- BFC Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Bank First (BFC) 424B3Prospectus supplement
Filed: 6 May 19, 3:36pm
| ![]() | | | ![]() | |
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 16 | | | |
| | | | | 20 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 31 | | | |
| | | | | 31 | | | |
| | | | | 45 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 50 | | | |
| | | | | 50 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 54 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 71 | | | |
| | | | | 71 | | | |
| | | | | 72 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 79 | | | |
| | | | | 79 | | |
| | | | | 83 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 85 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 95 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 99 | | | |
| | | | | 99 | | | |
| | | | | 100 | | | |
| | | | | 100 | | | |
| | | | | 101 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 120 | | | |
| | | | | 131 | | | |
| | | | | 133 | | | |
| | | | | 137 | | | |
| | | | | 139 | | | |
| | | | | 174 | | | |
| | | | | 175 | | | |
| | | | | 179 | | | |
| | | | | 191 | | | |
| | | | | 191 | | | |
| | | | | 192 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | |
| | | BFC Common Stock | | | Implied Value of One Share of PCB Common Stock to be Converted into BFC Common Stock | | ||||||
January 22, 2019 | | | | $ | 46.75 | | | | | $ | 16.3059 | | |
May 1, 2019 | | | | $ | 68.84 | | | | | $ | 24.0107 | | |
| | | December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (dollars in thousands, except per share and other data) | | |||||||||||||||||||||||||||
Operating Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income | | | | $ | 77,944 | | | | | $ | 53,472 | | | | | $ | 44,726 | | | | | $ | 41,062 | | | | | $ | 39,709 | | |
Interest Expense | | | | | 14,845 | | | | | | 7,732 | | | | | | 5,932 | | | | | | 5,063 | | | | | | 4,783 | | |
Net interest Income | | | | | 63,099 | | | | | | 45,740 | | | | | | 38,794 | | | | | | 35,999 | | | | | | 34,926 | | |
Provision for Loan Losses | | | | | 2,935 | | | | | | 1,055 | | | | | | 320 | | | | | | 1,008 | | | | | | 2,030 | | |
Non-Interest Income | | | | | 11,531 | | | | | | 9,848 | | | | | | 9,244 | | | | | | 7,463 | | | | | | 7,893 | | |
Non-Interest Expense | | | | | 39,642 | | | | | | 30,394 | | | | | | 25,099 | | | | | | 22,305 | | | | | | 21,910 | | |
Income Before Taxes | | | | | 32,053 | | | | | | 24,139 | | | | | | 22,619 | | | | | | 20,149 | | | | | | 18,879 | | |
Income Taxes | | | | | 6,597 | | | | | | 8,826 | | | | | | 7,706 | | | | | | 6,754 | | | | | | 6,259 | | |
Net Income | | | | $ | 25,456 | | | | | $ | 15,313 | | | | | $ | 14,913 | | | | | $ | 13,395 | | | | | $ | 12,620 | | |
Average shares outstanding, basic | | | | | 6,673,758 | | | | | | 6,285,901 | | | | | | 6,220,694 | | | | | | 6,291,319 | | | | | | 6,338,077 | | |
Average shares outstanding, diluted | | | | | 6,673,758 | | | | | | 6,285,901 | | | | | | 6,220,694 | | | | | | 6,291,319 | | | | | | 6,338,077 | | |
Total shares outstanding | | | | | 6,610,358 | | | | | | 6,805,684 | | | | | | 6,210,892 | | | | | | 6,267,660 | | | | | | 6,259,535 | | |
Basic Earnings per share | | | | $ | 3.81 | | | | | $ | 2.44 | | | | | $ | 2.40 | | | | | $ | 2.13 | | | | | $ | 1.99 | | |
Diluted Earnings Per Share | | | | $ | 3.81 | | | | | $ | 2.44 | | | | | $ | 2.40 | | | | | $ | 2.13 | | | | | $ | 1.99 | | |
Dividends Declared Per Share | | | | $ | 0.68 | | | | | $ | 0.64 | | | | | $ | 0.59 | | | | | $ | 0.51 | | | | | $ | 0.46 | | |
Dividend payout ratio(1) | | | | | 18% | | | | | | 26% | | | | | | 25% | | | | | | 24% | | | | | | 23% | | |
Financial Condition Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets | | | | $ | 1,793,165 | | | | | $ | 1,753,404 | | | | | $ | 1,315,997 | | | | | $ | 1,237,675 | | | | | $ | 1,105,008 | | |
Total Deposits | | | | | 1,557,167 | | | | | | 1,506,642 | | | | | | 1,127,020 | | | | | | 1,062,575 | | | | | | 954,742 | | |
Total Loans | | | | | 1,428,494 | | | | | | 1,397,547 | | | | | | 1,026,257 | | | | | | 956,637 | | | | | | 873,058 | | |
Stockholders’ equity | | | | | 174,323 | | | | | | 161,728 | | | | | | 127,523 | | | | | | 118,928 | | | | | | 109,062 | | |
Book Value Per Share | | | | $ | 26.37 | | | | | $ | 23.76 | | | | | $ | 20.53 | | | | | $ | 18.97 | | | | | $ | 17.42 | | |
Performance Ratios | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on Average Assets | | | | | 1.43% | | | | | | 1.04% | | | | | | 1.13% | | | | | | 1.14% | | | | | | 1.17% | | |
Return on Average Stockholders’ equity | | | | | 15.36% | | | | | | 11.26% | | | | | | 12.01% | | | | | | 11.65% | | | | | | 11.84% | | |
Equity to assets | | | | | 9.72% | | | | | | 9.22% | | | | | | 9.69% | | | | | | 9.61% | | | | | | 9.87% | | |
Interest rate spread(2) | | | | | 3.53% | | | | | | 3.22% | | | | | | 3.08% | | | | | | 3.32% | | | | | | 3.47% | | |
Net Interest Margin, taxable equivalent(3) | | | | | 3.89% | | | | | | 3.45% | | | | | | 3.26% | | | | | | 3.48% | | | | | | 3.64% | | |
Efficiency ratio(4) | | | | | 52.16% | | | | | | 53.28% | | | | | | 50.81% | | | | | | 49.92% | | | | | | 49.72% | | |
| | | December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (dollars in thousands, except per share and other data) | | |||||||||||||||||||||||||||
Asset Quality | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-Performing Loans | | | | $ | 20,522 | | | | | $ | 20,613 | | | | | $ | 602 | | | | | $ | 1,625 | | | | | $ | 2,756 | | |
Non-Performing Loans/Total Loans | | | | | 1.44% | | | | | | 1.47% | | | | | | 0.06% | | | | | | 0.17% | | | | | | 0.32% | | |
Net (Recoveries)/Charge-Offs | | | | $ | 2,299 | | | | | $ | 171 | | | | | $ | (397) | | | | | $ | 255 | | | | | $ | 1,527 | | |
Allowance/Total Loans | | | | | 0.86% | | | | | | 0.83% | | | | | | 1.05% | | | | | | 1.06% | | | | | | 1.07% | | |
Capital Ratios(5): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital | | | | | 11.35% | | | | | | 10.80% | | | | | | 11.69% | | | | | | 10.86% | | | | | | 12.64% | | |
Tier 1 capital | | | | | 9.86% | | | | | | 9.29% | | | | | | 10.72% | | | | | | 9.95% | | | | | | 11.56% | | |
CET1 | | | | | 9.86% | | | | | | 9.29% | | | | | | 10.72% | | | | | | 9.95% | | | | | | N/A | | |
Tier 1 leverage capital | | | | | 9.06% | | | | | | 8.47% | | | | | | 8.94% | | | | | | 8.85% | | | | | | 9.09% | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Number of full service offices | | | | | 18 | | | | | | 18 | | | | | | 12 | | | | | | 12 | | | | | | 11 | | |
Full-time equivalent employees | | | | | 253 | | | | | | 249 | | | | | | 173 | | | | | | 161 | | | | | | 155 | | |
| | | Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) | | | Weighted average exercise price of outstanding options, warrants and rights (b) | | | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) | | |||||||||
Plan Category | | | | | | | | | | | | | | | | | | | |
Equity compensation plans approved by security holders | | | | | 0 | | | | | $ | 0 | | | | | | 498,888 | | |
Total at December 31, 2018 | | | | | 0 | | | | | $ | 0 | | | | | | 498,888 | | |
|
| Price/Book Value | | | | | 194.3% | | |
| Price/Tangible Book Value | | | | | 196.5% | | |
| Price/LTM Earnings | | | | | 18.4x | | |
| Price/Annualized YTD 3Q18 Earnings | | | | | 15.9x | | |
| Price/2018 Estimated Earnings | | | | | 14.9x | | |
| Price/2019 Estimated Earnings | | | | | 12.0x | | |
| Core Deposit Premium | | | | | 7.5% | | |
| SB Financial Group, Inc. | | | Citizens Community Bancorp | | | Guaranty Federal Bancshares, Inc. | |
| Landmark Bancorp, Inc. | | | United Bancshares, Inc. | | | First Capital, Inc. | |
| HMN Financial, Inc. | | | IF Bancorp, Inc. | | | Central Federal Corporation | |
| United Bancorp, Inc. | | | Citizens First Corp. | | | Ottawa Bancorp, Inc. | |
| | | PCB as of and for the YTD period ended September 30, 2018 | | | Deal Multiple | | | High | | | Median | | | Low | | |||||||||||||||
YTD ROAA | | | | | 0.86% | | | | | | n/a | | | | | | 1.09% | | | | | | 0.98% | | | | | | 0.71% | | |
YTD ROAE | | | | | 12.75% | | | | | | n/a | | | | | | 10.49% | | | | | | 9.64% | | | | | | 7.50% | | |
YTD NIM | | | | | 3.77% | | | | | | n/a | | | | | | 3.85% | | | | | | 3.64% | | | | | | 3.41% | | |
YTD Efficiency Ratio | | | | | 67.1% | | | | | | n/a | | | | | | 74.0% | | | | | | 70.3% | | | | | | 67.3% | | |
NPAs/Assets | | | | | 0.52% | | | | | | n/a | | | | | | 0.95% | | | | | | 0.70% | | | | | | 0.38% | | |
TCE/TA | | | | | 6.64% | | | | | | n/a | | | | | | 11.1% | | | | | | 9.4% | | | | | | 7.5% | | |
Price/Book | | | | | n/a | | | | | | 1.94x | | | | | | 1.24x | | | | | | 1.12x | | | | | | 0.94x | | |
Price/TBV | | | | | n/a | | | | | | 1.97x | | | | | | 1.39x | | | | | | 1.24x | | | | | | 1.10x | | |
Price/YTD Annualized EPS | | | | | n/a | | | | | | 15.9x | | | | | | 16.6x | | | | | | 13.2x | | | | | | 10.9x | | |
Core Deposit Premium | | | | | n/a | | | | | | 7.5% | | | | | | 3.5% | | | | | | 2.8% | | | | | | 1.7% | | |
| | | Low – High | |
Price/Book | | | $19.2mm – $25.4mm | |
Price/TBV | | | $22.4mm – $28.2mm | |
Price/YTD Annualized EPS | | | $27.4mm – $41.7mm | |
Core Deposit Premium | | | $24.7mm – $29.4mm | |
| Peoples Bancorp, Inc./First Prestonsburg Bancshares, Inc. | |
| Foote Financial Shares LLC/Peoples State Bank | |
| Byline Bancorp, Inc./Oak Park River Forest Bankshares | |
| Farmers & Merchants Bancorp/Limberlost Bancshares, Inc. | |
| Citizens Community Bancorp/United Bank | |
| First Mid-Illinois Bancshares/SCB Bancorp, Inc. | |
| Capitol Federal Financial, Inc./Capital City Bancshares, Inc. | |
| RCB Holding Co./Central B&TC | |
| CNB Bank Shares, Inc./Jacksonville Bancorp | |
| First Commonwealth Financial/Garfield Acquisition Corp | |
| LCNB Corp./Columbus First Bancorp, Inc. | |
| Equity Bancshares, Inc./Kansas Bank Corp. | |
| First Mid-Illinois Bancshares/First BancTrust Corp. | |
| Independent Bank Corp./TCSB Bancorp, Inc. | |
| Investor Group/Bancorp of Lexington, Inc. | |
| Heartland Financial USA, Inc./Signature Bancshares, Inc. | |
| MutualFirst Financial, Inc./Universal Bancorp | |
| First American Bank Corp./Southport Financial Corp. | |
| Horizon Bancorp/Wolverine Bancorp, Inc. | |
| QCR Holdings, Inc./Guaranty B&TC and certain assets | |
| Topeka Bancorp, Inc./Kaw Valley Bancorp, Inc. | |
| First Merchants Corp./Arlington Bank | |
| | | PCB as of and for the period ended September 30, 2018 | | | Deal Multiple | | | High | | | Median | | | Low | | |||||||||||||||
LTM ROAA | | | | | 0.75% | | | | | | n/a | | | | | | 1.37% | | | | | | 0.96% | | | | | | 0.80% | | |
NPAs/Assets | | | | | 0.52% | | | | | | n/a | | | | | | 1.23% | | | | | | 0.90% | | | | | | 0.41% | | |
TE/TA | | | | | 6.6% | | | | | | n/a | | | | | | 11.11% | | | | | | 10.63% | | | | | | 9.49% | | |
Price/Book | | | | | n/a | | | | | | 1.94x | | | | | | 1.90x | | | | | | 1.57x | | | | | | 1.43x | | |
Price/TBV | | | | | n/a | | | | | | 1.97x | | | | | | 1.96x | | | | | | 1.61x | | | | | | 1.44x | | |
Price/LTM EPS(1) | | | | | n/a | | | | | | 18.4x | | | | | | 23.0x | | | | | | 18.5x | | | | | | 15.5x | | |
Core Deposit Premium | | | | | n/a | | | | | | 7.5% | | | | | | 12.2% | | | | | | 9.0% | | | | | | 6.6% | | |
| | | Low – High | |
Price/Book | | | $29.3mm – $39.0mm | |
Price/TBV | | | $29.1mm – $39.8mm | |
Price/LTM EPS | | | $33.6mm – $49.9mm | |
Core Deposit Premium | | | $37.5mm – $52.1mm | |
Discount Rate | | | Terminal Multiple (Price/YTD Annualized Earnings) | | |||||||||||||||
| | | | | 12.0x | | | | | | 13.0x | | | | | | 14.0x | | |
14.0% | | | | $ | 27.2mm | | | | | $ | 29.9mm | | | | | $ | 32.6mm | | |
15.0% | | | | $ | 25.9mm | | | | | $ | 28.5mm | | | | | $ | 31.1mm | | |
16.0% | | | | $ | 24.7mm | | | | | $ | 27.2mm | | | | | $ | 29.7mm | | |
| Farmers National Banc Corp. | | | West Bancorporation, Inc. | | | Civista Bancshares, Inc. | |
| MutualFirst Financial, Inc. | | | Southern Missouri Bancorp, Inc. | | | Waterstone Financial, Inc. | |
| Macatawa Bank Corporation | | | First Business Financial Services, Inc. | | | Bridgewater Bancshares, Inc. | |
| LCNB Corp. | | | BankFinancial Corporation | | | Hawthorn Bancshares, Inc. | |
| Ames National Corporation | | | Level One Bancorp, Inc. | | | Mackinac Financial Corporation | |
| Middlefield Banc Corp.* | | | Farmers & Merchants Bancorp | | | Limestone Bancorp, Inc. | |
| First Savings Financial Group | | | Ohio Valley Banc Corp. | | | | |
| | | BFC as of and for the period ended September 30, 2018 | | | High | | | Median | | | Low | | ||||||||||||
YTD ROAA | | | | | 1.45% | | | | | | 1.38% | | | | | | 1.06% | | | | | | 0.88% | | |
YTD ROAE | | | | | 15.77% | | | | | | 12.84% | | | | | | 10.17% | | | | | | 9.21% | | |
YTD NIM | | | | | 3.90% | | | | | | 3.94% | | | | | | 3.74% | | | | | | 3.46% | | |
YTD Efficiency Ratio | | | | | 51.5% | | | | | | 69.8% | | | | | | 64.6% | | | | | | 58.5% | | |
NPAs/Assets | | | | | 1.45% | | | | | | 1.10% | | | | | | 0.66% | | | | | | 0.41% | | |
TCE/TA | | | | | 8.8% | | | | | | 10.5% | | | | | | 9.6% | | | | | | 8.7% | | |
Price/Book | | | | | 1.87x | | | | | | 1.46x | | | | | | 1.30x | | | | | | 1.16x | | |
Price/TBV | | | | | 2.08x | | | | | | 1.57x | | | | | | 1.44x | | | | | | 1.29x | | |
Price/YTD Annualized EPS | | | | | 12.2x | | | | | | 15.4x | | | | | | 13.2x | | | | | | 11.6x | | |
Price/Estimated 2018 EPS | | | | | 12.6x | | | | | | 13.4x | | | | | | 12.2x | | | | | | 11.5x | | |
Price/Estimated 2019 EPS | | | | | 12.2x | | | | | | 11.7x | | | | | | 11.1x | | | | | | 10.4x | | |
Core Deposit Premium | | | | | 11.6% | | | | | | 8.5% | | | | | | 5.4% | | | | | | 4.2% | | |
| | | Low – High | |
Price/Book | | | $29.40 – $36.97 | |
Price/TBV | | | $29.40 – $35.81 | |
Price/YTD Annualized Earnings | | | $44.98 – $59.68 | |
Price/2018 Estimated EPS | | | $43.49 – $50.75 | |
Price/2019 Estimated EPS | | | $40.06 – $45.31 | |
Core Deposit Premium | | | $31.77 – $40.72 | |
Discount Rate | | | Terminal Multiple (Forward P/E) | | |||||||||||||||
| | | | | 10.0x | | | | | | 11.0x | | | | | | 12.0x | | |
9.5% | | | | $ | 44.59 | | | | | $ | 48.19 | | | | | $ | 51.79 | | |
10.5% | | | | $ | 42.99 | | | | | $ | 46.45 | | | | | $ | 49.91 | | |
11.5% | | | | $ | 41.46 | | | | | $ | 44.79 | | | | | $ | 48.12 | | |
Directors, Executive Officers and 5% Shareholders | | | Amount and Nature of Beneficial Ownership of Common Stock(1) | | | Ownership as % of Common Stock Outstanding(2) | | ||||||
Mary Kay Bourbulas(3) | | | | | 13,200(3) | | | | | | * | | |
David A. Braaten(4) | | | | | 105,844(4) | | | | | | 4.5% | | |
Dean W. Fitting(5) | | | | | 180,746(5) | | | | | | 7.7% | | |
Thomas E. Johnson(6) | | | | | 71,772(6) | | | | | | 3.0% | | |
James Kacmarcik(7) | | | | | 60,000(7) | | | | | | 2.5% | | |
Jennifer La Macchia(8) | | | | | 127,832(8) | | | | | | 5.4% | | |
Michael E. Leske(9) | | | | | 31,186(9) | | | | | | 1.3% | | |
Suzanne M. Loken(10) | | | | | 21,243(10) | | | | | | * | | |
George Roberts | | | | | 45,998 | | | | | | 2.0% | | |
Roger H. Schroeder(11) | | | | | 15,562(11) | | | | | | * | | |
Paul T. Schueller | | | | | 68,113 | | | | | | 2.9% | | |
Jon R. Schumacher | | | | | 72,933 | | | | | | 3.1% | | |
Bruce J. Stevens | | | | | 57,192 | | | | | | 2.4% | | |
All Directors and Executive Officers as a Group (13 person) | | | | | 871,621 | | | | | | 37.0% | | |
5% Shareholders | | | | ||||||||||
Chandra and Ramesh Kapur(12) 714 South Hills Drive Plymouth, WI 53073 | | | | | 151,113(12) | | | | | | 6.4% | | |
Nancy Ann Morfey 395 Sheffield Drive Brookfield, WI 53005 | | | | | 131,389 | | | | | | 5.6% | | |
Sword Financial Corporation 326 East Lake Street Horicon, WI 53032 | | | | | 121,349 | | | | | | 5.1% | | |
Office | | | Address | | | City, State, Zip | | | Lease/Own | |
Main Office | | | 402 N. 8th Street | | | Manitowoc, Wisconsin, 54220 | | | Own | |
Acuity | | | 2800 S. Taylor Drive | | | Sheboygan, Wisconsin, 53081 | | | Lease | |
Appleton | | | 4201 W. Wisconsin Avenue | | | Appleton, Wisconsin, 54913 | | | Lease | |
Ashwaubenon | | | 2865 S. Ridge Road | | | Green Bay, Wisconsin, 54304 | | | Own | |
Bellevue | | | 2747 Manitowoc Road | | | Green Bay, Wisconsin, 54311 | | | Own | |
Chetek | | | 621 2nd Street | | | Chetek, Wisconsin, 54728 | | | Lease | |
Clintonville | | | 135 S. Main Street | | | Clintonville, Wisconsin, 54929 | | | Own | |
Iola | | | 148 N. Main Street | | | Iola, Wisconsin, 54945 | | | Own | |
Kiel | | | 110 Fremont Street | | | Kiel, Wisconsin, 53042 | | | Own | |
Custer Street | | | 2915 Custer Street | | | Manitowoc, Wisconsin, 54220 | | | Own | |
Mishicot | | | 110 Baugniet Street | | | Mishicot, Wisconsin, 54228 | | | Own | |
Oshkosh | | | 101 City Center | | | Oshkosh, Wisconsin, 54901 | | | Lease | |
Plymouth | | | 2700 Eastern Avenue | | | Plymouth, Wisconsin, 53073 | | | Own | |
Seymour | | | 689 Woodland Plaza | | | Seymour, Wisconsin, 54165 | | | Own | |
Sheboygan | | | 2600 Kohler Memorial Drive | | | Sheboygan, Wisconsin, 53081 | | | Own | |
Two Rivers | | | 1703 Lake Street | | | Two Rivers, Wisconsin, 54241 | | | Own | |
Valders | | | 167 Lincoln Street | | | Valders, Wisconsin, 54245 | | | Own | |
Waupaca | | | 111 Jefferson Street | | | Waupaca, Wisconsin, 54981 | | | Own | |
Weyauwega | | | 101 E. Main Street | | | Weyauwega, Wisconsin, 54983 | | | Own | |
Name | | | Age | | | Position | | | Current Term Ends | |
Michael G. Ansay | | | 65 | | | Director; Chairman of the Board | | | 2019 | |
Donald R. Brisch | | | 67 | | | Director; Chairman of Compensation & Retirement Committee | | | 2020 | |
Michael P. Dempsey | | | 66 | | | Director; President of the Bank | | | 2020 | |
Robert D. Gregorski | | | 57 | | | Director | | | 2021 | |
Judy L. Heun | | | 53 | | | Director Nominee | | | N/A | |
Kevin M. LeMahieu | | | 47 | | | Chief Financial Officer | | | N/A | |
Michael B. Molepske | | | 58 | | | Director; Chief Executive Officer and President of the Company; Chief Executive Officer of the Bank | | | 2019 | |
Katherine M. Reynolds | | | 68 | | | Director; Chairwoman of Governance & Nominating Committee | | | 2021 | |
David R. Sachse | | | 65 | | | Director; Chairman of Audit Committee | | | 2020 | |
Peter J. Van Sistine | | | 62 | | | Director | | | 2021 | |
Robert J. Wagner | | | 69 | | | Director | | | 2021 | |
| | | Director | | | Committee Memberships* | | |||||||||||||||
Name | | | Age | | | Since | | | Independent | | | AC | | | CC | | | GN | | | EC | |
Michael G. Ansay | | | 65 | | | 2010 | | | No | | | | | | ||||||||
Donald R. Brisch | | | 67 | | | 2006 | | | Yes | | | M | | | C | | | M | | | C | |
Michael P. Dempsey | | | 66 | | | 2014 | | | No | | | | | | ||||||||
Robert D. Gregorski | | | 57 | | | 2010 | | | No | | | | | | ||||||||
Judy L. Heun(1) | | | 53 | | | NEW | | | Yes | | | M | | | | | | | | | M | |
Michael B. Molepske | | | 58 | | | 2009 | | | No | | | | | | ||||||||
Katherine M. Reynolds | | | 68 | | | 1992 | | | Yes | | | | | | M | | | C | | | M | |
David R. Sachse | | | 65 | | | 2010 | | | Yes | | | C | | | | | | | | | M | |
Peter J. Van Sistine | | | 62 | | | 2018 | | | Yes | | | | | | M | | | | | | M | |
Robert J. Wagner | | | 69 | | | 2018 | | | Yes | | | M | | | | | | M | | | M | |
Beneficial Owner | | | Number of Shares(a)(b) | | | Percent of Class(c) | | ||||||
Directors: | | | | | | | | | | | | | |
Michael G. Ansay | | | | | 86,033(d) | | | | | | 1.3 | | |
Donald R. Brisch | | | | | 8,738(e) | | | | | | * | | |
Michael P. Dempsey (Executive Officer) | | | | | 64,042(f) | | | | | | * | | |
Robert D. Gregorski | | | | | 20,238(g) | | | | | | * | | |
Judy L. Heun | | | | | 0(h) | | | | | | * | | |
Michael B. Molepske (Executive Officer) | | | | | 96,015(i) | | | | | | 1.5 | | |
Katherine M. Reynolds | | | | | 9,576(j) | | | | | | * | | |
David R. Sachse | | | | | 9,562(k) | | | | | | * | | |
Peter J. Van Sistine | | | | | 5,301(l) | | | | | | * | | |
Robert J. Wagner | | | | | 44,107(m) | | | | | | * | | |
Executive Officers who are not Directors: | | | | | | | | | | | | | |
Kevin M. LeMahieu | | | | | 14,781(n) | | | | | | * | | |
All Directors and Executive Officers of BFC | | | | | 358,393 | | | | | | 5.4 | | |
Other Material Shareholders: | | | | | | | | | | | | | |
Richard S. Molepske | | | | | 491,600(o) | | | | | | 7.5 | | |
| Base annual retainer | | | | $ | 32,000 | | |
| Annual stock awards | | | | $ | 10,000 | | |
| Annual Chair of the Board retainer | | | | $ | 15,000 | | |
| Annual Audit Committee Chair retainer | | | | $ | 5,000 | | |
| Annual Compensation and Retirement Committee Chair retainer | | | | $ | 5,000 | | |
| Annual Governance and Nominating Chair retainer | | | | $ | 5,000 | | |
Director | | | Fees Earned or Paid in Cash ($) | | | Stock Awards(a) ($) | | | All Other Compensation(b) ($) | | | Total Compensation ($) | | ||||||||||||
Michael G. Ansay | | | | | 47,000 | | | | | | 10,000 | | | | | | 151 | | | | | | 57,151 | | |
Donald R. Brisch | | | | | 37,000 | | | | | | 10,000 | | | | | | 151 | | | | | | 47,151 | | |
Robert D. Gregorski | | | | | 32,000 | | | | | | 10,000 | | | | | | 151 | | | | | | 42,151 | | |
Katherine M. Reynolds | | | | | 37,000 | | | | | | 10,000 | | | | | | 151 | | | | | | 47,151 | | |
David R. Sachse | | | | | 37,000 | | | | | | 10,000 | | | | | | 151 | | | | | | 47,151 | | |
Peter J. Van Sistine | | | | | 32,000 | | | | | | 6,696 | | | | | | 40 | | | | | | 38,736 | | |
Robert J. Wagner | | | | | 32,000 | | | | | | 6,696 | | | | | | 40 | | | | | | 38,736 | | |
Name & Principal Position | | | Year | | | Salary(a) ($) | | | Bonus ($) | | | Stock Awards(b) ($) | | | All Other Compensation(c) ($) | | | Total Compensation ($) | | ||||||||||||||||||
Michael B. Molepske Chief Executive Officer (Director) | | | | | 2018 | | | | | | 425,015 | | | | | | 233,091 | | | | | | 233,274 | | | | | | 37,701 | | | | | | 929,081 | | |
| | | 2017 | | | | | | 413,221 | | | | | | 206,611 | | | | | | 165,288 | | | | | | 38,576 | | | | | | 823,696 | | | ||
Michael P. Dempsey President (Director) | | | | | 2018 | | | | | | 295,665 | | | | | | 115,380 | | | | | | 115,505 | | | | | | 12,554 | | | | | | 539,104 | | |
| | | 2017 | | | | | | 288,220 | | | | | | 95,013 | | | | | | 95,013 | | | | | | 13,820 | | | | | | 492,066 | | | ||
Kevin LeMahieu Chief Financial Officer | | | | | 2018 | | | | | | 206,000 | | | | | | 89,157 | | | | | | 89,177 | | | | | | 2,776 | | | | | | 387,110 | | |
| | | 2017 | | | | | | 194,750 | | | | | | 68,163 | | | | | | 68,163 | | | | | | 2,638 | | | | | | 333,714 | | |
Named Executive Officer | | | Excess Benefit Plan ($)(a) | | | Dividends on Unvested Stock Awards ($) | | | Business Development ($) | | |||||||||
Michael B. Molepske | | | | | 29,000 | | | | | | 8,701 | | | | | | — | | |
Michael P. Dempsey | | | | | — | | | | | | 5,554 | | | | | | 7,000 | | |
Kevin M. LeMahieu | | | | | — | | | | | | 2,776 | | | | | | — | | |
| | | Stock Awards | | |||||||||
Named Executive Officer | | | Number of Shares or Units of Stock That Have Not Vested (#) | | | Market Value of Shares or Units of Stock That Have Not Vested ($)(a) | | ||||||
Michael B. Molepske | | | | | 1,220(b) | | | | | | 56,852 | | |
| | | | | 2,200(c) | | | | | | 102,520 | | |
| | | | | 2,958(d) | | | | | | 137,843 | | |
| | | | | 3,116(e) | | | | | | 145,206 | | |
| | | | | 3,645(f) | | | | | | 169,857 | | |
Michael P. Dempsey | | | | | 707(b) | | | | | | 32,946 | | |
| | | | | 1,302(c) | | | | | | 60,673 | | |
| | | | | 2,064(d) | | | | | | 96,182 | | |
| | | | | 2,172(e) | | | | | | 101,215 | | |
| | | | | 2,095(f) | | | | | | 97,627 | | |
Kevin M. LeMahieu | | | | | 630(c) | | | | | | 29,358 | | |
| | | | | 1,089(d) | | | | | | 50,747 | | |
| | | | | 1,244(e) | | | | | | 57,970 | | |
| | | | | 1,505(f) | | | | | | 70,133 | | |
| | | For the Years Ended December 31, | | |||||||||
| | | 2018 | | | 2017 | | ||||||
| | | (In thousands) | | |||||||||
Noninterest Income | | | | | | | | | | | | | |
Service Charges | | | | $ | 3,493 | | | | | $ | 2,950 | | |
Income from Ansay & Associates, LLC | | | | | 2,114 | | | | | | 1,663 | | |
Income from UFS, LLC | | | | | 2,563 | | | | | | 2,390 | | |
Loan Servicing income | | | | | 1,478 | | | | | | 1,158 | | |
Net gain on sales of mortgage loans | | | | | 617 | | | | | | 895 | | |
Noninterest income from strategic alliances | | | | | 90 | | | | | | 94 | | |
Other | | | | | 1,176 | | | | | | 698 | | |
Total noninterest income | | | | $ | 11,531 | | | | | $ | 9,848 | | |
|
| | | For the Years Ended December 31, | | |||||||||
| | | 2018 | | | 2017 | | ||||||
| | | (In thousands) | | |||||||||
Noninterest Expense | | | | | | | | | | | | | |
Salaries, commissions and employee benefits | | | | $ | 21,500 | | | | | $ | 16,595 | | |
Occupancy | | | | | 3,498 | | | | | | 3,097 | | |
Data Processing | | | | | 3,619 | | | | | | 2,939 | | |
Postage, stationary, and supplies | | | | | 620 | | | | | | 452 | | |
Net (gain) loss on sales and valuation ORE | | | | | 252 | | | | | | (49) | | |
Net loss on sales of securities | | | | | 31 | | | | | | 32 | | |
Advertising | | | | | 220 | | | | | | 183 | | |
Charitable contributions | | | | | 985 | | | | | | 495 | | |
Outside service fees | | | | | 3,132 | | | | | | 3,317 | | |
Amortization of intangibles | | | | | 756 | | | | | | 132 | | |
Other | | | | | 5,029 | | | | | | 3,201 | | |
Total noninterest expenses | | | | $ | 39,642 | | | | | $ | 30,394 | | |
|
| | | For the Years Ended December 31, | | |||||||||
| | | 2017 | | | 2016 | | ||||||
| | | (In thousands) | | |||||||||
Noninterest Income | | | | | | | | | | | | | |
Service Charges | | | | $ | 2,950 | | | | | $ | 2,747 | | |
Income from Ansay & Associates, LLC | | | | | 1,663 | | | | | | 1,583 | | |
Income from UFS, LLC | | | | | 2,390 | | | | | | 2,133 | | |
Loan Servicing income | | | | | 1,158 | | | | | | 1,006 | | |
Net gain on sales of mortgage loans | | | | | 895 | | | | | | 1,042 | | |
Noninterest income from strategic alliances | | | | | 94 | | | | | | 90 | | |
Other | | | | | 698 | | | | | | 643 | | |
Total noninterest income | | | | $ | 9,848 | | | | | $ | 9,244 | | |
|
| | | For the Years Ended December 31, | | |||||||||
| | | 2017 | | | 2016 | | ||||||
| | | (In thousands) | | |||||||||
Noninterest Expense | | | | | | | | | | | | | |
Salaries, commissions and employee benefits | | | | $ | 16,595 | | | | | $ | 13,314 | | |
Occupancy | | | | | 3,097 | | | | | | 2,573 | | |
Data Processing | | | | | 2,939 | | | | | | 2,473 | | |
Postage, stationary, and supplies | | | | | 452 | | | | | | 362 | | |
Net (gain) loss on sales and valuation ORE | | | | | (49) | | | | | | 31 | | |
Net loss on sales of securities | | | | | 32 | | | | | | 225 | | |
Advertising | | | | | 183 | | | | | | 201 | | |
Outside service fees | | | | | 3,317 | | | | | | 2,670 | | |
Amortization of intangibles | | | | | 132 | | | | | | 18 | | |
Other | | | | | 3,696 | | | | | | 3,232 | | |
Total noninterest expenses | | | | $ | 30,394 | | | | | $ | 25,099 | | |
|
| | | For the Year Ended December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Average balance | | | Interest Income/ Expenses(1) | | | Rate Earned/ Paid(1) | | | Average Balance | | | Interest Income/ Expenses(1) | | | Rate Earned/ Paid(1) | | | Average Balance | | | Interest Income/ Expenses(1) | | | Rate Earned/ Paid(1) | | |||||||||||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | | $ | 1,338,614 | | | | | $ | 68,615 | | | | | | 5.13% | | | | | $ | 1,070,300 | | | | | $ | 46,871 | | | | | | 4.38% | | | | | $ | 953,555 | | | | | $ | 39,375 | | | | | | 4.13% | | |
Tax-exempt | | | | | 87,233 | | | | | | 4,413 | | | | | | 5.06% | | | | | | 59,724 | | | | | | 3,018 | | | | | | 5.05% | | | | | | 42,112 | | | | | | 2,239 | | | | | | 5.32% | | |
Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable (available for sale) | | | | | 73,090 | | | | | | 2,193 | | | | | | 3.00% | | | | | | 46,162 | | | | | | 1,153 | | | | | | 2.50% | | | | | | 50,122 | | | | | | 1,143 | | | | | | 2.28% | | |
Tax-exempt (available for sale) | | | | | 54,619 | | | | | | 1,974 | | | | | | 3.61% | | | | | | 57,616 | | | | | | 2,187 | | | | | | 3.80% | | | | | | 58,883 | | | | | | 2.096 | | | | | | 3.56% | | |
Taxable (held to maturity) | | | | | 27,000 | | | | | | 632 | | | | | | 2.34% | | | | | | 24,978 | | | | | | 563 | | | | | | 2.25% | | | | | | 24,736 | | | | | | 524 | | | | | | 2.12% | | |
Tax-exempt (held to maturity) | | | | | 13,094 | | | | | | 388 | | | | | | 2.96% | | | | | | 12,723 | | | | | | 499 | | | | | | 3.92% | | | | | | 7,754 | | | | | | 461 | | | | | | 5.95% | | |
Cash and due from banks | | | | | 66,118 | | | | | | 1,152 | | | | | | 1.74% | | | | | | 107,624 | | | | | | 1,112 | | | | | | 1.03% | | | | | | 100,159 | | | | | | 499 | | | | | | 0.50% | | |
Total interest-earning assets | | | | | 1,659,768 | | | | | | 79,367 | | | | | | 4.78% | | | | | | 1,379,127 | | | | | | 55,403 | | | | | | 4.02% | | | | | | 1,237,321 | | | | | | 46,337 | | | | | | 3.74% | | |
Non interest-earning assets | | | | | 129,708 | | | | | | | | | | | | | | | | | | 100,560 | | | | | | | | | | | | | | | | | | 98,749 | | | | | | | | | | | | | | |
Allowance for loan and lease losses | | | | | (12,288) | | | | | | | | | | | | | | | | | | (11,251) | | | | | | | | | | | | | | | | | | (10,493) | | | | | | | | | | | | | | |
Total assets | | | | $ | 1,777,188 | | | | | | | | | | | | | | | | | $ | 1,468,436 | | | | | | | | | | | | | | | | | $ | 1,325,577 | | | | | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing deposits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Checking accounts | | | | $ | 99,894 | | | | | $ | 1,125 | | | | | | 1.13% | | | | | $ | 91,828 | | | | | $ | 597 | | | | | | 0.65% | | | | | $ | 74,192 | | | | | $ | 340 | | | | | | 0.46% | | |
Savings accounts | | | | | 168,254 | | | | | | 881 | | | | | | 0.52% | | | | | | 101,713 | | | | | | 199 | | | | | | 0.20% | | | | | | 82,665 | | | | | | 153 | | | | | | 0.19% | | |
Money market accounts | | | | | 428,052 | | | | | | 4,253 | | | | | | 0.99% | | | | | | 437,162 | | | | | | 2,667 | | | | | | 0.61% | | | | | | 430,760 | | | | | | 2,340 | | | | | | 0.54% | | |
Certificates of deposit | | | | | 371,332 | | | | | | 5,819 | | | | | | 1.57% | | | | | | 222,176 | | | | | | 2,979 | | | | | | 1.34% | | | | | | 189,277 | | | | | | 2,672 | | | | | | 1.41% | | |
Brokered Deposits | | | | | 10,476 | | | | | | 305 | | | | | | 2.91% | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total interest-bearing deposits | | | | | 1,078,008 | | | | | | 12,383 | | | | | | 1.15% | | | | | | 852,879 | | | | | | 6,442 | | | | | | 0.76% | | | | | | 776,894 | | | | | | 5,506 | | | | | | 0.71% | | |
Other borrowed funds | | | | | 111,069 | | | | | | 2,462 | | | | | | 2.22% | | | | | | 123,544 | | | | | | 1,290 | | | | | | 1.04% | | | | | | 118,743 | | | | | | 426 | | | | | | 0.36% | | |
Total interest-bearing liabilities | | | | | 1,189,077 | | | | | | 14,845 | | | | | | 1.25% | | | | | | 976,423 | | | | | | 7,732 | | | | | | 0.79% | | | | | | 895,637 | | | | | | 5,932 | | | | | | 0.66% | | |
Non-interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | | | | 408,403 | | | | | | | | | | | | | | | | | | 337,431 | | | | | | | | | | | | | | | | | | 290,325 | | | | | | | | | | | | | | |
Other liabilities | | | | | 13,968 | | | | | | | | | | | | | | | | | | 18,580 | | | | | | | | | | | | | | | | | | 15,576 | | | | | | | | | | | | | | |
Total liabilities | | | | | 1,611,448 | | | | | | | | | | | | | | | | | | 1,332,434 | | | | | | | | | | | | | | | | | | 1,201,438 | | | | | | | | | | | | | | |
Shareholders’ equity | | | | | 165,740 | | | | | | | | | | | | | | | | | | 136,002 | | | | | | | | | | | | | | | | | | 124,139 | | | | | | | | | | | | | | |
Total liabilities & shareholders’ equity | | | | $ | 1,777,188 | | | | | | | | | | | | | | | | | $ | 1,468,436 | | | | | | | | | | | | | | | | | $ | 1,325,577 | | | | | | | | | | | | | | |
Net interest income on a fully taxable equivalent basis | | | | | | | | | | | 64,522 | | | | | | | | | | | | | | | | | | 47,671 | | | | | | | | | | | | | | | | | | 40,405 | | | | | | | | |
Less taxable equivalent adjustment | | | | | | | | | | | (1,423) | | | | | | | | | | | | | | | | | | (1,931) | | | | | | | | | | | | | | | | | | (1,611) | | | | | | | | |
Net interest income | | | | | | | | | | $ | 63,099 | | | | | | | | | | | | | | | | | $ | 45,740 | | | | | | | | | | | | | | | | | $ | 38,794 | | | | | | | | |
Net interest spread(3) | | | | | | | | | | | | | | | | | 3.53% | | | | | | | | | | | | | | | | | | 3.22% | | | | | | | | | | | | | | | | | | 3.08% | | |
Net interest margin(4) | | | | | | | | | | | | | | | | | 3.89% | | | | | | | | | | | | | | | | | | 3.45% | | | | | | | | | | | | | | | | | | 3.26% | | |
| | | Twelve Months Ended December 31, 2018 Compared with Twelve Months Ended December 31, 2017 | | | Twelve Months Ended December 31, 2017 Compared with Twelve Months Ended December 31, 2016 | | ||||||||||||||||||||||||||||||
| | | Increase/(Decrease) Due to Change in | | | Increase/(Decrease) Due to Change in | | ||||||||||||||||||||||||||||||
| | | Volume | | | Rate | | | Total | | | Volume | | | Rate | | | Total | | ||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||
Interest income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | | $ | 11,750 | | | | | $ | 9,994 | | | | | $ | 21,744 | | | | | $ | 4,821 | | | | | $ | 2,675 | | | | | $ | 7,496 | | |
Tax-exempt | | | | | 1,390 | | | | | | 5 | | | | | | 1,395 | | | | | | 936 | | | | | | (157) | | | | | | 779 | | |
Securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable (available for sale) | | | | | 673 | | | | | | 367 | | | | | | 1,040 | | | | | | (90) | | | | | | 100 | | | | | | 10 | | |
Tax-exempt (available for sale) | | | | | (114) | | | | | | (99) | | | | | | (213) | | | | | | (45) | | | | | | 136 | | | | | | 91 | | |
Taxable (held to maturity) | | | | | 46 | | | | | | 23 | | | | | | 69 | | | | | | 5 | | | | | | 34 | | | | | | 39 | | |
Tax-exempt (held to maturity) | | | | | 15 | | | | | | (126) | | | | | | (111) | | | | | | 295 | | | | | | (257) | | | | | | 38 | | |
Cash and due from banks | | | | | (429) | | | | | | 469 | | | | | | 40 | | | | | | 37 | | | | | | 576 | | | | | | 613 | | |
Total interest income | | | | $ | 13,330 | | | | | $ | 10,634 | | | | | $ | 23,964 | | | | | $ | 5,959 | | | | | $ | 3,107 | | | | | $ | 9,066 | | |
Interest expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Checking accounts | | | | $ | 52 | | | | | $ | 476 | | | | | $ | 528 | | | | | $ | 81 | | | | | $ | 176 | | | | | $ | 257 | | |
Savings accounts | | | | | 130 | | | | | | 552 | | | | | | 682 | | | | | | 35 | | | | | | 11 | | | | | | 46 | | |
Money market accounts | | | | | (56) | | | | | | 1,642 | | | | | | 1,586 | | | | | | 35 | | | | | | 292 | | | | | | 327 | | |
Certificates of deposit | | | | | 2,000 | | | | | | 840 | | | | | | 2,840 | | | | | | 464 | | | | | | (157) | | | | | | 307 | | |
Brokered Deposits | | | | | 305 | | | | | | — | | | | | | 305 | | | | | | — | | | | | | — | | | | | | — | | |
Total interest-bearing deposits | | | | | 2,431 | | | | | | 3,510 | | | | | | 5,941 | | | | | | 615 | | | | | | 322 | | | | | | 937 | | |
Other borrowed funds | | | | | (130) | | | | | | 1,302 | | | | | | 1,172 | | | | | | 17 | | | | | | 845 | | | | | | 862 | | |
Total interest expense | | | | | 2,301 | | | | | | 4,812 | | | | | | 7,113 | | | | | | 632 | | | | | | 1,167 | | | | | | 1,799 | | |
Change in net interest income | | | | $ | 11,029 | | | | | $ | 5,822 | | | | | $ | 16,851 | | | | | $ | 5,327 | | | | | $ | 1,940 | | | | | $ | 7,267 | | |
|
| | | December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | % of Total | | | 2017 | | | % of Total | | | 2016 | | | % of Total | | | 2015 | | | % of Total | | | 2014 | | | % of Total | | ||||||||||||||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial & Industrial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial & industrial | | | | $ | 297,576 | | | | | | 21% | | | | | $ | 263,787 | | | | | | 19% | | | | | $ | 202,275 | | | | | | 20% | | | | | $ | 219,416 | | | | | | 23% | | | | | $ | 215,458 | | | | | | 25% | | |
Deferred costs net of unearned fees | | | | | (248) | | | | | | 0% | | | | | | (239) | | | | | | 0% | | | | | | (1) | | | | | | 0% | | | | | | (114) | | | | | | 0% | | | | | | (227) | | | | | | 0% | | |
Total commercial & industrial | | | | | 297,328 | | | | | | 21% | | | | | | 263,548 | | | | | | 19% | | | | | | 202,274 | | | | | | 20% | | | | | | 219,302 | | | | | | 23% | | | | | | 215,231 | | | | | | 25% | | |
Commercial Real Estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owner Occupied | | | | | 416,097 | | | | | | 29% | | | | | | 418,928 | | | | | | 30% | | | | | | 280,081 | | | | | | 27% | | | | | | 263,763 | | | | | | 28% | | | | | | 228,699 | | | | | | 26% | | |
Non-owner occupied | | | | | 252,717 | | | | | | 18% | | | | | | 225,290 | | | | | | 16% | | | | | | 171,357 | | | | | | 17% | | | | | | 135,173 | | | | | | 14% | | | | | | 132,021 | | | | | | 15% | | |
Deferred costs net of unearned fees | | | | | (465) | | | | | | 0% | | | | | | (413) | | | | | | 0% | | | | | | (74) | | | | | | 0% | | | | | | (44) | | | | | | 0% | | | | | | (18) | | | | | | 0% | | |
Total commercial real estate | | | | | 668,349 | | | | | | 47% | | | | | | 643,805 | | | | | | 46% | | | | | | 451,364 | | | | | | 44% | | | | | | 398,892 | | | | | | 42% | | | | | | 360,702 | | | | | | 41% | | |
Construction & Development | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & Development | | | | | 60,927 | | | | | | 4% | | | | | | 75,907 | | | | | | 5% | | | | | | 51,904 | | | | | | 5% | | | | | | 46,133 | | | | | | 5% | | | | | | 30,730 | | | | | | 4% | | |
Deferred costs net of unearned fees | | | | | (125) | | | | | | 0% | | | | | | (66) | | | | | | 0% | | | | | | (47) | | | | | | 0% | | | | | | (39) | | | | | | 0% | | | | | | — | | | | | | 0% | | |
Total construction & development | | | | | 60,802 | | | | | | 4% | | | | | | 75,841 | | | | | | 5% | | | | | | 51,857 | | | | | | 5% | | | | | | 46,094 | | | | | | 5% | | | | | | 30,730 | | | | | | 4% | | |
Residential 1-4 family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential 1-4 family | | | | | 368,673 | | | | | | 26% | | | | | | 377,141 | | | | | | 27% | | | | | | 283,193 | | | | | | 28% | | | | | | 259,211 | | | | | | 27% | | | | | | 230,024 | | | | | | 26% | | |
Deferred costs net of unearned fees | | | | | 17 | | | | | | 0% | | | | | | 139 | | | | | | 0% | | | | | | 201 | | | | | | 0% | | | | | | 130 | | | | | | 0% | | | | | | 20 | | | | | | 0% | | |
Total residential 1-4 family | | | | | 368,690 | | | | | | 26% | | | | | | 377,280 | | | | | | 27% | | | | | | 283,394 | | | | | | 28% | | | | | | 259,341 | | | | | | 27% | | | | | | 230,044 | | | | | | 26% | | |
Consumer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer | | | | | 26,854 | | | | | | 2% | | | | | | 33,471 | | | | | | 2% | | | | | | 28,418 | | | | | | 3% | | | | | | 24,604 | | | | | | 3% | | | | | | 23,842 | | | | | | 3% | | |
Deferred costs net of unearned fees | | | | | 101 | | | | | | 0% | | | | | | 90 | | | | | | 0% | | | | | | 82 | | | | | | 0% | | | | | | 59 | | | | | | 0% | | | | | | 21 | | | | | | 0% | | |
Total consumer | | | | | 26,955 | | | | | | 2% | | | | | | 33,561 | | | | | | 2% | | | | | | 28,500 | | | | | | 3% | | | | | | 24,663 | | | | | | 3% | | | | | | 23,863 | | | | | | 3% | | |
Other Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | | | | | 6,369 | | | | | | 0% | | | | | | 3,511 | | | | | | 0% | | | | | | 8,866 | | | | | | 1% | | | | | | 8,341 | | | | | | 1% | | | | | | 12,487 | | | | | | 1% | | |
Deferred costs net of unearned fees | | | | | 1 | | | | | | 0% | | | | | | 1 | | | | | | 0% | | | | | | 2 | | | | | | 0% | | | | | | 4 | | | | | | 0% | | | | | | 1 | | | | | | 0% | | |
Total other loans | | | | | 6,370 | | | | | | 0% | | | | | | 3,512 | | | | | | 0% | | | | | | 8,868 | | | | | | 1% | | | | | | 8,345 | | | | | | 1% | | | | | | 12,488 | | | | | | 1% | | |
Total loans | | | | $ | 1,428,494 | | | | | | 100% | | | | | $ | 1,397,547 | | | | | | 100% | | | | | $ | 1,026,257 | | | | | | 100% | | | | | $ | 956,637 | | | | | | 100% | | | | | $ | 873,058 | | | | | | 100% | | |
As of December 31, 2018 | | | One Year or Less | | | One to Five Years | | | Over Five Years | | | Total | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Commercial & Industrial | | | | $ | 89,358 | | | | | $ | 111,354 | | | | | $ | 96,616 | | | | | $ | 297,328 | | |
Commercial real estate | | | | | 114,017 | | | | | | 313,836 | | | | | | 240,496 | | | | | | 668,349 | | |
Construction & Development | | | | | 28.357 | | | | | | 19,721 | | | | | | 12,724 | | | | | | 60,802 | | |
Residential 1-4 family | | | | | 27,987 | | | | | | 69,206 | | | | | | 271,497 | | | | | | 368,690 | | |
Consumer and other | | | | | 4,980 | | | | | | 21,385 | | | | | | 6,960 | | | | | | 33,325 | | |
Total | | | | $ | 264,699 | | | | | $ | 535,502 | | | | | $ | 628,293 | | | | | $ | 1,428,494 | | |
|
As of December 31, 2017 | | | One Year or Less | | | One to Five Years | | | Over Five Years | | | Total | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Commercial & Industrial | | | | $ | 82,004 | | | | | $ | 101,396 | | | | | $ | 80,148 | | | | | $ | 263,548 | | |
Commercial real estate | | | | | 110,369 | | | | | | 328,962 | | | | | | 204,474 | | | | | | 643,805 | | |
Construction & Development | | | | | 25,426 | | | | | | 15,861 | | | | | | 34,554 | | | | | | 75,841 | | |
Residential 1-4 family | | | | | 39,917 | | | | | | 107,826 | | | | | | 229,537 | | | | | | 377,280 | | |
Consumer and other | | | | | 9,638 | | | | | | 22,638 | | | | | | 4,797 | | | | | | 37,073 | | |
Total | | | | $ | 267,354 | | | | | $ | 576,683 | | | | | $ | 553,510 | | | | | $ | 1,397,547 | | |
|
As of December 31, 2018 | | | One Year or Less | | | One to Five Years | | | Over Five Years | | | Total | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Predetermined interest rates | | | | $ | 143.333 | | | | | $ | 412,100 | | | | | $ | 267,221 | | | | | $ | 822,654 | | |
Floating or adjustable interest rates | | | | | 121,366 | | | | | | 123,402 | | | | | | 361,072 | | | | | | 605,840 | | |
Total | | | | $ | 264,699 | | | | | $ | 535,502 | | | | | $ | 628,293 | | | | | $ | 1,428,494 | | |
|
As of December 31, 2017 | | | One Year or Less | | | One to Five Years | | | Over Five Years | | | Total | | ||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||
Predetermined interest rates | | | | $ | 153,440 | | | | | $ | 449,782 | | | | | $ | 238,229 | | | | | $ | 841,451 | | |
Floating or adjustable interest rates | | | | | 113,914 | | | | | | 126,901 | | | | | | 315,281 | | | | | | 556,096 | | |
Total | | | | $ | 267,354 | | | | | $ | 576,683 | | | | | $ | 553,510 | | | | | $ | 1,397,547 | | |
|
| | | December 31 | | | | | |||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | | | | |||||||||||||||||||||
| | | (dollars in thousands) | | | | | | | | | | | |||||||||||||||||||||||||||
Nonaccruals | | | | $ | 20,099 | | | | | $ | 18,127 | | | | | $ | 575 | | | | | $ | 1,348 | | | | | $ | 2,670 | | | | | | ||||||
Loans past due > 90 days, but still accruing | | | | | 423 | | | | | | 2,486 | | | | | | 27 | | | | | | 277 | | | | | | 86 | | | | | | ||||||
Total nonperforming loans | | | | $ | 20,522 | | | | | $ | 20,613 | | | | | $ | 602 | | | | | $ | 1,625 | | | | | $ | 2,756 | | | | | | ||||||
Accruing troubled debt restructured loans | | | | $ | 179 | | | | | $ | 185 | | | | | $ | 2,718 | | | | | $ | 429 | | | | | $ | 1,108 | | | | | | ||||||
Nonperforming loans as a percent of gross loans | | | | | 1.44% | | | | | | 1.47% | | | | | | 0.06% | | | | | | 0.17% | | | | | | 0.32% | | | | | | ||||||
Nonperforming loans as a percent of total assets | | | | | 1.14% | | | | | | 1.18% | | | | | | 0.05% | | | | | | 0.13% | | | | | | 0.25% | | | | | |
Loan type (in thousands) | | | Pass | | | Watch | | | Substandard | | | Total | | ||||||||||||
As of December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial & industrial | | | | $ | 237,367 | | | | | $ | 40,377 | | | | | $ | 19,584 | | | | | $ | 297,328 | | |
Commercial real estate | | | | | 497,871 | | | | | | 126,904 | | | | | | 43,574 | | | | | | 668,349 | | |
Construction & Development | | | | | 57,967 | | | | | | 2,774 | | | | | | 61 | | | | | | 60,802 | | |
Residential 1-4 family | | | | | 351,772 | | | | | | 12,534 | | | | | | 4,384 | | | | | | 368,690 | | |
Consumer | | | | | 26,887 | | | | | | 49 | | | | | | 19 | | | | | | 26,955 | | |
Other loans | | | | | 3,112 | | | | | | 3,258 | | | | | | — | | | | | | 6,370 | | |
Total loans | | | | $ | 1,174,976 | | | | | $ | 185,896 | | | | | $ | 67,622 | | | | | $ | 1,428,494 | | |
|
Loan type (in thousands) | | | Pass | | | Watch | | | Substandard | | | Total | | ||||||||||||
As of December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial & industrial | | | | $ | 211,112 | | | | | $ | 36,225 | | | | | $ | 16,211 | | | | | $ | 263,548 | | |
Commercial real estate | | | | | 489,216 | | | | | | 105,261 | | | | | | 49,328 | | | | | | 643,805 | | |
Construction & Development | | | | | 67,730 | | | | | | 1,202 | | | | | | 6,909 | | | | | | 75,841 | | |
Residential 1-4 family | | | | | 363,544 | | | | | | 7,278 | | | | | | 6,458 | | | | | | 377,280 | | |
Consumer | | | | | 33,516 | | | | | | — | | | | | | 45 | | | | | | 33,561 | | |
Other loans | | | | | 50 | | | | | | 3,462 | | | | | | — | | | | | | 3,512 | | |
Total loans | | | | $ | 1,165,168 | | | | | $ | 153,428 | | | | | $ | 78,951 | | | | | $ | 1,397,547 | | |
|
| | | Year ended December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||
Period-end loans outstanding (net of unearned discount and deferred loan fees) | | | | $ | 1,428,494 | | | | | $ | 1,397,547 | | | | | $ | 1,026,257 | | | | | $ | 956,637 | | | | | $ | 873,058 | | |
Average loans outstanding (net of unearned discount and deferred loan fees) | | | | $ | 1,425,867 | | | | | $ | 1,130,036 | | | | | $ | 978,747 | | | | | $ | 871,720 | | | | | $ | 858,455 | | |
Balance of allowance for loan and lease losses at the beginning of year | | | | $ | 11,612 | | | | | $ | 10,728 | | | | | $ | 10,011 | | | | | $ | 9,258 | | | | | $ | 8,755 | | |
Loans charged-off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | 35 | | | | | | 4 | | | | | | 6 | | | | | | 2 | | | | | | 235 | | |
Commercial real estate – owner occupied | | | | | 2,374 | | | | | | 0 | | | | | | 0 | | | | | | 113 | | | | | | 371 | | |
Commercial real estate – non-owner occupied | | | | | 0 | | | | | | 1 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Construction & Development | | | | | 83 | | | | | | 15 | | | | | | 28 | | | | | | 19 | | | | | | 369 | | |
Residential 1-4 family | | | | | 140 | | | | | | 141 | | | | | | 168 | | | | | | 162 | | | | | | 763 | | |
Consumer | | | | | 48 | | | | | | 7 | | | | | | 12 | | | | | | 7 | | | | | | 40 | | |
Other Loans | | | | | 37 | | | | | | 50 | | | | | | 24 | | | | | | 36 | | | | | | 17 | | |
Total loans charged-off | | | | $ | 2,717 | | | | | $ | 218 | | | | | $ | 238 | | | | | $ | 339 | | | | | $ | 1,795 | | |
Recovery of loans previously charged-off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | | 2 | | | | | | 7 | | | | | | 500 | | | | | | 17 | | | | | | 21 | | |
Commercial real estate – owner occupied | | | | | 158 | | | | | | 0 | | | | | | 0 | | | | | | 5 | | | | | | 95 | | |
Commercial real estate – non-owner occupied | | | | | 3 | | | | | | 0 | | | | | | 0 | | | | | | 17 | | | | | | 0 | | |
Construction & Development | | | | | 0 | | | | | | 0 | | | | | | 36 | | | | | | 20 | | | | | | 45 | | |
Residential 1-4 family | | | | | 233 | | | | | | 36 | | | | | | 68 | | | | | | 15 | | | | | | 88 | | |
Consumer | | | | | 12 | | | | | | 1 | | | | | | 20 | | | | | | 7 | | | | | | 7 | | |
Other Loans | | | | | 10 | | | | | | 3 | | | | | | 11 | | | | | | 3 | | | | | | 12 | | |
Total recoveries of loans previously charged-off: | | | | | 418 | | | | | | 47 | | | | | | 635 | | | | | | 84 | | | | | | 268 | | |
Net loan charge-offs (recoveries) | | | | $ | 2,299 | | | | | $ | 171 | | | | | $ | (397) | | | | | $ | 255 | | | | | $ | 1,527 | | |
Provision charged to operating expense | | | | | 2,935 | | | | | | 1,055 | | | | | | 320 | | | | | | 1,008 | | | | | | 2,030 | | |
Balance at end of period | | | | $ | 12,248 | | | | | $ | 11,612 | | | | | $ | 10,728 | | | | | $ | 10,011 | | | | | $ | 9,258 | | |
Ratio of net charge-offs (recoveries) during the year to average loans outstanding | | | | | 0.16% | | | | | | 0.02% | | | | | | (0.04)% | | | | | | 0.03% | | | | | | 0.18% | | |
Ratio of allowance for loan and lease losses to loans outstanding | | | | | 0.86% | | | | | | 0.83% | | | | | | 1.05% | | | | | | 1.06% | | | | | | 1.07% | | |
|
| | | As of December 31, | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except %) | | | Amount | | | % of loans | | | Amount | | | % of loans | | | Amount | | | % of loans | | | Amount | | | % of loans | | | Amount | | | % of loans | | ||||||||||||||||||||||||||||||
Loan Type: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial and industrial | | | | $ | 3,021 | | | | | | 21% | | | | | $ | 2,362 | | | | | | 19% | | | | | $ | 1,905 | | | | | | 20% | | | | | $ | 2,064 | | | | | | 23% | | | | | $ | 2,047 | | | | | | 25% | | |
Commercial real estate – owner occupied | | | | | 3,459 | | | | | | 29% | | | | | | 2,855 | | | | | | 30% | | | | | | 2,576 | | | | | | 27% | | | | | | 2,354 | | | | | | 28% | | | | | | 2,120 | | | | | | 26% | | |
Commercial real estate – non-owner occupied | | | | | 2,100 | | | | | | 18% | | | | | | 1,987 | | | | | | 16% | | | | | | 1,900 | | | | | | 17% | | | | | | 1,399 | | | | | | 14% | | | | | | 1,231 | | | | | | 15% | | |
Construction & Development | | | | | 725 | | | | | | 4% | | | | | | 945 | | | | | | 5% | | | | | | 727 | | | | | | 5% | | | | | | 314 | | | | | | 5% | | | | | | 203 | | | | | | 4% | | |
Residential 1-4 family | | | | | 2,472 | | | | | | 26% | | | | | | 2,728 | | | | | | 27% | | | | | | 2,685 | | | | | | 28% | | | | | | 2,913 | | | | | | 27% | | | | | | 2,525 | | | | | | 26% | | |
Consumer | | | | | 148 | | | | | | 2% | | | | | | 191 | | | | | | 2% | | | | | | 189 | | | | | | 3% | | | | | | 175 | | | | | | 3% | | | | | | 159 | | | | | | 3% | | |
Other Loans | | | | | 32 | | | | | | 0% | | | | | | 23 | | | | | | 0% | | | | | | 84 | | | | | | 1% | | | | | | 67 | | | | | | 1% | | | | | | 132 | | | | | | 1% | | |
Unallocated | | | | | 291 | | | | | | | | | | | | 521 | | | | | | | | | | | | 662 | | | | | | | | | | | | | | | | | | 725 | | | | | | | | | | | | 841 | | |
Total allowances | | | | $ | 12,248 | | | | | | 100% | | | | | $ | 11,612 | | | | | | 100% | | | | | $ | 10,728 | | | | | | 100% | | | | | $ | 10,011 | | | | | | 100% | | | | | $ | 9,258 | | | | | | 100% | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||||||||||||||
| | | Amount | | | Percent | | | Weighted average rate | | | Amount | | | Percent | | | Weighted average rate | | ||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||
Noninterest-bearing demand deposits | | | | $ | 408,403 | | | | | | 27.5% | | | | | | N/A | | | | | $ | 337,431 | | | | | | 28.3% | | | | | | N/A | | |
Interest-bearing demand deposits | | | | | 99,894 | | | | | | 6.7% | | | | | | 1.13% | | | | | | 91,828 | | | | | | 7.7% | | | | | | 0.65% | | |
Savings deposits | | | | | 168,254 | | | | | | 11.3% | | | | | | 0.52% | | | | | | 101,713 | | | | | | 8.5% | | | | | | 0.20% | | |
Money market accounts | | | | | 428,052 | | | | | | 28.8% | | | | | | 0.99% | | | | | | 437,162 | | | | | | 36.7% | | | | | | 0.61% | | |
Certificates of deposit | | | | | 371,332 | | | | | | 25.0% | | | | | | 1.57% | | | | | | 222,176 | | | | | | 18.7% | | | | | | 1.34% | | |
Brokered Deposits | | | | | 10,476 | | | | | | 0.7% | | | | | | 2.91% | | | | | | | | | | | | | | | | | | | | |
Total | | | | $ | 1,486,411 | | | | | | 100% | | | | | | | | | | | $ | 1,190,130 | | | | | | 100.0% | | | | | | | | |
|
| | | December 31, 2016 | | |||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||
| | | Amount | | | Percent | | | Weighted average rate | | |||||||||
Non-interest bearing demand deposits | | | | $ | 290,325 | | | | | | 27.2% | | | | | | N/A | | |
Interest-bearing demand deposits | | | | | 74,192 | | | | | | 7.0% | | | | | | 0.46% | | |
Savings deposits | | | | | 82,665 | | | | | | 7.7% | | | | | | 0.19% | | |
Money market account | | | | | 430,760 | | | | | | 40.4% | | | | | | 0.54% | | |
Certificates of deposit | | | | | 189,277 | | | | | | 17.7% | | | | | | 1.41% | | |
Brokered deposits | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 1,067,219 | | | | | | 100.0% | | | | | | | | |
|
| | | December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (dollars in thousands) | | |||||||||||||||
Less than 3 months remaining | | | | $ | 26,366 | | | | | $ | 40,883 | | | | | $ | 9,451 | | |
Over 3 to 6 months remaining | | | | | 46,593 | | | | | | 23,649 | | | | | | 7,528 | | |
Over 6 to 12 months remaining | | | | | 35,932 | | | | | | 35,113 | | | | | | 10,301 | | |
Over 12 months or more remaining | | | | | 89,501 | | | | | | 77,034 | | | | | | 59,820 | | |
Total | | | | $ | 198,392 | | | | | $ | 176,679 | | | | | $ | 87,100 | | |
|
| | | December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (dollars in thousands) | | |||||||||||||||
Interest Rate: | | | | | | | | | | | | | | | | | | | |
Less than 1.00% | | | | $ | 1,824 | | | | | $ | 15,688 | | | | | $ | 39,482 | | |
1.00% to 1.99% | | | | | 164,366 | | | | | | 302,212 | | | | | | 94,956 | | |
2.00% to 2.99% | | | | | 204,825 | | | | | | 56,022 | | | | | | 42,057 | | |
3.00% to 3.99% | | | | | 29,142 | | | | | | 706 | | | | | | — | | |
Total | | | | $ | 400,157 | | | | | $ | 374,628 | | | | | $ | 176,495 | | |
|
| | | Year ended December 31, | | |||||||||||||||
(dollars in thousands) | | | 2018 | | | 2017 | | | 2016 | | |||||||||
Average daily amount of securities sold under repurchase agreements during the period | | | | $ | 22,315 | | | | | $ | 26,537 | | | | | $ | 24,646 | | |
Weighted average interest rate on average daily securities sold under repurchase agreements | | | | | 1.79% | | | | | | 1.01% | | | | | | 0.28% | | |
Maximum outstanding securities sold under repurchase agreements at any month-end | | | | $ | 48,010 | | | | | $ | 53,745 | | | | | $ | 50,106 | | |
Securities sold under repurchase agreements at period end | | | | $ | 31,489 | | | | | $ | 47,568 | | | | | $ | 50,106 | | |
Weighted average interest rate on short-term borrowings at period end | | | | | 2.43% | | | | | | 1.44% | | | | | | 0.69% | | |
| | | Year ended December 31, | | |||||||||||||||
(dollars in thousands) | | | 2018 | | | 2017 | | | 2016 | | |||||||||
Average daily amount of short-term borrowings outstanding during the period | | | | $ | 73,464 | | | | | $ | 95,936 | | | | | $ | 93,785 | | |
Weighted average interest rate on average daily short-term borrowings | | | | | 1.75% | | | | | | 1.00% | | | | | | 0.37% | | |
Maximum outstanding short-term borrowings outstanding at any month-end | | | | $ | 100,000 | | | | | $ | 100,000 | | | | | $ | 100,000 | | |
Short-term borrowings outstanding at period end | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Weighted average interest rate on short-term borrowings at period end | | | | | NA | | | | | | NA | | | | | | NA | | |
| | | December 31, | | |||||||||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||||||||||||||||||||
| | | Amount | | | Percent | | | Amount | | | Percent | | | Amount | | | Percent | | ||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||
Available for sale securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 0 | | | | | | 0% | | | | | $ | 498 | | | | | | 0% | | | | | $ | 0 | | | | | | 0% | | |
Obligations of states and political subdivisions | | | | | 51,893 | | | | | | 44% | | | | | | 59,390 | | | | | | 50% | | | | | | 73,454 | | | | | | 66% | | |
Mortgage-backed securities | | | | | 50,569 | | | | | | 42% | | | | | | 42,635 | | | | | | 36% | | | | | | 26,132 | | | | | | 23% | | |
Corporate notes | | | | | 16,444 | | | | | | 14% | | | | | | 16,520 | | | | | | 14% | | | | | | 11,739 | | | | | | 11% | | |
Total securities available for sale | | | | $ | 118,906 | | | | | | 100% | | | | | $ | 119,043 | | | | | | 100% | | | | | $ | 111,325 | | | | | | 100% | | |
Held to maturity securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 28,975 | | | | | | 71% | | | | | $ | 25,426 | | | | | | 64% | | | | | $ | 24,982 | | | | | | 79% | | |
Obligations of states and political subdivisions | | | | | 11,793 | | | | | | 29% | | | | | | 14,565 | | | | | | 36% | | | | | | 6,576 | | | | | | 21% | | |
Total securities held to maturity | | | | $ | 40,768 | | | | | | 100% | | | | | $ | 39,991 | | | | | | 100% | | | | | $ | 31,558 | | | | | | 100% | | |
Total | | | | $ | 159,674 | | | | | | | | | | | $ | 159,034 | | | | | | | | | | | $ | 142,883 | | | | | | | | |
|
| | | Within One Year | | | After One, But Within Five Years | | | After Five, But Within Ten Years | | | After Ten Years | | | Total | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | ||||||||||||||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
At December 31, 2018 | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Available for sale securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of state and political subdivisions | | | | $ | 3,681 | | | | | | 3.4% | | | | | $ | 6,438 | | | | | | 3.3% | | | | | $ | 8,092 | | | | | | 3.5% | | | | | $ | 33,081 | | | | | | 3.9% | | | | | $ | 51,292 | | | | | | 3.7% | | |
Mortgage-backed securities | | | | | 1,838 | | | | | | 1.6% | | | | | | 13,009 | | | | | | 2.4% | | | | | | 34,810 | | | | | | 2.9% | | | | | | 1,862 | | | | | | 3.2% | | | | | | 51,519 | | | | | | 2.7% | | |
Corporate notes | | | | | — | | | | | | —% | | | | | | 11,770 | | | | | | 2.9% | | | | | | 4,938 | | | | | | 3.3% | | | | | | — | | | | | | —% | | | | | | 16,708 | | | | | | 3.0% | | |
Total available for sale securities | | | | $ | 5,519 | | | | | | 2.8% | | | | | $ | 31,217 | | | | | | 2.7% | | | | | $ | 47,840 | | | | | | 3.0% | | | | | $ | 34,943 | | | | | | 3.9% | | | | | $ | 119,519 | | | | | | 3.2% | | |
Held to maturity securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities | | | | $ | 1,492 | | | | | | 2.0% | | | | | $ | 11,020 | | | | | | 2.6% | | | | | $ | 16,463 | | | | | | 2.5% | | | | | $ | — | | | | | | —% | | | | | $ | 28,975 | | | | | | 2.5% | | |
Obligations of state and political subdivisions | | | | | 1,434 | | | | | | 3.3% | | | | | | 3,140 | | | | | | 2.1% | | | | | | 3,440 | | | | | | 2.8% | | | | | | 3,779 | | | | | | 3.6% | | | | | | 11,793 | | | | | | 3.0% | | |
Total held to maturity securities | | | | $ | 2,926 | | | | | | 2.6% | | | | | $ | 14,160 | | | | | | 2.5% | | | | | $ | 19,903 | | | | | | 2.6% | | | | | $ | 3,779 | | | | | | 3.6% | | | | | $ | 40,768 | | | | | | 2.6% | | |
Total | | | | $ | 8,445 | | | | | | 2.7% | | | | | $ | 45,377 | | | | | | 2.7% | | | | | $ | 67,743 | | | | | | 2.9% | | | | | $ | 38,722 | | | | | | 3.8% | | | | | $ | 160,287 | | | | | | 3.0% | | |
|
| | | Within One Year | | | After One, But Within Five Years | | | After Five, But Within Ten Years | | | After Ten Years | | | Total | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | | Amortized Cost | | | Weighted Average Yield(1) | | ||||||||||||||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2017 | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
Available for sale securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 499 | | | | | | 1.5% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | 499 | | | | | | 1.5% | | |
Obligations of state and political subdivisions | | | | | 4,182 | | | | | | 3.2% | | | | | | 7,770 | | | | | | 3.8% | | | | | | 13,088 | | | | | | 4.2% | | | | | | 32,986 | | | | | | 4.7% | | | | | | 58,026 | | | | | | 4.3% | | |
Mortgage-backed securities | | | | | 38 | | | | | | 4.5% | | | | | | 5,958 | | | | | | 2.2% | | | | | | 33,265 | | | | | | 2.6% | | | | | | 3,539 | | | | | | 2.9% | | | | | | 42,800 | | | | | | 2.6% | | |
Corporate notes | | | | | — | | | | | | —% | | | | | | 11,675 | | | | | | 3.2% | | | | | | 4,927 | | | | | | 3.3% | | | | | | — | | | | | | —% | | | | | | 16,602 | | | | | | 3.2% | | |
Total available for sale securities | | | | $ | 4,719 | | | | | | 3.0% | | | | | $ | 25,403 | | | | | | 3.1% | | | | | $ | 51,280 | | | | | | 3.1% | | | | | $ | 36,525 | | | | | | 4.5% | | | | | $ | 117,927 | | | | | | 3.5% | | |
Held to maturity securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S Treasury securities | | | | $ | 2,495 | | | | | | 1.5% | | | | | $ | 9,947 | | | | | | 2.4% | | | | | $ | 12,984 | | | | | | 2.4% | | | | | $ | — | | | | | | —% | | | | | $ | 25,426 | | | | | | 2.3% | | |
Obligations of states and political subdivisions | | | | | 1,233 | | | | | | 4.4% | | | | | | 3,529 | | | | | | 3.0% | | | | | | 6,024 | | | | | | 4.2% | | | | | | 3,779 | | | | | | 4.4% | | | | | | 14,565 | | | | | | 3.9% | | |
Total held to maturity securities | | | | $ | 3,728 | | | | | | 2.5% | | | | | $ | 13,476 | | | | | | 2.6% | | | | | $ | 19,008 | | | | | | 3.0% | | | | | $ | 3,779 | | | | | | 4.4% | | | | | $ | 39,991 | | | | | | 2.9% | | |
Total | | | | $ | 8,447 | | | | | | 2.8% | | | | | $ | 38,879 | | | | | | 2.9% | | | | | $ | 70,288 | | | | | | 3.0% | | | | | $ | 40,304 | | | | | | 4.5% | | | | | $ | 157,918 | | | | | | 3.4% | | |
|
| | | Year ended December 31, | | |||||||||||||||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | | 2015 | | | 2014 | | |||||||||||||||
Return on average: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | | | | 1.43% | | | | | | 1.04% | | | | | | 1.13% | | | | | | 1.14% | | | | | | 1.17% | | |
Shareholders’ equity | | | | | 15.36% | | | | | | 11.26% | | | | | | 12.01% | | | | | | 11.65% | | | | | | 11.84% | | |
Dividend payout ratio | | | | | 18% | | | | | | 26% | | | | | | 25% | | | | | | 24% | | | | | | 23% | | |
Average shareholders’ equity to average assets | | | | | 9.72% | | | | | | 9.22% | | | | | | 9.69% | | | | | | 9.61% | | | | | | 9.87% | | |
| | | Actual | | | Minimum Capital Required For Capital Adequacy | | | Minimum Capital Required For Capital Adequacy Plus Capital Conservation Buffer Basel III Phase-In Schedule | | | Minimum Capital Required For Capital Adequacy Plus Capital Conservation Buffer Basel III Fully Phased In | | | Minimum To Be Well-Capitalized Under Prompt Corrective Action Provisions | | |||||||||||||||||||||||||||||||||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||||||||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
At December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank First National Corporation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets) | | | | $ | 181,201 | | | | | | 11.4% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Tier I capital (to risk-weighted assets) | | | | | 157,453 | | | | | | 9.9% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Common equity tier I capital (to risk-weighted assets) | | | | | 157,453 | | | | | | 9.9% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Tier I capital (to average assets) | | | | | 157,453 | | | | | | 9.1% | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Bank First National: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets) | | | | $ | 178,668 | | | | | | 11.2% | | | | | $ | 127,497 | | | | | | 8.0% | | | | | $ | 157,459 | | | | | | 9.88% | | | | | $ | 167,340 | | | | | | 10.5% | | | | | $ | 159,372 | | | | | | 10.0% | | |
Tier I capital (to risk-weighted assets) | | | | | 166,420 | | | | | | 10.4% | | | | | | 95,623 | | | | | | 6.0% | | | | | | 125,585 | | | | | | 7.88% | | | | | | 135,466 | | | | | | 8.5% | | | | | | 127,497 | | | | | | 8.0% | | |
Common equity tier I capital (to risk-weighted assets) | | | | | 166,420 | | | | | | 10.4% | | | | | | 71,717 | | | | | | 4.5% | | | | | | 101,679 | | | | | | 6.38% | | | | | | 111,560 | | | | | | 7.0% | | | | | | 103,592 | | | | | | 6.5% | | |
Tier I capital (to average assets) | | | | | 166,420 | | | | | | 9.6% | | | | | | 69,410 | | | | | | 4.0% | | | | | | 69,410 | | | | | | 4.0% | | | | | | 69,410 | | | | | | 4.0% | | | | | | 86,762 | | | | | | 5.0% | | |
At December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank First National Corporation: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets) | | | | $ | 165,809 | | | | | | 10.8% | | | | | $ | 122,868 | | | | | | 8.0% | | | | | $ | 142,066 | | | | | | 9.25% | | | | | $ | 161,264 | | | | | | 10.5% | | | | | | N/A | | | | | | N/A | | |
Tier I capital (to risk-weighted assets) | | | | | 142,697 | | | | | | 9.3% | | | | | | 92,151 | | | | | | 6.0% | | | | | | 111,349 | | | | | | 7.25% | | | | | | 130,547 | | | | | | 8.5% | | | | | | N/A | | | | | | N/A | | |
Common equity tier I capital (to risk-weighted assets) | | | | | 142,697 | | | | | | 9.3% | | | | | | 69,113 | | | | | | 4.5% | | | | | | 88,311 | | | | | | 5.75% | | | | | | 107,510 | | | | | | 7.0% | | | | | | N/A | | | | | | N/A | | |
Tier I capital (to average assets) | | | | | 142,697 | | | | | | 8.5% | | | | | | 67,415 | | | | | | 4.0% | | | | | | 67,415 | | | | | | 4.00% | | | | | | 67,415 | | | | | | 4.0% | | | | | | N/A | | | | | | N/A | | |
Bank First National: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets) | | | | $ | 171,642 | | | | | | 11.2% | | | | | $ | 122,643 | | | | | | 8.0% | | | | | $ | 141,806 | | | | | | 9.25% | | | | | $ | 160,969 | | | | | | 10.5% | | | | | $ | 153,304 | | | | | | 10.0% | | |
Tier I capital (to risk-weighted assets) | | | | | 160,030 | | | | | | 10.4% | | | | | | 91,982 | | | | | | 6.0% | | | | | | 111,145 | | | | | | 7.25% | | | | | | 130,308 | | | | | | 8.5% | | | | | | 122,643 | | | | | | 8.0% | | |
Common equity tier I capital (to risk-weighted assets) | | | | | 160,030 | | | | | | 10.4% | | | | | | 68,987 | | | | | | 4.5% | | | | | | 88,150 | | | | | | 5.75% | | | | | | 107,313 | | | | | | 7.0% | | | | | | 99,647 | | | | | | 6.5% | | |
Tier I capital (to average assets) | | | | | 160,030 | | | | | | 9.6% | | | | | | 66,984 | | | | | | 4.0% | | | | | | 66,984 | | | | | | 4.00% | | | | | | 66,984 | | | | | | 4.0% | | | | | | 83,780 | | | | | | 5.0% | | |
| | | Payments Due — By Period as of December 31, 2018 | | |||||||||||||||||||||||||||
CONTRACTUAL OBLIGATIONS | | | Total | | | Less Than One Year | | | One to Three Years | | | Three to Five Years | | | After Five Years | | |||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||
Certificates of deposit | | | | $ | 400,157 | | | | | $ | 232,663 | | | | | $ | 126,021 | | | | | $ | 38,605 | | | | | $ | 2,868 | | |
Subordinate debt | | | | | 11,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,500 | | |
Operating lease obligations | | | | | 4,100 | | | | | | 132 | | | | | | 273 | | | | | | 199 | | | | | | 3,496 | | |
Total contractual cash obligations | | | | $ | 415,757 | | | | | $ | 232,795 | | | | | $ | 126,294 | | | | | $ | 38,804 | | | | | $ | 17,864 | | |
|
| | | Amounts of Commitments Expiring — By Period as of December 31, 2018 | | |||||||||||||||||||||||||||
OTHER COMMITMENTS | | | Total | | | Less Than One Year | | | One to Three Years | | | Three to Five Years | | | After Five Years | | |||||||||||||||
| | | (dollars in thousands) | | |||||||||||||||||||||||||||
Unused lines of credit | | | | $ | 326,452 | | | | | $ | 205,200 | | | | | $ | 45,589 | | | | | $ | 51,371 | | | | | $ | 24,292 | | |
Standby and direct pay letters of credit | | | | | 25,261 | | | | | | 11,501 | | | | | | 2,964 | | | | | | 8,630 | | | | | | 2,166 | | |
Credit card arrangements | | | | | 7,119 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,119 | | |
Total commitments | | | | $ | 358,832 | | | | | $ | 216,701 | | | | | $ | 48,553 | | | | | $ | 60,001 | | | | | $ | 33,577 | | |
|
| | | 2018 Quarter Ended | | |||||||||||||||||||||
(dollars in thousands, except per share data) | | | December 31, | | | September 30, | | | June 30, | | | March 31, | | ||||||||||||
Interest income | | | | $ | 19,753 | | | | | $ | 19,510 | | | | | $ | 19,372 | | | | | $ | 19,309 | | |
Interest expense | | | | | 4,240 | | | | | | 3,974 | | | | | | 3,604 | | | | | | 3,027 | | |
Net interest income | | | | | 15,513 | | | | | | 15,536 | | | | | | 15,768 | | | | | | 16,282 | | |
Provision for loan losses | | | | | 750 | | | | | | 800 | | | | | | 900 | | | | | | 485 | | |
Noninterest income | | | | | 2,553 | | | | | | 2,508 | | | | | | 3,027 | | | | | | 3,443 | | |
Noninterest expense | | | | | 9,893 | | | | | | 9,708 | | | | | | 10,064 | | | | | | 9,977 | | |
Net income attributable to Bank First National Corporation | | | | $ | 6,061 | | | | | $ | 5,932 | | | | | $ | 6,400 | | | | | $ | 7,063 | | |
Net income available to common shareholders | | | | $ | 6,061 | | | | | $ | 5,932 | | | | | $ | 6,400 | | | | | $ | 7,063 | | |
Basic earnings per common share* | | | | $ | 0.91 | | | | | $ | 0.89 | | | | | $ | 0.96 | | | | | $ | 1.05 | | |
Diluted earnings per common share* | | | | $ | 0.91 | | | | | $ | 0.89 | | | | | $ | 0.96 | | | | | $ | 1.05 | | |
| | | 2017 Quarter Ended | | |||||||||||||||||||||
(dollars in thousands, except per share data) | | | December 31, | | | September 30, | | | June 30, | | | March 31, | | ||||||||||||
Interest income | | | | $ | 17,430 | | | | | $ | 12,629 | | | | | $ | 11,949 | | | | | $ | 11,464 | | |
Interest expense | | | | | 2,298 | | | | | | 1,997 | | | | | | 1,818 | | | | | | 1,619 | | |
Net interest income | | | | | 15,132 | | | | | | 10,632 | | | | | | 10,131 | | | | | | 9,845 | | |
Provision for loan losses | | | | | 420 | | | | | | 255 | | | | | | 170 | | | | | | 210 | | |
Noninterest income | | | | | 1,888 | | | | | | 2,256 | | | | | | 2,970 | | | | | | 2,734 | | |
Noninterest expense | | | | | 10,418 | | | | | | 6,985 | | | | | | 6,638 | | | | | | 6,353 | | |
Net income attributable to Bank First National Corporation | | | | $ | 3,278 | | | | | $ | 3,830 | | | | | $ | 4,212 | | | | | $ | 3,993 | | |
Net income available to common shareholders | | | | $ | 3,278 | | | | | $ | 3,830 | | | | | $ | 4,212 | | | | | $ | 3,993 | | |
Basic earnings per common share* | | | | $ | 0.50 | | | | | $ | 0.62 | | | | | $ | 0.68 | | | | | $ | 0.64 | | |
Diluted earnings per common share* | | | | $ | 0.50 | | | | | $ | 0.62 | | | | | $ | 0.68 | | | | | $ | 0.64 | | |
| Change in Interest Rates (in Basis Points) | | | Percentage Change in Net Interest Income | | |||
| +400 | | | | | 5.0% | | |
| +300 | | | | | 3.9% | | |
| +200 | | | | | 2.7% | | |
| +100 | | | | | 1.5% | | |
| –100 | | | | | (4.1)% | | |
| Change in Interest Rates (in Basis Points) | | | Percentage Change in Net Interest Income | | |||
| +400 | | | | | (0.2)% | | |
| +300 | | | | | 0.3% | | |
| +200 | | | | | 0.5% | | |
| +100 | | | | | 0.6% | | |
| –100 | | | | | (2.7)% | | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| Corporate Governance | | | BFC is a Wisconsin corporation. The rights of BFC shareholders are governed by Wisconsin law, the BFC Articles and the BFC Bylaws. | | | PCB is a Wisconsin corporation. The rights of PCB shareholders are governed by Wisconsin law, the PCB Articles and the PCB Bylaws. | |
| Authorized Capital Stock | | | BFC’s authorized capital stock consists of 20,000,000 shares of common stock, par value $0.01 per share, and 5,000,000 shares of preferred stock, par value $0.01 per share. The BFC Articles authorize BFC’s board of directors to issue shares of preferred stock in one or more series and to fix the designations, preferences, rights, qualifications, limitations or restrictions of the shares of BFC preferred stock in each series. As of May 1, 2019, there were 6,577,045 shares of BFC common stock outstanding and no shares of BFC preferred stock outstanding. | | | PCB is authorized to issue up to 5,000,000 shares of common stock, par value $1.00 per share, and 10,000 shares of preferred stock, no par value. The PCB Articles authorize PCB’s board of directors to issue shares of preferred stock in one or more series and to fix the designations, preferences, rights, qualifications, limitations or restrictions of the shares of PCB preferred stock in each series. As of April 26, 2019, there were 2,358,602 shares of PCB common stock issued and outstanding and no shares of preferred stock issued and outstanding. | |
| Preemptive Rights | | | The BFC Articles provide that shareholders do not have preemptive rights. | | | The PCB Articles do not provide shareholders with preemptive rights. | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| Voting Rights | | | Each holder of shares of BFC common stock is entitled to one vote for each share held on all questions submitted to holders of shares of BFC common stock, provided, however, any person that beneficially owns, directly or indirectly, in excess of 20% of the voting power in the election of directors shall be limited to 10% of the full voting power of those shares. Other matters (other than a matter for which the affirmative vote of the holders of a specified portion of the shares entitled to vote is required by Wisconsin law or the BFC Articles) require, of the shares represented at the meeting and entitled to vote on the subject matter, the votes cast within the voting group favoring the action to exceed the votes cast opposing the action, where the vote on the matter occurred at a shareholder meeting at which a quorum is present. | | | Each share of PCB common stock has one vote for each matter submitted to a vote at a meeting of shareholders. Other matters (other than a matter for which the affirmative vote of the holders of a specified portion of the shares entitled to vote is required by the WBCL or the PCB Articles) are determined if the votes cast within the voting group favoring the action exceed the votes cast opposing the action, provided that a quorum exists. Under the PCB Bylaws, any action to be taken at a meeting of the shareholders of the corporation, or any action that may be taken at a meeting of the shareholders, may be taken without a meeting if a consent in writing setting forth the action so taken shall be signed by each of the shareholders entitled to vote with respect to the subject matter thereof. | |
| Cumulative Voting | | | Holders of shares of BFC common stock do not have cumulative voting rights at elections of directors. | | | Holders of shares of PCB common stock do not have cumulative voting rights at elections of directors. | |
| Size of the board of directors | | | The BFC Bylaws provide for a board of directors consisting of not less than 6 and not more than 15 directors as fixed from time to time by a resolution of BFC’s board. Currently, there are nine directors on BFC’s board of directors. | | | The PCB Articles provide that the number of directors may be changed from time to time by the PCB Bylaws. The PCB Bylaws provide that the number of directors will not be less than one nor more than 15. Currently, there are 12 directors on PCB’s board of directors. | |
| Independent Directors | | | A majority of the BFC board of directors must be comprised of independent directors as defined in the listing rules of Nasdaq. | | | PCB is not subject to any requirement with respect to independent directors. | |
| Term of Directors and Classified Board | | | BFC Articles and BFC Bylaws provide that the directors shall be divided into three classes of not less than two nor more than five directors each, with one class to be | | | The PCB Articles provide that directors are elected annually and each director shall hold office until his or her successor is elected and qualified or until his or her earlier | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | elected annually. At each annual meeting of shareholders, directors elected to succeed those directors whose terms expire shall be elected for a term of office of three years, with each director to hold office until his or her successor shall have been elected and qualified or until their earlier resignation, death, or removal from office. | | | resignation or removal, or until there is a decrease in the number of directors. | |
| Election of Directors | | | BFC directors are elected by a plurality of the votes cast by the shares entitled to vote in the election of directors. | | | PCB directors are elected by a plurality of the votes cast by the shares entitled to vote in the election of directors. | |
| Removal of Directors | | | The BFC Articles provide that a director may be removed from office by the affirmative vote of the holders of 80% of the outstanding shares entitled to vote at an election of such director. | | | The PCB Articles provide that only at a shareholders’ meeting with respect to which notice of such purpose has been given may a director be removed with or without cause if the votes cast to remove the director exceed the number of votes cast to not remove the director. If a director is elected by a voting group, only the shareholders of that voting group may participate in the vote to remove that director. | |
| Filling Vacancies of Directors | | | The BFC Articles and BFC Bylaws provide that if a vacancy occurs, the remaining directors may fill such vacancy on the board of directors, including a vacancy created by an increase in the number of directors. In the absence of action by the remaining directors, the shareholders may fill such vacancy at a special meeting or an annual meeting in accordance with the BFC Articles and Bylaws. A director elected to fill a vacancy will serve until the expiration of the term of his or her predecessor. Any vacancy created by the removal of a director by the shareholders may be replaced by an affirmative vote of 80% of the outstanding shares entitled to vote at an election of such director. | | | The PCB Bylaws provide that if a vacancy occurs, including a vacancy resulting from an increase in the number of directors, the shareholders may fill the vacancy. During the time that the shareholders fail or are unable to fill such vacancies, then and until the shareholders act the board of directors may fill the vacancy through an affirmative vote of the majority of the directors present at a meeting at a meeting at which a quorum is present, or if the remaining directors constitute less than a quorum, the board of directors may fill the vacancy with an affirmative vote of a majority of all the directors remaining in office. | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| Director Qualifications | | | BFC Bylaws provide that any director who reaches the age of 70 may not be nominated for election to the board of directors, and any director who reaches the age of 70 during the course of his or her term as director will serve upto the first annual meeting following such birthday, at which point his or her term will end. | | | PCB Articles and PCB Bylaws do not provide for director qualifications. | |
| Amendments to Articles | | | The BFC Articles provide that the board of directors may amend the Articles without shareholder approval pursuant to Section 180.1002 of the WBCL. Except as provided in Section 180.1002 of the WBCL, the BFC Articles can only be amended by an affirmative vote of the holders of 66-2/3% of all outstanding shares of stock entitled to vote on such amendment. In the case of an amendment of Articles V (Directors), VII (Amendment), VIII (Shareholders Vote Required for Merger), IX (Control Share Acquisitions), and X (Indemnification) of the BFC Articles, the affirmative vote of the holders of at least 80% of the outstanding shares of stock entitled to vote on such amendment will be required. Notwithstanding the foregoing, the affirmative vote of a majority of the outstanding shares of stock entitled to vote on an amendment is sufficient to adopt any amendment which is approved by a resolution of the majority of the entire board of directors in office at such time, if it was adopted by the board prior to the mailing to shareholders of the notice of the meeting at which the shareholders’ vote on such matter is held. The BFC Articles provide that if a vote to amend the BFC Articles requires the vote of one or more class of outstanding shares, voting separately as a class, then the 66-2∕3%, 80% or majority vote | | | The PCB Articles may be amended in accordance with the WBCL, which generally requires the approval of the PCB board of directors and the holders of a majority of the votes entitled to be cast on the amendment. | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | required by the BFC Articles shall also apply to each such class, voting separately as a class. | | | | |
| Bylaw Amendments | | | The BFC Bylaws may be amended, altered or repealed and new bylaws may be adopted by the BFC board of directors with an affirmative vote of a majority of directors present at, or participating in, any meeting at which a quorum is present. Bylaws adopted by the shareholders cannot be amended or repealed by the board of directors if such bylaw so provides. The BFC Bylaws provide that any action taken or authorized by the shareholders or by the board of directors, which would be inconsistent with the BFC Bylaws then in effect but is taken or authorized by an affirmative vote of not less than the number of shares or the number of directors required to amend the BFC Bylaws so that the bylaws would be consistent with such action, shall be given the same effect as though the bylaws had been temporarily amended or suspended, but only so far as is necessary to permit the specific action so taken or authorized. | | | The PCB Bylaws may be amended or repealed by the board of directors unless the PCB Articles or the WBCL reserve the right exclusively to the shareholders, or the shareholders in adopting, amending, or repealing a bylaw provide expressly that the board of directors may not amend or repeal that bylaw. The shareholders may amend or repeal the PCB Bylaws even though the bylaws may also be amended or repealed by the board of directors. The PCB Bylaws provide that any action taken or authorized by the shareholders by the affirmative vote of the holders of a majority of the shares of each voting group entitled to vote thereon or by the board of directors by affirmative vote of a majority of the directors, shall be given the same effect as though the Bylaws had been temporarily amended so far as is necessary to permit the specific action so taken or authorized. The PCB Articles do not reserve the right to amend the PCB Bylaws exclusively to the shareholders. | |
| Merger, Consolidations or Sales of Substantially All Assets; Anti-Takeover Provisions | | | BFC Articles provide that (A) any merger or consolidation with one or more other corporations (regardless of which is the surviving corporation) or (B) any sale, lease or exchange of all or substantially all of the property and assets of BFC to or with one or more other corporations, persons or other entities requires the affirmative vote of at least 80% of the outstanding shares of capital stock entitled to vote on the matter. However, if a transaction referenced above is approved by a majority of the board of directors prior to the mailing of the notice of the meeting at which | | | Under the WBCL, subject to certain exceptions, a merger or share exchange must be adopted and approved by the board of directors, and submitted to the shareholders at a meeting of a corporation’s shareholders for approval by each voting group entitled to vote separately on the plan, by a majority of all the votes entitled to be cast on the plan or share exchange by that voting group. | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | the shareholders’ vote on such matter is to be held, then an affirmative vote of a majority of the outstanding shares of capital stock entitled to vote on the matter shall be sufficient to approve such transaction. If the WBCL or the BFC Articles require a vote of shareholders of one or more classes of outstanding shares, voting separately as a class, for approval of such transactions described above, then the 80% or majority vote required shall also apply to each such class, voting separately. | | | | |
| Annual Meetings of the Shareholders | | | BFC Bylaws provide that the annual meeting of the shareholders is to be held once each calendar year, with the interval between such annual meetings to be no less than nine months nor more than 15 months. The annual meeting is to be held at such time and at such place as determined by the board of directors and stated in the notice. | | | The PCB Bylaws provide that the annual meeting of shareholders of PCB will be held within 90 days after the close of PCB’s fiscal year. If the election of directors shall not be held on the day designated for the annual meeting, the board of directors will cause the election to be held at a special meeting of the shareholders as soon thereafter as is convenient. | |
| Special Meetings of the Shareholders | | | Under the BFC Bylaws, special meetings of the shareholders may be called by the Chairman of the board of directors or the Corporate Secretary, upon written request of a majority of the board of directors then in office. | | | The PCB Bylaws provide that special meetings of shareholders can be called by the President, or by the board of directors, and will be called by the President at the request of the holders of not less than one-tenth of all outstanding votes entitled to be cast on any issue at the meeting. | |
| Advance Notice Provisions for Shareholder Nominations and Shareholder Business Proposals at Annual Meetings | | | Rule 14a-8 promulgated by the SEC under the Exchange Act establishes the rules for shareholder proposals intended to be included in a public company’s proxy statement. Rule 14a-8 applies to BFC. Under the rule, a shareholder proposal must be received by the subject company at least 120 days before the anniversary of the date on which the company first mailed the previous year’s proxy statement to shareholders. If, however, the annual meeting date has been changed by more than 30 | | | Rule 14a-8 of the Exchange Act does not apply to PCB. The PCB Articles and Bylaws do not provide a notice provision for shareholder nominations and business proposals at annual meetings. | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | days from the date of the prior year’s meeting, or for special meetings, the proposal must be submitted within a reasonable time before the subject company begins to print and mail its proxy materials. Other than proposals brought under Rule 14a-8, the BFC Bylaws set forth advance procedures for proposal by a shareholder of business to be transacted at an annual or special meeting. The BFC Bylaws provide that, for any shareholder proposal to be presented in connection with a meeting of the shareholders, the shareholder must give timely written notice thereof to BFC’s Corporate Secretary in compliance with the advance notice and eligibility requirements contained in the BFC Bylaws. To be timely, a shareholder notice must be provided to the Corporate Secretary at the principal executive offices of BFC; (1) in the case of an annual meeting of the shareholders, no earlier than the 120th day and no later than the 90th day prior to the first anniversary of the preceding year’s annual meeting (if the event date of the annual meeting is more than 30 days before or more than 60 days after such anniversary date, notice is timely if it is provided no earlier than the 120th day prior to the date of such annual meeting nor later than the 90th day prior to the date of such annual meeting, or if the first public announcement of such annual meeting is less than 100 days prior to such annual meeting, the 10th day following the day on which the public announcement of the date of such annual meeting is first made by BFC), and (2) in the case of a special meeting of the shareholders called for the purpose of electing directors, not earlier than the 120th day prior to such special meeting and no later than 90 days | | | | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | prior to such special meeting or the 10th day following the date on which notice of the date of such special meeting was mailed or public disclosure of the date of the special meeting was made (whichever occurs first). The notice must contain the detailed information specified in the BFC Bylaws about the shareholder making the nomination or proposal and, as applicable, each nominee or the proposed business. Nominations that are not made in accordance with the foregoing provisions may be ruled out of order by the Chairman of the meeting. | | | | |
| Notice of Shareholder Meetings | | | BFC must give written, electronic transmission, or printed notice, or if such forms of personal notice are impracticable, public notice of the place, day and hour of each annual and special shareholders’ meeting. For annual meetings such notice must be no fewer than 50 days nor more than 120 days before the date of such meeting. For special meetings such notice must be no fewer than 20 days nor more than 120 days before the date of such meeting. Unless otherwise provided by WBCL, notice of the annual meeting need not include a description of the purpose for which the meeting is called. | | | PCB must give written notice of the date, time and place of each annual and special shareholders’ meeting no fewer than ten days nor more than 60 days before the meeting date to each shareholder. If a purpose of any shareholder meeting is to consider either; (a) an amendment to the PCB Articles, (b) a plan of merger or share exchange, (c) the sale, lease, exchange, or other disposition of all, or substantially all of PCB’s property, (d) the dissolution of PCB, or (e) the removal of a director, the notice must so state and must be accompanied by a copy or summary of the; (i) articles of amendment, (ii) plan of merger or share exchange, or (iii) a description of the transaction for disposition of all PCB’s property and must be given a sufficient number of days in advance of the meeting to comply with the WBCL. If the proposed action creates dissenters’ rights, the notice must state that shareholders are, or may be, entitled to assert such rights, and must be accompanied by a copy of Subchapter XIII of the WBCL. | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| Liability and Indemnification of Directors and Officers | | | BFC Articles and BFC Bylaws provide that BFC shall indemnify, to the fullest extent permitted by Wisconsin law, each person who may serve or who has served at any time as a director or officer of BFC or of any of its subsidiaries, or who at the request of BFC may serve or at any time has served as a director, officer, partner, trustee, member of any decision-making committee, employee or agent of, or in a similar capacity with, another organization, for all reasonable expenses incurred in connection with any proceeding to the extent he or she has been successful on the merits or otherwise. The WBCL provides that BFC shall indemnify a director who was wholly successful, on the merits or otherwise, in the defense of any proceeding to which he or she was a party because he or she was a director of BFC against reasonable expenses incurred by him or her in connection with the proceeding. In cases where a director of officer is not successful on the merits or otherwise, BFC shall indemnify a director or officer against liability incurred by the director or officer in a proceeding to which the director or officer was a party because he or she is a director or officer of BFC, unless liability was incurred because the director or officer breached or failed to perform a duty that he or she owes to BFC and the breach or failure to perform constitutes any of the following: (1) a willful failure to deal fairly with BFC or its shareholders in connection with a matter in which the director or officer has a material conflict of interest; (2) a violation of the criminal law, unless the director or officer had reasonable cause to believe that his or her conduct was lawful or no reasonable cause to believe that his or her conduct was | | | The PCB Bylaws provide that PCB will indemnify a director, officer, or employee (as those terms are defined in the PCB Articles) to the extent he or she has been successful on the merits or otherwise in the defense of a proceeding (as defined in the PCB Article) for all reasonable expenses incurred in connection with the proceeding if such person was a party because he or she is a director, officer or employee. In other cases, PCB shall indemnify a director, officer, or employee against liability and expenses incurred by such person in connection with a proceeding to which such person was a party because he or she is a director officer or employee, unless it will have been proven by final judicial adjudication that such person breached or failed to perform a duty owed to the corporation which constitutes; (a) a willful failure to deal fairly with the corporation or its shareholders in connection with a matter in which the director, officer or employee has a material conflict of interest, (b) a violation of criminal law, unless the director, officer or employee had reasonable cause to believe his or her conduct was lawful or no reasonable cause to believe his or her conduct was unlawful, (c) a transaction from which the director, officer or employee derived an improper personal benefit, or (d) willful misconduct. The termination of a proceeding by judgment, order, settlement or conviction, or upon a plea of no contest or an equivalent plea, does not, by itself, create a presumption that indemnification of the officer, director or employee is not required. Indemnification is not required to the extent the director, officer or employee has previously received indemnification or allowance of expenses from any person or entity, | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | unlawful; (3) a transaction from which the director or officer derived an improper personal profit; or (4) willful misconduct. The termination of a proceeding by judgment, order, settlement or conviction, or upon a plea of no contest or an equivalent plea, does not, by itself, create a presumption that indemnification of a director or officer is not required. Indemnification by BFC includes payment of reasonable expenses incurred in defending a proceeding in advance of the final disposition of such action or proceeding upon receipt from the person to be indemnified of (i) a written affirmation of his or her good faith belief that he or she has not breached or failed to perform his or her duties and (ii) a written undertaking, executed personally or on his or her behalf, to repay the allowance and, if required by BFC, to pay reasonable interest on the allowance to the extent that it is ultimately determined that indemnification is not required and that indemnification is not ordered by a court. This undertaking shall be an unlimited general obligation of the director or officer and may be accepted without reference to his or her ability to repay the allowance, and may be secured or unsecured. | | | including PCB, in connection with the same proceeding. Upon written request by a director, officer or employee who is a party to a proceeding, PCB will pay or reimburse his or her reasonable expenses as incurred if the director, officer or employee provides PCB with; (i) a written affirmation of his or her good faith belief that he or she has not breached or failed to perform his or her duties and (ii) a written undertaking, executed personally or on his or her behalf, to repay the allowance without interest to the extent that it is ultimately determined by court order that indemnification under the PCB Bylaws is prohibited. This undertaking shall be accepted without reference to his or her ability to repay the allowance, and will be unsecured. The right to indemnification under the PCB Bylaws may only be reduced by the subsequent affirmative vote of not less than two-third of the votes cast by the holders of PCB’s outstanding capital stock entitled to vote on such matter. Any reduction may only be prospective from the date of such vote. | |
| Limitation of Director Liability | | | The BFC Bylaws provide that a director or officer is not liable to the corporation, its shareholders, or any person asserting rights on behalf of the corporation or shareholders, for damages, or any other monetary liabilities arising from a breach of, or failure to perform, any duty resulting solely from his or her status as a director, unless the person asserting liability proves that the breach or failure to perform constitutes; (a) a willful failure to | | | The WBCL states that a director is not liable to the corporation, its shareholders, or any person asserting rights on behalf of the corporation, or its shareholders, for damages, settlements, fees fines, penalties, or other monetary liabilities arising from a breach of, or failure to perform, any duty resulting solely from his or her status as director, unless the person asserting liability proves that the breach or failure to perform constitutes either; (a) a | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | deal with the corporation or shareholders in connection with a matter in which the director or officer had a material conflict of interest, (b) a violation of criminal law, unless the director or officer had reasonable cause to believe his or her conduct was lawful or no reasonable cause to believe his or her conduct was unlawful, (c) a transaction from which the director or officer derived an improper personal profit, or (d) willful misconduct. The limitation of liability of directors and officers does not apply for improper declarations of dividends, distribution of assets, corporate purchase of its own shares, distribution of assets to shareholders during liquidation, or for corporate loans made to an officer or director under the WBCL. | | | willful failure to deal fairly with the corporation or its shareholders in connection with a matter in which the director has a material conflict of interest, (b) a violation of criminal law, unless the director had reasonable cause to believe that his or her conduct was lawful or no reasonable cause to believe that his or her conduct was unlawful, (c) a transaction from which the director derived an improper personal profit, or (d) willful misconduct. | |
| Dividends | | | The WBCL prohibits a Wisconsin corporation from making any distributions to its shareholders if, after giving it effect, (1) the corporation would not be able to pay its debts as they become due in the usual course of business, or (2) the corporation’s total assets would be less than the sum of its total liabilities plus the amount that would be needed, if the corporation were to be dissolved at the time of the distribution, to satisfy the preferential rights upon dissolution of shareholders whose preferential rights are superior to those receiving the distribution. | | | The provisions of the WBCL are also applicable to PCB and its shareholders. | |
| Appraisal/Dissenters’ Rights | | | Under the WBCL, a shareholder is entitled to dissent from, and obtain the fair value in cash of his or her shares in connection with, certain corporate actions, including some mergers, share exchanges, sales or exchanges of all or substantially all of the corporation’s property other than in the usual and regular course | | | The provisions of the WBCL are also applicable to PCB and its shareholders. PCB shareholders are entitled to dissenters’ rights. | |
| | | | Rights of BFC Shareholders (which will be the rights of shareholders of the combined company following the merger) | | | Rights of PCB Shareholders | |
| | | | of business and certain amendments to the corporation’s articles of incorporation. A shareholder of a corporation is not entitled to dissent in connection with a merger under the WBCL if the corporation is a parent corporation merging with its 90% owned subsidiary, and certain other requirements are met regarding maintaining identical rights for the shares outstanding prior to the merger, no change in the articles of incorporation of the surviving corporation as a result of the merger, and the number of shares outstanding immediately after the merger plus the number of shares issuable as a result of the merger do not exceed by more than 20 percent the number of shares of the parent outstanding immediately prior to the merger. Additionally, except as provided otherwise in a corporation’s articles of incorporation, dissenters’ rights are not available to holders of shares registered on a national securities exchange or quoted on the National Association of Securities Dealers, Inc. automated quotation system. | | | | |
| | | Page | | |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-9 | | |
| | | December 31 | | |||||||||
| | | 2018 | | | 2017 | | ||||||
| | | (In Thousands, except share and per share data) | | |||||||||
Assets | | | | | | | | | | | | | |
Cash and due from banks | | | | $ | 41,435 | | | | | $ | 37,914 | | |
Interest-bearing deposits | | | | | 21,830 | | | | | | 15,186 | | |
Federal funds sold | | | | | 44,478 | | | | | | 48,877 | | |
Cash and cash equivalents | | | | | 107,743 | | | | | | 101,977 | | |
Securities held to maturity, at amortized cost ($40,477 and $39,808 fair value at December 31, 2018 and 2017, respectively) | | | | | 40,768 | | | | | | 39,991 | | |
Securities available for sale, at fair value | | | | | 118,906 | | | | | | 119,043 | | |
Loans, net | | | | | 1,416,246 | | | | | | 1,385,935 | | |
Premises and equipment, net | | | | | 24,489 | | | | | | 18,578 | | |
Goodwill | | | | | 15,024 | | | | | | 15,085 | | |
Other investments, at cost | | | | | 4,555 | | | | | | 7,226 | | |
Cash value of life insurance | | | | | 24,178 | | | | | | 23,722 | | |
Intangible assets, net | | | | | 5,297 | | | | | | 5,578 | | |
Other real estate owned (OREO) | | | | | 3,592 | | | | | | 6,270 | | |
Investment in minority-owned subsidiaries | | | | | 25,397 | | | | | | 21,515 | | |
Other assets | | | | | 6,970 | | | | | | 8,484 | | |
TOTAL ASSETS | | | | $ | 1,793,165 | | | | | $ | 1,753,404 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Interest-bearing deposits | | | | $ | 1,108,402 | | | | | $ | 1,070,004 | | |
Noninterest-bearing deposits | | | | | 448,765 | | | | | | 436,638 | | |
Total deposits | | | | | 1,557,167 | | | | | | 1,506,642 | | |
Securities sold under repurchase agreements | | | | | 31,489 | | | | | | 47,568 | | |
Notes payable | | | | | — | | | | | | 8,500 | | |
Subordinated notes | | | | | 11,500 | | | | | | 11,500 | | |
Other liabilities | | | | | 18,686 | | | | | | 17,466 | | |
Total liabilities | | | | | 1,618,842 | | | | | | 1,591,676 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Serial preferred stock - $0.01 par value | | | | | | | | | | | | | |
Authorized – 5,000,000 shares | | | | | — | | | | | | — | | |
Common stock – $0.01 par value | | | | | | | | | | | | | |
Authorized – 20,000,000 shares | | | | | | | | | | | | | |
Issued – 7,368,083 shares as of December 31, 2018 and 2017 Outstanding – 6,610,358 and 6,805,684 shares as of December 31, 2018 and 2017, respectively | | | | | 74 | | | | | | 74 | | |
Additional paid-in capital | | | | | 27,601 | | | | | | 27,528 | | |
Retained earnings | | | | | 168,363 | | | | | | 145,879 | | |
Treasury stock, at cost – 757,725 and 562,399 shares as of December 31, 2018 and 2017, respectively | | | | | (21,349) | | | | | | (12,730) | | |
Accumulated other comprehensive income (loss) | | | | | (366) | | | | | | 977 | | |
Total stockholders’ equity | | | | | 174,323 | | | | | | 161,728 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | $ | 1,793,165 | | | | | $ | 1,753,404 | | |
|
| | | Years Ended December 31 | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In Thousands, except per share amounts) | | |||||||||||||||
Interest income: | | | | | | | | | | | | | | | | | | | |
Loans, including fees | | | | $ | 72,101 | | | | | $ | 48,863 | | | | | $ | 40,853 | | |
Securities: | | | | | | | | | | | | | | | | | | | |
Taxable | | | | | 2,915 | | | | | | 1,833 | | | | | | 1,799 | | |
Tax-exempt | | | | | 1,776 | | | | | | 1,664 | | | | | | 1,575 | | |
Other | | | | | 1,152 | | | | | | 1,112 | | | | | | 499 | | |
Total interest income | | | | | 77,944 | | | | | | 53,472 | | | | | | 44,726 | | |
Interest expense: | | | | | | | | | | | | | | | | | | | |
Deposits | | | | | 12,382 | | | | | | 6,443 | | | | | | 5,506 | | |
Securities sold under repurchase agreements | | | | | 399 | | | | | | 272 | | | | | | 70 | | |
Borrowed funds | | | | | 2,064 | | | | | | 1,017 | | | | | | 356 | | |
Total interest expense | | | | | 14,845 | | | | | | 7,732 | | | | | | 5,932 | | |
Net interest income | | | | | 63,099 | | | | | | 45,740 | | | | | | 38,794 | | |
Provision for loan losses | | | | | 2,935 | | | | | | 1,055 | | | | | | 320 | | |
Net interest income after provision for loan losses | | | | | 60,164 | | | | | | 44,685 | | | | | | 38,474 | | |
Noninterest income: | | | | | | | | | | | | | | | | | | | |
Service charges | | | | | 3,493 | | | | | | 2,950 | | | | | | 2,747 | | |
Income from Ansay | | | | | 2,114 | | | | | | 1,663 | | | | | | 1,583 | | |
Income from UFS | | | | | 2,563 | | | | | | 2,390 | | | | | | 2,133 | | |
Loan servicing income | | | | | 1,478 | | | | | | 1,158 | | | | | | 1,006 | | |
Net gain on sales of mortgage loans | | | | | 617 | | | | | | 895 | | | | | | 1,042 | | |
Noninterest income from strategic alliances | | | | | 90 | | | | | | 94 | | | | | | 90 | | |
Other | | | | | 1,176 | | | | | | 698 | | | | | | 643 | | |
Total noninterest income | | | | | 11,531 | | | | | | 9,848 | | | | | | 9,244 | | |
Noninterest expenses: | | | | | | | | | | | | | | | | | | | |
Salaries, commissions, and employee benefits | | | | | 21,500 | | | | | | 16,595 | | | | | | 13,314 | | |
Occupancy | | | | | 3,498 | | | | | | 3,097 | | | | | | 2,573 | | |
Data processing | | | | | 3,619 | | | | | | 2,939 | | | | | | 2,473 | | |
Postage, stationery, and supplies | | | | | 620 | | | | | | 452 | | | | | | 362 | | |
Net (gain) loss on sales and valuations of OREO | | | | | 252 | | | | | | (49) | | | | | | 31 | | |
Net loss on sales of securities | | | | | 31 | | | | | | 32 | | | | | | 225 | | |
Advertising | | | | | 220 | | | | | | 183 | | | | | | 201 | | |
Charitable contributions | | | | | 985 | | | | | | 495 | | | | | | 463 | | |
Outside service fees | | | | | 3,132 | | | | | | 3,317 | | | | | | 2,670 | | |
Amortization of intangibles | | | | | 756 | | | | | | 132 | | | | | | 18 | | |
Other | | | | | 5,029 | | | | | | 3,201 | | | | | | 2,769 | | |
Total noninterest expenses | | | | | 39,642 | | | | | | 30,394 | | | | | | 25,099 | | |
Income before provision for income taxes | | | | | 32,053 | | | | | | 24,139 | | | | | | 22,619 | | |
Provision for income taxes | | | | | 6,597 | | | | | | 8,826 | | | | | | 7,706 | | |
Net Income | | | | $ | 25,456 | | | | | $ | 15,313 | | | | | $ | 14,913 | | |
Earnings per share – basic | | | | $ | 3.81 | | | | | $ | 2.44 | | | | | $ | 2.40 | | |
Earnings per share – diluted | | | | $ | 3.81 | | | | | $ | 2.44 | | | | | $ | 2.40 | | |
Dividends per share | | | | $ | 0.68 | �� | | | | $ | 0.64 | | | | | $ | 0.59 | | |
|
| | | Years Ended December 31 | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In Thousands) | | |||||||||||||||
Net Income | | | | $ | 25,456 | | | | | $ | 15,313 | | | | | $ | 14,913 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
Unrealized gains (losses) on available for sale securities: | | | | | | | | | | | | | | | | | | | |
Unrealized holding gains (losses) arising during period | | | | | (1,761) | | | | | | 962 | | | | | | (1,578) | | |
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity | | | | | (76) | | | | | | (131) | | | | | | (180) | | |
Reclassification adjustment for losses included in net income | | | | | 31 | | | | | | 32 | | | | | | 225 | | |
Income tax benefit (expense) | | | | | 463 | | | | | | (339) | | | | | | 601 | | |
Total other comprehensive income (loss) | | | | | (1,343) | | | | | | 524 | | | | | | (932) | | |
Comprehensive income | | | | $ | 24,113 | | | | | $ | 15,837 | | | | | $ | 13,981 | | |
|
| | | Serial Preferred Stock | | | Common Stock | | | Additional Paid-in Capital | | | Retained Earnings | | | Treasury Stock | | | Accumulated Other Comprehensive Income (loss) | | | Total Stockholders’ Equity | | |||||||||||||||||||||
| | | (In Thousands, except share and per share amounts) | | |||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2016 | | | | $ | — | | | | | $ | 67 | | | | | $ | 2,691 | | | | | $ | 123,526 | | | | | $ | (8,580) | | | | | $ | 1,224 | | | | | $ | 118,928 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 14,913 | | | | | | — | | | | | | — | | | | | | 14,913 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (932) | | | | | | (932) | | |
Purchase of treasury stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,587) | | | | | | — | | | | | | (2,587) | | |
Sale of treasury stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 448 | | | | | | — | | | | | | 448 | | |
Cash dividends ($0.59 per share) | | | | | — | | | | | | — | | | | | | — | | | | | | (3,666) | | | | | | — | | | | | | — | | | | | | (3,666) | | |
Amortization of stock-based compensation | | | | | — | | | | | | — | | | | | | 419 | | | | | | — | | | | | | — | | | | | | — | | | | | | 419 | | |
Vesting of restricted stock awards | | | | | — | | | | | | — | | | | | | (282) | | | | | | — | | | | | | 282 | | | | | | — | | | | | | — | | |
Balance at December 31, 2016 | | | | | — | | | | | | 67 | | | | | | 2,828 | | | | | | 134,773 | | | | | | (10,437) | | | | | | 292 | | | | | | 127,523 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 15,313 | | | | | | — | | | | | | — | | | | | | 15,313 | | |
Reclassification adjustment for tax rate change | | | | | — | | | | | | — | | | | | | — | | | | | | (161) | | | | | | — | | | | | | 161 | | | | | | — | | |
Other comprehensive income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 524 | | | | | | 524 | | |
Purchase of treasury stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,631) | | | | | | — | | | | | | (3,631) | | |
Sale of treasury stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 896 | | | | | | — | | | | | | 896 | | |
Shares issued in the acquisition of Waupaca Bancorporation, Inc. (653,523 shares) | | | | | — | | | | | | 7 | | | | | | 24,677 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,684 | | |
Cash dividends ($0.64 per share) | | | | | — | | | | | | — | | | | | | — | | | | | | (4,046) | | | | | | — | | | | | | — | | | | | | (4,046) | | |
Amortization of stock-based compensation | | | | | — | | | | | | — | | | | | | 465 | | | | | | — | | | | | | — | | | | | | — | | | | | | 465 | | |
Vesting of restricted stock awards | | | | | — | | | | | | — | | | | | | (442) | | | | | | — | | | | | | 442 | | | | | | — | | | | | | — | | |
Balance at December 31, 2017 | | | | | — | | | | | | 74 | | | | | | 27,528 | | | | | | 145,879 | | | | | | (12,730) | | | | | | 977 | | | | | | 161,728 | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | 25,456 | | | | | | — | | | | | | — | | | | | | 25,456 | | |
Change in accounting principle in unconsolidated subsidiary | | | | | — | | | | | | — | | | | | | — | | | | | | 1,558 | | | | | | — | | | | | | — | | | | | | 1,558 | | |
Other comprehensive loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,343) | | | | | | (1,343) | | |
Purchase of treasury stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,449) | | | | | | — | | | | | | (10,449) | | |
Sale of treasury stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,347 | | | | | | — | | | | | | 1,347 | | |
Cash dividends ($0.68 per share) | | | | | — | | | | | | — | | | | | | — | | | | | | (4,530) | | | | | | — | | | | | | — | | | | | | (4,530) | | |
Amortization of stock-based compensation | | | | | — | | | | | | — | | | | | | 556 | | | | | | — | | | | | | — | | | | | | — | | | | | | 556 | | |
Vesting of restricted stock awards | | | | | — | | | | | | — | | | | | | (483) | | | | | | — | | | | | | 483 | | | | | | — | | | | | | — | | |
Balance at December 31, 2018 | | | | $ | — | | | | | $ | 74 | | | | | $ | 27,601 | | | | | $ | 168,363 | | | | | $ | (21,349) | | | | | $ | (366) | | | | | $ | 174,323 | | |
|
| | | Years Ended December 31 | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In Thousands) | | |||||||||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income | | | | $ | 25,456 | | | | | $ | 15,313 | | | | | $ | 14,913 | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | | | |
Provision for loan losses | | | | | 2,935 | | | | | | 1,055 | | | | | | 320 | | |
Depreciation and amortization of premises and equipment | | | | | 1,116 | | | | | | 1,126 | | | | | | 900 | | |
Amortization of intangibles | | | | | 756 | | | | | | 132 | | | | | | 18 | | |
Net amortization of securities | | | | | 406 | | | | | | 678 | | | | | | 975 | | |
Amortization of stock-based compensation | | | | | 556 | | | | | | 465 | | | | | | 419 | | |
Accretion of purchase accounting valuations | | | | | (6,056) | | | | | | (1,626) | | | | | | — | | |
Net change in deferred loan fees and costs | | | | | 231 | | | | | | 651 | | | | | | (167) | | |
Expense (benefit) for deferred income taxes | | | | | 1,148 | | | | | | 624 | | | | | | (66) | | |
Change in fair value of mortgage servicing rights (MSR) and other | | | | | (119) | | | | | | 224 | | | | | | 558 | | |
Loss from sale and disposal of premises and equipment | | | | | 455 | | | | | | — | | | | | | 9 | | |
(Gain) loss on sale of OREO and valuation allowance | | | | | 252 | | | | | | (49) | | | | | | 31 | | |
Proceeds from sales of mortgage loans | | | | | 37,891 | | | | | | 51,365 | | | | | | 84,526 | | |
Originations of mortgage loans held for sale | | | | | (37,630) | | | | | | (50,898) | | | | | | (83,776) | | |
Gain on sales of mortgage loans | | | | | (617) | | | | | | (895) | | | | | | (1,042) | | |
Realized loss on sale of securities available for sale | | | | | 31 | | | | | | 32 | | | | | | 225 | | |
Undistributed income of UFS joint venture | | | | | (2,563) | | | | | | (2,390) | | | | | | (2,133) | | |
Undistributed income of Ansay joint venture | | | | | (2,114) | | | | | | (1,663) | | | | | | (1,583) | | |
Net earnings on life insurance | | | | | (608) | | | | | | (549) | | | | | | (534) | | |
Decrease in other assets | | | | | 306 | | | | | | 278 | | | | | | 29 | | |
Increase in other liabilities | | | | | 1,220 | | | | | | 4,450 | | | | | | 793 | | |
Net cash provided by operating activities | | | | | 23,052 | | | | | | 18,323 | | | | | | 14,415 | | |
Cash flows from investing activities, net of effects of business combination: | | | | | | | | | | | | | | | | | | | |
Activity in securities available for sale and held to maturity: | | | | | | | | | | | | | | | | | | | |
Sales | | | | | 4,467 | | | | | | 48,906 | | | | | | 9,237 | | |
Maturities, prepayments, and calls | | | | | 15,559 | | | | | | 12,970 | | | | | | 21,493 | | |
Purchases | | | | | (22,909) | | | | | | (49,594) | | | | | | (44,671) | | |
Net increase in loans | | | | | (29,229) | | | | | | (46,708) | | | | | | (69,489) | | |
Dividends received from UFS | | | | | 1,505 | | | | | | 915 | | | | | | 814 | | |
Dividends received from Ansay | | | | | 1,432 | | | | | | 964 | | | | | | 933 | | |
Proceeds from sale of loans acquired in business combination | | | | | — | | | | | | 13,000 | | | | | | — | | |
Proceeds from sale of OREO | | | | | 3,736 | | | | | | 329 | | | | | | 724 | | |
Capital expenditures on OREO | | | | | — | | | | | | — | | | | | | (50) | | |
Sales (Purchases) of other investments | | | | | 2,671 | | | | | | 500 | | | | | | (750) | | |
Proceeds from life insurance | | | | | 152 | | | | | | — | | | | | | — | | |
Proceeds from sale of premises and equipment | | | | | 445 | | | | | | — | | | | | | — | | |
Purchases of premises and equipment | | | | | (7,927) | | | | | | (2,825) | | | | | | (1,272) | | |
Net cash used in business combination | | | | | — | | | | | | (19,882) | | | | | | — | | |
Net cash used in investing activities | | | | | (30,098) | | | | | | (41,425) | | | | | | (83,031) | | |
|
| | | Years Ended December 31 | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In Thousands) | | |||||||||||||||
Cash flows from financing activities, net of effects of business combination: | | | | | | | | | | | | | | | | | | | |
Net increase in deposits | | | | $ | 51,023 | | | | | $ | 34,241 | | | | | $ | 64,445 | | |
Net (decrease) increase in securities sold under repurchase agreements | | | | | (16,079) | | | | | | (2,538) | | | | | | 4,489 | | |
Proceeds from advances of borrowed funds | | | | | 1,214,200 | | | | | | 476,500 | | | | | | 325,400 | | |
Repayment of borrowed funds | | | | | (1,214,200) | | | | | | (476,500) | | | | | | (325,400) | | |
Proceeds from revolving line of credit | | | | | — | | | | | | 5,000 | | | | | | 1,300 | | |
Repayment of revolving line of credit | | | | | (5,000) | | | | | | — | | | | | | (1,300) | | |
Proceeds from note payable | | | | | — | | | | | | 3,500 | | | | | | — | | |
Repayment of note payable | | | | | (3,500) | | | | | | — | | | | | | — | | |
Proceeds from subordinated debt | | | | | — | | | | | | 11,500 | | | | | | — | | |
Dividends paid | | | | | (4,530) | | | | | | (4,046) | | | | | | (3,666) | | |
Proceeds from sales of treasury stock | | | | | 1,347 | | | | | | 896 | | | | | | 448 | | |
Repurchase of common stock | | | | | (10,449) | | | | | | (3,631) | | | | | | (2,587) | | |
Net cash provided by financing activities | | | | | 12,812 | | | | | | 44,922 | | | | | | 63,129 | | |
Net increase (decrease) in cash and cash equivalents | | | | | 5,766 | | | | | | 21,820 | | | | | | (5,487) | | |
Cash and cash equivalents at beginning of year | | | | | 101,977 | | | | | | 80,157 | | | | | | 85,644 | | |
Cash and cash equivalents at end of year | | | | $ | 107,743 | | | | | $ | 101,977 | | | | | $ | 80,157 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
Interest | | | | $ | 14,440 | | | | | $ | 6,751 | | | | | $ | 5,793 | | |
Income taxes | | | | | 5,775 | | | | | | 7,981 | | | | | | 8,202 | | |
Supplemental schedule of noncash activities: | | | | | | | | | | | | | | | | | | | |
Loans transferred to OREO | | | | | 1,310 | | | | | | 2,259 | | | | | | 433 | | |
Mortgage servicing rights resulting from sale of loans | | | | | 356 | | | | | | 428 | | | | | | 660 | | |
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity recognized in other comprehensive income, net of tax | | | | | (60) | | | | | | (80) | | | | | | (109) | | |
Change in unrealized gain/loss on investment securities available for sale, net of tax | | | | | (1,367) | | | | | | 604 | | | | | | (823) | | |
Acquisition: | | | | | | | | | | | | | | | | | | | |
Fair value of assets acquired | | | | $ | — | | | | | $ | 418,235 | | | | | $ | — | | |
Fair value of liabilities assumed | | | | | — | | | | | | 347,276 | | | | | | — | | |
Net assets acquired | | | | $ | — | | | | | $ | 70,959 | | | | | $ | — | | |
Common stock issued in acquisition | | | | | — | | | | | | 24,684 | | | | | | — | | |
| Buildings and improvements | | | 40 years | |
| Land improvements | | | 20 years | |
| Furniture, fixtures and equipment | | | 2 – 7 years | |
| | | As recorded by Waupaca Bancorporation, Inc. | | | Fair Value Adjustment | | | As recorded by Bank First National Corporation | | |||||||||
| | | (In Thousands) | | |||||||||||||||
Cash, cash equivalents and securities | | | | $ | 62,174 | | | | | $ | (400) | | | | | $ | 61,774 | | |
Loans | | | | | 337,548 | | | | | | 1,716 | | | | | | 339,264 | | |
Other real estate owned | | | | | 3,348 | | | | | | (640) | | | | | | 2,708 | | |
Core deposit intangible | | | | | — | | | | | | 3,097 | | | | | | 3,097 | | |
Fixed assets | | | | | 7,661 | | | | | | (4,105) | | | | | | 3,556 | | |
Other assets | | | | | 8,182 | | | | | | (346) | | | | | | 7,836 | | |
Total assets acquired | | | | $ | 418,913 | | | | | $ | (678) | | | | | $ | 418,235 | | |
Deposits | | | | $ | 344,798 | | | | | $ | 810 | | | | | $ | 345,608 | | |
Other liabilities | | | | | 1,605 | | | | | | 63 | | | | | | 1,668 | | |
Total liabilities acquired | | | | $ | 346,403 | | | | | $ | 873 | | | | | $ | 347,276 | | |
Excess of assets acquired over liabilities acquired | | | | $ | 72,510 | | | | | $ | (1,551) | | | | | $ | 70,959 | | |
Less: purchase price | | | | | | | | | | | | | | | | | 78,060 | | |
Goodwill (originally recorded) | | | | | | | | | | | | | | | | | 7,101 | | |
Refinement to fair value estimates during 2018 | | | | | | | | | | | | | | | | | (61) | | |
Goodwill (after refinement) | | | | | | | | | | | | | | | | $ | 7,040 | | |
|
| | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Estimated Fair Value | | ||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions | | | | $ | 51,292 | | | | | $ | 709 | | | | | $ | (108) | | | | | $ | 51,893 | | |
Mortgage-backed securities | | | | | 51,519 | | | | | | 66 | | | | | | (1,016) | | | | | | 50,569 | | |
Corporate notes | | | | | 16,708 | | | | | | — | | | | | | (264) | | | | | | 16,444 | | |
Total available for sale securities | | | | $ | 119,519 | | | | | $ | 775 | | | | | $ | (1,388) | | | | | $ | 118,906 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 499 | | | | | $ | — | | | | | $ | (1) | | | | | $ | 498 | | |
Obligations of states and political subdivisions | | | | | 58,026 | | | | | | 1,467 | | | | | | (103) | | | | | | 59,390 | | |
Mortgage-backed securities | | | | | 42,800 | | | | | | 157 | | | | | | (322) | | | | | | 42,635 | | |
Corporate notes | | | | | 16,602 | | | | | | — | | | | | | (82) | | | | | | 16,520 | | |
Total available for sale securities | | | | $ | 117,927 | | | | | $ | 1,624 | | | | | $ | (508) | | | | | $ | 119,043 | | |
|
| | | Amortized Cost | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Estimated Fair Value | | ||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 28,975 | | | | | $ | 92 | | | | | $ | (389) | | | | | $ | 28,678 | | |
Obligations of states and political subdivisions | | | | | 11,793 | | | | | | 6 | | | | | | — | | | | | | 11,799 | | |
Total held to maturity securities | | | | $ | 40,768 | | | | | $ | 98 | | | | | $ | (389) | | | | | $ | 40,477 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 25,426 | | | | | $ | — | | | | | $ | (157) | | | | | $ | 25,269 | | |
Obligations of states and political subdivisions | | | | | 14,565 | | | | | | 5 | | | | | | (31) | | | | | | 14,539 | | |
Total held to maturity securities | | | | $ | 39,991 | | | | | $ | 5 | | | | | $ | (188) | | | | | $ | 39,808 | | |
|
| | | Less Than 12 Months | | | Greater Than 12 Months | | | Total | | |||||||||||||||||||||||||||
| | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | ||||||||||||||||||
December 31, 2018 – Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of states and political subdivisions | | | | $ | 10,024 | | | | | $ | (64) | | | | | $ | 4,132 | | | | | $ | (44) | | | | | $ | 14,156 | | | | | $ | (108) | | |
Mortgage-backed securities | | | | | 13,352 | | | | | | (183) | | | | | | 31,718 | | | | | | (833) | | | | | | 45,070 | | | | | | (1,016) | | |
Corporate notes | | | | | — | | | | | | — | | | | | | 12,531 | | | | | | (264) | | | | | | 12,531 | | | | | | (264) | | |
Totals | | | | $ | 23,376 | | | | | $ | (247) | | | | | $ | 48,381 | | | | | $ | (1,141) | | | | | $ | 71,757 | | | | | $ | (1,388) | | |
December 31, 2018 – Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 8,422 | | | | | $ | (46) | | | | | $ | 11,580 | | | | | $ | (343) | | | | | $ | 20,002 | | | | | $ | (389) | | |
December 31, 2017 – Available for Sale | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 498 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 498 | | | | | $ | (1) | | |
Obligations of states and political subdivisions | | | | | 3,700 | | | | | | (14) | | | | | | 2,765 | | | | | | (89) | | | | | $ | 6,465 | | | | | $ | (103) | | |
Mortgage-backed securities | | | | | 29,696 | | | | | | (250) | | | | | | 4,316 | | | | | | (72) | | | | | | 34,012 | | | | | | (322) | | |
Corporate notes | | | | | 12,642 | | | | | | (82) | | | | | | — | | | | | | — | | | | | | 12,642 | | | | | | (82) | | |
Totals | | | | $ | 46,536 | | | | | $ | (347) | | | | | $ | 7,081 | | | | | $ | (161) | | | | | $ | 53,617 | | | | | $ | (508) | | |
December 31, 2017 – Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. Treasury securities | | | | $ | 10,425 | | | | | $ | (50) | | | | | $ | 12,281 | | | | | $ | (107) | | | | | $ | 22,706 | | | | | $ | (157) | | |
Obligations of states and political subdivisions | | | | | 1,609 | | | | | | (24) | | | | | | 218 | | | | | | (7) | | | | | | 1,827 | | | | | | (31) | | |
Totals | | | | $ | 12,034 | | | | | $ | (74) | | | | | $ | 12,499 | | | | | $ | (114) | | | | | $ | 24,533 | | | | | $ | (188) | | |
|
| | | Available for Sale | | | Held to Maturity | | ||||||||||||||||||
| | | Amortized Cost | | | Estimated Fair Value | | | Amortized Cost | | | Estimated Fair Value | | ||||||||||||
Due in one year or less | | | | $ | 3,681 | | | | | $ | 3,715 | | | | | $ | 2,926 | | | | | $ | 2,915 | | |
Due after one year through 5 years | | | | | 18,208 | | | | | | 18,121 | | | | | | 14,160 | | | | | | 14,136 | | |
Due after 5 years through ten years | | | | | 13,030 | | | | | | 13,110 | | | | | | 19,903 | | | | | | 19,647 | | |
Due after 10 years | | | | | 33,081 | | | | | | 33,391 | | | | | | 3,779 | | | | | | 3,779 | | |
Subtotal | | | | | 68,000 | | | | | | 68,337 | | | | | | 40,768 | | | | | | 40,477 | | |
Mortgage-backed securities | | | | | 51,519 | | | | | | 50,569 | | | | | | — | | | | | | — | | |
Total | | | | $ | 119,519 | | | | | $ | 118,906 | | | | | $ | 40,768 | | | | | $ | 40,477 | | |
|
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Proceeds from sales of securities | | | | $ | 4,467 | | | | | $ | 48,906 | | | | | $ | 9,237 | | |
Gross gains on sales | | | | | 41 | | | | | | 73 | | | | | | 15 | | |
Gross losses on sales | | | | | (72) | | | | | | (105) | | | | | | (240) | | |
| | | 2018 | | | 2017 | | ||||||
Commercial/industrial | | | | $ | 297,576 | | | | | $ | 263,787 | | |
Commercial real estate – owner occupied | | | | | 416,097 | | | | | | 418,928 | | |
Commercial real estate – non-owner occupied | | | | | 252,717 | | | | | | 225,290 | | |
Construction and development | | | | | 60,927 | | | | | | 75,907 | | |
Residential 1-4 family | | | | | 368,673 | | | | | | 377,141 | | |
Consumer | | | | | 26,854 | | | | | | 33,471 | | |
Other | | | | | 6,369 | | | | | | 3,511 | | |
Subtotals | | | | | 1,429,213 | | | | | | 1,398,035 | | |
ALL | | | | | (12,248) | | | | | | (11,612) | | |
Loans, net of ALL | | | | | 1,416,965 | | | | | | 1,386,423 | | |
Deferred loan fees and costs | | | | | (719) | | | | | | (488) | | |
Loans, net | | | | $ | 1,416,246 | | | | | $ | 1,385,935 | | |
|
| | | Commercial/ Industrial | | | Commercial Real Estate – Owner Occupied | | | Commercial Real Estate – Non-Owner Occupied | | | Construction and Development | | | Residential 1-4 Family | | | Consumer | | | Other | | | Unallocated | | | Total | | |||||||||||||||||||||||||||
ALL – January 1, 2018 | | | | $ | 2,362 | | | | | $ | 2,855 | | | | | $ | 1,987 | | | | | $ | 945 | | | | | $ | 2,728 | | | | | $ | 191 | | | | | $ | 23 | | | | | $ | 521 | | | | | $ | 11,612 | | |
Charge-offs | | | | | (35) | | | | | | (2,374) | | | | | | — | | | | | | (83) | | | | | | (140) | | | | | | (48) | | | | | | (37) | | | | | | — | | | | | | (2,717) | | |
Recoveries | | | | | 2 | | | | | | 158 | | | | | | 3 | | | | | | — | | | | | | 233 | | | | | | 12 | | | | | | 10 | | | | | | — | | | | | | 418 | | |
Provision | | | | | 692 | | | | | | 2,820 | | | | | | 110 | | | | | | (137) | | | | | | (349) | | | | | | (7) | | | | | | 36 | | | | | | (230) | | | | | | 2,935 | | |
ALL – December 31, 2018 | | | | | 3,021 | | | | | | 3,459 | | | | | | 2,100 | | | | | | 725 | | | | | | 2,472 | | | | | | 148 | | | | | | 32 | | | | | | 291 | | | | | | 12,248 | | |
ALL ending balance individually evaluated for impairment | | | | | 566 | | | | | | 353 | | | | | | — | | | | | | — | | | | | | 160 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,079 | | |
ALL ending balance collectively evaluated for impairment | | | | $ | 2,455 | | | | | $ | 3,106 | | | | | $ | 2,100 | | | | | $ | 725 | | | | | $ | 2,312 | | | | | $ | 148 | | | | | $ | 32 | | | | | $ | 291 | | | | | $ | 11,169 | | |
Loans outstanding – December 31, 2018 | | | | $ | 297,576 | | | | | $ | 416,097 | | | | | $ | 252,717 | | | | | $ | 60,927 | | | | | $ | 368,673 | | | | | $ | 26,854 | | | | | $ | 6,369 | | | | | $ | — | | | | | $ | 1,429,213 | | |
Loans ending balance individually evaluated for impairment | | | | | 5,667 | | | | | | 7,796 | | | | | | — | | | | | | — | | | | | | 702 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,165 | | |
Loans ending balance collectively evaluated for impairment | | | | $ | 291,909 | | | | | $ | 408,301 | | | | | $ | 252,717 | | | | | $ | 60,927 | | | | | $ | 367,971 | | | | | $ | 26,854 | | | | | $ | 6,369 | | | | | $ | — | | | | | $ | 1,415,048 | | |
ALL – January 1, 2017 | | | | $ | 1,905 | | | | | $ | 2,576 | | | | | $ | 1,900 | | | | | $ | 727 | | | | | $ | 2,685 | | | | | $ | 189 | | | | | $ | 84 | | | | | $ | 662 | | | | | $ | 10,728 | | |
Charge-offs | | | | | (4) | | | | | | — | | | | | | (1) | | | | | | (15) | | | | | | (141) | | | | | | (7) | | | | | | (50) | | | | | | — | | | | | | (218) | | |
Recoveries | | | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 36 | | | | | | 1 | | | | | | 3 | | | | | | — | | | | | | 47 | | |
Provision | | | | | 454 | | | | | | 279 | | | | | | 88 | | | | | | 233 | | | | | | 148 | | | | | | 8 | | | | | | (14) | | | | | | (141) | | | | | | 1,055 | | |
ALL – December 31, 2017 | | | | | 2,362 | | | | | | 2,855 | | | | | | 1,987 | | | | | | 945 | | | | | | 2,728 | | | | | | 191 | | | | | | 23 | | | | | | 521 | | | | | | 11,612 | | |
ALL ending balance individually evaluated for impairment | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 160 | | | | | | — | | | | | | — | | | | | | — | | | | | | 281 | | |
ALL ending balance collectively evaluated for impairment | | | | $ | 2,362 | | | | | $ | 2,734 | | | | | $ | 1,987 | | | | | $ | 945 | | | | | $ | 2,568 | | | | | $ | 191 | | | | | $ | 23 | | | | | $ | 521 | | | | | $ | 11,331 | | |
Loans outstanding – December 31, 2017 | | | | $ | 263,787 | | | | | $ | 418,928 | | | | | $ | 225,290 | | | | | $ | 75,907 | | | | | $ | 377,141 | | | | | $ | 33,471 | | | | | $ | 3,511 | | | | | $ | — | | | | | $ | 1,398,035 | | |
Loans ending balance individually evaluated for impairment | | | | | — | | | | | | 275 | | | | | | — | | | | | | — | | | | | | 709 | | | | | | — | | | | | | — | | | | | | — | | | | | | 984 | | |
Loans ending balance collectively evaluated for impairment | | | | $ | 263,787 | | | | | $ | 418,653 | | | | | $ | 225,290 | | | | | $ | 75,907 | | | | | $ | 376,432 | | | | | $ | 33,471 | | | | | $ | 3,511 | | | | | $ | — | | | | | $ | 1,397,051 | | |
|
| | | 30 – 89 Days Past Due Accruing | | | 90 Days or more Past Due and Accruing | | | Non-Accrual | | | Total | | ||||||||||||
Commercial/industrial | | | | $ | 76 | | | | | $ | — | | | | | $ | 8,001 | | | | | $ | 8,077 | | |
Commercial real estate – owner occupied | | | | | 59 | | | | | | — | | | | | | 10,311 | | | | | | 10,370 | | |
Commercial real estate – non-owner occupied | | | | | — | | | | | | 58 | | | | | | 233 | | | | | | 291 | | |
Construction and development | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Residential 1-4 family | | | | | 275 | | | | | | 362 | | | | | | 1,549 | | | | | | 2,186 | | |
Consumer | | | | | 9 | | | | | | 3 | | | | | | 5 | | | | | | 17 | | |
Other | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 419 | | | | | $ | 423 | | | | | $ | 20,099 | | | | | $ | 20,941 | | |
|
| | | 30 – 89 Days Past Due Accruing | | | 90 Days or more Past Due and Accruing | | | 2017 Non-Accrual | | | Total | | ||||||||||||
Commercial/industrial | | | | $ | 740 | | | | | $ | 15 | | | | | $ | 6,473 | | | | | $ | 7,228 | | |
Commercial real estate – owner occupied | | | | | 4,285 | | | | | | 2,016 | | | | | | 7,253 | | | | | | 13,554 | | |
Commercial real estate – non-owner occupied | | | | | 239 | | | | | | — | | | | | | 712 | | | | | | 951 | | |
Construction and development | | | | | — | | | | | | — | | | | | | 758 | | | | | | 758 | | |
Residential 1-4 family | | | | | 1,470 | | | | | | 448 | | | | | | 2,878 | | | | | | 4,796 | | |
Consumer | | | | | 38 | | | | | | 7 | | | | | | 53 | | | | | | 98 | | |
Other | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 6,772 | | | | | $ | 2,486 | | | | | $ | 18,127 | | | | | $ | 27,385 | | |
|
| | | Pass (1 – 5) | | | 6 | | | 7 | | | 8 | | | Total | | |||||||||||||||
Commercial/industrial | | | | $ | 277,993 | | | | | $ | 7,309 | | | | | $ | 12,274 | | | | | $ | — | | | | | $ | 297,576 | | |
Commercial real estate – owner occupied | | | | | 375,614 | | | | | | 5,670 | | | | | | 34,789 | | | | | | 24 | | | | | | 416,097 | | |
Commercial real estate – non-owner occupied | | | | | 249,625 | | | | | | — | | | | | | 3,092 | | | | | | — | | | | | | 252,717 | | |
Construction and development | | | | | 60,866 | | | | | | — | | | | | | 61 | | | | | | — | | | | | | 60,927 | | |
Residential 1-4 family | | | | | 364,289 | | | | | | 664 | | | | | | 3,718 | | | | | | 2 | | | | | | 368,673 | | |
Consumer | | | | | 26,835 | | | | | | — | | | | | | 18 | | | | | | 1 | | | | | | 26,854 | | |
Other | | | | | 6,369 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,369 | | |
| | | | $ | 1,361,591 | | | | | $ | 13,643 | | | | | $ | 53,952 | | | | | $ | 27 | | | | | $ | 1,429,213 | | |
|
| | | Pass (1 – 5) | | | 6 | | | 7 | | | 8 | | | Total | | |||||||||||||||
Commercial/industrial | | | | $ | 247,576 | | | | | $ | 1,222 | | | | | $ | 14,989 | | | | | $ | — | | | | | $ | 263,787 | | |
Commercial real estate – owner occupied | | | | | 373,046 | | | | | | 1,113 | | | | | | 44,522 | | | | | | 247 | | | | | | 418,928 | | |
Commercial real estate – non-owner occupied | | | | | 221,844 | | | | | | 1,382 | | | | | | 2,064 | | | | | | — | | | | | | 225,290 | | |
Construction and development | | | | | 68,998 | | | | | | — | | | | | | 6,909 | | | | | | — | | | | | | 75,907 | | |
Residential 1-4 family | | | | | 370,683 | | | | | | — | | | | | | 6,456 | | | | | | 2 | | | | | | 377,141 | | |
Consumer | | | | | 33,426 | | | | | | — | | | | | | 43 | | | | | | 2 | | | | | | 33,471 | | |
Other | | | | | 3,511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,511 | | |
| | | | $ | 1,319,084 | | | | | $ | 3,717 | | | | | $ | 74,983 | | | | | $ | 251 | | | | | $ | 1,398,035 | | |
|
| | | Commercial/ Industrial | | | Commercial Real Estate – Owner Occupied | | | Commercial Real Estate – Non-Owner Occupied | | | Construction and Development | | | Residential 1-4 Family | | | Consumer | | | Other | | | Unallocated | | | Total | | |||||||||||||||||||||||||||
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment | | | | $ | 5,667 | | | | | $ | 2,099 | | | | | $ | — | | | | | $ | — | | | | | $ | 523 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 8,289 | | |
Unpaid principal balance | | | | | 5,667 | | | | | | 2,099 | | | | | | — | | | | | | — | | | | | | 523 | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,289 | | |
Related allowance | | | | | 566 | | | | | | 353 | | | | | | — | | | | | | — | | | | | | 160 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,079 | | |
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ��� | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment | | | | $ | — | | | | | $ | 5,697 | | | | | $ | — | | | | | $ | — | | | | | $ | 179 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 5,876 | | |
Unpaid principal balance | | | | | — | | | | | | 5,697 | | | | | | — | | | | | | — | | | | | | 179 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,876 | | |
Related allowance | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment | | | | $ | 5,667 | | | | | $ | 7,796 | | | | | $ | — | | | | | $ | — | | | | | $ | 702 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 14,165 | | |
Unpaid principal balance | | | | | 5,667 | | | | | | 7,796 | | | | | | — | | | | | | — | | | | | | 702 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,165 | | |
Related allowance | | | | | 566 | | | | | | 353 | | | | | | — | | | | | | — | | | | | | 160 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,079 | | |
Average recorded investment | | | | $ | 2,834 | | | | | $ | 4,036 | | | | | $ | — | | | | | $ | — | | | | | $ | 706 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,576 | | |
| | | Commercial/ Industrial | | | Commercial Real Estate – Owner Occupied | | | Commercial Real Estate – Non-Owner Occupied | | | Construction and Development | | | Residential 1-4 Family | | | Consumer | | | Other | | | Unallocated | | | Total | | |||||||||||||||||||||||||||
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment | | | | $ | — | | | | | $ | 275 | | | | | $ | — | | | | | $ | — | | | | | $ | 523 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 798 | | |
Unpaid principal balance | | | | | — | | | | | | 275 | | | | | | — | | | | | | — | | | | | | 523 | | | | | | — | | | | | | — | | | | | | — | | | | | | 798 | | |
Related allowance | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 160 | | | | | | — | | | | | | — | | | | | | — | | | | | | 281 | | |
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 186 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 186 | | |
Unpaid principal balance | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 186 | | | | | | — | | | | | | — | | | | | | — | | | | | | 186 | | |
Related allowance | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Recorded investment | | | | $ | — | | | | | $ | 275 | | | | | $ | — | | | | | $ | — | | | | | $ | 709 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 984 | | |
Unpaid principal balance | | | | | — | | | | | | 275 | | | | | | — | | | | | | — | | | | | | 709 | | | | | | — | | | | | | — | | | | | | — | | | | | | 984 | | |
Related allowance | | | | | — | | | | | | 121 | | | | | | — | | | | | | — | | | | | | 160 | | | | | | — | | | | | | — | | | | | | — | | | | | | 281 | | |
Average recorded investment | | | | $ | 946 | | | | | $ | 138 | | | | | $ | — | | | | | $ | 13 | | | | | $ | 916 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,013 | | |
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | Recorded Investment | | | Unpaid Principal Balance | | | Recorded Investment | | | Unpaid Principal Balance | | ||||||||||||
Commercial & Industrial | | | | $ | 555 | | | | | $ | 701 | | | | | $ | 628 | | | | | $ | 738 | | |
Commercial real estate – owner occupied | | | | | 1,558 | | | | | | 2,069 | | | | | | 2,609 | | | | | | 2,951 | | |
Commercial real estate – non-owner occupied | | | | | 233 | | | | | | 475 | | | | | | 712 | | | | | | 1,213 | | |
Construction and development | | | | | 171 | | | | | | 171 | | | | | | 758 | | | | | | 884 | | |
Residential 1-4 family | | | | | 1,664 | | | | | | 1,828 | | | | | | 2,153 | | | | | | 3,108 | | |
Consumer | | | | | — | | | | | | — | | | | | | 6 | | | | | | 16 | | |
Other | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 4,181 | | | | | $ | 5,244 | | | | | $ | 6,866 | | | | | $ | 8,910 | | |
|
| | | December 31, 2018 | | | December 31, 2017 | | ||||||||||||||||||
| | | Accretable discount | | | Non- accretable discount | | | Accretable discount | | | Non- accretable discount | | ||||||||||||
Balance at beginning of period | | | | $ | 583 | | | | | $ | 800 | | | | | $ | — | | | | | $ | — | | |
Acquired balance, net | | | | | — | | | | | | — | | | | | | 1,673 | | | | | | 2,848 | | |
Reclassifications between accretable and non-accretable | | | | | 55 | | | | | | (55) | | | | | | — | | | | | | — | | |
Accretion to loan interest income | | | | | (320) | | | | | | — | | | | | | (8) | | | | | | — | | |
Disposals of loans | | | | | — | | | | | | — | | | | | | (1,082) | | | | | | (2,048) | | |
Balance at end of period | | | | $ | 318 | | | | | $ | 745 | | | | | $ | 583 | | | | | $ | 800 | | |
|
(dollar amounts in thousands) | | | Number of Contracts | | | Pre-Modification Outstanding Recorded Investment | | | Post-Modification Outstanding Recorded Investment | | |||||||||
Commercial Real Estate | | | | | 2 | | | | | $ | 5,396 | | | | | $ | 5,044 | | |
| | | 2018 | | | 2017 | | ||||||
Balances at beginning | | | | $ | 65,749 | | | | | $ | 50,245 | | |
New loans and advances | | | | | 59,684 | | | | | | 28,473 | | |
Repayments | | | | | (41,330) | | | | | | (12,969) | | |
Balance at end | | | | $ | 84,103 | | | | | $ | 65,749 | | |
|
| | | 2018 | | | 2017 | | ||||||
Fair value at beginning of year | | | | $ | 2,610 | | | | | $ | 2,406 | | |
Servicing asset additions | | | | | 356 | | | | | | 428 | | |
Loan payments and payoffs | | | | | (475) | | | | | | (440) | | |
Changes in valuation inputs and assumptions used in the valuation model | | | | | 594 | | | | | | 216 | | |
Amount recognized through earnings | | | | | 475 | | | | | | 204 | | |
Fair value at end of year | | | | $ | 3,085 | | | | | $ | 2,610 | | |
Unpaid principal balance of loans serviced for others (in thousands) | | | | $ | 316,480 | | | | | $ | 316,253 | | |
Mortgage servicing rights as a percent of loans serviced for others | | | | | 0.97 | | | | | | 0.83 | | |
| | | 2018 | | | 2017 | | ||||||
Land and land improvements | | | | $ | 3,363 | | | | | $ | 2,581 | | |
Buildings and building improvements | | | | | 23,408 | | | | | | 19,182 | | |
Furniture and equipment | | | | | 6,177 | | | | | | 5,650 | | |
Totals | | | | | 32,948 | | | | | | 27,413 | | |
Less accumulated depreciation | | | | | 8,459 | | | | | | 8,835 | | |
Premises and equipment, net | | | | $ | 24,489 | | | | | $ | 18,578 | | |
|
| | | 2018 | | | 2017 | | ||||||
Beginning of year | | | | $ | 6,270 | | | | | $ | 1,583 | | |
Transfers in | | | | | 1,310 | | | | | | 2,259 | | |
Assets Acquired | | | | | — | | | | | | 2,708 | | |
Gain (loss) on sale of OREO and valuation allowance | | | | | (252) | | | | | | 49 | | |
Sales | | | | | (3,736) | | | | | | (329) | | |
End of year | | | | $ | 3,592 | | | | | $ | 6,270 | | |
|
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Beginning of year | | | | $ | 2,078 | | | | | $ | 2,094 | | | | | $ | 2,142 | | |
Additions charged to expense | | | | | 130 | | | | | | — | | | | | | 37 | | |
Valuation relieved due to sale of OREO | | | | | — | | | | | | (16) | | | | | | (85) | | |
End of year | | | | $ | 2,208 | | | | | $ | 2,078 | | | | | $ | 2,094 | | |
|
| | | 2018 | | | 2017 | | ||||||||||||||||||
| | | Gross Carrying Amount | | | Intangible Accumulated Amortization | | | Gross Carrying Amount | | | Intangible Accumulated Amortization | | ||||||||||||
Core deposit intangible | | | | $ | 3,097 | | | | | $ | 885 | | | | | $ | 3,097 | | | | | $ | 129 | | |
Mortgage servicing rights | | | | | 3,085 | | | | | | — | | | | | | 2,610 | | | | | | — | | |
Totals | | | | $ | 6,182 | | | | | $ | 885 | | | | | $ | 5,707 | | | | | $ | 129 | | |
|
| | | Core Deposit Intangible | | |||
2019 | | | | $ | 645 | | |
2020 | | | | | 535 | | |
2021 | | | | | 424 | | |
2022 | | | | | 313 | | |
2023 | | | | | 203 | | |
Thereafter | | | | | 92 | | |
Total | | | | $ | 2,212 | | |
|
| | | 2018 | | | 2017 | | ||||||
Noninterest-bearing demand deposits | | | | $ | 448,765 | | | | | $ | 436,638 | | |
Interest-bearing demand deposits | | | | | 92,107 | | | | | | 114,711 | | |
Savings deposits | | | | | 616,138 | | | | | | 580,665 | | |
Time deposits | | | | | 382,450 | | | | | | 374,628 | | |
Brokered CD’s | | | | | 17,707 | | | | | | — | | |
Total deposits | | | | $ | 1,557,167 | | | | | $ | 1,506,642 | | |
|
| 2019 | | | | $ | 232,663 | | |
| 2020 | | | | | 71,162 | | |
| 2021 | | | | | 54,859 | | |
| 2022 | | | | | 14,052 | | |
| 2023 | | | | | 24,553 | | |
| Thereafter | | | | | 2,868 | | |
| Total | | | | $ | 400,157 | | |
|
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Outstanding balance at the end of the year | | | | $ | 31,489 | | | | | $ | 47,568 | | | | | $ | 50,106 | | |
Weighted average interest rate at the end of the year | | | | | 2.43% | | | | | | 1.44% | | | | | | 0.69% | | |
Average balance during the year | | | | $ | 22,315 | | | | | $ | 26,537 | | | | | $ | 24,646 | | |
Average interest rate during the year | | | | | 1.79% | | | | | | 1.01% | | | | | | 0.28% | | |
Maximum month end balance during the year | | | | $ | 48,010 | | | | | $ | 53,745 | | | | | $ | 50,106 | | |
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Current tax expense: | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | 3,349 | | | | | $ | 6,340 | | | | | $ | 6,034 | | |
State | | | | | 2,100 | | | | | | 1,862 | | | | | | 1,738 | | |
Total current | | | | | 5,449 | | | | | | 8,202 | | | | | | 7,772 | | |
Deferred tax expenses (benefit): | | | | | | | | | | | | | | | | | | | |
Impact of change in tax rate from tax legislation | | | | | — | | | | | | 642 | | | | | | — | | |
Federal | | | | | 815 | | | | | | (12) | | | | | | (53) | | |
State | | | | | 333 | | | | | | (6) | | | | | | (13) | | |
Total deferred | | | | | 1,148 | | | | | | 624 | | | | | | (66) | | |
Total provision for income taxes | | | | $ | 6,597 | | | | | $ | 8,826 | | | | | $ | 7,706 | | |
|
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Tax expense at statutory rate | | | | $ | 6,731 | | | | | $ | 8,449 | | | | | $ | 7,917 | | |
Increase (decrease) in taxes resulting from: | | | | | | | | | | | | | | | | | | | |
Tax-exempt interest | | | | | (1,105) | | | | | | (1,279) | | | | | | (1,068) | | |
State taxes (net of Federal benefit) | | | | | 1,674 | | | | | | 1,210 | | | | | | 1,128 | | |
Cash surrender value of life insurance | | | | | (128) | | | | | | (192) | | | | | | (186) | | |
ESOP dividend | | | | | (81) | | | | | | (121) | | | | | | (104) | | |
Tax credits | | | | | (91) | | | | | | (117) | | | | | | (122) | | |
Nondeductible expenses associated with acquisition | | | | | — | | | | | | 160 | | | | | | — | | |
Deferred tax rate differential from tax legislation | | | | | — | | | | | | 642 | | | | | | — | | |
Other | | | | | (403) | | | | | | 74 | | | | | | 141 | | |
Total provision for income taxes | | | | $ | 6,597 | | | | | $ | 8,826 | | | | | $ | 7,706 | | |
|
| | | 2018 | | | 2017 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Deferred compensation | | | | $ | 1,089 | | | | | $ | 1,049 | | |
Premises and equipment | | | | | 214 | | | | | | — | | |
Allowance for loan losses | | | | | 3,336 | | | | | | 3,163 | | |
Accrued vacation and severance | | | | | 36 | | | | | | 109 | | |
Other real estate owned | | | | | 352 | | | | | | 355 | | |
Unrealized loss on securities available for sale | | | | | 97 | | | | | | — | | |
Other | | | | | 95 | | | | | | 132 | | |
Total deferred tax assets | | | | | 5,219 | | | | | | 4,808 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Investment in acquisition and discount accretion | | | | | (162) | | | | | | (112) | | |
Mortgage servicing rights | | | | | (840) | | | | | | (711) | | |
Premises and equipment | | | | | — | | | | | | (376) | | |
Unrealized gain on securities available for sale | | | | | — | | | | | | (366) | | |
Other investments | | | | | (209) | | | | | | (209) | | |
Prepaid expenses | | | | | (66) | | | | | | (307) | | |
Investment in minority owned subsidiaries | | | | | (2,238) | | | | | | (1,376) | | |
Goodwill and other intangibles | | | | | (1,049) | | | | | | (11) | | |
Total deferred tax liabilities | | | | | (4,564) | | | | | | (3,468) | | |
Net deferred tax asset | | | | $ | 655 | | | | | $ | 1,340 | | |
|
| | | For the Year Ended December 31, 2018 | | | For the Year Ended December 31, 2017 | | ||||||||||||||||||
| | | Shares | | | Weighted- Average Grant- Date Fair Value | | | Shares | | | Weighted- Average Grant- Date Fair Value | | ||||||||||||
Restricted Stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding at beginning of year | | | | | 53,619 | | | | | $ | 26.59 | | | | | | 59,543 | | | | | $ | 21.98 | | |
Granted | | | | | 17,982 | | | | | | 46.55 | | | | | | 15,975 | | | | | | 35.00 | | |
Vested | | | | | (19,825) | | | | | | 24.36 | | | | | | (21,899) | | | | | | 20.20 | | |
Forfeited or cancelled | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding at end of year | | | | | 51,776 | | | | | $ | 34.27 | | | | | | 53,619 | | | | | $ | 26.59 | | |
|
| | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | | ||||||||||||||||||||||||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||||||||||||||
2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 181,201 | | | | | | 11.35% | | | | | $ | 127,703 | | | | | | 8.00% | | | | | $ | 157,713 | | | | | | 9.88% | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 178,668 | | | | | | 11.21% | | | | | $ | 127,497 | | | | | | 8.00% | | | | | $ | 157,459 | | | | | | 9.88% | | | | | $ | 159,372 | | | | | | 10.00% | | |
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 157,453 | | | | | | 9.86% | | | | | $ | 95,777 | | | | | | 6.00% | | | | | $ | 125,788 | | | | | | 7.88% | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 166,420 | | | | | | 10.44% | | | | | $ | 95,623 | | | | | | 6.00% | | | | | $ | 125,585 | | | | | | 7.88% | | | | | $ | 127,497 | | | | | | 8.00% | | |
Common Equity Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 157,453 | | | | | | 9.86% | | | | | $ | 71,833 | | | | | | 4.50% | | | | | $ | 101,843 | | | | | | 6.38% | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 166,420 | | | | | | 10.44% | | | | | $ | 71,717 | | | | | | 4.50% | | | | | $ | 101,679 | | | | | | 6.38% | | | | | $ | 103,592 | | | | | | 6.50% | | |
Tier 1 capital (to average assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 157,453 | | | | | | 9.06% | | | | | $ | 69,544 | | | | | | 4.00% | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 166,420 | | | | | | 9.59% | | | | | $ | 69,410 | | | | | | 4.00% | | | | | | NA | | | | | | NA | | | | | $ | 86,762 | | | | | | 5.00% | | |
| | | Actual | | | For Capital Adequacy Purposes | | | Minimum Capital Adequacy with Capital Buffer | | | To Be Well Capitalized Under Prompt Corrective Action Provisions | | ||||||||||||||||||||||||||||||||||||
| | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||||||||||||||
2017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 165,809 | | | | | | 10.80% | | | | | $ | 122,868 | | | | | | 8.00% | | | | | $ | 142,066 | | | | | | 9.25% | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 171,642 | | | | | | 11.20% | | | | | $ | 122,643 | | | | | | 8.00% | | | | | $ | 141,806 | | | | | | 9.25% | | | | | $ | 153,304 | | | | | | 10.00% | | |
Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 142,697 | | | | | | 9.29% | | | | | $ | 92,151 | | | | | | 6.00% | | | | | $ | 111,349 | | | | | | 7.25% | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 160,030 | | | | | | 10.44% | | | | | $ | 91,982 | | | | | | 6.00% | | | | | $ | 111,145 | | | | | | 7.25% | | | | | $ | 122,643 | | | | | | 8.00% | | |
Common Equity Tier 1 capital (to risk-weighted assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 142,697 | | | | | | 9.29% | | | | | $ | 69,113 | | | | | | 4.50% | | | | | $ | 88,311 | | | | | | 5.75% | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 160,030 | | | | | | 10.44% | | | | | $ | 68,987 | | | | | | 4.50% | | | | | $ | 88,150 | | | | | | 5.75% | | | | | $ | 99,647 | | | | | | 6.50% | | |
Tier 1 capital (to average assets): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporation | | | | $ | 142,697 | | | | | | 8.47% | | | | | $ | 67,415 | | | | | | 4.00% | | | | | | NA | | | | | | NA | | | | | | NA | | | | | | NA | | |
Bank | | | | $ | 160,030 | | | | | | 9.56% | | | | | $ | 66,984 | | | | | | 4.00% | | | | | | NA | | | | | | NA | | | | | $ | 83,780 | | | | | | 5.00% | | |
| | | Notional Amount | | |||||||||
| | | 2018 | | | 2017 | | ||||||
Commitments to extend credit: | | | | | | | | | | | | | |
Fixed | | | | $ | 57,911 | | | | | $ | 39,027 | | |
Variable | | | | | 268,541 | | | | | | 264,995 | | |
Credit card arrangements | | | | | 7,119 | | | | | | 5,642 | | |
Letters of credit | | | | | 25,261 | | | | | | 25,904 | | |
| | | Instruments Measured At Fair Value | | | Markets for Identical Assets (Level 1) | | | Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | ||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available for sale | | | | | | ||||||||||||||||||||
Obligations of states and political subdivisions | | | | $ | 51,893 | | | | | $ | — | | | | | $ | 51,493 | | | | | $ | 400 | | |
Mortgage-backed securities | | | | | 50,569 | | | | | | — | | | | | | 50,569 | | | | | | — | | |
Corporate notes | | | | | 16,444 | | | | | | — | | | | | | 16,444 | | | | | | — | | |
Mortgage servicing rights | | | | | 3,085 | | | | | | — | | | | | | 3,085 | | | | | | — | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Securities available for sale | | | | | | ||||||||||||||||||||
Obligations of states and political subdivisions | | | | $ | 59,390 | | | | | $ | — | | | | | $ | 58,890 | | | | | $ | 500 | | |
Mortgage-backed securities | | | | | 42,635 | | | | | | — | | | | | | 42,635 | | | | | | — | | |
Corporate notes | | | | | 16,520 | | | | | | — | | | | | | 16,520 | | | | | | — | | |
U.S. Treasury securities | | | | | 498 | | | | | | — | | | | | | 498 | | | | | | — | | |
Mortgage servicing rights | | | | | 2,610 | | | | | | — | | | | | | 2,610 | | | | | | — | | |
| | | 2018 | | | 2017 | | ||||||
Total securities at beginning of year | | | | $ | 500 | | | | | $ | 1,010 | | |
Included in earnings | | | | | — | | | | | | — | | |
Included in other comprehensive income | | | | | — | | | | | | — | | |
Purchases, issuance, and settlements | | | | | (100) | | | | | | — | | |
Transfer in and/or out of level 3 | | | | | — | | | | | | (510) | | |
Total securities at end of year | | | | $ | 400 | | | | | $ | 500 | | |
|
| | | Assets Measured At Fair Value | | | Quoted Prices In Active Markets for Identical Assets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | ||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | |
OREO | | | | $ | 3,592 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,592 | | |
Impaired Loans, net of impairment reserve | | | | | 20,872 | | | | | | — | | | | | | — | | | | | | 20,872 | | |
| | | | $ | 24,464 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,464 | | |
December 31, 2017 | | | | | | | | | | | | | | | | | | | | | | | | | |
OREO | | | | $ | 6,270 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,270 | | |
Impaired Loans, net of impairment reserve | | | | | 18,372 | | | | | | — | | | | | | — | | | | | | 18,372 | | |
| | | | $ | 24,642 | | | | | $ | — | | | | | $ | — | | | | | $ | 24,642 | | |
|
| | | Valuation Technique | | | Unobservable Inputs | | | Range of Discounts | | | Weighted Average Discount | | |||
As of December 31, 2018 | | | | | | | | | | | | | | | | |
OREO | | | Third-party appraisals, sales contracts or brokered price opinions | | | Collateral discounts and estimated costs to sell | | | 0% – 40% | | | | | 18.6% | | |
Impaired loans | | | Third-party appraisals and discounted cash flows | | | Collateral discounts and discount rates | | | 0% – 100% | | | | | 9.3% | | |
As of December 31, 2017 | | | | | | | | | | | | | | | | |
OREO | | | Third-party appraisals, sales contracts or brokered price opinions | | | Collateral discounts and estimated costs to sell | | | 0% – 100% | | | | | 15.7% | | |
Impaired loans | | | Third-party appraisals and discounted cash flows | | | Collateral discounts and discount rates | | | 0% – 100% | | | | | 6.1% | | |
December 31, 2018 | | | Carrying Amount | | | Fair Value | | ||||||||||||||||||||||||
| Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 107,743 | | | | | $ | 107,743 | | | | | $ | — | | | | | $ | — | | | | | $ | 107,743 | | |
Securities held to maturity | | | | | 40,768 | | | | | | — | | | | | | 40,477 | | | | | | — | | | | | | 40,477 | | |
Securities available for sale | | | | | 118,906 | | | | | | — | | | | | | 118,506 | | | | | | 400 | | | | | | 118,906 | | |
Loans, net | | | | | 1,416,246 | | | | | | — | | | | | | — | | | | | | 1,400,538 | | | | | | 1,400,538 | | |
Other investments, at cost | | | | | 4,555 | | | | | | — | | | | | | — | | | | | | 4,555 | | | | | | 4,555 | | |
Mortgage servicing rights | | | | | 3,085 | | | | | | — | | | | | | 3,085 | | | | | | — | | | | | | 3,085 | | |
Cash surrender value of life insurance | | | | | 24,178 | | | | | | 24,178 | | | | | | — | | | | | | — | | | | | | 24,178 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | $ | 1,557,167 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,449,552 | | | | | $ | 1,449,552 | | |
Securities sold under repurchase agreements | | | | | 31,489 | | | | | | — | | | | | | 31,489 | | | | | | — | | | | | | 31,489 | | |
Subordinated notes | | | | | 11,500 | | | | | | — | | | | | | 11,500 | | | | | | — | | | | | | 11,500 | | |
December 31, 2017 | | | Carrying Amount | | | Fair Value | | ||||||||||||||||||||||||
| Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||||||||||
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 101,977 | | | | | $ | 101,977 | | | | | $ | — | | | | | $ | — | | | | | $ | 101,977 | | |
Securities held to maturity | | | | | 39,991 | | | | | | — | | | | | | 39,808 | | | | | | — | | | | | | 39,808 | | |
Securities available for sale | | | | | 119,043 | | | | | | — | | | | | | 118,543 | | | | | | 500 | | | | | | 119,043 | | |
Loans, net | | | | | 1,385,935 | | | | | | — | | | | | | — | | | | | | 1,375,864 | | | | | | 1,375,864 | | |
Other investments, at cost | | | | | 7,226 | | | | | | — | | | | | | — | | | | | | 7,226 | | | | | | 7,226 | | |
Mortgage servicing rights | | | | | 2,610 | | | | | | — | | | | | | 2,610 | | | | | | — | | | | | | 2,610 | | |
Cash surrender value of life insurance | | | | | 23,722 | | | | | | 23,722 | | | | | | — | | | | | | — | | | | | | 23,722 | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits | | | | $ | 1,506,642 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,454,580 | | | | | $ | 1,454,580 | | |
Securities sold under repurchase agreements | | | | | 47,568 | | | | | | — | | | | | | 47,568 | | | | | | — | | | | | | 47,568 | | |
Notes payable | | | | | 8,500 | | | | | | — | | | | | | 8,500 | | | | | | — | | | | | | 8,500 | | |
Subordinated notes | | | | | 11,500 | | | | | | — | | | | | | 11,500 | | | | | | — | | | | | | 11,500 | | |
| | | December 31 | | |||||||||
| | | 2018 | | | 2017 | | ||||||
| | | (In Thousands) | | |||||||||
Assets | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 72 | | | | | $ | 360 | | |
Investment in Bank | | | | | 183,290 | | | | | | 179,060 | | |
Investment in Veritas | | | | | 2,381 | | | | | | 2,367 | | |
Other assets | | | | | 978 | | | | | | 929 | | |
TOTAL ASSETS | | | | $ | 186,721 | | | | | $ | 182,716 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Notes payable | | | | $ | — | | | | | $ | 8,500 | | |
Subordinated notes | | | | | 11,500 | | | | | | 11,500 | | |
Other liabilities | | | | | 898 | | | | | | 988 | | |
Total liabilities | | | | | 12,398 | | | | | | 20,988 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock | | | | | 74 | | | | | | 74 | | |
Additional paid-in capital | | | | | 27,601 | | | | | | 27,528 | | |
Retained earnings | | | | | 168,363 | | | | | | 145,879 | | |
Treasury stock, at cost | | | | | (21,349) | | | | | | (12,730) | | |
Accumulated other comprehensive income | | | | | (366) | | | | | | 977 | | |
Total stockholders’ equity | | | | | 174,323 | | | | | | 161,728 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | $ | 186,721 | | | | | $ | 182,716 | | |
|
| | | Years Ended December 31 | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In Thousands) | | |||||||||||||||
Income: | | | | | | | | | | | | | | | | | | | |
Dividends received from Bank | | | | $ | 22,275 | | | | | $ | 19,480 | | | | | $ | 6,350 | | |
Equity in undistributed earnings of subsidiaries | | | | | 4,029 | | | | | | (3,773) | | | | | | 8,866 | | |
Other income | | | | | 74 | | | | | | — | | | | | | — | | |
Total income | | | | | 26,378 | | | | | | 15,707 | | | | | | 15,216 | | |
Other expenses | | | | | 1,404 | | | | | | 648 | | | | | | 499 | | |
Benefit for income taxes | | | | | (482) | | | | | | (254) | | | | | | (196) | | |
Net income | | | | $ | 25,456 | | | | | $ | 15,313 | | | | | $ | 14,913 | | |
|
| | | Years Ended December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
| | | (In Thousands) | | |||||||||||||||
Cash flow from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income | | | | $ | 25,456 | | | | | $ | 15,313 | | | | | $ | 14,913 | | |
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | | | | | | | | | | | | | | | | | | | |
Stock compensation | | | | | 556 | | | | | | 465 | | | | | | 419 | | |
Equity in earnings of subsidiaries (includes dividends) | | | | | (26,304) | | | | | | (15,707) | | | | | | (15,216) | | |
Changes in other assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Other assets | | | | | (49) | | | | | | (44) | | | | | | (107) | | |
Other liabilities | | | | | (90) | | | | | | 457 | | | | | | (191) | | |
Net cash provided by (used in) operating activities | | | | | (431) | | | | | | 484 | | | | | | (182) | | |
Cash flows from investing activities, net of effects of business combination: | | | | | | | | | | | | | | | | | | | |
Purchase of securities | | | | | — | | | | | | — | | | | | | (750) | | |
Dividends received from Bank | | | | | 22,275 | | | | | | 19,480 | | | | | | 6,350 | | |
Dividends received from Veritas | | | | | — | | | | | | 450 | | | | | | — | | |
Net cash used in business combination | | | | | — | | | | | | (33,378) | | | | | | — | | |
Contribution to subsidiaries | | | | | — | | | | | | — | | | | | | (50) | | |
Net cash provided by (used in) investing activities | | | | | 22,275 | | | | | | (13,448) | | | | | | 5,550 | | |
Cash flows from financing activities, net of effects of business combination: | | | | | | | | | | | | | | | | | | | |
Proceeds from (repayment of) revolving line of credit | | | | | (5,000) | | | | | | 5,000 | | | | | | — | | |
Proceeds from (repayment of) note payable | | | | | (3,500) | | | | | | 3,500 | | | | | | — | | |
Proceeds from subordinated notes | | | | | — | | | | | | 11,500 | | | | | | — | | |
Cash dividends paid | | | | | (4,530) | | | | | | (4,046) | | | | | | (3,666) | | |
Issuance of common stock | | | | | 1,347 | | | | | | 896 | | | | | | 448 | | |
Repurchase of common stock | | | | | (10,449) | | | | | | (3,631) | | | | | | (2,587) | | |
Net cash provided by (used in) financing activities | | | | | (22,132) | | | | | | 13,219 | | | | | | (5,805) | | |
Net increase (decrease) in cash and cash equivalents | | | | | (288) | | | | | | 255 | | | | | | (437) | | |
Cash and cash equivalents at beginning | | | | | 360 | | | | | | 105 | | | | | | 542 | | |
Cash and cash equivalents at end | | | | $ | 72 | | | | | $ | 360 | | | | | $ | 105 | | |
Supplemental schedule of noncash activities: | | | | | | | | | | | | | | | | | | | |
Amortization of unrealized holding gains on securities transferred from available for sale to held to maturity recognized in other comprehensive income, net of tax | | | | $ | (60) | | | | | $ | (80) | | | | | $ | (109) | | |
Change in unrealized gains and losses on investment securities available for sale, net of tax | | | | | (1,367) | | | | | | 604 | | | | | | (823) | | |
| | | Years Ended December 31, | | |||||||||||||||
| | | 2018 | | | 2017 | | | 2016 | | |||||||||
Net income available to common shareholders (in thousands) | | | | $ | 25,456 | | | | | $ | 15,313 | | | | | $ | 14,913 | | |
Weighted average common shares outstanding | | | | | 6,673,758 | | | | | | 6,285,901 | | | | | | 6,220,694 | | |
Earnings per share – basic and diluted | | | | $ | 3.81 | | | | | $ | 2.44 | | | | | $ | 2.40 | | |
2018 Quarters | | | Fourth | | | Third | | | Second | | | First | | ||||||||||||
| | | (Dollars in Thousands, Except Share and Per Share Data) | | |||||||||||||||||||||
Interest income | | | | $ | 19,753 | | | | | $ | 19,510 | | | | | $ | 19,372 | | | | | $ | 19,309 | | |
Interest expense | | | | | 4,240 | | | | | | 3,974 | | | | | | 3,604 | | | | | | 3,027 | | |
Net interest and dividend income | | | | | 15,513 | | | | | | 15,536 | | | | | | 15,768 | | | | | | 16,282 | | |
Provision for loan losses | | | | | 750 | | | | | | 800 | | | | | | 900 | | | | | | 485 | | |
Net interest and dividend income after provision for loan losses | | | | | 14,763 | | | | | | 14,736 | | | | | | 14,868 | | | | | | 15,797 | | |
Noninterest income | | | | | 2,553 | | | | | | 2,508 | | | | | | 3,027 | | | | | | 3,443 | | |
Noninterest expense | | | | | 9,893 | | | | | | 9,708 | | | | | | 10,064 | | | | | | 9,977 | | |
Income before provision for income taxes | | | | | 7,423 | | | | | | 7,536 | | | | | | 7,831 | | | | | | 9,263 | | |
Provision for income taxes | | | | | 1,362 | | | | | | 1,604 | | | | | | 1,431 | | | | | | 2,200 | | |
Net income | | | | $ | 6,061 | | | | | $ | 5,932 | | | | | $ | 6,400 | | | | | $ | 7,063 | | |
Share data | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted | | | | | 6,647,586 | | | | | | 6,661,337 | | | | | | 6,672,344 | | | | | | 6,714,347 | | |
Earnings per share, basic and diluted | | | | $ | 0.91 | | | | | $ | 0.89 | | | | | $ | 0.96 | | | | | $ | 1.05 | | |
2017 Quarters | | | Fourth | | | Third | | | Second | | | First | | ||||||||||||
| | | (Dollars in Thousands, Except Share and Per Share Data) | | |||||||||||||||||||||
Interest income | | | | $ | 17,430 | | | | | $ | 12,629 | | | | | $ | 11,949 | | | | | $ | 11,464 | | |
Interest expense | | | | | 2,298 | | | | | | 1,997 | | | | | | 1,818 | | | | | | 1,619 | | |
Net interest and dividend income | | | | | 15,132 | | | | | | 10,632 | | | | | | 10,131 | | | | | | 9,845 | | |
Provision for loan losses | | | | | 420 | | | | | | 255 | | | | | | 170 | | | | | | 210 | | |
Net interest and dividend income after provision for loan losses | | | | | 14,712 | | | | | | 10,377 | | | | | | 9,961 | | | | | | 9,635 | | |
Noninterest income | | | | | 1,888 | | | | | | 2,256 | | | | | | 2,970 | | | | | | 2,734 | | |
Noninterest expense | | | | | 10,418 | | | | | | 6,985 | | | | | | 6,638 | | | | | | 6,353 | | |
Income before provision for income taxes | | | | | 6,182 | | | | | | 5,648 | | | | | | 6,293 | | | | | | 6,016 | | |
Provision for income taxes | | | | | 2,904 | | | | | | 1,818 | | | | | | 2,081 | | | | | | 2,023 | | |
Net income | | | | $ | 3,278 | | | | | $ | 3,830 | | | | | $ | 4,212 | | | | | $ | 3,993 | | |
Share data | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average common shares outstanding, basic and diluted | | | | | 6,612,114 | | | | | | 6,151,737 | | | | | | 6,172,413 | | | | | | 6,205,428 | | |
Earnings per share, basic and diluted | | | | $ | 0.50 | | | | | $ | 0.62 | | | | | $ | 0.68 | | | | | $ | 0.64 | | |
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| ARTICLE II MERGER CONSIDERATION; EXCHANGE PROCEDURES | | ||||||
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-5 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-6 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-8 | | | |
| ARTICLE III REPRESENTATIONS AND WARRANTIES OF PCB | | ||||||
| | | | | A-8 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-13 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | |
| | | | | A-19 | | | |
| | | | | 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-23 | | | |
| | | | | A-24 | | | |
| ARTICLE IV REPRESENTATIONS AND WARRANTIES OF BFC | | ||||||
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| ARTICLE V COVENANTS | | ||||||
| | | | | A-29 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| ARTICLE VI CONDITIONS TO CONSUMMATION OF THE MERGER | | ||||||
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| ARTICLE VII TERMINATION | | ||||||
| | | | | A-46 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| ARTICLE VIII DEFINITIONS | | ||||||
| | | | | A-49 | | | |
| ARTICLE IX MISCELLANEOUS | | ||||||
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-61 | | | |
| | | | | A-66 | | | |
| | | | | A-71 | | | |
| | | | | A-77 | | |