lloyd W. Kendall, Jr. | | | | $ | 46,200 | | | | | $ | 90,596 | | | | | $ | 136,796 | | |
James S. Camp | | | | | 24,000 | | | | | | 90,596 | | | | | | 114,596 | | |
Harpreet S. Chaudhary | | | | | 33,600 | | | | | | 57,794 | | | | | | 91,394 | | |
Rocco Davis | | | | | 8,000 | | | | | | 29,678 | | | | | | 37,678 | | |
Malcolm F. Hotchkiss | | | | | 20,000 | | | | | | 29,678 | | | | | | 49,678 | | |
Robert G. Laverne, MD | | | | | 24,000 | | | | | | 90,596 | | | | | | 114,596 | | |
David M. Spatz | | | | | 33,600 | | | | | | 90,596 | | | | | | 124,196 | | |
Plan category | | | Number of securities to be issued upon exercise of outstanding options, warrants, and rights | | | Weighted-average exercise price of outstanding options, warrants, and rights | | | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) | | |||||||||
| | | (a) | | | (b) | | | (c) | | |||||||||
Equity compensation plans (stock options) approved by security holders: | | | | | | | | | | | | | | | | | | | |
2017 Omnibus Equity Incentive Plan(1) | | | | | — | | | | | $ | — | | | | | | 356,620 | | |
Equity compensation plans not approved by security holders | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | — | | | | | $ | — | | | | | | 356,620 | | |
|
Name of Beneficial Owner | | | Number of Shares Beneficially Owned | | | Percent of Common Stock Outstanding | | ||||||
Name of Beneficial Owners Greater than 5% Shareholders | | | | | | | | | | | | | |
EJF Capital LLC | | | | | 752,273(1) | | | | | | 6.9% | | |
2107 Wilson Boulevard, Suite 410 | | | | | | | | | |||||
Arlington, VA 22201 | | | | | | | | | |||||
Directors and Executive Officers | | | | | | | | | |||||
Lloyd W. Kendall, Jr. | | | | | 72,464(2) | | | | | | * | | |
George J. Guarini | | | | | 126,329(3) | | | | | | 1.2% | | |
James S. Camp | | | | | 109,742(4) | | | | | | 1.0% | | |
Harpreet S. Chaudhary | | | | | 37,921(5) | | | | | | * | | |
Rocco Davis | | | | | 3,589(6) | | | | | | * | | |
Malcolm F. Hotchkiss | | | | | 10,994(7) | | | | | | * | | |
Robert G. Laverne, M.D, | | | | | 109,015(8) | | | | | | 1.0% | | |
David M. Spatz | | | | | 63,625(9) | | | | | | 0.6% | | |
Keary L. Colwell | | | | | 33,600(10) | | | | | | * | | |
Janet L. King | | | | | 37,600(11) | | | | | | * | | |
All directors and executive officers as a group (14 persons) | | | | | 615,031(12) | | | | | | 5.4% | | |
| Uniti | | | BayCom | |
| Authorized Capital Stock | | |||
| Uniti’s articles of incorporation state that the authorized capital stock of Uniti consists of 40,000,000 shares of common stock, without par value, and 4,000,000 shares of preferred stock, without par value. As of March 29, 2019 there were 15,415,587 shares of Uniti common stock outstanding. No shares of Uniti preferred stock are issued and outstanding or reserved for issuance. Subject to compliance with the CGCL, Uniti’s articles of incorporation and bylaws, the Uniti board of directors may authorize the issuance of additional shares of authorized common stock and preferred stock. | | | BayCom’s articles of incorporation states that the authorized capital stock of BayCom consists of 100,000,000 shares of common stock, without par value, and 10,000,000 shares of preferred stock, without par value. As of March 29, 2019 there were 10,891,564 shares of BayCom common stock outstanding. No shares of BayCom preferred stock are issued and outstanding or reserved for issuance. Subject to compliance with the CGCL, BayCom’s articles of incorporation and bylaws, the BayCom board of directors may authorize the issuance of additional shares of authorized common stock and preferred stock. | |
| Voting Rights | | |||
| Holders of Uniti common stock are entitled to one vote for each share held of record on all matters submitted to a vote of shareholders. In the election of directors, each shareholder may cumulate votes and give one candidate a number of votes equal to the number of directors to be elected multiplied by the number of votes to which the shareholder’s shares are normally entitled, or distribute the shareholder’s votes on the same principle among as many candidates as the shareholder chooses. No shareholder is entitled to cumulate votes in favor of any candidate or candidates unless such candidate’s or candidates’ names have been placed in nomination prior to the voting and the shareholder has given notice at the meeting prior to the voting of the shareholder’s intention to cumulate the shareholder’s votes. If any one | | | Each BayCom shareholder entitled to vote is entitled to one vote for each share held on each matter submitted to a vote of shareholders. In the election of directors, each shareholder may cumulate votes and give one candidate a number of votes equal to the number of directors to be elected multiplied by the number of votes to which the shareholder’s shares are normally entitled, or distribute the shareholder’s votes on the same principle among as many candidates as the shareholder chooses. No shareholder is entitled to cumulate votes in favor of any candidate or candidates unless such candidate’s or candidates’ names have been placed in nomination prior to the voting and the shareholder has given notice at the meeting prior to the voting of the shareholder’s intention to | |
| Uniti | | | BayCom | |
| shareholder has given such notice, all shareholders may then cumulate their votes for candidates in nomination. In any election of directors, the candidates receiving the highest number of votes of the shares entitled to be voted for them, up to the number of directors to be elected by such shares, are elected. | | | cumulate the shareholder’s votes. If any one shareholder has given such notice, all shareholders may then cumulate their votes for candidates in nomination. In any election of directors, the candidates receiving the highest number of votes of the shares entitled to be voted for them, up to the number of directors to be elected by such shares, are elected. | |
| Number of Directors | | |||
| Uniti’s bylaws state that the number of directors that may serve on Uniti’s board of directors cannot be less than seven nor more than thirteen until changed by an amendment of the articles or a bylaw amendment. The exact number of directors shall be fixed from time to time by a bylaw or amendment thereof or by a resolution duly adopted by a vote of a majority of the shares entitled to vote represented at a duly held meeting at which quorum is present, by the written consent of the holders of a majority of the outstanding share entitled to vote, or by a resolution duly adopted by the board of directors. | | | BayCom’s bylaws state that the number of directors that may serve on BayCom’s board of directors cannot be less than five nor more than nine until changed by an amendment of the articles or a bylaw amendment duly adopted by the vote or written consent of holders of a majority of the outstanding shares entitled to vote. The exact number of directors shall be fixed from time-to-time by a resolution adopted by BayCom’s board of directors or by a bylaw or an amendment of the bylaws adopted by a vote of a majority of the shares entitled to vote represented at a duly held meeting at which quorum is present, by the written consent of the holders of a majority of the outstanding share entitled to vote, or by shareholder approval by the affirmative vote of a majority of the shares represented and voting at a duly held meeting at which a quorum is present (which shares voting affirmatively also constitute at least a majority of the required quorum). The number of directors is fixed by the board of directors at eight, and there are currently eight members of the BayCom board of directors. Pursuant to the merger agreement, the directors of BayCom immediately prior to the effective time of the merger, will be the directors of BayCom following the closing of the merger. | |
| Election of Directors | | |||
| Uniti’s bylaws provide that directors shall be elected annually by the shareholders at the annual meeting of the shareholders. If, for any reason, the annual meeting is not held or the directors are not elected thereat, then the directors may be elected at any special meeting of the shareholders called and held for that purpose. The term of office of the directors shall begin immediately after their election and continue until their respective successors are elected and qualified. | | | BayCom’s bylaws provide that directors shall be elected annually by the shareholders at the annual meeting of the shareholders. If, for any reason, the annual meeting is not held or the directors are not elected thereat, then the directors may be elected at any special meeting of the shareholders called and held for that purpose. The term of office of the directors shall begin immediately after their election and continue until their respective successors are elected and qualified. | |
| Uniti | | | BayCom | |
| Classification of Board of Directors | | |||
| Uniti’s bylaws do not provide for a classified board of directors. | | | BayCom’s bylaws do not provide for a classified board of directors. | |
| Vacancies | | |||
| Uniti’s bylaws provide that a vacancy on the board of directors, not including a vacancy created by the removal of a director, may be filled by a majority of the remaining directors, even though less than a quorum, or by a sole remaining director. A vacancy created by the removal of a director shall be filled only by a person elected by a majority of the shareholders entitled to vote at a duly held meeting at which a quorum is present or by the unanimous written consent of the holders of the outstanding shares entitled to vote at such a meeting. The shareholders may elect a director at any time to fill any vacancy not filled by directors. Any such election by written consent other than to fill a vacancy created by removal requires the consent of a majority of the outstanding shares entitled to vote. | | | BayCom’s bylaws provide that a vacancy on the board of directors, not including a vacancy created by the removal of a director, may be filled by a majority of the remaining directors, even though less than a quorum, or by a sole remaining director. Any director so elected may hold office until the next annual meeting of shareholders and until such director’s successor is elected at an annual or special shareholders meeting. A vacancy created by the removal of a director shall be filled only by a person elected by a majority of the shareholders entitled to vote at a duly held meeting at which a quorum is present or by the unanimous written consent of the holders of the outstanding shares. The shareholders may elect a director at any time to fill any vacancy not filled by directors. Any such election by written consent other than to fill a vacancy created by removal requires the consent of a majority of the outstanding shares entitled to vote. | |
| Removal of Directors | | |||
| A director may be removed from office without cause by a vote of shareholders holding a majority of the outstanding shares entitled to vote at an election of directors; however, unless the entire board is removed, an individual director shall not be removed if the votes cast against removal, or not consenting in writing to such removal, would be sufficient to elect such director if voted cumulatively at an election at which the total number of votes were cast, or, if such action is taken by written consent, all shares entitled to vote were voted, and the entire number of directors authorized at the time of the director’s most recent election were then being elected. In addition, the Board of Directors may declare vacant the office of a director who has been declared of unsound mind by a court order or convicted of a felony. No reduction of the authorized number of directors shall have the effect of removing any director before his or her term of office expires. | | | A director may be removed from office without cause by a vote of shareholders holding a majority of the outstanding shares entitled to vote at an election of directors; however, unless the entire board of directors is removed, an individual director shall not be removed if the votes cast against removal, or not consenting in writing to such removal, would be sufficient to elect such director if voted cumulatively at an election at which the total number of votes were cast, or, if such action is taken by written consent, all shares entitled to vote were voted, and the entire number of directors authorized at the time of the director’s most recent election were then being elected. In addition, a director may also be removed from office by the Superior Court of the county in which the principal office is located, at the suit of shareholders holding at least 10% of the number of outstanding shares of any class, in case of fraudulent or dishonest acts or gross abuse of authority or discretion with reference to the corporation, in the manner provided by the law. The Board of Directors may also declare vacant the office of a director who has been declared of unsound mind by a court order or convicted of a felony. | |
| Uniti | | | BayCom | |
| | | | No reduction of the authorized number of directors shall have the effect of removing any director before his or her term of office expires. | |
| Nomination of Director Candidates by Shareholders | | |||
| Uniti’s bylaws permit any shareholder entitled to vote at the election of directors at an annual meeting to nominate candidates for election as directors, if written notice is delivered to, or mailed and received at, the principal executive offices of Uniti not less than the 10th day following the day on which notice of the date of the scheduled annual meeting was mailed and no more than 60 days prior to any meeting of shareholders called for the election of directors. If fewer than 10 days’ notice of the meeting is given to shareholders, such notice of intention to nominate must be received by the president of the corporation not later than the time fixed in the notice of the meeting for the opening of the meeting. | | | BayCom’s bylaws permit shareholders who are entitled to vote in the meeting of shareholders to nominate a director for election if written notice is delivered to the president of the corporation by the later of 21 days prior to any meeting of shareholders called for election of directors or 10 days following the day on which the notice of meeting was mailed. | |
| Shareholder Action Without a Meeting | | |||
| Uniti’s bylaws provide that any action which may be taken at any annual or special meeting of shareholders may be taken without a meeting and without prior notice if a consent in writing, setting forth the action so taken, is signed by the number of shareholders whose affirmative vote would be required to take such action at a meeting at which all shares entitled to vote thereon were present and voted. Unanimous written consent shall be required for the election of directors to non-vacant positions. | | | BayCom’s bylaws provide that any action which may be taken at any annual or special meeting of the shareholders may be taken without a meeting and without prior notice if a consent in writing, setting forth the action so taken, is signed by the number of shareholders whose affirmative vote would be required to take such action at a meeting at which all shares entitled to vote thereon were present and voted. Unanimous written consent shall be required for election of directors to non-vacant positions. | |
| Special Meetings of Shareholders | | |||
| Uniti may call a special shareholders meeting at any time upon the request of the board of directors, chairman of the board, the president, or of the Uniti shareholders entitled to cast not less than 10% of the votes at such a meeting. | | | BayCom may call a special shareholders meeting at any time upon the request of the board of directors, chairman of the board, the president, or of the BayCom shareholders entitled to cast not less than 10% of the votes at such a meeting. | |
| Indemnification of Directors and Officers | | |||
| Uniti’s articles of incorporation authorize BayCom to indemnify its directors, officers, employees and agents, through bylaw provisions, agreements with such agents, or both, in excess of the indemnification otherwise permitted by Section 317 of the California Corporations Code, subject only to the limits set forth in Section 204 of the California Corporations Code, with respect to actions for breach of duty to the Corporation and its shareholders. Uniti’s bylaws provide that Uniti will indemnify any director, officer, employee or agent who was or is | | | BayCom’s articles of incorporation authorize BayCom to indemnify its directors, officers, employees and agents to the fullest extent permitted by California law. BayCom’s bylaws provide that BayCom will indemnify its directors, officers, employees and agents or any person serving at the request of BayCom as a director, officer, employee or agent of another corporation or of a partnership, joint venture, trust or other enterprise, who was or is made a party to or is threatened to be made a party to any threatened, pending or completed action, suit | |
| Uniti | | | BayCom | |
| made a party to or is threatened to be made a party to any threatened, pending or completed action, or proceeding against expenses, judgements, fines, settlements and other amounts actually and reasonably incurred in connection with any such proceeding, to the fullest extent permitted by law. | | | or proceeding against all expenses, liabilities, losses, judgments, fines, ERISA excise taxes and penalties, settlements, any interest, assessments and other charges, incurred in connection with any such proceeding, and any federal, state, local or foreign taxes imposed as a result of the actual or deemed receipt of such foregoing payments. Further, the bylaws provide that such indemnification shall be in excess of that expressly permitted by Section 317 of the California Corporations Code. | |
| Amendments to Articles of Incorporation and Bylaws | | |||
| Uniti’s bylaws generally may be amended or repealed by the board of directors or the affirmative vote of a majority of the outstanding shares entitled to vote or by the written consent of the shareholders entitled to vote. A bylaw or amendment thereof changing the authorized number of directors may be adopted, amended or repealed by the directors only for the purpose of fixing the exact number of directors. Uniti’s articles of incorporation may be amended by the affirmative vote of the issued and outstanding shares entitled to vote. | | | BayCom’s bylaws may be amended or repealed by the affirmative vote of a majority of the outstanding shares entitled to vote. BayCom’s bylaws may be amended or repealed by the board of directors other than a bylaw specifying or changing a fixed number of directors or the maximum or minimum number of directors or changing from a fixed to a variable board or vice versa. BayCom’s articles of incorporation may be amended by the affirmative vote of the issued and outstanding shares entitled to vote. | |
| Dissenters’ Rights | | |||
| Uniti does not have any capital stock outstanding that is listed on a national securities exchange and, therefore, all outstanding shares of the capital stock of Uniti generally have dissenters’ rights with respect to a business combination or other reorganization requiring their vote under the CGCL; provided, however, the California Financial Code provides that dissenters’ rights will not apply to shareholders of Uniti in a merger if Uniti was the surviving depository corporation. In addition, a business combination where Uniti shareholders possess more than 5/6 of the voting power of the surviving corporation will not require the vote of Uniti shareholders. | | | Under the California Corporations Code, because BayCom common stock is listed on a national securities exchange certified by the DBO, holders of BayCom common stock do not have dissenters’ rights with respect to a business combination or other reorganization requiring their vote, unless their shares are subject to transfer restrictions or are exchanged for merger consideration other than solely securities listed on a national securities exchange certified by the California Commissioner of the DBO and cash in lieu of fractional shares. | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| Consolidated Financial Statements | | | | | | | |
| | | | | F-4 | �� | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-10 | | |
| | | | | F-54 | | | |
| | | | | F-55 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
| | | | | F-61 | | |
| | | 2018 | | | 2017 | | ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks | | | | $ | 20,846 | | | | | $ | 14,754 | | |
Federal funds sold | | | | | 302,735 | | | | | | 235,099 | | |
Cash and cash equivalents | | | | | 323,581 | | | | | | 249,853 | | |
Interest bearing deposits in banks | | | | | 3,980 | | | | | | 1,743 | | |
Investment securities available-for-sale | | | | | 99,796 | | | | | | 40,505 | | |
Federal Home Loan Bank (“FHLB”) stock, at par | | | | | 5,162 | | | | | | 4,772 | | |
Federal Reserve Bank (“FRB”) stock, at par | | | | | 4,081 | | | | | | 2,987 | | |
Loans held for sale | | | | | 855 | | | | | | 3,245 | | |
Loans, net of allowance for loan losses of $5,140 and $4,215 at December 31, 2018 and 2017, respectively | | | | | 970,189 | | | | | | 886,864 | | |
Premises and equipment, net | | | | | 11,168 | | | | | | 8,399 | | |
Other real estate owned (“OREO”) | | | | | 801 | | | | | | — | | |
Core deposit intangible | | | | | 7,205 | | | | | | 4,772 | | |
Cash surrender value of Bank owned life insurance policies, net | | | | | 19,602 | | | | | | 17,132 | | |
Goodwill | | | | | 14,594 | | | | | | 10,365 | | |
Interest receivable and other assets | | | | | 17,381 | | | | | | 15,157 | | |
Total Assets | | | | $ | 1,478,395 | | | | | $ | 1,245,794 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Noninterest and interest bearing deposits | | | | $ | 1,257,768 | | | | | $ | 1,104,305 | | |
Long-term borrowings | | | | | — | | | | | | 6,000 | | |
Salary continuation plan | | | | | 3,338 | | | | | | 4,046 | | |
Interest payable and other liabilities | | | | | 8,375 | | | | | | 7,421 | | |
Junior subordinated deferrable interest debentures, net | | | | | 8,161 | | | | | | 5,387 | | |
Total liabilities | | | | | 1,277,642 | | | | | | 1,127,159 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Shareholders’ equity | | | | | | | | | | | | | |
Preferred stock – no par value; 10,000,000 shares authorized; no shares issued and outstanding | | | | | — | | | | | | — | | |
Common stock – no par value; 100,000,000 shares authorized; 10,869,275 and 7,496,995 shares issued and outstanding at December 31, 2018 and 2017, respectively | | | | | 149,248 | | | | | | 81,307 | | |
Additional paid in capital | | | | | 287 | | | | | | 287 | | |
Accumulated other comprehensive (loss) income, net of tax | | | | | (103) | | | | | | 213 | | |
Retained earnings | | | | | 51,321 | | | | | | 36,828 | | |
Total shareholders’ equity | | | | | 200,753 | | | | | | 118,635 | | |
Total Liabilities and Shareholders’ Equity | | | | $ | 1,478,395 | | | | | $ | 1,245,794 | | |
|
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Interest income: | | | | | | | | | | | | | | | | | | | |
Loans, including fees | | | | $ | 49,120 | | | | | $ | 41,087 | | | | | $ | 28,394 | | |
Investment securities and interest bearing deposits in banks | | | | | 7,071 | | | | | | 2,723 | | | | | | 834 | | |
FHLB dividends | | | | | 446 | | | | | | 356 | | | | | | 307 | | |
FRB dividends | | | | | 223 | | | | | | 87 | | | | | | 90 | | |
Total interest and dividend income | | | | | 56,860 | | | | | | 44,253 | | | | | | 29,625 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | 4,462 | | | | | | 3,908 | | | | | | 3,074 | | |
Other borrowings | | | | | 480 | | | | | | 404 | | | | | | — | | |
Total interest expense | | | | | 4,942 | | | | | | 4,312 | | | | | | 3,074 | | |
Net interest income | | | | | 51,918 | | | | | | 39,941 | | | | | | 26,551 | | |
Provision for loan losses | | | | | 1,842 | | | | | | 462 | | | | | | 598 | | |
Net interest income after provision for loan losses | | | | | 50,076 | | | | | | 39,479 | | | | | | 25,953 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | |
Gain on sale of loans | | | | | 2,061 | | | | | | 2,173 | | | | | | — | | |
Service charges and other fees | | | | | 2,010 | | | | | | 1,249 | | | | | | 607 | | |
Loan servicing fees and other income | | | | | 1,243 | | | | | | 566 | | | | | | 331 | | |
Gain on sale of OREO | | | | | 70 | | | | | | 252 | | | | | | — | | |
Other income | | | | | 1,698 | | | | | | 554 | | | | | | 420 | | |
Total noninterest income | | | | | 7,082 | | | | | | 4,794 | | | | | | 1,358 | | |
Noninterest expense: | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits | | | | | 21,444 | | | | | | 17,018 | | | | | | 10,611 | | |
Occupancy and equipment | | | | | 4,259 | | | | | | 3,227 | | | | | | 2,147 | | |
Data processing | | | | | 3,806 | | | | | | 4,735 | | | | | | 1,386 | | |
Other | | | | | 7,160 | | | | | | 5,144 | | | | | | 2,819 | | |
Total noninterest expense | | | | | 36,669 | | | | | | 30,124 | | | | | | 16,963 | | |
Income before provision for income taxes | | | | | 20,489 | | | | | | 14,149 | | | | | | 10,348 | | |
Provision for income taxes | | | | | 5,996 | | | | | | 8,889 | | | | | | 4,436 | | |
Net income | | | | $ | 14,493 | | | | | $ | 5,260 | | | | | $ | 5,912 | | |
Earnings per common share: | | | | | | | | | | | | | | | | | | | |
Basic earnings per common share | | | | $ | 1.50 | | | | | $ | 0.81 | | | | | $ | 1.10 | | |
Weighted average shares outstanding | | | | | 9,692,009 | | | | | | 6,520,230 | | | | | | 5,441,085 | | |
Diluted earnings per common share | | | | $ | 1.50 | | | | | $ | 0.81 | | | | | $ | 1.09 | | |
Weighted average shares outstanding | | | | | 9,692,009 | | | | | | 6,520,230 | | | | | | 5,449,998 | | |
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Net income | | | | $ | 14,493 | | | | | $ | 5,260 | | | | | $ | 5,912 | | |
Other comprehensive (loss) income: | | | | | | | | | | | | | | | | | | | |
Change in unrealized (loss) gain on available-for-sale securities | | | | | (442) | | | | | | 152 | | | | | | (57) | | |
Deferred tax benefit (expense) | | | | | 126 | | | | | | (63) | | | | | | 24 | | |
Other comprehensive (loss) income, net of tax | | | | | (316) | | | | | | 89 | | | | | | (33) | | |
Total comprehensive income | | | | $ | 14,177 | | | | | $ | 5,349 | | | | | $ | 5,879 | | |
|
| | | Number of Shares | | | Common Stock Amount | | | Additional Paid in Capital | | | Retained Earnings | | | Accumulated Other Comprehensive Income/(Loss) | | | Total Shareholders’ Equity | | ||||||||||||||||||
Balance, December 31, 2015 | | | | | 5,493,209 | | | | | $ | 46,280 | | | | | $ | 287 | | | | | $ | 25,692 | | | | | $ | 121 | | | | | $ | 72,380 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | 5,912 | | | | | | | | | | | | 5,912 | | |
Other comprehensive loss, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (33) | | | | | | (33) | | |
Restricted stock granted | | | | | 12,794 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Termination of restricted stock | | | | | (2,000) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock based compensation | | | | | | | | | | | 334 | | | | | | | | | | | | | | | | | | | | | | | | 334 | | |
Exercise of stock options | | | | | 38,331 | | | | | | 371 | | | | | | | | | | | | | | | | | | | | | | | | 371 | | |
Repurchase of shares | | | | | (69,908) | | | | | | (901) | | | | | | | | | | | | | | | | | | | | | | | | (901) | | |
Balance, December 31, 2016 | | | | | 5,472,426 | | | | | | 46,084 | | | | | | 287 | | | | | | 31,604 | | | | | | 88 | | | | | | 78,063 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | 5,260 | | | | | | | | | | | | 5,260 | | |
Other comprehensive income, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 89 | | | | | | 89 | | |
Reclassification of stranded tax effects from change in tax rate | | | | | | | | | | | | | | | | | | | | | | | (36) | | | | | | 36 | | | | | | — | | |
Restricted stock granted | | | | | 28,500 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock based compensation | | | | | | | | | | | 423 | | | | | | | | | | | | | | | | | | | | | | | | 423 | | |
Issuance of shares | | | | | 1,997,960 | | | | | | 34,824 | | | | | | | | | | | | | | | | | | | | | | | | 34,824 | | |
Repurchase of shares | | | | | (1,891) | | | | | | (24) | | | | | | | | | | | | | | | | | | | | | | | | (24) | | |
Balance, December 31, 2017 | | | | | 7,496,995 | | | | | | 81,307 | | | | | | 287 | | | | | | 36,828 | | | | | | 213 | | | | | | 118,635 | | |
Net income | | | | | | | | | | | | | | | | | | | | | | | 14,493 | | | | | | | | | | | | 14,493 | | |
Other comprehensive loss, net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (316) | | | | | | (316) | | |
Restricted stock granted | | | | | 93,380 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock based compensation | | | | | | | | | | | 1,180 | | | | | | | | | | | | | | | | | | | | | | | | 1,180 | | |
Initial public offering (“IPO”), net | | | | | 3,278,900 | | | | | | 66,761 | | | | | | | | | | | | | | | | | | | | | | | | 66,761 | | |
Balance, December 31, 2018 | | | | | 10,869,275 | | | | | $ | 149,248 | | | | | $ | 287 | | | | | $ | 51,321 | | | | | $ | (103) | | | | | $ | 200,753 | | |
|
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income | | | | $ | 14,493 | | | | | $ | 5,260 | | | | | $ | 5,912 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Decrease in deferred tax asset | | | | | 740 | | | | | | 3,491 | | | | | | 1,699 | | |
Accretion on acquired loans | | | | | (2,944) | | | | | | (3,000) | | | | | | (1,891) | | |
Gain on sale of loans | | | | | (2,061) | | | | | | (2,173) | | | | | | — | | |
Proceeds from sale of loans | | | | | 28,959 | | | | | | 24,784 | | | | | | — | | |
Loans originated for sale | | | | | (37,773) | | | | | | (25,558) | | | | | | — | | |
Loss on impairment of building held for sale | | | | | 600 | | | | | | — | | | | | | — | | |
Accretion on junior subordinated debentures | | | | | 59 | | | | | | 40 | | | | | | — | | |
Increase in cash surrender value of life insurance policies | | | | | (301) | | | | | | (231) | | | | | | (214) | | |
Provision for loan losses | | | | | 1,842 | | | | | | 462 | | | | | | 598 | | |
Net (gain) loss on sale of OREO | | | | | (70) | | | | | | (252) | | | | | | 179 | | |
Amortization/accretion of premium/discount on investment securities | | | | | 441 | | | | | | 369 | | | | | | 190 | | |
Depreciation and amortization | | | | | 935 | | | | | | 762 | | | | | | 498 | | |
Core deposit intangible amortization | | | | | 1,171 | | | | | | 850 | | | | | | 398 | | |
Stock based compensation expense | | | | | 1,180 | | | | | | 423 | | | | | | 334 | | |
(Increase) decrease in deferred loan origination fees, net | | | | | (103) | | | | | | 158 | | | | | | (30) | | |
(Increase) decrease in accrued interest receivable and other assets | | | | | (848) | | | | | | 990 | | | | | | (212) | | |
(Decrease) increase in salary continuation liability, net | | | | | (708) | | | | | | 126 | | | | | | (37) | | |
Increase (decrease) in accrued expenses and other liabilities | | | | | 625 | | | | | | 2,827 | | | | | | (1,106) | | |
Net cash provided by operating activities | | | | | 6,237 | | | | | | 9,328 | | | | | | 6,318 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Maturity of interest bearing deposits in banks | | | | | 1,491 | | | | | | 2,522 | | | | | | 1,690 | | |
Purchase of investment securities | | | | | (41,353) | | | | | | (1,180) | | | | | | — | | |
Proceeds from the sale, maturity and repayment of investment securities | | | | | 37,377 | | | | | | 7,651 | | | | | | 9,564 | | |
(Purchase) redemption of Federal Home Loan Bank stock | | | | | (236) | | | | | | 319 | | | | | | (151) | | |
(Purchase) redemption of Federal Reserve Bank stock | | | | | (921) | | | | | | (1,576) | | | | | | 75 | | |
Net decrease (increase) in loans | | | | | 4,267 | | | | | | 295 | | | | | | (43,687) | | |
Purchase of equipment and leasehold improvements | | | | | (1,013) | | | | | | (368) | | | | | | (214) | | |
Proceeds from sale of OREO | | | | | 729 | | | | | | 1,754 | | | | | | — | | |
Purchase of Bank owned life insurance | | | | | — | | | | | | (4,003) | | | | | | (8) | | |
Proceeds from death benefit on BOLI investment | | | | | 1,382 | | | | | | — | | | | | | — | | |
Net cash (paid out) received from acquisition | | | | | (12,974) | | | | | | 84,996 | | | | | | — | | |
Net cash (used in) provided by investing activities | | | | | (11,251) | | | | | | 90,410 | | | | | | (32,731) | | |
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Net increase in noninterest and interest bearing deposits | �� | | | | 69,144 | | | | | | 7,812 | | | | | | 13,098 | | |
Net (decrease) increase in time deposits | | | | | (51,163) | | | | | | 23,538 | | | | | | 34,357 | | |
Repurchase of common stock | | | | | — | | | | | | (24) | | | | | | (901) | | |
Exercise of stock options | | | | | — | | | | | | — | | | | | | 371 | | |
(Decrease) increase in long-term borrowings | | | | | (6,000) | | | | | | 6,000 | | | | | | — | | |
Decrease in short-term borrowings | | | | | — | | | | | | (15,895) | | | | | | — | | |
Proceeds from initial public offering, net | | | | | 66,761 | | | | | | — | | | | | | — | | |
Net cash provided by financing activities | | | | | 78,742 | | | | | | 21,431 | | | | | | 46,925 | | |
Increase in cash and cash equivalents | | | | | 73,728 | | | | | | 121,169 | | | | | | 20,512 | | |
Cash and cash equivalents at beginning of period | | | | | 249,853 | | | | | | 128,684 | | | | | | 108,172 | | |
Cash and cash equivalents at end of period | | | | $ | 323,581 | | | | | $ | 249,853 | | | | | $ | 128,684 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
Interest expense | | | | $ | 4,939 | | | | | $ | 4,178 | | | | | $ | 3,055 | | |
Income tax, net of refunds | | | | | 5,402 | | | | | | 3,838 | | | | | | 2,845 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Change in unrealized (loss) gain on available-for-sale securities, net of tax | | | | $ | (316) | | | | | $ | 89 | | | | | $ | (33) | | |
Transfer of loans to other real estate owned | | | | | 394 | | | | | | 275 | | | | | | 954 | | |
Acquisition: | | | | | | | | | | | | | | | | | | | |
Assets acquired, net of cash received | | | | $ | 143,542 | | | | | $ | 444,826 | | | | | $ | — | | |
Liabilities assumed | | | | | 138,526 | | | | | | 505,364 | | | | | | — | | |
Common stock issued | | | | | — | | | | | | 34,824 | | | | | | — | | |
Cash consideration | | | | | 23,523 | | | | | | 19,156 | | | | | | — | | |
Goodwill | | | | | 4,229 | | | | | | 10,365 | | | | | | — | | |
| | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | |||||||||
Common Stock | | | | | 9,692,009 | | | | | | 6,520,230 | | | | | | 5,441,085 | | |
Diluted effect of stock options | | | | | — | | | | | | — | | | | | | 8,913 | | |
Total weighted average diluted shares | | | | | 9,692,009 | | | | | | 6,520,230 | | | | | | 5,449,998 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | |||||||||
Net interest income | | | | $ | 64,547 | | | | | $ | 44,620 | | | | | $ | 33,906 | | |
Net income | | | | | 17,269 | | | | | | 7,228 | | | | | | 7,241 | | |
Basic earnings per share | | | | $ | 1.60 | | | | | $ | 0.95 | | | | | $ | 1.13 | | |
Diluted earnings per share | | | | $ | 1.60 | | | | | $ | 0.95 | | | | | $ | 1.13 | | |
| | | BFC Acquisition Date November 30, 2018 | | | Plaza Acquisition Date November 3, 2017 | | | FULB Acquisition Date April 28, 2017 | | |||||||||
Fair value of assets: | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | | | $ | 4,932 | | | | | $ | 1,124 | | | | | $ | 27,992 | | |
Federal funds sold | | | | | 9,346 | | | | | | — | | | | | | 75,037 | | |
Total cash and cash equivalents | | | | | 14,278 | | | | | | 1,124 | | | | | | 103,029 | | |
Investment securities | | | | | 56,198 | | | | | | 5,772 | | | | | | 30,241 | | |
FHLB stock, at par | | | | | 154 | | | | | | 493 | | | | | | 2,087 | | |
FRB stock, at par | | | | | 173 | | | | | | — | | | | | | — | | |
Loans, net | | | | | 75,384 | | | | | | 65,366 | | | | | | 315,970 | | |
Other real estate owned | | | | | 1,066 | | | | | | — | | | | | | — | | |
Core deposit intangible | | | | | 3,604 | | | | | | 385 | | | | | | 4,435 | | |
BOLI | | | | | 2,937 | | | | | | — | | | | | | 6,428 | | |
Deferred tax assets, net | | | | | 3,291 | | | | | | 2,070 | | | | | | (164) | | |
Servicing asset | | | | | — | | | | | | — | | | | | | 1,282 | | |
Other assets | | | | | 735 | | | | | | 630 | | | | | | 9,831 | | |
Total assets acquired | | | | | 157,820 | | | | | | 75,840 | | | | | | 473,139 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | | | | | | | |
Noninterest bearing | | | | | 97,771 | | | | | | 17,256 | | | | | | 152,842 | | |
Interest bearing | | | | | 37,711 | | | | | | 36,923 | | | | | | 275,175 | | |
| | | | | 135,482 | | | | | | 54,179 | | | | | | 428,017 | | |
Other borrowings | | | | | 2,715 | | | | | | 10,467 | | | | | | 10,775 | | |
Salary continuation plan | | | | | — | | | | | | — | | | | | | 764 | | |
Other liabilities | | | | | 329 | | | | | | 350 | | | | | | 812 | | |
Total liabilities assumed | | | | | 138,526 | | | | | | 64,996 | | | | | | 440,368 | | |
Stock issued | | | | | — | | | | | | 11,964 | | | | | | 22,860 | | |
Cash consideration | | | | | 23,523 | | | | | | 119 | | | | | | 19,037 | | |
Goodwill | | | | $ | 4,229 | | | | | $ | 1,239 | | | | | $ | 9,126 | | |
|
| | | BFC Acquisition Date November 30, 2018 | | | Plaza Acquisition Date November 3, 2017 | | | FULB Acquisition Date April 28, 2017 | | |||||||||
Book value of net assets acquired | | | | $ | 16,201 | | | | | $ | 8,107 | | | | | $ | 29,321 | | |
Fair value adjustments: | | | | | | | | | | | | | | | | | | | |
Investments | | | | | (382) | | | | | | — | | | | | | — | | |
Loans | | | | | 284 | | | | | | 386 | | | | | | 636 | | |
Branch facilities | | | | | 668 | | | | | | — | | | | | | — | | |
Write-down on real estate investment | | | | | (229) | | | | | | — | | | | | | (262) | | |
Core deposit intangible | | | | | 3,604 | | | | | | 385 | | | | | | 4,435 | | |
Deferred tax assets | | | | | (1,176) | | | | | | 2,070 | | | | | | (2,404) | | |
Time deposits | | | | | (54) | | | | | | (74) | | | | | | — | | |
Other borrowings | | | | | — | | | | | | (30) | | | | | | — | | |
Trust preferred securities | | | | | 378 | | | | | | — | | | | | | 1,045 | | |
Total purchase accounting adjustments | | | | | 3,093 | | | | | | 2,737 | | | | | | 3,450 | | |
Fair value of net assets acquired | | | | | 19,294 | | | | | | 10,844 | | | | | | 32,771 | | |
Price paid: | | | | | | | | | | | | | | | | | | | |
Common stock issued | | | | | — | | | | | | 11,964 | | | | | | 22,860 | | |
Cash paid | | | | | 23,523 | | | | | | 119 | | | | | | 19,037 | | |
Total price paid | | | | | 23,523 | | | | | | 12,083 | | | | | | 41,897 | | |
Goodwill | | | | $ | 4,229 | | | | | $ | 1,239 | | | | | $ | 9,126 | | |
|
| | | December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Net interest income | | | | $ | 58,185 | | | | | $ | 53,957 | | | | | $ | 50,649 | | |
Net income | | | | | 15,503 | | | | | | 5,225 | | | | | | 10,501 | | |
Basic earnings per share | | | | $ | 1.60 | | | | | $ | 0.80 | | | | | $ | 1.93 | | |
Diluted earnings per share | | | | $ | 1.60 | | | | | $ | 0.80 | | | | | $ | 1.93 | | |
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | BFC | | | Plaza | | | FULB | | | Total | | ||||||||||||
Professional fees | | | | $ | 130 | | | | | $ | 225 | | | | | $ | 349 | | | | | $ | 574 | | |
Data processing | | | | | 1,290 | | | | | | 855 | | | | | | 1,586 | | | | | | 2,441 | | |
Severance expense | | | | | 536 | | | | | | 75 | | | | | | 212 | | | | | | 287 | | |
Other | | | | | 369 | | | | | | 54 | | | | | | 120 | | | | | | 174 | | |
Total | | | | $ | 2,325 | | | | | $ | 1,209 | | | | | $ | 2,267 | | | | | $ | 3,476 | | |
|
| | | Amortized cost | | | Gross unrealized gains | | | Gross unrealized losses | | | Estimated fair value | | ||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | | | $ | 984 | | | | | $ | 1 | | | | | $ | — | | | | | $ | 985 | | |
U.S. Government Agencies | | | | | 13,761 | �� | | | | | 21 | | | | | | (17) | | | | | | 13,765 | | |
Municipal securities | | | | | 19,604 | | | | | | 65 | | | | | | (166) | | | | | | 19,503 | | |
Mortgage-backed securities | | | | | 49,565 | | | | | | 243 | | | | | | (206) | | | | | | 49,602 | | |
Collateralized mortgage obligations | | | | | 4,705 | | | | | | 32 | | | | | | (20) | | | | | | 4,717 | | |
SBA securities | | | | | 4,300 | | | | | | 2 | | | | | | (61) | | | | | | 4,241 | | |
Corporate bonds | | | | | 7,016 | | | | | | 4 | | | | | | (37) | | | | | | 6,983 | | |
Total | | | | $ | 99,935 | | | | | $ | 368 | | | | | $ | (507) | | | | | $ | 99,796 | | |
|
| | | Amortized cost | | | Gross unrealized gains | | | Gross unrealized losses | | | Estimated fair value | | ||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. Government Agencies | | | | | 6,984 | | | | | | — | | | | | | (13) | | | | | | 6,971 | | |
Municipal securities | | | | | 15,910 | | | | | | 182 | | | | | | (45) | | | | | | 16,047 | | |
Mortgage-backed securities | | | | | 9,621 | | | | | | 143 | | | | | | (24) | | | | | | 9,740 | | |
Collateralized mortgage obligations | | | | | 1,758 | | | | | | 1 | | | | | | (9) | | | | | | 1,750 | | |
SBA securities | | | | | 5,929 | | | | | | 78 | | | | | | (10) | | | | | | 5,997 | | |
Corporate bonds | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 40,202 | | | | | $ | 404 | | | | | $ | (101) | | | | | $ | 40,505 | | |
|
| | | Less than 12 months | | | 12 months or more | | | Total | | |||||||||||||||||||||||||||
| | | Estimated fair value | | | Unrealized loss | | | Estimated fair value | | | Unrealized loss | | | Estimated fair value | | | Unrealized loss | | ||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. Government Agencies | | | | | 4,014 | | | | | | (9) | | | | | | 1,743 | | | | | | (8) | | | | | | 5,757 | | | | | | (17) | | |
Municipal securities | | | | | 6,883 | | | | | | (35) | | | | | | 7,537 | | | | | | (131) | | | | | | 14,420 | | | | | | (166) | | |
Mortgage-backed securities | | | | | 14,919 | | | | | | (91) | | | | | | 6,054 | | | | | | (115) | | | | | | 20,973 | | | | | | (206) | | |
Collateralized mortgage obligations | | | | | 2,427 | | | | | | (9) | | | | | | 477 | | | | | | (11) | | | | | | 2,904 | | | | | | (20) | | |
SBA securities | | | | | 677 | | | | | | (32) | | | | | | 2,336 | | | | | | (29) | | | | | | 3,013 | | | | | | (61) | | |
Corporate bonds | | | | | 4,975 | | | | | | (37) | | | | | | — | | | | | | — | | | | | | 4,975 | | | | | | (37) | | |
Total | | | | $ | 33,895 | | | | | $ | (213) | | | | | $ | 18,147 | | | | | $ | (294) | | | | | $ | 52,042 | | | | | $ | (507) | | |
|
| | | Less than 12 months | | | 12 months or more | | | Total | | |||||||||||||||||||||||||||
| | | Estimated fair value | | | Unrealized loss | | | Estimated fair value | | | Unrealized loss | | | Estimated fair value | | | Unrealized loss | | ||||||||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. Government Agencies | | | | | 6,981 | | | | | | (13) | | | | | | — | | | | | | — | | | | | | 6,981 | | | | | | (13) | | |
Municipal securities | | | | | 4,011 | | | | | | (39) | | | | | | 267 | | | | | | (6) | | | | | | 4,278 | | | | | | (45) | | |
Mortgage-backed securities | | | | | 4,075 | | | | | | (24) | | | | | | — | | | | | | — | | | | | | 4,075 | | | | | | (24) | | |
Collateralized mortgage obligations | | | | | 1,201 | | | | | | (9) | | | | | | — | | | | | | — | | | | | | 1,201 | | | | | | (9) | | |
SBA securities | | | | | 1,245 | | | | | | (10) | | | | | | — | | | | | | — | | | | | | 1,245 | | | | | | (10) | | |
Corporate bonds | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 17,513 | | | | | $ | (95) | | | | | $ | 267 | | | | | $ | (6) | | | | | $ | 17,780 | | | | | $ | (101) | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | Amortized cost | | | Estimated fair value | | | Amortized cost | | | Estimated fair value | | ||||||||||||
Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less | | | | $ | 14,292 | | | | | $ | 14,279 | | | | | $ | 5,248 | | | | | $ | 5,243 | | |
Due after one through five years | | | | | 26,287 | | | | | | 26,327 | | | | | | 4,987 | | | | | | 4,959 | | |
Due after five years through ten years | | | | | 20,840 | | | | | | 20,758 | | | | | | 14,619 | | | | | | 14,737 | | |
Due after ten years | | | | | 38,516 | | | | | | 38,432 | | | | | | 15,348 | | | | | | 15,566 | | |
Total | | | | $ | 99,935 | | | | | $ | 99,796 | | | | | $ | 40,202 | | | | | $ | 40,505 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Commercial and industrial | | | | $ | 121,855 | | | | | $ | 113,801 | | |
Construction and land | | | | | 47,302 | | | | | | 22,720 | | |
Commercial real estate | | | | | 701,983 | | | | | | 669,150 | | |
Residential | | | | | 102,708 | | | | | | 84,781 | | |
Consumer | | | | | 1,847 | | | | | | 1,096 | | |
Total loans | | | | | 975,695 | | | | | | 891,548 | | |
Net deferred loan fees | | | | | (366) | | | | | | (469) | | |
Allowance for loan losses | | | | | (5,140) | | | | | | (4,215) | | |
Net loans | | | | $ | 970,189 | | | | | $ | 886,864 | | |
|
| | | Commercial and industrial | | | Construction and land | | | Commercial real estate | | | Residential | | | Consumer | | | Total | | ||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment in impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no specific allowance recorded | | | | $ | 1,868 | | | | | $ | — | | | | | $ | 1,346 | | | | | $ | 654 | | | | | $ | — | | | | | $ | 3,868 | | |
With a specific allowance recorded | | | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | |
Total recorded investment in impaired loans | | | | $ | 1,878 | | | | | $ | — | | | | | $ | 1,346 | | | | | $ | 654 | | | | | $ | — | | | | | $ | 3,878 | | |
Specific allowance on impaired loans | | | | | 10 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment in impaired loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With no specific allowance recorded | | | | $ | — | | | | | $ | — | | | | | $ | 1,120 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,120 | | |
With a specific allowance recorded | | | | | — | | | | | | — | | | | | | 13 | | | | | | — | | | | | | — | | | | | | 13 | | |
Total recorded investment in impaired loans | | | | $ | — | | | | | $ | — | | | | | $ | 1,133 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,133 | | |
Specific allowance on impaired loans | | | | | — | | | | | | — | | | | | | 13 | | | | | | — | | | | | | — | | | | | | 13 | | |
Year ended December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average recorded investment in impaired loans | | | | | 2,004 | | | | | | — | | | | | | 629 | | | | | | 664 | | | | | | — | | | | | | 3,297 | | |
Interest recognized | | | | | 54 | | | | | | — | | | | | | 106 | | | | | | 24 | | | | | | — | | | | | | 184 | | |
Year ended December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average recorded investment in impaired loans | | | | | — | | | | | | — | | | | | | 1,160 | | | | | | — | | | | | | — | | | | | | 1,160 | | |
Interest recognized | | | | | — | | | | | | — | | | | | | 58 | | | | | | — | | | | | | — | | | | | | 58 | | |
Year ended December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average recorded investment in impaired loans | | | | | 473 | | | | | | — | | | | | | 653 | | | | | | — | | | | | | — | | | | | | 1,126 | | |
Interest recognized | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Number of loans | | | Rate modification | | | Term modification | | | Interest only modification | | | Rate & term modification | | | Total | | ||||||||||||||||||
Year ended December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Construction and land | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential | | | | | 2 | | | | | | — | | | | | | 125 | | | | | | — | | | | | | 471 | | | | | | 596 | | |
Consumer | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 2 | | | | | $ | — | | | | | $ | 125 | | | | | $ | — | | | | | $ | 471 | | | | | $ | 596 | | |
|
| | | Number of loans | | | Rate modification | | | Term modification | | | Interest only modification | | | Rate & term modification | | | Total | | ||||||||||||||||||
Year ended December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 13 | | | | | $ | 13 | | |
Construction and land | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate | | | | | 3 | | | | | | — | | | | | | 238 | | | | | | — | | | | | | 794 | | | | | | 1,032 | | |
Residential | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 4 | | | | | $ | — | | | | | $ | 238 | | | | | $ | — | | | | | $ | 807 | | | | | $ | 1,045 | | |
|
| | | Pass | | | Special mention | | | Substandard | | | Doubtful | | | Total | | |||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 119,926 | | | | | $ | 1,302 | | | | | $ | 627 | | | | | $ | — | | | | | $ | 121,855 | | |
Construction and land | | | | | 44,490 | | | | | | — | | | | | | 2,812 | | | | | | — | | | | | | 47,302 | | |
Commercial real estate | | | | | 686,154 | | | | | | 12,120 | | | | | | 3,709 | | | | | | — | | | | | | 701,983 | | |
Residential | | | | | 101,908 | | | | | | 147 | | | | | | 653 | | | | | | — | | | | | | 102,708 | | |
Consumer | | | | | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,847 | | |
Total | | | | $ | 954,325 | | | | | $ | 13,569 | | | | | $ | 7,801 | | | | | $ | — | | | | | $ | 975,695 | | |
|
| | | Pass | | | Special mention | | | Substandard | | | Doubtful | | | Total | | |||||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 112,078 | | | | | $ | 807 | | | | | $ | 916 | | | | | $ | — | | | | | $ | 113,801 | | |
Construction and land | | | | | 19,833 | | | | | | — | | | | | | 2,887 | | | | | | — | | | | | | 22,720 | | |
Commercial real estate | | | | | 661,878 | | | | | | 4,058 | | | | | | 3,214 | | | | | | — | | | | | | 669,150 | | |
Residential | | | | | 84,781 | | | | | | — | | | | | | — | | | | | | — | | | | | | 84,781 | | |
Consumer | | | | | 1,096 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,096 | | |
Total | | | | $ | 879,666 | | | | | $ | 4,865 | | | | | $ | 7,017 | | | | | $ | — | | | | | $ | 891,548 | | |
|
| | | 30 – 59 Days past due | | | 60 – 89 Days past due | | | 90 Days or more past due | | | Total past due | | | Current | | | PCI loans | | | Total loans receivable | | | Non- performing loans | | ||||||||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 270 | | | | | $ | 349 | | | | | $ | 1,861 | | | | | $ | 2,480 | | | | | $ | 119,373 | | | | | $ | 2 | | | | | $ | 121,855 | | | | | $ | 1,878 | | |
Construction and land | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,069 | | | | | | 233 | | | | | | 47,302 | | | | | | — | | |
Commercial real estate | | | | | 2,345 | | | | | | 356 | | | | | | 501 | | | | | | 3,202 | | | | | | 688,005 | | | | | | 10,776 | | | | | | 701,983 | | | | | | 596 | | |
Residential | | | | | 93 | | | | | | — | | | | | | 57 | | | | | | 150 | | | | | | 100,765 | | | | | | 1,793 | | | | | | 102,708 | | | | | | 654 | | |
Consumer | | | | | — | | | | | | 4 | | | | | | — | | | | | | 4 | | | | | | 1,843 | | | | | | — | | | | | | 1,847 | | | | | | — | | |
Total | | | | $ | 2,708 | | | | | $ | 709 | | | | | $ | 2,419 | | | | | $ | 5,836 | | | | | $ | 957,056 | | | | | $ | 12,804 | | | | | $ | 975,696 | | | | | $ | 3,128 | | |
|
| | | 30 – 59 Days past due | | | 60 – 89 Days past due | | | 90 Days or more past due | | | Total past due | | | Current | | | PCI loans | | | Total loans receivable | | | Non- performing loans | | ||||||||||||||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 96 | | | | | $ | — | | | | | $ | — | | | | | $ | 96 | | | | | $ | 113,702 | | | | | $ | 3 | | | | | $ | 113,801 | | | | | $ | 13 | | |
Construction and land | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,720 | | | | | | — | | | | | | 22,720 | | | | | | — | | |
Commercial real estate | | | | | 1,446 | | | | | | — | | | | | | — | | | | | | 1,446 | | | | | | 654,687 | | | | | | 13,017 | | | | | | 669,150 | | | | | | 166 | | |
Residential | | | | | 349 | | | | | | — | | | | | | — | | | | | | 349 | | | | | | 83,137 | | | | | | 1,295 | | | | | | 84,781 | | | | | | — | | |
Consumer | | | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 1,093 | | | | | | — | | | | | | 1,096 | | | | | | — | | |
Total | | | | $ | 1,894 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,894 | | | | | $ | 875,339 | | | | | $ | 14,315 | | | | | $ | 891,548 | | | | | $ | 179 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | Unpaid principal balance | | | Carrying value | | | Unpaid principal balance | | | Carrying value | | ||||||||||||
Commercial and industrial | | | | $ | 125 | | | | | $ | 2 | | | | | $ | 149 | | | | | $ | 3 | | |
Construction and land | | | | | 335 | | | | | | 233 | | | | | | — | | | | | | — | | |
Commercial real estate | | | | | 12,605 | | | | | | 10,776 | | | | | | 15,706 | | | | | | 13,017 | | |
Residential | | | | | 2,381 | | | | | | 1,793 | | | | | | 1,562 | | | | | | 1,295 | | |
Consumer | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 15,446 | | | | | $ | 12,804 | | | | | $ | 17,417 | | | | | $ | 14,315 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Balance at beginning of period | | | | $ | 372 | | | | | $ | 311 | | |
Additions | | | | | 485 | | | | | | 1,422 | | |
Removals | | | | | 301 | | | | | | — | | |
Accretion | | | | | (902) | | | | | | (1,361) | | |
Balance at end of period | | | | $ | 256 | | | | | $ | 372 | | |
|
| | | Commercial and industrial | | | Construction and land | | | Commercial real estate | | | Residential | | | Consumer | | | Unallocated | | | Total | | |||||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | | | $ | 841 | | | | | $ | 199 | | | | | $ | 2,695 | | | | | $ | 150 | | | | | $ | 3 | | | | | $ | 327 | | | | | $ | 4,215 | | |
Charge-offs | | | | | (1,106) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,106) | | |
Recoveries | | | | | 189 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 189 | | |
Provision for loan losses | | | | | 1,093 | | | | | | 128 | | | | | | 519 | | | | | | 65 | | | | | | — | | | | | | 37 | | | | | | 1,842 | | |
Ending balance | | | | $ | 1,017 | | | | | $ | 327 | | | | | $ | 3,214 | | | | | $ | 215 | | | | | $ | 3 | | | | | $ | 364 | | | | | $ | 5,140 | | |
Allowance for loan losses related to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | | | $ | 10 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 10 | | |
Loans collectively evaluated for impairment | | | | | 1,007 | | | | | | 327 | | | | | | 3,214 | | | | | | 215 | | | | | | 3 | | | | | | 364 | | | | | | 5,130 | | |
PCI loans | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | | | $ | 1,878 | | | | | $ | — | | | | | $ | 1,346 | | | | | $ | 654 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,878 | | |
Collectively evaluated for impairment | | | | | 119,975 | | | | | | 47,069 | | | | | | 690,611 | | | | | | 100,261 | | | | | | 1,847 | | | | | | — | | | | | | 959,763 | | |
PCI loans | | | | | 2 | | | | | | 233 | | | | | | 10,026 | | | | | | 1,793 | | | | | | — | | | | | | — | | | | | | 12,054 | | |
Total loans | | | | $ | 121,855 | | | | | $ | 47,302 | | | | | $ | 701,983 | | | | | $ | 102,708 | | | | | $ | 1,847 | | | | | $ | — | | | | | $ | 975,695 | | |
|
| | | Commercial and industrial | | | Construction and land | | | Commercial real estate | | | Residential | | | Consumer | | | Unallocated | | | Total | | |||||||||||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | | | $ | 1,011 | | | | | $ | 287 | | | | | $ | 2,105 | | | | | $ | 151 | | | | | $ | 4 | | | | | $ | 217 | | | | | $ | 3,775 | | |
Charge-offs | | | | | (63) | | | | | | — | | | | | | (3) | | | | | | — | | | | | | (1) | | | | | | — | | | | | | (67) | | |
Recoveries | | | | | 45 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45 | | |
Provision (reclassification) for loan losses | | | | | (152) | | | | | | (88) | | | | | | 593 | | | | | | (1) | | | | | | — | | | | | | 110 | | | | | | 462 | | |
Ending balance | | | | $ | 841 | | | | | $ | 199 | | | | | $ | 2,695 | | | | | $ | 150 | | | | | $ | 3 | | | | | $ | 327 | | | | | $ | 4,215 | | |
|
| | | Commercial and industrial | | | Construction and land | | | Commercial real estate | | | Residential | | | Consumer | | | Unallocated | | | Total | | |||||||||||||||||||||
Allowance for loan losses related to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | | | $ | 13 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 13 | | |
Loans collectively evaluated for impairment | | | | | 828 | | | | | | 199 | | | | | | 2,695 | | | | | | 150 | | | | | | 3 | | | | | | 327 | | | | | | 4,202 | | |
PCI loans | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans receivable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | | | $ | 13 | | | | | $ | — | | | | | $ | 1,120 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,133 | | |
Collectively evaluated for impairment | | | | | 114,357 | | | | | | 22,720 | | | | | | 654,441 | | | | | | 83,486 | | | | | | 1,096 | | | | | | — | | | | | | 876,100 | | |
PCI loans | | | | | 3 | | | | | | — | | | | | | 13,017 | | | | | | 1,295 | | | | | | — | | | | | | — | | | | | | 14,315 | | |
Total loans | | | | $ | 114,373 | | | | | $ | 22,720 | | | | | $ | 668,578 | | | | | $ | 84,781 | | | | | $ | 1,096 | | | | | $ | — | | | | | $ | 891,548 | | |
|
| | | Commercial and industrial | | | Construction and land | | | Commercial real estate | | | Residential | | | Consumer | | | Unallocated | | | Total | | |||||||||||||||||||||
December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | | | $ | 1,418 | | | | | $ | 212 | | | | | $ | 1,735 | | | | | $ | 131 | | | | | $ | 3 | | | | | $ | 351 | | | | | $ | 3,850 | | |
Charge-offs | | | | | (491) | | | | | | — | | | | | | (250) | | | | | | — | | | | | | — | | | | | | — | | | | | | (741) | | |
Recoveries | | | | | 55 | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | — | | | | | | 67 | | |
Provision (reclassification) for loan losses | | | | | 29 | | | | | | 75 | | | | | | 620 | | | | | | 20 | | | | | | (11) | | | | | | (134) | | | | | | 599 | | |
Ending balance | | | | $ | 1,011 | | | | | $ | 287 | | | | | $ | 2,105 | | | | | $ | 151 | | | | | $ | 4 | | | | | $ | 217 | | | | | $ | 3,775 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Premises owned | | | | $ | 10,267 | | | | | $ | 7,276 | | |
Write-down on premises owned | | | | | (600) | | | | | | — | | |
Premises owned, net | | | | | 9,667 | | | | | | 7,276 | | |
Leasehold improvements | | | | | 1,654 | | | | | | 1,271 | | |
Furniture, fixtures and equipment | | | | | 3,835 | | | | | | 2,939 | | |
Less accumulated depreciation and amortization | | | | | (3,988) | | | | | | (3,087) | | |
Total premises and equipment, net | | | | $ | 11,168 | | | | | $ | 8,399 | | |
|
| Year ending December 31, | | | | | | | |
| 2019 | | | | $ | 2,160 | | |
| 2020 | | | | | 2,282 | | |
| 2021 | | | | | 2,048 | | |
| 2022 | | | | | 1,931 | | |
| 2023 | | | | | 1,733 | | |
| Thereafter | | | | | 9,519 | | |
| Total | | | | $ | 19,673 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Land | | | | $ | 490 | | | | | $ | — | | |
Commercial real estate | | | | | 311 | | | | | | — | | |
Total | | | | $ | 801 | | | | | $ | — | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Balance at beginning of period | | | | $ | 10,365 | | | | | $ | — | | |
Acquired goodwill | | | | | 4,229 | | | | | | 10,365 | | |
Impairment | | | | | — | | | | | | — | | |
Balance at end of period | | | | $ | 14,594 | | | | | $ | 10,365 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Balance at beginning of period | | | | $ | 4,772 | | | | | $ | 802 | | |
Additions | | | | | 3,604 | | | | | | 4,820 | | |
Less amortization | | | | | (1,171) | | | | | | (850) | | |
Balance at end of period | | | | $ | 7,205 | | | | | $ | 4,772 | | |
|
| Year ending December 31, | | | | | | | |
| 2019 | | | | $ | 1,545 | | |
| 2020 | | | | | 1,395 | | |
| 2021 | | | | | 1,368 | | |
| 2022 | | | | | 1,368 | | |
| 2023 | | | | | 542 | | |
| Thereafter | | | | | 987 | | |
| Total | | | | $ | 7,205 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Deferred tax assets, net | | | | $ | 5,891 | | | | | $ | 6,519 | | |
Accrued interest receivable | | | | | 3,676 | | | | | | 3,002 | | |
Investment in SBIC Fund | | | | | 1,347 | | | | | | 799 | | |
Prepaid assets | | | | | 2,156 | | | | | | 2,391 | | |
Servicing asset | | | | | 814 | | | | | | 1,270 | | |
Low income housing partnership, net | | | | | 607 | | | | | | — | | |
Investment in statutory trusts | | | | | 395 | | | | | | 296 | | |
All other | | | | | 2,495 | | | | | | 880 | | |
Total | | | | $ | 17,381 | | | | | $ | 15,157 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Demand deposits | | | | $ | 398,045 | | | | | $ | 327,309 | | |
NOW accounts and savings | | | | | 246,288 | | | | | | 191,550 | | |
Money market | | | | | 398,081 | | | | | | 356,640 | | |
Time under $250,000 | | | | | 117,653 | | | | | | 126,271 | | |
Time $250,000 and over | | | | | 97,701 | | | | | | 102,535 | | |
Total | | | | $ | 1,257,768 | | | | | $ | 1,104,305 | | |
|
| Year ending December 31, | | | | | | | |
| 2019 | | | | $ | 150,539 | | |
| 2020 | | | | | 40,487 | | |
| 2021 | | | | | 7,646 | | |
| 2022 | | | | | 14,755 | | |
| 2023 | | | | | 1,927 | | |
| Total | | | | $ | 215,354 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | |||||||||
NOW accounts and savings | | | | $ | 167 | | | | | $ | 148 | | | | | $ | 98 | | |
Money market | | | | | 1,895 | | | | | | 1,703 | | | | | | 1,102 | | |
Time under $250,000 | | | | | 949 | | | | | | 1,137 | | | | | | 1,114 | | |
Time $250,000 and over | | | | | 1,451 | | | | | | 920 | | | | | | 760 | | |
Total | | | | $ | 4,462 | | | | | $ | 3,908 | | | | | $ | 3,074 | | |
|
| | | December 31, 2018 | | |||||||||||||||||||||||||||
Subordinated debenture | | | Gross | | | Mark to Market | | | Net | | | Interest rate | | | Effective Rate | | |||||||||||||||
BFC Trust | | | | $ | 3,093 | | | | | $ | (376) | | | | | $ | 2,717 | | | | | | 5.54% | | | | | | 7.00% | | |
FULB Trust | | | | | 6,392 | | | | | | (948) | | | | | | 5,444 | | | | | | 5.29% | | | | | | 7.05% | | |
Total | | | | $ | 9,485 | | | | | $ | (1,324) | | | | | $ | 8,161 | | | | | | 5.37% | | | | | | 7.03% | | |
|
| | | December 31, 2017 | | |||||||||||||||||||||||||||
Subordinated debenture | | | Gross | | | Mark to Market | | | Net | | | Interest rate | | | Effective Rate | | |||||||||||||||
FULB Trust | | | | $ | 6,392 | | | | | $ | (1,005) | | | | | $ | 5,387 | | | | | | 3.82% | | | | | | 5.28% | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | |||||||||||||||||||||||||||
| | | Federal | | | State | | | Federal | | | State | | | Federal | | | State | | ||||||||||||||||||
Current income taxes | | | | $ | 3,157 | | | | | $ | 2,299 | | | | | $ | 4,164 | | | | | $ | 1,234 | | | | | $ | 2,060 | | | | | $ | 677 | | |
Deferred tax asset adjustment for enacted change in tax rate | | | | | — | | | | | | — | | | | | | 2,681 | | | | | | — | | | | | | — | | | | | | — | | |
Deferred income taxes, net | | | | | 517 | | | | | | 23 | | | | | | 437 | | | | | | 373 | | | | | | 1,222 | | | | | | 477 | | |
Total provision for income taxes | | | | $ | 3,674 | | | | | $ | 2,322 | | | | | $ | 7,282 | | | | | $ | 1,607 | | | | | $ | 3,282 | | | | | $ | 1,154 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | |||||||||||||||||||||||||||
| | | Amount | | | Rate % | | | Amount | | | Rate % | | | Amount | | | Rate % | | ||||||||||||||||||
Federal statutory tax rate | | | | $ | 4,303 | | | | | | 21.00% | | | | | $ | 4,811 | | | | | | 34.00% | | | | | $ | 3,518 | | | | | | 34.00% | | |
State statutory tax rate, net of federal effective tax rate | | | | | 1,835 | | | | | | 8.95% | | | | | | 1,061 | | | | | | 7.50% | | | | | | 727 | | | | | | 7.02% | | |
Tax exempt interest | | | | | (51) | | | | | | -0.25% | | | | | | (77) | | | | | | -0.54% | | | | | | (13) | | | | | | -0.13% | | |
Bank owned life insurance | | | | | (190) | | | | | | -0.93% | | | | | | (79) | | | | | | -0.56% | | | | | | (73) | | | | | | -0.71% | | |
Tax impact from enacted change in tax rate | | | | | — | | | | | | 0.00% | | | | | | 2,681 | | | | | | 18.95% | | | | | | — | | | | | | 0.00% | | |
Acquisition expenses | | | | | 30 | | | | | | 0.14% | | | | | | 179 | | | | | | 1.26% | | | | | | — | | | | | | 0.00% | | |
Other | | | | | 69 | | | | | | 0.35% | | | | | | 313 | | | | | | 2.21% | | | | | | 277 | | | | | | 2.69% | | |
Total income tax expense | | | | $ | 5,996 | | | | | | 29.26% | | | | | $ | 8,889 | | | | | | 62.82% | | | | | $ | 4,436 | | | | | | 42.87% | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Net operating loss carryforward | | | | $ | 3,717 | | | | | $ | 3,935 | | |
Mark to market adjustments | | | | | — | | | | | | 515 | | |
Salary continuation plan | | | | | 962 | | | | | | 1,178 | | |
Allowance for loan losses | | | | | 1,214 | | | | | | 879 | | |
Amortization of start up costs | | | | | 134 | | | | | | 221 | | |
Stock based compensation | | | | | 296 | | | | | | 196 | | |
Depreciation | | | | | 195 | | | | | | — | | |
Unrealized loss on AFS securities | | | | | 42 | | | | | | — | | |
State taxes on income, net of federal benefit | | | | | 346 | | | | | | 259 | | |
Other | | | | | 508 | | | | | | 20 | | |
Total deferred tax assets | | | | | 7,414 | | | | | | 7,203 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Mark to market adjustment | | | | | (766) | | | | | | — | | |
Depreciation | | | | | — | | | | | | (3) | | |
FHLB stock dividend | | | | | (197) | | | | | | (193) | | |
Unrealized gain on AFS securities | | | | | — | | | | | | (88) | | |
Excess servicing asset | | | | | (235) | | | | | | (370) | | |
Other | | | | | (325) | | | | | | (30) | | |
Total deferred tax liability | | | | | (1,523) | | | | | | (684) | | |
Deferred tax assets, net | | | | $ | 5,891 | | | | | $ | 6,519 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | Shares | | | Weighted- average grant date fair value | | | Shares | | | Weighted- average grant date fair value | | ||||||||||||
Non-vested at January 1, | | | | | 67,481 | | | | | $ | 13.51 | | | | | | 68,605 | | | | | $ | 11.51 | | |
Granted | | | | | 93,380 | | | | | | 21.58 | | | | | | 28,500 | | | | | | 15.94 | | |
Vested | | | | | (29,861) | | | | | | 13.88 | | | | | | (29,624) | | | | | | 11.23 | | |
Non-vested at December 31, | | | | | 131,000 | | | | | $ | 19.18 | | | | | | 67,481 | | | | | $ | 13.51 | | |
|
| | | At December 31, 2018 | | | At December 31, 2017 | | ||||||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||
Leverage Ratio | | | | | | | | | | | | | | | | | | | | | | | | | |
BayCom Corp | | | | $ | 177,573 | | | | | | 12.11% | | | | | $ | 107,153 | | | | | | 8.73% | | |
Minimum requirement for “Well-Capitalized” | | | | | 73,337 | | | | | | 5.00% | | | | | | 61,396 | | | | | | 5.00% | | |
Minimum regulatory requirement | | | | | 58,670 | | | | | | 4.00% | | | | | | 49,117 | | | | | | 4.00% | | |
United Business Bank | | | | | 147,209 | | | | | | 10.04% | | | | | | 111,143 | | | | | | 8.92% | | |
Minimum requirement for “Well-Capitalized” | | | | | 73,328 | | | | | | 5.00% | | | | | | 62,279 | | | | | | 5.00% | | |
Minimum regulatory requirement | | | | | 58,663 | | | | | | 4.00% | | | | | | 49,823 | | | | | | 4.00% | | |
Common Equity Tier 1 Ratio | | | | | | | | | | | | | | | | | | | | | | | | | |
BayCom Corp | | | | | 177,573 | | | | | | 17.63% | | | | | | 100,761 | | | | | | 11.43% | | |
Minimum requirement for “Well-Capitalized” | | | | | 65,466 | | | | | | 6.50% | | | | | | 57,285 | | | | | | 6.50% | | |
Minimum regulatory requirement | | | | | 45,322 | | | | | | 4.50% | | | | | | 39,659 | | | | | | 4.50% | | |
United Business Bank | | | | | 147,209 | | | | | | 14.63% | | | | | | 111,143 | | | | | | 12.43% | | |
Minimum requirement for “Well-Capitalized” | | | | | 65,424 | | | | | | 6.50% | | | | | | 58,109 | | | | | | 6.50% | | |
Minimum regulatory requirement | | | | | 45,293 | | | | | | 4.50% | | | | | | 40,229 | | | | | | 4.50% | | |
Tier 1 Risk-Based Capital Ratio | | | | | | | | | | | | | | | | | | | | | | | | | |
BayCom Corp | | | | | 185,734 | | | | | | 18.44% | | | | | | 107,153 | | | | | | 12.16% | | |
Minimum requirement for “Well-Capitalized” | | | | | 80,573 | | | | | | 8.00% | | | | | | 70,504 | | | | | | 8.00% | | |
Minimum regulatory requirement | | | | | 60,430 | | | | | | 6.00% | | | | | | 52,878 | | | | | | 6.00% | | |
United Business Bank | | | | | 147,209 | | | | | | 14.63% | | | | | | 111,143 | | | | | | 12.43% | | |
Minimum requirement for “Well-Capitalized” | | | | | 80,522 | | | | | | 8.00% | | | | | | 71,519 | | | | | | 8.00% | | |
Minimum regulatory requirement | | | | | 60,391 | | | | | | 6.00% | | | | | | 53,639 | | | | | | 6.00% | | |
Total Risk-Based Capital Ratio | | | | | | | | | | | | | | | ��� | | | | | | | | | | |
BayCom Corp | | | | | 191,204 | | | | | | 18.98% | | | | | | 111,678 | | | | | | 12.67% | | |
Minimum requirement for “Well-Capitalized” | | | | | 100,716 | | | | | | 10.00% | | | | | | 88,133 | | | | | | 10.00% | | |
Minimum regulatory requirement | | | | | 80,573 | | | | | | 8.00% | | | | | | 70,504 | | | | | | 8.00% | | |
United Business Bank | | | | | 152,679 | | | | | | 15.17% | | | | | | 115,668 | | | | | | 12.94% | | |
Minimum requirement for “Well-Capitalized” | | | | | 100,652 | | | | | | 10.00% | | | | | | 89,399 | | | | | | 10.00% | | |
Minimum regulatory requirement | | | | | 80,522 | | | | | | 8.00% | | | | | | 71,519 | | | | | | 8.00% | | |
| | | December 31, 2018 | | | December 31, 2017 | | ||||||
Beginning of the year | | | | $ | 4,559 | | | | | $ | 9,862 | | |
Disbursements | | | | | 9,301 | | | | | | 1,488 | | |
Amounts paid | | | | | (199) | | | | | | (6,791) | | |
End of year | | | | $ | 13,661 | | | | | $ | 4,559 | | |
Undisbursed commitments to related parties | | | | $ | 5,741 | | | | | $ | 7,187 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | | December 31, 2016 | | |||||||||
Professional fees | | | | $ | 1,885 | | | | | $ | 1,217 | | | | | $ | 700 | | |
Core deposit premium amortization | | | | | 1,171 | | | | | | 850 | | | | | | 398 | | |
Marketing and promotions | | | | | 979 | | | | | | 601 | | | | | | 269 | | |
Stationary and supplies | | | | | 460 | | | | | | 585 | | | | | | 289 | | |
Insurance (including FDIC premiums) | | | | | 556 | | | | | | 508 | | | | | | 349 | | |
Communication and postage | | | | | 456 | | | | | | 368 | | | | | | 219 | | |
Loan default related (recovery) expense | | | | | (73) | | | | | | 234 | | | | | | (61) | | |
Director fees | | | | | 251 | | | | | | 219 | | | | | | 181 | | |
Bank service charges | | | | | 62 | | | | | | 113 | | | | | | 81 | | |
Courier expense | | | | | 200 | | | | | | 112 | | | | | | 82 | | |
Impairment of asset | | | | | 600 | | | | | | — | | | | | | — | | |
Write-down on OREO | | | | | — | | | | | | — | | | | | | 179 | | |
Other | | | | | 613 | | | | | | 337 | | | | | | 133 | | |
Total | | | | $ | 7,160 | | | | | $ | 5,144 | | | | | $ | 2,819 | | |
|
| | | Total | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | | | $ | 985 | | | | | $ | 985 | | | | | $ | — | | | | | $ | — | | |
U.S. Government Agencies | | | | | 13,765 | | | | | | — | | | | | | 13,765 | | | | | | — | | |
Municipal securities | | | | | 19,503 | | | | | | — | | | | | | 19,503 | | | | | | — | | |
Mortgage-backed securities | | | | | 49,602 | | | | | | — | | | | | | 49,602 | | | | | | — | | |
Collateralized mortgage obligations | | | | | 6,983 | | | | | | — | | | | | | 6,983 | | | | | | — | | |
SBA securities | | | | | 4,241 | | | | | | — | | | | | | 4,241 | | | | | | — | | |
Corporate bonds | | | | | 4,717 | | | | | | — | | | | | | 4,717 | | | | | | — | | |
Total assets measured at fair value | | | | $ | 99,796 | | | | | $ | 985 | | | | | $ | 98,811 | | | | | $ | — | | |
|
| | | Total | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasuries | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
U.S. Government Agencies | | | | | 6,971 | | | | | | — | | | | | | 6,971 | | | | | | — | | |
Municipal securities | | | | | 16,047 | | | | | | — | | | | | | 16,047 | | | | | | — | | |
Mortgage-backed securities | | | | | 9,740 | | | | | | — | | | | | | 9,740 | | | | | | — | | |
Collateralized mortgage obligations | | | | | 1,750 | | | | | | — | | | | | | 1,750 | | | | | | — | | |
SBA securities | | | | | 5,997 | | | | | | — | | | | | | 5,997 | | | | | | — | | |
Corporate bonds | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total assets measured at fair value | | | | $ | 40,505 | | | | | $ | — | | | | | $ | 40,505 | | | | | $ | — | | |
|
| | | Total | | | Level 1 | | | Level 2 | | | Level 3 | | ||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing impaired loans | | | | $ | 750 | | | | | $ | — | | | | | $ | — | | | | | $ | 750 | | |
Nonperforming impaired loans | | | | | 3,128 | | | | | | — | | | | | | — | | | | | | 3,128 | | |
OREO | | | | | 801 | | | | | | — | | | | | | — | | | | | | 801 | | |
Total assets measured at fair value | | | | $ | 4,679 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,679 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Performing impaired loans | | | | $ | 954 | | | | | $ | — | | | | | $ | — | | | | | $ | 954 | | |
Nonperforming impaired loans | | | | | 179 | | | | | | — | | | | | | — | | | | | | 179 | | |
OREO | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total assets measured at fair value | | | | $ | 1,133 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,133 | | |
|
| | | Carrying amount | | | Fair value | | | Fair value measurements | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 323,581 | | | | | $ | 323,581 | | | | | $ | 323,581 | | | | | $ | — | | | | | $ | — | | |
Interest bearing deposits in banks | | | | | 3,980 | | | | | | 3,980 | | | | | | 3,980 | | | | | | — | | | | | | — | | |
Securities available for sale | | | | | 99,796 | | | | | | 99,796 | | | | | | 985 | | | | | | 98,811 | | | | | | — | | |
Loans, net(1) | | | | | 970,189 | | | | | | 967,882 | | | | | | — | | | | | | — | | | | | | 967,882 | | |
Loans held for sale | | | | | 855 | | | | | | 855 | | | | | | — | | | | | | 855 | | | | | | — | | |
Other equity securities | | | | | 9,243 | | | | | | 9,243 | | | | | | 9,243 | | | | | | — | | | | | | — | | |
Accrued interest receivable | | | | | 3,676 | | | | | | 3,676 | | | | | | — | | | | | | 3,676 | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | 1,257,768 | | | | | | 1,259,045 | | | | | | — | | | | | | 1,259,045 | | | | | | — | | |
Subordinated debentures | | | | | 8,161 | | | | | | 6,824 | | | | | | — | | | | | | — | | | | | | 6,824 | | |
Accrued interest payable | | | | | 198 | | | | | | 198 | | | | | | — | | | | | | 198 | | | | | | — | | |
Off-balance sheet liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Undisbursed loan commitments, lines of credit, standby letters of credit | | | | | 101,076 | | | | | | 100,746 | | | | | | — | | | | | | — | | | | | | 100,746 | | |
| | | Carrying amount | | | Fair value | | | Fair value measurements | | |||||||||||||||||||||
| | | Level 1 | | | Level 2 | | | Level 3 | | |||||||||||||||||||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 249,853 | | | | | $ | 249,853 | | | | ��� | $ | 249,853 | | | | | $ | — | | | | | $ | — | | |
Interest bearing deposits in banks | | | | | 1,743 | | | | | | 1,743 | | | | | | 1,743 | | | | | | — | | | | | | — | | |
Securities available for sale | | | | | 40,505 | | | | | | 40,505 | | | | | | — | | | | | | 40,505 | | | | | | — | | |
Loans, net(1) | | | | | 7,759 | | | | | | 7,759 | | | | | | — | | | | | | 7,759 | | | | | | — | | |
Loans held for sale | | | | | 886,864 | | | | | | 883,361 | | | | | | — | | | | | | — | | | | | | 883,361 | | |
Other equity securities | | | | | 3,245 | | | | | | 3,245 | | | | | | — | | | | | | 3,245 | | | | | | — | | |
Accrued interest receivable | | | | | 3,002 | | | | | | 3,002 | | | | | | — | | | | | | 3,002 | | | | | | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | 1,104,305 | | | | | | 1,104,665 | | | | | | 875,506 | | | | | | 229,159 | | | | | | — | | |
Subordinated debentures | | | | | 5,387 | | | | | | 5,387 | | | | | | — | | | | | | — | | | | | | 5,387 | | |
Other borrowings | | | | | 6,000 | | | | | | 6,000 | | | | | | — | | | | | | — | | | | | | 6,000 | | |
Accrued interest payable | | | | | 141 | | | | | | 141 | | | | | | — | | | | | | 141 | | | | | | — | | |
Off-balance sheet liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Undisbursed loan commitments, lines of credit, standby letters of credit | | | | | 98,664 | | | | | | 98,354 | | | | | | — | | | | | | — | | | | | | 98,354 | | |
| | | 2018 | | | 2017 | | ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks | | | | $ | 37,954 | | | | | $ | 676 | | |
Investment in bank subsidiary | | | | | 170,783 | | | | | | 129,246 | | |
Premises and equipment, net | | | | | 1 | | | | | | 4 | | |
Interest receivable and other assets | | | | | 245 | | | | | | 198 | | |
Total Assets | | | | $ | 208,983 | | | | | $ | 130,124 | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Junior subordinated debt | | | | $ | 8,161 | | | | | $ | 5,387 | | |
Long-term borrowings | | | | | — | | | | | | 6,000 | | |
Interest payable and other liabilities | | | | | 69 | | | | | | 102 | | |
Total liabilities | | | | | 8,230 | | | | | | 11,489 | | |
Shareholders’ equity | | | | | | | | | | | | | |
Preferred stock – no par value; 10,000,000 shares authorized; no shares issued and outstanding | | | | | — | | | | | | — | | |
Common stock – no par value; 100,000,000 shares authorized; 10,869,275 and 7,496,995 shares issued and outstanding at December 31, 2018 and 2017, respectively | | | | | 149,248 | | | | | | 81,307 | | |
Additional paid in capital | | | | | 287 | | | | | | 287 | | |
Accumulated other comprehensive (loss) income, net of tax | | | | | (103) | | | | | | 213 | | |
Retained earnings | | | | | 51,321 | | | | | | 36,828 | | |
Total shareholders’ equity | | | | | 200,753 | | | | | | 118,635 | | |
Total Liabilities and Shareholders’ Equity | | | | $ | 208,983 | | | | | $ | 130,124 | | |
|
| | | 2018 | | | 2017 | | ||||||
Income: | | | | | | | | | | | | | |
Interest income | | | | $ | 466 | | | | | $ | — | | |
Dividends from bank subsidiary | | | | | 14,535 | | | | | | 5,620 | | |
Dividends from statutory trusts | | | | | 2 | | | | | | 3 | | |
Total income | | | | | 15,003 | | | | | | 5,623 | | |
Expense: | | | | | | | | | | | | | |
Interest expense | | | | | 480 | | | | | | 404 | | |
Noninterest expense | | | | | 98 | | | | | | 106 | | |
Total expense | | | | | 578 | | | | | | 510 | | |
Income before tax benefit | | | | | 14,425 | | | | | | 5,113 | | |
Provision for income tax benefit | | | | | (68) | | | | | | (147) | | |
Net income | | | | $ | 14,493 | | | | | $ | 5,260 | | |
|
| | | 2018 | | | 2017 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 14,493 | | | | | $ | 5,260 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | |
Income from subsidiary | | | | | (14,655) | | | | | | (5,620) | | |
Dividend from subsidiary | | | | | — | | | | | | 19,035 | | |
Depreciation of furniture, fixtures and equipment | | | | | 3 | | | | | | 2 | | |
Income tax benefit | | | | | (68) | | | | | | (147) | | |
Accretion on junior subordinated debt | | | | | 36 | | | | | | 40 | | |
Stock-based compensation expense | | | | | 45 | | | | | | — | | |
(Increase) in accrued interest receivable and other assets | | | | | (88) | | | | | | (12) | | |
(Decrease) in accrued expenses and other liabilities | | | | | (217) | | | | | | — | | |
Net cash (used in) provided by operating activities | | | | | (451) | | | | | | 18,558 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital contribution to subsidiary | | | | | (644) | | | | | | — | | |
Sale of real estate investment | | | | | — | | | | | | 452 | | |
Net cash paid for acquisitions | | | | | (23,523) | | | | | | (18,881) | | |
Net cash used in investing activities | | | | | (24,167) | | | | | | (18,429) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Restricted stock issued | | | | | 1,135 | | | | | | — | | |
(Decrease) increase in long-term borrowings | | | | | (6,000) | | | | | | 6,000 | | |
Repurchase of shares | | | | | — | | | | | | (24) | | |
Proceeds from initial public offering, net | | | | | 66,761 | | | | | | — | | |
Payoff of short-term borrowings | | | | | — | | | | | | (5,429) | | |
Net cash provided by financing activities | | | | | 61,896 | | | | | | 547 | | |
Increase in cash and cash equivalents | | | | | 37,278 | | | | | | 676 | | |
Cash and cash equivalents at beginning of period | | | | | 676 | | | | | | — | | |
Cash and cash equivalents at end of period | | | | $ | 37,954 | | | | | $ | 676 | | |
|
| | | 2018 | | | 2017 | | ||||||
ASSETS | | | | ||||||||||
Cash and Due from Banks | | | | $ | 5,341,192 | | | | | $ | 4,840,023 | | |
Federal Funds Sold and Other Cash Equivalents | | | | | 57,348,840 | | | | | | 54,734,183 | | |
TOTAL CASH AND CASH EQUIVALENTS | | | | | 62,690,032 | | | | | | 59,574,206 | | |
Investment Securities Available for Sale | | | | | 5,363,604 | | | | | | 6,651,000 | | |
Loans Held For Sale | | | | | 3,949,464 | | | | | | 10,082,540 | | |
Loans: | | | | | | | | | | | | | |
Real Estate | | | | | 223,205,657 | | | | | | 190,745,487 | | |
Commercial | | | | | 46,236,585 | | | | | | 48,381,548 | | |
Consumer and Other | | | | | 47,489 | | | | | | 19,015 | | |
TOTAL LOANS | | | | | 269,489,731 | | | | | | 239,146,050 | | |
Deferred Loan Costs and Premiums, Net of Fees | | | | | 1,278,957 | | | | | | 732,388 | | |
Allowance for Loan Losses | | | | | (3,392,883) | | | | | | (3,583,736) | | |
NET LOANS | | | | | 267,375,805 | | | | | | 236,294,702 | | |
Federal Home Loan Bank Stock, at Cost | | | | | 1,320,900 | | | | | | 1,024,700 | | |
Premises and Equipment | | | | | 788,732 | | | | | | 1,066,120 | | |
Other Real Estate Owned | | | | | 113,625 | | | | | | — | | |
Deferred Tax Assets | | | | | 52,111 | | | | | | 615,191 | | |
Accrued Interest and Other Assets | | | | | 4,098,450 | | | | | | 4,216,236 | | |
| | | | $ | 345,752,723 | | | | | $ | 319,524,695 | | |
|
| | | 2018 | | | 2017 | | ||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Noninterest-bearing Demand | | | | $ | 141,360,023 | | | | | $ | 134,423,971 | | |
Savings, NOW and Money Market Accounts | | | | | 56,715,730 | | | | | | 69,472,943 | | |
Time Deposits Under $250,000 | | | | | 49,898,601 | | | | | | 35,658,750 | | |
Time Deposits $250,000 and Over | | | | | 47,968,797 | | | | | | 34,634,143 | | |
TOTAL DEPOSITS | | | | | 295,943,151 | | | | | | 274,189,807 | | |
Accrued Interest and Other Liabilities | | | | | 2,094,766 | | | | | | 1,638,842 | | |
TOTAL LIABILITIES | | | | | 298,037,917 | | | | | | 275,828,649 | | |
Commitments and Contingencies – Notes D and J | | | | | | | | | | | | | |
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred Stock – 4,000,000 Authorized, None Outstanding | | | | | — | | | | | | — | | |
Common Stock – No par value, 40,000,000 Shares Authorized; Issued and Outstanding, 15,415,587 shares at December 31, 2018 and 15,355,587 shares at December 31, 2017 | | | | | 44,892,703 | | | | | | 44,701,642 | | |
Retained Earnings (Deficit) | | | | | 2,875,236 | | | | | | (965,042) | | |
Accumulated Other Comprehensive Loss – Net Unrealized Loss on Available-for-Sale Securities, net of tax of $22,235 and $17,021 at December 31, 2018 and 2017, respectively | | | | | (53,133) | | | | | | (40,554) | | |
TOTAL SHAREHOLDERS’ EQUITY | | | | | 47,714,806 | | | | | | 43,696,046 | | |
| | | | $ | 345,752,723 | | | | | $ | 319,524,695 | | |
|
| | | 2018 | | | 2017 | | ||||||
INTEREST INCOME | | | | | | | | | | | | | |
Interest and Fees on Loans | | | | $ | 14,689,781 | | | | | $ | 11,998,474 | | |
Interest on Investment Securities | | | | | 118,350 | | | | | | 106,719 | | |
Interest on Interest-Bearing Deposits in Other Banks | | | | | 1,125,078 | | | | | | 542,811 | | |
TOTAL INTEREST INCOME | | | | | 15,933,209 | | | | | | 12,648,004 | | |
INTEREST EXPENSE | | | | | | | | | | | | | |
Interest on Savings Deposits, NOW and Money Market Accounts | | | | | 604,601 | | | | | | 492,176 | | |
Interest on Time Deposits | | | | | 1,494,006 | | | | | | 672,533 | | |
TOTAL INTEREST EXPENSE | | | | | 2,098,607 | | | | | | 1,164,709 | | |
NET INTEREST INCOME | | | | | 13,834,602 | | | | | | 11,483,295 | | |
Provision for Loan Losses | | | | | — | | | | | | — | | |
NET INTEREST INCOME AFTER NEGATIVE PROVISION FOR LOAN LOSSES | | | | | 13,834,602 | | | | | | 11,483,295 | | |
NONINTEREST INCOME | | | | | | | | | | | | | |
Service Charges, Fees, and Other Income | | | | | 783,680 | | | | | | 716,963 | | |
Loan Servicing Income, net | | | | | 864,588 | | | | | | 767,589 | | |
Gain on the Sale of SBA Loans | | | | | 1,564,806 | | | | | | 2,578,300 | | |
Letters of Credit Related Fees | | | | | 99,930 | | | | | | 122,090 | | |
TOTAL NONINTEREST INCOME | | | | | 3,313,004 | | | | | | 4,184,942 | | |
NONINTEREST EXPENSE | | | | | | | | | | | | | |
Salaries and Employee Benefits | | | | | 7,400,516 | | | | | | 7,065,801 | | |
Occupancy and Equipment Expenses | | | | | 1,072,608 | | | | | | 973,118 | | |
Other Expenses | | | | | 3,159,204 | | | | | | 2,742,392 | | |
TOTAL NONINTEREST EXPENSE | | | | | 11,632,328 | | | | | | 10,781,311 | | |
INCOME BEFORE PROVISION FOR INCOME TAXES | | | | | 5,515,278 | | | | | | 4,886,926 | | |
Provision for Income Taxes | | | | | 1,675,000 | | | | | | 1,855,928 | | |
NET INCOME | | | | $ | 3,840,278 | | | | | $ | 3,030,998 | | |
NET INCOME PER SHARE – BASIC | | | | $ | 0.25 | | | | | $ | 0.21 | | |
NET INCOME PER SHARE – DILUTED | | | | $ | 0.24 | | | | | $ | 0.20 | | |
|
| | | 2018 | | | 2017 | | ||||||
Net Income | | | | $ | 3,840,278 | | | | | $ | 3,030,998 | | |
OTHER COMPREHENSIVE INCOME: | | | | | | | | | | | | | |
Unrealized (Loss) Gain on Securities Available for Sale | | | | | (17,793) | | | | | | (1,799) | | |
| | | | | (17,793) | | | | | | (1,799) | | |
Provision (Benefit) for Income Taxes: | | | | | | | | | | | | | |
Change in Net Unrealized (Loss) Gain | | | | | (5,214) | | | | | | 4,213 | | |
| | | | | (5,214) | | | | | | 4,213 | | |
TOTAL OTHER COMPREHENSIVE LOSS | | | | | (12,579) | | | | | | (6,012) | | |
TOTAL COMPREHENSIVE INCOME | | | | $ | 3,827,699 | | | | | $ | 3,024,986 | | |
|
| | | Common Stock | | | Accumulated Deficit | | | Accumulated Other Comprehensive Income (Loss) | | | Total | | ||||||||||||||||||
| | | Number of Shares | | | Amount | | ||||||||||||||||||||||||
Balance at January 1, 2017 | | | | | 13,549,920 | | | | | $ | 42,593,765 | | | | | $ | (3,996,040) | | | | | $ | (34,542) | | | | | $ | 38,563,183 | | |
Net Income | | | | | — | | | | | | — | | | | | | 3,030,998 | | | | | | — | | | | | | 3,030,998 | | |
Stock-Based Compensation | | | | | — | | | | | | 119,398 | | | | | | — | | | | | | — | | | | | | 119,398 | | |
Exercise of Stock Options | | | | | 2,667 | | | | | | 5,179 | | | | | | — | | | | | | — | | | | | | 5,179 | | |
Exercise of Stock Warrants | | | | | 1,803,000 | | | | | | 1,983,300 | | | | | | — | | | | | | — | | | | | | 1,983,300 | | |
Other Comprehensive Loss, Net of Taxes | | | | | — | | | | | | — | | | | | | — | | | | | | (6,012) | | | | | | (6,012) | | |
Balance at December 31, 2017 | | | | | 15,355,587 | | | | | | 44,701,642 | | | | | | (965,042) | | | | | | (40,554) | | | | | | 43,696,046 | | |
Net Income | | | | | — | | | | | | — | | | | | | 3,840,278 | | | | | | — | | | | | | 3,840,278 | | |
Stock-Based Compensation | | | | | — | | | | | | 84,861 | | | | | | — | | | | | | — | | | | | | 84,861 | | |
Exercise of Stock Options | | | | | 60,000 | | | | | | 106,200 | | | | | | — | | | | | | — | | | | | | 106,200 | | |
Other Comprehensive Loss, Net of Taxes | | | | | — | | | | | | — | | | | | | — | | | | | | (12,579) | | | | | | (12,579) | | |
Balance at December 31, 2018 | | | | | 15,415,587 | | | | | $ | 44,892,703 | | | | | $ | 2,875,236 | | | | | $ | (53,133) | | | | | $ | 47,714,806 | | |
|
| | | 2018 | | | 2017 | | ||||||
OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net Income | | | | $ | 3,840,278 | | | | | $ | 3,030,998 | | |
Adjustments to Reconcile Net Income to Net Cash From Operating Activities: | | | | | | | | | | | | | |
Depreciation and Amortization | | | | | 414,271 | | | | | | 366,393 | | |
Stock-Based Compensation | | | | | 84,861 | | | | | | 119,398 | �� | |
Deferred Income Taxes | | | | | 568,294 | | | | | | 1,106,991 | | |
Proceeds from SBA Loans Sold | | | | | 31,237,376 | | | | | | 44,250,134 | | |
Originations of SBA Loans Held for Sale | | | | | (23,515,774) | | | | | | (41,624,252) | | |
Gain on Sale of SBA Loans | | | | | (1,564,806) | | | | | | (2,578,300) | | |
Other Items, net | | | | | 578,233 | | | | | | 608,038 | | |
NET CASH FROM OPERATING ACTIVITIES | | | | | 11,642,733 | | | | | | 5,279,400 | | |
INVESTING ACTIVITIES | | | | | | | | | | | | | |
Proceeds from Matured, Called or Pay Down of Available-for-Sale Securities | | | | | 1,265,080 | | | | | | 553,808 | | |
Net Increase in Loans | | | | | (31,218,448) | | | | | | (50,494,521) | | |
Purchase of Federal Home Loan Bank Stock | | | | | (296,200) | | | | | | (72,600) | | |
Purchases of Premises and Equipment, net | | | | | (136,883) | | | | | | (941,037) | | |
NET CASH FROM INVESTING ACTIVITIES | | | | | (30,386,451) | | | | | | (50,954,350) | | |
FINANCING ACTIVITIES | | | | | | | | | | | | | |
Net Increase in Deposits | | | | | 21,753,344 | | | | | | 50,606,703 | | |
Proceeds from Exercise of Stock Options and Warrants | | | | | 106,200 | | | | | | 1,988,479 | | |
NET CASH FROM FINANCING ACTIVITIES | | | | | 21,859,544 | | | | | | 52,595,182 | | |
INCREASE IN CASH AND CASH EQUIVALENTS | | | | | 3,115,826 | | | | | | 6,920,232 | | |
Cash and Cash Equivalents at Beginning of Year | | | | | 59,574,206 | | | | | | 52,653,974 | | |
CASH AND CASH EQUIVALENTS AT END OF YEAR | | | | $ | 62,690,032 | | | | | $ | 59,574,206 | | |
Supplemental Disclosures of Cash Flow Information: | | | | | | | | | | | | | |
Interest Paid | | | | $ | 1,582,042 | | | | | $ | 1,069,157 | | |
Taxes Paid | | | | $ | 750,000 | | | | | $ | 1,055,000 | | |
Transfer of Loans to Other Real Estate Owned | | | | $ | 113,625 | | | | | $ | — | | |
December 31, 2018 | | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||
Available-for-Sale Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government – Sponsored Enterprise Securities | | | | $ | 2,999,072 | | | | | $ | — | | | | | $ | (44,991) | | | | | $ | 2,954,081 | | |
SBA – Guaranteed Development Corporation Participation Certificates | | | | | 886,919 | | | | | | — | | | | | | (9,049) | | | | | | 877,870 | | |
Collateralized Mortgage Obligations | | | | | 1,552,981 | | | | | | 1,762 | | | | | | (23,090) | | | | | | 1,531,653 | | |
| | | | $ | 5,438,972 | | | | | $ | 1,762 | | | | | $ | (77,130) | | | | | $ | 5,363,604 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available-for-Sale Securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government – Sponsored Enterprise Securities | | | | $ | 3,998,848 | | | | | $ | — | | | | | $ | (44,838) | | | | | $ | 3,954,010 | | |
SBA – Guaranteed Development Corporation Participation Certificates | | | | | 932,509 | | | | | | — | | | | | | (8,969) | | | | | | 923,540 | | |
Collateralized Mortgage Obligations | | | | | 1,777,218 | | | | | | 1,364 | | | | | | (5,132) | | | | | | 1,773,450 | | |
| | | | $ | 6,708,575 | | | | | $ | 1,364 | | | | | $ | (58,939) | | | | | $ | 6,651,000 | | |
|
| | | Available-for-Sale Securities | | |||||||||
| | | Amortized Cost | | | Fair Value | | ||||||
Under One Year | | | | $ | 2,000,000 | | | | | $ | 1,980,230 | | |
One to Five Years | | | | | 1,778,612 | | | | | | 1,755,154 | | |
Over Ten Years | | | | | 1,660,360 | | | | | | 1,628,220 | | |
| | | | $ | 5,438,972 | | | | | $ | 5,363,604 | | |
|
| | | Less than Twelve Months | | | Twelve Months or More | | | Total | | |||||||||||||||||||||||||||
December 31, 2018 | | | Unrealized Losses | | | Estimated Fair Value | | | Unrealized Losses | | | Estimated Fair Value | | | Unrealized Losses | | | Estimated Fair Value | | ||||||||||||||||||
U.S. Government – Sponsored Enterprise Securities | | | | $ | — | | | | | $ | — | | | | | $ | (44,991) | | | | | $ | 2,954,081 | | | | | $ | (44,991) | | | | | $ | 2,954,081 | | |
SBA – Guaranteed Development Corporation Participation Certificates | | | | | — | | | | | | — | | | | | | (9,049) | | | | | | 877,870 | | | | | | (9,049) | | | | | | 877,870 | | |
Collateralized Mortgage Obligations | | | | | — | | | | | | — | | | | | | (23,090) | | | | | | 750,350 | | | | | | (23,090) | | | | | | 750,350 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | (77,130) | | | | | $ | 4,582,301 | | | | | $ | (77,130) | | | | | $ | 4,582,301 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Government – Sponsored Enterprise Securities | | | | $ | — | | | | | $ | — | | | | | $ | (44,838) | | | | | $ | 3,954,010 | | | | | $ | (44,838) | | | | | $ | 3,954,010 | | |
SBA – Guaranteed Development Corporation Participation Certificates | | | | | — | | | | | | — | | | | | | (8,969) | | | | | | 923,540 | | | | | | (8,969) | | | | | | 923,540 | | |
Collateralized Mortgage Obligations | | | | | (5,132) | | | | | | 786,210 | | | | | | — | | | | | | — | | | | | | (5,132) | | | | | | 786,210 | | |
| | | | $ | (5,132) | | | | | $ | 786,210 | | | | | $ | (53,807) | | | | | $ | 4,877,550 | | | | | $ | (58,939) | | | | | $ | 5,663,760 | | |
|
| | | 2018 | | | 2017 | | ||||||
Balance at Beginning of Year | | | | $ | 3,583,736 | | | | | $ | 3,696,986 | | |
Additions to the Allowance Charged to Expense | | | | | — | | | | | | — | | |
Recoveries on Loans Charged Off | | | | | 156,656 | | | | | | 198,750 | | |
| | | | | 3,740,392 | | | | | | 3,895,736 | | |
Less Loans Charged Off | | | | | 347,509 | | | | | | 312,000 | | |
Balance at End of Year | | | | $ | 3,392,883 | | | | | $ | 3,583,736 | | |
|
December 31, 2018 | | | Real Estate | | | Commercial | | | Consumer and Other | | | Total | | ||||||||||||
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of Year | | | | $ | 2,953,252 | | | | | $ | 630,480 | | | | | $ | 4 | | | | | $ | 3,583,736 | | |
Provisions | | | | | (30,274) | | | | | | 30,278 | | | | | | (4) | | | | | | — | | |
Charge-offs | | | | | (147,509) | | | | | | (200,000) | | | | | | — | | | | | | (347,509) | | |
Recoveries | | | | | 119,714 | | | | | | 36,942 | | | | | | — | | | | | | 156,656 | | |
End of Year | | | | $ | 2,895,183 | | | | | $ | 497,700 | | | | | $ | — | | | | | $ | 3,392,883 | | |
Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
Specific | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
General | | | | | 2,895,183 | | | | | | 497,700 | | | | | | — | | | | | | 3,392,883 | | |
| | | | $ | 2,895,183 | | | | | $ | 497,700 | | | | | $ | — | | | | | $ | 3,392,883 | | |
Loans Evaluated for Impairment: | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively | | | | | 223,205,657 | | | | | | 46,236,585 | | | | | | 47,489 | | | | | | 269,489,731 | | |
| | | | $ | 223,205,657 | | | | | $ | 46,236,585 | | | | | $ | 47,489 | | | | | $ | 269,489,731 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of Year | | | | $ | 2,993,504 | | | | | $ | 703,482 | | | | | $ | — | | | | | $ | 3,696,986 | | |
Provisions | | | | | (84,207) | | | | | | 85,203 | | | | | | (996) | | | | | | — | | |
Charge-offs | | | | | — | | | | | | (312,000) | | | | | | — | | | | | | (312,000) | | |
Recoveries | | | | | 43,955 | | | | | | 153,795 | | | | | | 1,000 | | | | | | 198,750 | | |
End of Year | | | | $ | 2,953,252 | | | | | $ | 630,480 | | | | | $ | 4 | | | | | $ | 3,583,736 | | |
Reserves: | | | | | | | | | | | | | | | | | | | | | | | | | |
Specific | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
General | | | | | 2,953,252 | | | | | | 630,480 | | | | | | 4 | | | | | | 3,583,736 | | |
| | | | $ | 2,953,252 | | | | | $ | 630,480 | | | | | $ | 4 | | | | | $ | 3,583,736 | | |
Loans Evaluated for Impairment: | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually | | | | $ | 939,604 | | | | | $ | — | | | | | $ | — | | | | | $ | 939,604 | | |
Collectively | | | | | 189,805,883 | | | | | | 48,381,548 | | | | | | 19,015 | | | | | | 238,206,446 | | |
| | | | $ | 190,745,487 | | | | | $ | 48,381,548 | | | | | $ | 19,015 | | | | | $ | 239,146,050 | | |
|
December 31, 2018 | | | Pass | | | Special Mention | | | Substandard | | | Impaired | | | Total | | |||||||||||||||
Real Estate | | | | $ | 219,109,065 | | | | | $ | 1,276,499 | | | | | $ | 2,820,093 | | | | | $ | — | | | | | $ | 223,205,657 | | |
Commercial | | | | | 45,226,505 | | | | | | 820,655 | | | | | | 189,425 | | | | | | — | | | | | | 46,236,585 | | |
Consumer and Other | | | | | 47,489 | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,489 | | |
| | | | $ | 264,383,059 | | | | | $ | 2,097,154 | | | | | $ | 3,009,518 | | | | | $ | — | | | | | $ | 269,489,731 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | $ | 187,580,791 | | | | | $ | 1,687,823 | | | | | $ | 537,269 | | | | | $ | 939,604 | | | | | $ | 190,745,487 | | |
Commercial | | | | | 47,820,841 | | | | | | 280,484 | | | | | | 280,223 | | | | | | — | | | | | | 48,381,548 | | |
Consumer and Other | | | | | 19,015 | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,015 | | |
| | | | $ | 235,420,647 | | | | | $ | 1,968,307 | | | | | $ | 817,492 | | | | | $ | 939,604 | | | | | $ | 239,146,050 | | |
|
| | | Still Accruing | | | | | | | | |||||||||||||||
December 31, 2018 | | | 30 – 59 Days Past Due | | | 60 – 89 Days Past Due | | | Over 90 Days Past Due | | | Nonaccrual | | ||||||||||||
Real Estate | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 728,004 | | |
|
| | | | | | | | | | | | | | | Impaired Loans | | | | | | | | | | | | | | | | | | | | | | |||||||||||||
December 31, 2018 | | | Unpaid Principal Balance | | | Recorded Investment | | | Without Specific Allowance | | | With Specific Allowance | | | Related Allowance | | | Average Recorded Investment | | | Interest Income Recognized | | | | |||||||||||||||||||||||||
Real Estate | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 311,500 | | | | | $ | — | | | | | ||||
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | $ | 1,286,263 | | | | | $ | 939,604 | | | | | $ | 939,604 | | | | | $ | — | | | | | $ | — | | | | | $ | 947,184 | | | | | $ | 340 | | | | | ||||
|
| | | 2018 | | | 2017 | | ||||||
Furniture, Fixtures, and Equipment | | | | $ | 2,320,904 | | | | | $ | 2,289,639 | | |
Leasehold Improvements | | | | | 1,925,417 | | | | | | 1,847,603 | | |
| | | | | 4,246,321 | | | | | | 4,137,242 | | |
Less Accumulated Depreciation and Amortization | | | | | (3,457,589) | | | | | | (3,071,122) | | |
| | | | $ | 788,732 | | | | | $ | 1,066,120 | | |
|
| 2019 | | | | | 563,263 | | |
| 2020 | | | | | 538,599 | | |
| 2021 | | | | | 528,341 | | |
| 2022 | | | | | 21,686 | | |
| | | | | $ | 1,651,889 | | |
|
| 2019 | | | | $ | 96,253,353 | | |
| 2020 | | | | | 1,453,340 | | |
| 2021 | | | | | 30,705 | | |
| 2022 | | | | | 130,000 | | |
| | | | | $ | 97,867,398 | | |
|
| | | 2018 | | | 2017 | | ||||||
Current Taxes: | | | | | | | | | | | | | |
Federal | | | | $ | 1,069,166 | | | | | $ | 716,432 | | |
State | | | | | 37,540 | | | | | | 32,505 | | |
| | | | | 1,106,706 | | | | | | 748,937 | | |
Deferred | | | | | 568,294 | | | | | | 1,203,626 | | |
Deferred Tax Asset Adjustment for Enacted Change in Tax Rate | | | | | — | | | | | | (96,635) | | |
Tax Expense | | | | $ | 1,675,000 | | | | | $ | 1,855,928 | | |
|
| | | 2018 | | | 2017 | | ||||||||||||||||||
| | | Amount | | | Rate | | | Amount | | | Rate | | ||||||||||||
Statutory Federal Tax | | | | $ | 1,158,424 | | | | | | 21.0% | | | | | $ | 1,661,555 | | | | | | 34.0% | | |
State Franchise Tax, Net of Federal Benefit | | | | | 493,855 | | | | | | 9.0% | | | | | | 357,450 | | | | | | 7.3% | | |
Change in Tax Rate | | | | | — | | | | | | — | | | | | | (96,635) | | | | | | (2.0)% | | |
Other Items, Net | | | | | 22,721 | | | | | | 0.4% | | | | | | (66,442) | | | | | | (1.3)% | | |
Tax Expense | | | | $ | 1,675,000 | | | | | | 30.4% | | | | | $ | 1,855,928 | | | | | | 38.0% | | |
|
| | | 2018 | | | 2017 | | ||||||
Deferred Tax Assets: | | | | | | | | | | | | | |
Depreciation | | | | $ | 60,301 | | | | | $ | 79,817 | | |
Operating Loss Carryforwards | | | | | 1,642 | | | | | | 458,181 | | |
Nonaccrual Loan Interest | | | | | 16,827 | | | | | | 80,686 | | |
Other | | | | | 375,741 | | | | | | 401,135 | | |
| | | | | 454,511 | | | | | | 1,019,819 | | |
Deferred Tax Liabilities: | | | | | | | | | | | | | |
Deferred Loan Costs | | | | | (116,700) | | | | | | (109,093) | | |
Allowance for Loan Losses Due to Tax Limitations | | | | | (224,672) | | | | | | (268,339) | | |
Other | | | | | (61,028) | | | | | | (27,196) | | |
| | | | | (402,400) | | | | | | (404,628) | | |
Net Deferred Tax Assets | | | | $ | 52,111 | | | | | $ | 615,191 | | |
|
| | | 2018 | | | 2017 | | ||||||
Data Processing and Communication | | | | $ | 843,633 | | | | | $ | 709,781 | | |
Directors’ Fees | | | | | 249,000 | | | | | | 250,000 | | |
Marketing and Business Promotion | | | | | 267,090 | | | | | | 271,373 | | |
Professional Fees | | | | | 529,067 | | | | | | 426,508 | | |
Office Expenses | | | | | 51,715 | | | | | | 60,457 | | |
Regulatory Assessments | | | | | 141,615 | | | | | | 128,432 | | |
Loan Collection and Loan Expenses | | | | | 177,248 | | | | | | 148,653 | | |
Other Expenses | | | | | 899,836 | | | | | | 747,188 | | |
| | | | $ | 3,159,204 | | | | | $ | 2,742,392 | | |
|
| | | 2018 | | | 2017 | | ||||||
Commitments to Extend Credit | | | | $ | 31,979,000 | | | | | $ | 22,452,000 | | |
Standby Letters of Credit | | | | | 820,000 | | | | | | 880,000 | | |
Other Commercial Letters of Credit | | | | | 145,000 | | | | | | 477,000 | | |
| | | | $ | 32,944,000 | | | | | $ | 23,809,000 | | |
|
| | | 2018 | | |||
Expected Volatility | | | | | 29.5% | | |
Expected Term | | | 7.5 Years | | |||
Expected Dividends | | | None | | |||
Risk Free Rate | | | | | 2.82% | | |
Weighted-Average Grant Date Fair Value | | | | $ | 1.52 | | |
| | | Shares Available for Grant Under 2012 Plan | | | Shares Granted Under 2002 and 2012 Plans | | | Weighted- Average Exercise Price | | | Weighted- Average Remaining Contractual Term | | | Aggregate Intrinsic Value | | ||||||||||||
Outstanding at January 1, 2018 | | | | | 801,523 | | | | | | 1,141,797 | | | | | $ | 1.82 | | | | | | | | | | | |
Granted | | | | | (50,000) | | | | | | 50,000 | | | | | | 3.95 | | | | | | | | | | | |
Exercised | | | | | — | | | | | | (60,000) | | | | | | 1.77 | | | | | | | | | | | |
Forfeited or Expired | | | | | 11,000 | | | | | | (11,000) | | | | | | 3.46 | | | | | | | | | | | |
Outstanding at December 31, 2018 | | | | | 762,523 | | | | | | 1,120,797 | | | | | $ | 1.90 | | | | 5.53 Years | | | | $ | 2,095,543 | | |
Options Exercisable | | | | | | | | | | | 1,044,127 | | | | | $ | 1.79 | | | | 5.28 Years | | | | $ | 2,062,670 | | |
|
| | | 2018 | | | 2017 | | ||||||||||||||||||
| | | Income | | | Shares | | | Income | | | Shares | | ||||||||||||
Net Income as Reported | | | | $ | 3,840,278 | | | | | | | | | | | $ | 3,030,998 | | | | | | | | |
Weighted Average Shares | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding During the Year | | | | | | | | | | | 15,382,601 | | | | | | | | | | | | 14,592,201 | | |
Used in Basic EPS | | | | | 3,840,278 | | | | | | 15,382,601 | | | | | | 3,030,998 | | | | | | 14,592,201 | | |
Dilutive Effect of Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock Options & Warrants | | | | | — | | | | | | 521,708 | | | | | | — | | | | | | 742,901 | | |
Used in Dilutive EPS | | | | $ | 3,840,278 | | | | | | 15,904,309 | | | | | $ | 3,030,998 | | | | | | 15,335,102 | | |
|
| | | Fair Value Measurements Using: | | | | | | | | |||||||||||||||
December 31, 2018 | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
Assets Measured at Fair Value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Recurring Basis | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities Available for Sale | | | | $ | — | | | | | $ | 5,364,000 | | | | | $ | — | | | | | $ | 5,364,000 | | |
Non-recurring Basis | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Real Estate Owned, Net | | | | $ | — | | | | | $ | — | | | | | $ | 114,000 | | | | | $ | 114,000 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets Measured at Fair Value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Recurring Basis | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities Available for Sale | | | | $ | — | | | | | $ | 6,651,000 | | | | | $ | — | | | | | $ | 6,651,000 | | |
Non-recurring Basis | | | | | | | | | | | | | | | | | | | | | | | | | |
Collateral-dependent Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate | | | | $ | — | | | | | $ | — | | | | | $ | 940,000 | | | | | $ | 940,000 | | |
|
December 31, 2018 | | | Fair Value Amount | | | Valuation Technique | | | Unobservable Input | | | Adjustment Range | | ||||||
Other Real Estate Owned, Net | | | | $ | 114,000 | | | | Appraisals | | | Selling Costs | | | | | 10% | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | |
Impaired Loans | | | | $ | 940,000 | | | | Appraisals | | | Management Adjustments to Reflect Current Conditions and Selling costs | | | 10% – 11% | |
| | | | | | 2018 | | | 2017 | | |||||||||||||||||||||
| | | Fair Value Hierarchy | | | Carrying Value | | | Fair Value | | | Carrying Value | | | Fair Value | | | ||||||||||||||
Financial Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Cash and Cash Equivalents | | | Level 1 | | | | $ | 62,690 | | | | | $ | 62,690 | | | | | $ | 59,574 | | | | | $ | 59,574 | | | | ||
Debt Securities | | | Level 2 | | | | | 5,364 | | | | | | 5,364 | | | | | | 6,651 | | | | | | 6,651 | | | | ||
Loans Held For Sale | | | Level 1 | | | | | 3,949 | | | | | | 3,949 | | | | | | 10,083 | | | | | | 10,083 | | | | ||
Loans, net | | | Level 3 | | | | | 267,376 | | | | | | 266,585 | | | | | | 235,355 | | | | | | 233,216 | | | | ||
Collateral-Dependent Impaired Loans | | | Level 3 | | | | | — | | | | | | — | | | | | | 940 | | | | | | 940 | | | | ||
Federal Home Loan Bank Stock | | | Level 2 | | | | | 1,321 | | | | | | 1,321 | | | | | | 1,025 | | | | | | 1,025 | | | | ||
Financial Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Noninterest-Bearing and Interest-Bearing Demand Deposits | | | Level 1 | | | | $ | 198,076 | | | | | $ | 198,076 | | | | | $ | 203,897 | | | | | $ | 203,897 | | | | ||
Interest-Bearing Time Deposits | | | Level 2 | | | | | 97,867 | | | | | | 97,564 | | | | | | 70,293 | | | | | | 70,071 | | | |
| | | | | | | | | | | | | | | Amount of Capital Required | | |||||||||||||||||||||
| | | Actual | | | For Capital Adequacy Purposes | | | To Be Well- Capitalized Under Prompt Corrective Provisions | | |||||||||||||||||||||||||||
As of December 31, 2018: | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||||||||
Total Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 50,718 | | | | | | 19.0% | | | | | $ | 21,349 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 46,698 | | | | | | 17.5% | | | | | $ | 21,349 | | | | | | 8.0% | | | | | $ | 26,686 | | | | | | 10.0% | | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 47,380 | | | | | | 17.8% | | | | | $ | 16,012 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 43,360 | | | | | | 16.2% | | | | | $ | 16,012 | | | | | | 6.0% | | | | | $ | 21,349 | | | | | | 8.0% | | |
CET1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 47,380 | | | | | | 17.8% | | | | | $ | 12,009 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 43,360 | | | | | | 16.2% | | | | | $ | 12,009 | | | | | | 4.5% | | | | | $ | 17,346 | | | | | | 6.5% | | |
Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 47,380 | | | | | | 13.6% | | | | | $ | 13,909 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 43,360 | | | | | | 12.5% | | | | | $ | 13,825 | | | | | | 4.0% | | | | | $ | 17,282 | | | | | | 5.0% | | |
As of December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 46,088 | | | | | | 18.4% | | | | | $ | 20,064 | | | | | | 8.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 41,650 | | | | | | 16.6% | | | | | $ | 20,032 | | | | | | 8.0% | | | | | $ | 25,041 | | | | | | 10.0% | | |
Tier 1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 42,945 | | | | | | 17.1% | | | | | $ | 15,048 | | | | | | 6.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 38,511 | | | | | | 15.4% | | | | | $ | 15,024 | | | | | | 6.0% | | | | | $ | 20,032 | | | | | | 8.0% | | |
CET1 Capital (to Risk-Weighted Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 42,945 | | | | | | 17.1% | | | | | $ | 11,286 | | | | | | 4.5% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 38,511 | | | | | | 15.4% | | | | | $ | 11,268 | | | | | | 4.5% | | | | | $ | 16,276 | | | | | | 6.5% | | |
Tier 1 Capital (to Average Assets) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Company | | | | $ | 42,945 | | | | | | 14.2% | | | | | $ | 12,127 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Bank | | | | $ | 38,511 | | | | | | 12.7% | | | | | $ | 12,114 | | | | | | 4.0% | | | | | $ | 15,142 | | | | | | 5.0% | | |
| | | Page | | |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-2 | | | |
| | | | A-3 | | | |
| | | | A-3 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-4 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-5 | | | |
| | | | A-7 | | | |
| | | | A-7 | | | |
| | | | A-8 | | | |
| | | | A-9 | | | |
| | | | A-9 | | | |
| | | | A-10 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | |
| | | Page | | |||
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | |
| | | Page | | |||
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | | |
| Exhibit A | | | Form of Uniti Voting Agreement | |
| Exhibit B | | | Form of Resignation, Non-Competition and Non-Disclosure Agreement-All Independent Directors | |
| Exhibit C | | | Form of Resignation, Non-Competition and Non-Disclosure Agreement-All Non-Independent Directors | |
| Exhibit D | | | Form of Agreement of Merger | |
| Exhibit E | | | Form of Bank Agreement of Merger | |
| Exhibit F | | | Third Party Consents | |
Definition | | | Page | | |||
Acceptable Confidentiality Agreement | | | | | 45 | | |
Acquisition Proposal | | | | | 46 | | |
Agreement | | | | | 1 | | |
Agreement of Merger | | | | | 1 | | |
Bank Merger | | | | | 4 | | |
Bank Merger Certificates | | | | | 4 | | |
Bank Plan of Merger | | | | | 4 | | |
BayCom | | | | | 1 | | |
BayCom Articles | | | | | 24 | | |
BayCom Benefit Plans | | | | | 29 | | |
BayCom Bylaws | | | | | 24 | | |
BayCom Common Stock | | | | | 2 | | |
BayCom Disclosure Schedule | | | | | 24 | | |
BayCom ERISA Affiliate | | | | | 29 | | |
BayCom Leased Properties | | | | | 32 | | |
BayCom Owned Properties | | | | | 32 | | |
BayCom Real Property | | | | | 32 | | |
BayCom Regulatory Agreement | | | | | 31 | | |
BayCom Reports | | | | | 30 | | |
BayCom Restricted Stock Award | | | | | 25 | | |
BayCom Stock Plans | | | | | 25 | | |
BayCom Subsidiary | | | | | 24 | | |
BHC Act | | | | | 8 | | |
California Secretary of State | | | | | 1 | | |
Cancelled Shares | | | | | 2 | | |
Cash Consideration | | | | | 2 | | |
CFC | | | | | 1 | | |
CGCL | | | | | 1 | | |
Change in Recommendation | | | | | 45 | | |
Claim | | | | | 44 | | |
Closing | | | | | 52 | | |
Closing Date | | | | | 52 | | |
Code | | | | | 1 | | |
Confidentiality Agreement | | | | | 41 | | |
Covered Employees | | | | | 42 | | |
DBO | | | | | 10 | | |
Disclosure Schedule | | | | | 54 | | |
Dissenting Shares | | | | | 3 | | |
DPC Common Shares | | | | | 2 | | |
Effective Time | | | | | 1 | | |
Enforceability Exception | | | | | 10 | | |
Definition | | | Page | | |||
Environmental Laws | | | | | 19 | | |
ERISA | | | | | 14 | | |
Exchange Act | | | | | 21 | | |
Exchange Agent | | | | | 5 | | |
Exchange Agent Agreement | | | | | 5 | | |
Exchange Fund | | | | | 5 | | |
Exchange Ratio | | | | | 2 | | |
Existing Certificate | | | | | 2 | | |
FDIC | | | | | 8 | | |
Federal Reserve Board | | | | | 10 | | |
FHLB | | | | | 8 | | |
Form S-4 | | | | | 10 | | |
GAAP | | | | | 8 | | |
Governmental Entity | | | | | 10 | | |
Intellectual Property | | | | | 20 | | |
In-the-Money Uniti Stock Option | | | | | 3 | | |
IRS | | | | | 13 | | |
IT Assets | | | | | 21 | | |
Letter of Transmittal | | | | | 5 | | |
Liens | | | | | 9 | | |
Loan Package | | | | | 36 | | |
Loans | | | | | 22 | | |
Material Adverse Effect | | | | | 8 | | |
Merger | | | | | 1 | | |
Merger Consideration | | | | | 2 | | |
Monetary Liens | | | | | 20 | | |
Multiemployer Plan | | | | | 15 | | |
Multiple Employer Plan | | | | | 15 | | |
Multiple Employer Welfare Arrangement | | | | | 15 | | |
Nasdaq | | | | | 10 | | |
Non-Compete Agreement | | | | | 1 | | |
Parties | | | | | 1 | | |
Permitted Encumbrances | | | | | 20 | | |
Proxy Statement | | | | | 10 | | |
PTO | | | | | 42 | | |
Regulatory Agencies | | | | | 11 | | |
Requisite Regulatory Approvals | | | | | 47 | | |
Sarbanes-Oxley Act | | | | | 27 | | |
SEC | | | | | 10 | | |
Securities Act | | | | | 9 | | |
SRO | | | | | 11 | | |
Subsidiary | | | | | 8 | | |
Superior Proposal | | | | | 46 | | |
Definition | | | Page | | |||
Surviving Bank | | | | | 4 | | |
Surviving Company | | | | | 1 | | |
Takeover Statutes | | | | | 21 | | |
Tax | | | | | 14 | | |
Tax Return | | | | | 14 | | |
Taxes | | | | | 14 | | |
Termination Fee | | | | | 51 | | |
to the knowledge of BayCom | | | | | 27 | | |
to the knowledge of Uniti | | | | | 11 | | |
Total Payments | | | | | 43 | | |
Treasury | | | | | 13 | | |
Trust Account Common Shares | | | | | 2 | | |
Unduly Burdensome Condition | | | | | 47 | | |
Uniti | | | | | 1 | | |
Uniti Articles | | | | | 8 | | |
Uniti Bank Call Reports | | | | | 11 | | |
Uniti Benefit Plans | | | | | 14 | | |
Uniti Board Recommendation | | | | | 41 | | |
Uniti Bylaws | | | | | 8 | | |
Uniti Common Stock | | | | | 2 | | |
Uniti Confidential Information | | | | | 45 | | |
Uniti Contract | | | | | 18 | | |
Uniti Disclosure Schedule | | | | | 7 | | |
Uniti ERISA Affiliate | | | | | 14 | | |
Uniti Financial Statements | | | | | 11 | | |
Uniti Indemnified Party | | | | | 44 | | |
Uniti Individuals | | | | | 45 | | |
Uniti Leased Properties | | | | | 20 | | |
Uniti Owned Properties | | | | | 20 | | |
Uniti Qualified Plans | | | | | 15 | | |
Uniti Real Property | | | | | 20 | | |
Uniti Regulatory Agreement | | | | | 19 | | |
Uniti Representatives | | | | | 45 | | |
Uniti Shareholder Approval | | | | | 10 | | |
Uniti Shareholder Meeting | | | | | 41 | | |
Uniti Stock Option | | | | | 3 | | |
Uniti Stock Option Consideration | | | | | 3 | | |
Uniti Stock Plans | | | | | 4 | | |
Uniti Subsidiary | | | | | 8 | | |
Voting Agreement | | | | | 1 | | |
| | | | BAYCOM CORP | |
| | | | By: /s/ George J. Guarini Name:George J. Guarini Title:President and Chief Executive Officer | |
| | | | UNITI FINANCIAL CORPORATION | |
| | | | By: /s/ Yong Oh Name:Yong Oh Title:Chairman of the Board | |
| | | | BAYCOM CORP | | | ||
| | | | By: Name: George J. Guarini Title: President and Chief Executive Officer | | | ||
| | | | SHAREHOLDER | | | ||
| | | | Printed or Typed Name of Shareholder | | | ||
| | | | By: | | | ||
| | | | Name: | | | ||
| | | | Title: | | | ||
| | | | Total Number of Shares of Uniti Common Stock Subject to this Agreement: | | | | |
| If to BayCom: | | | BayCom Corp. 500 Ygnacio Valley Road, Suite 200 Walnut Creek, California 94956 Attn: George J. Guarini, President and Chief Executive Officer E-mail: gguarini@ubb-us.com | |
| If to Director: | | | The address of the Director’s principal residence as it appears in the Uniti’s records as of the date hereof, as subsequently modified by the Director’s provision of notice regarding the same to BayCom. | |
| | | | BAYCOM CORP | |
| | | | By: Name:George J. Guarini Title:President and Chief Executive Officer | |
| | | | DIRECTOR | |
| | | | | |
| If to BayCom: | | | BayCom Corp. 500 Ygnacio Valley Road, Suite 200 Walnut Creek, California 94956 Attn: George J. Guarini, President and Chief Executive Officer E-mail: gguarini@ubb-us.com | |
| If to Director: | | | The address of the Director’s principal residence as it appears in the Uniti’s records as of the date hereof, as subsequently modified by the Director’s provision of notice regarding the same to BayCom. | |
| | | | BAYCOM CORP | |
| | | | By: Name:George J. Guarini Title:President and Chief Executive Officer | |
| | | | DIRECTOR | |
| | | | | |
| | | | BAYCOM CORP | |
| | | | By: | |
| | | | Name: George J. Guarini | |
| | | | Title: President/CEO | |
| | | | By: | |
| | | | Name: Keary L. Colwell | |
| | | | Title: Corporate Secretary | |
| | | | UNITI FINANCIAL CORPORATION | |
| | | | By: | |
| | | | Name: | |
| | | | Title: | |
| | | | By: | |
| | | | Name: | |
| | | | Title: | |
| Date: _____________ __, 2019 | | | ||
| | | | George J. Guarini, President | |
| | | | Keary L. Colwell, Corporate Secretary | |
| Date: , 2019 | | | ||
| | | | , President | |
| | | | , Corporate Secretary | |
| | | | UNITED BUSINESS BANK | |
| | | | By: | |
| | | | Name: George J. Guarini | |
| | | | Title: President/CEO | |
| | | | By: | |
| | | | Name: Keary L. Colwell | |
| | | | Title: Corporate Secretary | |
| | | | UNITI BANK | |
| | | | By: | |
| | | | Name: | |
| | | | Title: | |
| | | | By: | |
| | | | Name: | |
| | | | Title: | |
| Date: , 2019 | | | ||
| | | | George J. Guarini, President | |
| | | | Keary L. Colwell, Corporate Secretary | |
| Date: , 2019 | | | ||
| | | | , President | |
| | | | , Corporate Secretary | |
| | | | Sincerely, | |
| | | | ![]() | |
| | | | FIG PARTNERS, LLC | |