MetroCity Bankshares, Inc. - Quarter Report: 2022 March (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒ Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2022
OR
☐ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from _______ to _______
Commission File Number 001-39068
METROCITY BANKSHARES, INC.
(Exact name of registrant as specified in its charter)
(770) 455-4989
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading Symbol(s) | Name of each Exchange on which registered |
Common Stock, par value $0.01 per share | MCBS | Nasdaq Global Select Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☒ | Non-accelerated filer | ☐ | Smaller reporting company | ☐ |
Emerging growth company | ☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of May 2, 2022, the registrant had 25,465,236 shares of common stock, par value $0.01 per share, issued and outstanding.
METROCITY BANKSHARES, INC.
Quarterly Report on Form 10-Q
March 31, 2022
TABLE OF CONTENTS
2
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
METROCITY BANKSHARES, INC.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share data)
March 31, | December 31, | |||||
| 2022 |
| 2021 | |||
(Unaudited) | ||||||
Assets: |
|
|
| |||
Cash and due from banks | $ | 418,988 | $ | 432,523 | ||
Federal funds sold |
| 5,743 |
| 8,818 | ||
Cash and cash equivalents |
| 424,731 |
| 441,341 | ||
Equity securities | 11,024 | 11,386 | ||||
Securities available for sale (at fair value) |
| 23,886 |
| 25,733 | ||
Loans held for sale |
| 37,928 |
| — | ||
Loans, less allowance for loan losses of $16,674 and $16,952, respectively |
| 2,495,626 |
| 2,488,118 | ||
Accrued interest receivable |
| 10,644 |
| 11,052 | ||
Federal Home Loan Bank stock |
| 15,806 |
| 19,701 | ||
Premises and equipment, net |
| 12,814 |
| 13,068 | ||
Operating lease right-of-use asset |
| 8,925 |
| 9,338 | ||
Foreclosed real estate, net | 3,562 | 3,618 | ||||
SBA servicing asset, net |
| 10,554 |
| 10,234 | ||
Mortgage servicing asset, net |
| 6,925 |
| 7,747 | ||
Bank owned life insurance |
| 67,841 |
| 59,437 | ||
Other assets |
| 12,051 |
| 5,385 | ||
Total assets | $ | 3,142,317 | $ | 3,106,158 | ||
Liabilities: |
|
|
|
| ||
Deposits: |
|
|
|
| ||
Non-interest-bearing demand | $ | 615,650 | $ | 592,444 | ||
Interest-bearing |
| 1,766,491 |
| 1,670,576 | ||
Total deposits |
| 2,382,141 |
| 2,263,020 | ||
Federal Home Loan Bank advances | 380,000 | 500,000 | ||||
Other borrowings |
| 405 |
| 459 | ||
Operating lease liability |
| 9,445 |
| 9,861 | ||
Accrued interest payable |
| 207 |
| 204 | ||
Other liabilities |
| 59,709 |
| 42,391 | ||
Total liabilities | $ | 2,831,907 | $ | 2,815,935 | ||
Shareholders' Equity: |
|
|
|
| ||
Preferred stock, $0.01 par value, 10,000,000 shares authorized, no shares issued or outstanding | ||||||
Common stock, $0.01 par value, 40,000,000 shares authorized, 25,465,236 shares and as of and December 31, 2021 | 255 | 255 | ||||
Additional paid-in capital |
| 51,753 |
| 51,559 | ||
Retained earnings |
| 254,165 |
| 238,577 | ||
Accumulated other comprehensive income (loss) |
| 4,237 |
| (168) | ||
Total shareholders' equity |
| 310,410 |
| 290,223 | ||
Total liabilities and shareholders' equity | $ | 3,142,317 | $ | 3,106,158 |
See accompanying notes to unaudited consolidated financial statements.
3
METROCITY BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
(Dollars in thousands, except per share data)
Three Months Ended | ||||||
March 31, | ||||||
| 2022 |
| 2021 | |||
Interest and dividend income: |
|
| ||||
Loans, including fees | $ | 31,459 | $ | 22,500 | ||
Other investment income |
| 492 |
| 170 | ||
Federal funds sold |
| 2 |
| 2 | ||
Total interest income |
| 31,953 |
| 22,672 | ||
Interest expense: | ||||||
Deposits |
| 1,139 |
| 992 | ||
FHLB advances and other borrowings |
| 161 |
| 146 | ||
Total interest expense |
| 1,300 |
| 1,138 | ||
Net interest income |
| 30,653 |
| 21,534 | ||
Provision for loan losses |
| 104 |
| 1,599 | ||
Net interest income after provision for loan losses |
| 30,549 |
| 19,935 | ||
Noninterest income: | ||||||
Service charges on deposit accounts |
| 481 |
| 373 | ||
Other service charges, commissions and fees |
| 2,159 |
| 3,398 | ||
Gain on sale of residential mortgage loans |
| 1,211 |
| — | ||
Mortgage servicing income, net |
| 101 |
| 166 | ||
Gain on sale of SBA loans |
| 1,568 |
| 1,854 | ||
SBA servicing income, net |
| 1,644 |
| 2,133 | ||
Other income |
| 492 |
| 262 | ||
Total noninterest income |
| 7,656 |
| 8,186 | ||
Noninterest expense: | ||||||
Salaries and employee benefits |
| 7,096 |
| 6,699 | ||
Occupancy and equipment |
| 1,227 |
| 1,275 | ||
Data processing |
| 277 |
| 308 | ||
Advertising |
| 150 |
| 145 | ||
Other expenses |
| 3,429 |
| 2,281 | ||
Total noninterest expense |
| 12,179 |
| 10,708 | ||
Income before provision for income taxes |
| 26,026 |
| 17,413 | ||
Provision for income taxes |
| 6,597 |
| 4,432 | ||
Net income available to common shareholders | $ | 19,429 | $ | 12,981 | ||
Earnings per share: | ||||||
Basic | $ | 0.76 | $ | 0.51 | ||
Diluted | $ | 0.76 | $ | 0.50 |
See accompanying notes to unaudited consolidated financial statements.
4
METROCITY BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited)
(Dollars in thousands)
Three Months Ended | ||||||
March 31, | ||||||
| 2022 |
| 2021 | |||
Net income | $ | 19,429 | $ | 12,981 | ||
Other comprehensive gain (loss): |
|
|
| |||
Unrealized holding losses on securities available for sale |
| (1,484) |
| (210) | ||
Net changes in fair value of cash flow hedges | 7,358 | — | ||||
Tax effect |
| (1,469) |
| 54 | ||
Other comprehensive gain (loss) |
| 4,405 |
| (156) | ||
Comprehensive income | $ | 23,834 | $ | 12,825 |
See accompanying notes to unaudited consolidated financial statements.
5
METROCITY BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Unaudited)
(Dollars in thousands, except per share data)
Accumulated | |||||||||||||||||
Common Stock | Additional | Other | |||||||||||||||
Number of | Paid-in | Retained | Comprehensive | ||||||||||||||
| Shares |
| Amount |
| Capital |
| Earnings |
| Income (Loss) |
| Total | ||||||
Three Months Ended: | |||||||||||||||||
Balance, January 1, 2022 |
| 25,465,236 | $ | 255 | $ | 51,559 | $ | 238,577 | $ | (168) | $ | 290,223 | |||||
Net income |
| — |
| — |
| — |
| 19,429 |
| — |
| 19,429 | |||||
Stock based compensation expense |
| — |
| — |
| 194 |
| — |
| — |
| 194 | |||||
Other comprehensive income |
| — |
| — |
| — |
| — |
| 4,405 |
| 4,405 | |||||
Dividends on common stock ($0.15 per share) | — |
| — |
| — |
| (3,841) |
| — |
| (3,841) | ||||||
Balance, March 31, 2022 |
| 25,465,236 | $ | 255 | $ | 51,753 | $ | 254,165 | $ | 4,237 | $ | 310,410 | |||||
Balance, January 1, 2021 |
| 25,674,573 | $ | 257 | $ | 55,674 | $ | 188,705 | $ | 195 | $ | 244,831 | |||||
Net income |
| — |
| — |
| — |
| 12,981 |
| — |
| 12,981 | |||||
Stock based compensation expense |
| — |
| — |
| 303 | — |
| — |
| 303 | ||||||
Other comprehensive loss | — |
| — | — |
| — |
| (156) |
| (156) | |||||||
Dividends on common stock ($0.10 per share) | — |
| — | — |
| (2,584) |
| — |
| (2,584) | |||||||
Balance, March 31, 2021 |
| 25,674,573 | $ | 257 | $ | 55,977 | $ | 199,102 | $ | 39 | $ | 255,375 |
See accompanying notes to unaudited consolidated financial statements.
6
METROCITY BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
Three Months Ended March 31, | ||||||
| 2022 |
| 2021 | |||
Cash flow from operating activities: |
|
|
|
| ||
Net income | $ | 19,429 | $ | 12,981 | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation, amortization and accretion |
| 711 |
| 732 | ||
Provision for loan losses |
| 104 |
| 1,599 | ||
Stock based compensation expense |
| 194 |
| 303 | ||
Unrealized losses recognized on equity securities | 362 | — | ||||
Loss on sale of foreclosed real estate |
| 15 |
| — | ||
Proceeds from sales of residential real estate loans |
| 58,198 |
| — | ||
Gain on sale of residential mortgages |
| (1,211) |
| — | ||
Origination of SBA loans held for sale |
| (23,391) |
| (22,949) | ||
Proceeds from sales of SBA loans held for sale |
| 24,959 |
| 24,803 | ||
Gain on sale of SBA loans |
| (1,568) |
| (1,854) | ||
Increase in cash value of bank owned life insurance |
| (404) |
| (227) | ||
Decrease in accrued interest receivable |
| 408 |
| 156 | ||
Increase in SBA servicing rights |
| (320) |
| (892) | ||
Decrease in mortgage servicing rights |
| 822 |
| 1,269 | ||
Increase in other assets |
| (810) |
| (381) | ||
Increase (decrease) in accrued interest payable |
| 3 |
| (16) | ||
Increase in other liabilities |
| 16,915 |
| 9,739 | ||
Net cash flow provided by operating activities |
| 94,416 |
| 25,263 | ||
Cash flow from investing activities: |
|
|
|
| ||
Purchases of securities available for sale | — | (1,034) | ||||
Proceeds from maturities, calls or paydowns of securities available for sale |
| 345 |
| 185 | ||
Redemption of Federal Home Loan Bank stock |
| 3,895 |
| 2,196 | ||
Increase in loans, net | (102,527) |
| (236,440) | |||
Purchases of premises and equipment |
| (26) |
| (99) | ||
Proceeds from sales of foreclosed real estate owned | 41 | — | ||||
Purchase of bank owned life insurance | (8,000) | — | ||||
Net cash flow used by investing activities |
| (106,272) |
| (235,192) | ||
Cash flow from financing activities: |
|
|
|
| ||
Dividends paid on common stock |
| (3,821) |
| (2,567) | ||
Increase in deposits, net |
| 119,121 |
| 266,031 | ||
Decrease in other borrowings, net |
| (54) |
| (4) | ||
Proceeds from Federal Home Loan Bank advances | — | — | ||||
Repayments of Federal Home Loan Bank advances |
| (120,000) |
| (30,000) | ||
Net cash flow (used) provided by financing activities |
| (4,754) |
| 233,460 |
See accompanying notes to unaudited consolidated financial statements.
7
METROCITY BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)
Three Months Ended March 31, | ||||||
| 2022 |
| 2021 | |||
Net change in cash and cash equivalents |
| (16,610) |
| 23,531 | ||
Cash and cash equivalents at beginning of period |
| 441,341 |
| 150,688 | ||
Cash and cash equivalents at end of period | $ | 424,731 | $ | 174,219 | ||
Supplemental schedule of noncash investing and financing activities: | ||||||
Transfer of loans to loans held for sale | $ | 94,915 | $ | — | ||
Transfer of loan principal to foreclosed real estate, net of write-downs | $ | — | $ | — | ||
Initial recognition of operating lease right-of-use assets | $ | — | $ | 560 | ||
Initial recognition of operating lease liabilities | $ | — | $ | 560 | ||
Supplemental disclosures of cash flow information - Cash paid during the year for: | ||||||
Interest | $ | 1,297 | $ | 1,154 | ||
Income taxes | $ | 488 | $ | 261 |
See accompanying notes to unaudited consolidated financial statements.
8
METROCITY BANKSHARES, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
MARCH 31, 2022
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accompanying unaudited consolidated financial statements include the accounts of MetroCity Bankshares, Inc. (“Company”) and its wholly-owned subsidiary, Metro City Bank (the “Bank”). The Company owns 100% of the Bank. The “Company” or “our,” as used herein, includes Metro City Bank unless the context indicates that we refer only to MetroCity Bankshares, Inc.
These unaudited consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (“GAAP”) followed within the financial services industry for interim financial information and Article 10 of Regulation S-X. Accordingly, they do not include all of the information or notes required for complete financial statements.
The Company principally operates in one business segment, which is community banking.
In the opinion of management, all adjustments, consisting of normal and recurring items, considered necessary for a fair presentation of the consolidated financial statements for the interim periods have been included. All significant intercompany accounts and transactions have been eliminated in consolidation. Certain amounts reported in prior periods have been reclassified to conform to current year presentation. These reclassifications did not have a material effect on previously reported net income, shareholders’ equity or cash flows.
Operating results for the three month period ended March 31, 2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022. These statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2021.
The Company’s significant accounting policies are described in Note 1 of the Notes to Consolidated Financial Statements for the year ended December 31, 2021, which are included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 (the “Company’s 2021 Form 10-K”). There were no new accounting policies or changes to existing policies adopted during the first three months of 2022 which had a significant effect on the Company’s results of operations or statement of financial condition. For interim reporting purposes, the Company follows the same basic accounting policies and considers each interim period as an integral part of an annual period.
Contingencies
Due to the nature of their activities, the Company and its subsidiary are at times engaged in various legal proceedings that arise in the course of normal business, some of which were outstanding as of March 31, 2022. Although the ultimate outcome of all claims and lawsuits outstanding as of March 31, 2022 cannot be ascertained at this time, it is the opinion of management that these matters, when resolved, will not have a material adverse effect on the Company’s results of operations or financial condition.
Operating, Accounting and Reporting Considerations Related to COVID-19
The COVID-19 pandemic has negatively impacted the global economy, including the Company’s market areas. In response to this crisis, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act was passed by Congress and signed into law on March 27, 2020. The CARES Act provided an estimated $2.2 trillion to fight the COVID-19 pandemic and stimulate the economy by supporting individuals and businesses through loans, grants, tax changes, and other types of relief. Some of the provisions applicable to the Company include, but are not limited to:
● | Accounting for Loan Modifications - The CARES Act provided that financial institutions may elect to suspend (1) the requirements under GAAP for certain loan modifications that would otherwise be categorized as a troubled debt restructure (“TDR”) and (2) any determination that such loan modifications would be considered a TDR, |
9
including the related impairment for accounting purposes. The Consolidated Appropriations Act (“CAA”), signed into law on December 27, 2020, extended the applicable period to include modification to loans held by financial institutions executed between March 1, 2020 and the earlier of (i) January 1, 2022, or (ii) 60 days after the date of termination of the COVID-19 national emergency. |
● | Paycheck Protection Program - The CARES Act established the Paycheck Protection Program (“PPP”), an expansion of the Small Business Administration’s (“SBA”) 7(a) loan program and the Economic Injury Disaster Loan Program (“EIDL”), administered directly by the SBA. The CAA provided several amendments to the PPP, including additional funding for first and second draws of PPP loans up to March 31, 2021. On March 30, 2021, the PPP Extension Act of 2021 was signed into law, which extended the program to May 31, 2021. The Company was a participant in the PPP. |
Also in response to the COVID-19 pandemic, the Board of Governors of the Federal Reserve System (“FRB”), the Federal Deposit Insurance Corporation (“FDIC”), the National Credit Union Administration (“NCUA”), the Office of the Comptroller of the Currency (“OCC”), and the Consumer Financial Protection Bureau (“CFPB”), in consultation with the state financial regulators (collectively, the “agencies”) issued a joint interagency statement (issued March 22, 2020; revised statement issued April 7, 2020). Some of the provisions applicable to the Company include, but are not limited to:
● | Accounting for Loan Modifications - Loan modifications that do not meet the conditions of the CARES Act may still qualify as a modification that does not need to be accounted for as a TDR. The agencies confirmed with the Financial Accounting Standards Board (“FASB”) staff that short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not TDRs. This includes short-term (e.g., three months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or insignificant delays in payment. |
● | Past Due Reporting - With regard to loans not otherwise reportable as past due, financial institutions are not expected to designate loans with deferrals granted due to COVID-19 as past due because of the deferral. A loan’s payment date is governed by the due date stipulated in the legal agreement. If a financial institution agrees to a payment deferral, these loans would not be considered past due reporting during the period of the deferral. |
● | Nonaccrual Status - During short-term COVID-19 modifications, these loans generally should not be reported as nonaccrual or as classified. |
The Company began offering short-term loan modifications to assist borrowers during the COVID-19 pandemic. These modifications generally involve principal and/or interest payment deferrals for up to six months. These modifications generally meet the criteria of both Section 4013 of the CARES Act and the joint interagency statement, and therefore, the Company does not account for such loan modifications as TDRs. As the COVID-19 pandemic persists in negatively impacting the economy, the Company continues to offer additional loan modifications to borrowers struggling as a result of COVID-19. Similar to the initial modifications granted, the additional round of loan modifications are granted specifically under Section 4013 of the CARES Act and generally involve principal and/or interest payment deferrals for up to an additional six months for commercial and consumer loans, and principal-only deferrals for up to an additional 12 months for selected commercial loans. On August 3, 2020, the Federal Financial Institutions Examination Council on behalf of its members (collectively “the FFIEC members”) issued a joint statement on additional loan accommodations related to COVID-19. The joint statement clarifies that for loan modifications in which Section 4013 is being applied, subsequent modifications could also be eligible under Section 4013. To be eligible, each loan modification must be (1) related to the COVID-19 event; (2) executed on a loan that was not more than 30 days past due as of December 31, 2019; and (3) executed between March 1, 2020, and the earlier of (A) 60 days after the date of termination of the National Emergency or (B) December 31, 2020. The December 31, 2020 deadline was subsequently extended to January 1, 2022, by the CAA. Substantially all of the Company’s additional round of loan modifications granted under Section 4013 of the CARES Act are in compliance with the aforementioned FFIEC requirements. Accordingly, the Company does not account for such loan modifications as TDRs.
10
Recently Issued Accounting Pronouncements Not Yet Adopted
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) to replace the incurred loss model with an expected loss model, which is referred to as the current expected credit loss (“CECL”) model. The CECL model is applicable to the measurement of credit losses on financial assets measured at amortized cost, including loan receivables and held-to-maturity debt securities. It also applies to off-balance sheet credit exposures not accounted for as insurance (loan commitments, standby letters of credit, financial guarantees, and similar instruments) and net investments in leases recognized by a lessor. For debt securities with other-than-temporary impairment (“OTTI”), the guidance will be applied prospectively. Existing purchased credit impaired (“PCI”) assets will be grandfathered and classified as purchased credit deteriorated (“PCD”) assets at the date of adoption. The assets will be grossed up for the allowance of expected credit losses for all PCD assets at the date of adoption and will continue to recognize the noncredit discount in interest income based on the yield of such assets as of the adoption date. Subsequent changes in expected credit losses will be recorded through the allowance. Adoption is effective for interim and annual reporting periods beginning after December 15, 2022. Early adoption is permitted; however, we plan to adopt ASU 2016-13 on January 1, 2023. The Company has selected a software solution supported by a third-party vendor to be used in developing an expected credit loss model compliant with ASU 2016-13. The Company has also contracted with a third-party vendor to assist with our CECL implementation and help establish the necessary policies and procedures to be fully compliant with ASU 2016-13. We will continue to evaluate the impact of this new accounting standard through its effective date.
The Company has further evaluated other Accounting Standards Updates issued during 2022 to date but does not expect updates other than those summarized above to have a material impact on the consolidated financial statements.
NOTE 2 – INVESTMENT SECURITIES
The amortized costs, gross unrealized gains and losses, and estimated fair values of securities available for sale as of March 31, 2022 and December 31, 2021 are summarized as follows:
March 31, 2022 | ||||||||||||
|
| Gross |
| Gross |
| Gross |
| Estimated | ||||
Amortized | Unrealized | Unrealized | Fair | |||||||||
(Dollars in thousands) | Cost | Gains | Losses | Value | ||||||||
Obligations of U.S. Government entities and agencies | $ | 6,729 | $ | — | $ | — | $ | 6,729 | ||||
States and political subdivisions |
| 8,157 |
| 3 |
| (590) |
| 7,570 | ||||
Mortgage-backed GSE residential |
| 10,431 |
| — | (844) |
| 9,587 | |||||
Total | $ | 25,317 | $ | 3 | $ | (1,434) | $ | 23,886 |
December 31, 2021 | ||||||||||||
|
| Gross |
| Gross |
| Gross |
| Estimated | ||||
Amortized | Unrealized | Unrealized | Fair | |||||||||
(Dollars in thousands) | Cost | Gains | Losses | Value | ||||||||
Obligations of U.S. Government entities and agencies | $ | 6,949 | $ | — | $ | — | $ | 6,949 | ||||
States and political subdivisions |
| 8,169 |
| 203 |
| (11) |
| 8,361 | ||||
Mortgage-backed GSE residential |
| 10,562 |
| 11 |
| (150) |
| 10,423 | ||||
Total | $ | 25,680 | $ | 214 | $ | (161) | $ | 25,733 |
11
The amortized costs and estimated fair values of investment securities available for sale at March 31, 2022 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Securities Available for Sale | ||||||
| Amortized |
| Estimated | |||
(Dollars in thousands) | Cost | Fair Value | ||||
Due in one year or less | $ | 5,961 | $ | 5,961 | ||
Due after one year but less than five years |
| 2,010 |
| 2,012 | ||
Due after five years but less than ten years |
| 1,175 |
| 1,082 | ||
Due in more than ten years |
| 5,740 |
| 5,244 | ||
Mortgage-backed GSE residential |
| 10,431 |
| 9,587 | ||
Total | $ | 25,317 | $ | 23,886 |
There were no securities pledged as of March 31, 2022 and December 31, 2021 to secure public deposits and repurchase agreements. There were no securities sold during the three months ended March 31, 2022 and 2021.
Information pertaining to securities with gross unrealized losses at March 31, 2022 and December 31, 2021 aggregated by investment category and length of time that individual securities have been in a continuous loss position, are summarized in the table below.
March 31, 2022 | ||||||||||||
Twelve Months or Less | Over Twelve Months | |||||||||||
| Gross |
| Estimated |
| Gross |
| Estimated | |||||
Unrealized | Fair | Unrealized | Fair | |||||||||
(Dollars in thousands) | Losses | Value | Losses | Value | ||||||||
States and political subdivisions | $ | 590 | $ | 6,589 | $ | — | $ | — | ||||
Mortgage-backed GSE residential | 844 | 9,587 | ||||||||||
Total | $ | 1,434 | $ | 16,176 | $ | — | $ | — |
December 31, 2021 | ||||||||||||
Twelve Months or Less | Over Twelve Months | |||||||||||
| Gross |
| Estimated |
| Gross |
| Estimated | |||||
Unrealized | Fair | Unrealized | Fair | |||||||||
(Dollars in thousands) | Losses | Value | Losses | Value | ||||||||
States and political subdivisions | $ | 11 | $ | 2,201 | $ | — | $ | — | ||||
Mortgage-backed GSE residential | 150 | 9,530 | — | — | ||||||||
Total | $ | 161 | $ | 11,731 | $ | — | $ | — |
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.
At March 31, 2022, the eighteen securities available for sale with an unrealized loss have depreciated 8.15% from the Company’s amortized cost basis. These securities have not been in a loss position for greater than twelve months.
State and political subdivisions. The Company’s unrealized loss on nine investments in state and political subdivision bonds relate to interest rate increases. Management currently does not believe it is probable that it will be unable to collect all amounts due according to the contractual terms of these investments. Because the Company does not plan to sell these investments, and because it is not more likely than not that the Company will be required to sell these investments before the recovery of the par value, which may be at maturity, management does not consider these investments to be other-than-temporarily impaired at March 31, 2022.
12
Mortgage-backed GSE residential. The Company’s unrealized loss on nine investments in residential GSE mortgage-backed securities was caused by interest rate increases. The contractual cash flows of the investment are guaranteed by an agency of the U.S. Government. Accordingly, it is expected that the security would not be settled at a price less than the amortized cost base of the Company’s investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has no immediate plans to sell the investment, and because it is not more likely than not that the Company will be required to sell the investment before recovery of their amortized cost base, which may be maturity, management does not consider this investment to be other-than-temporarily impaired at March 31, 2022.
Equity Securities
As of March 31, 2022 and December 31, 2021, the Company had equity securities with carrying values totaling $11.0 and $11.4 million, respectively. The equity securities consist of our investment in a market-rate bond mutual fund that invests in high quality fixed income bonds, mainly government agency securities whose proceeds are designed to positively impact community development throughout the United States. The mutual fund focuses exclusively on providing affordable housing to low- and moderate-income borrowers and renters, including those in Majority Minority Census Tracts.
During the three months ended March 31, 2022, we recognized an unrealized loss of $362,000 in net income on our equity securities. The unrealized loss is recorded in Other Expenses on the Consolidated Statements of Income. No unrealized gains or losses on equity securities were recognized in net income during the three months ended March 31, 2021.
NOTE 3 – LOANS AND ALLOWANCE FOR LOAN LOSSES
Major classifications of loans at March 31, 2022 and December 31, 2021 are summarized as follows:
| March 31, |
| December 31, | |||
(Dollars in thousands) |
| 2022 |
| 2021 | ||
Construction and development | $ | 38,683 | $ | 38,857 | ||
Commercial real estate |
| 567,031 |
| 520,488 | ||
Commercial and industrial |
| 66,073 |
| 73,072 | ||
Residential real estate |
| 1,846,434 |
| 1,879,012 | ||
Consumer and other |
| 130 |
| 79 | ||
Total loans receivable |
| 2,518,351 |
| 2,511,508 | ||
Unearned income |
| (6,051) |
| (6,438) | ||
Allowance for loan losses |
| (16,674) |
| (16,952) | ||
Loans, net | $ | 2,495,626 | $ | 2,488,118 |
Included in the commercial and industrial loans are PPP loans totaling $19.8 million and $31.0 million as of March 31, 2022 and December 31 2021, respectively.
The Company is not committed to lend additional funds to borrowers with non-accrual or restructured loans.
In the normal course of business, the Company may sell and purchase loan participations to and from other financial institutions and related parties. Loan participations are typically sold to comply with the legal lending limits per borrower as imposed by regulatory authorities. The participations are sold without recourse and the Company imposes no transfer or ownership restrictions on the purchaser.
13
A summary of changes in the allowance for loan losses by portfolio segment for the three months ended March 31, 2022 and 2021 is as follows:
| Three Months Ended March 31, 2022 | ||||||||||||||||||||
Construction | |||||||||||||||||||||
| and |
| Commercial |
| Commercial |
| Residential | Consumer | |||||||||||||
(Dollars in thousands) |
| Development |
| Real Estate |
| and Industrial |
| Real Estate |
| and Other |
| Unallocated |
| Total | |||||||
Allowance for loan losses: | |||||||||||||||||||||
Beginning balance | $ | 100 | $ | 4,146 | $ | 4,989 | $ | 7,717 | $ | — | $ | — | $ | 16,952 | |||||||
Charge-offs |
| — |
| — |
| (390) |
| — |
| — |
| — |
| (390) | |||||||
Recoveries |
| — |
| 2 |
| 1 |
| — |
| 5 |
| — |
| 8 | |||||||
Provision |
| (7) |
| 146 |
| (159) |
| (93) |
| — |
| 217 |
| 104 | |||||||
Ending balance | $ | 93 | $ | 4,294 | $ | 4,441 | $ | 7,624 | $ | 5 | $ | 217 | $ | 16,674 |
Three Months Ended March 31, 2021 | |||||||||||||||||||||
Construction | |||||||||||||||||||||
and | Commercial | Commercial | Residential | Consumer | |||||||||||||||||
(Dollars in thousands) |
| Development |
| Real Estate |
| and Industrial |
| Real Estate |
| and Other |
| Unallocated |
| Total | |||||||
Allowance for loan losses: | |||||||||||||||||||||
Beginning balance | $ | 178 | $ | 5,161 | $ | 438 | $ | 4,350 | $ | 8 | $ | — | $ | 10,135 | |||||||
Charge-offs |
| — |
| — |
| (4) |
| — |
| — |
| — |
| (4) | |||||||
Recoveries |
| — |
| 3 |
| — |
| — |
| 2 |
| — |
| 5 | |||||||
Provision |
| 12 |
| 574 |
| 174 |
| 792 |
| (10) |
| 57 |
| 1,599 | |||||||
Ending balance | $ | 190 | $ | 5,738 | $ | 608 | $ | 5,142 | $ | — | $ | 57 | $ | 11,735 |
14
The following tables present, by portfolio segment, the balance in the allowance for loan losses disaggregated on the basis of the Company’s impairment measurement method and the related unpaid principal balance in loans as of March 31, 2022 and December 31, 2021.
| March 31, 2022 | ||||||||||||||||||||
Construction | |||||||||||||||||||||
| and |
| Commercial |
| Commercial |
| Residential | Consumer | |||||||||||||
(Dollars in thousands) |
| Development |
| Real Estate |
| and Industrial |
| Real Estate |
| and Other |
| Unallocated |
| Total | |||||||
Allowance for loan losses: | |||||||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 79 | $ | 47 | $ | — | $ | — | $ | — | $ | 126 | |||||||
Collectively evaluated for impairment |
| 93 |
| 4,215 |
| 4,394 |
| 7,624 |
| 5 |
| 217 | 16,548 | ||||||||
Acquired with deteriorated credit quality | — | — | — | — | — | — | — | ||||||||||||||
Total ending allowance balance | $ | 93 | $ | 4,294 | $ | 4,441 | $ | 7,624 | $ | 5 | $ | 217 | $ | 16,674 | |||||||
Loans: |
| ||||||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 6,341 | $ | 171 | $ | 5,894 | $ | — | $ | — | $ | 12,406 | |||||||
Collectively evaluated for impairment |
| 38,463 |
| 558,728 |
| 65,329 |
| 1,837,244 |
| 130 |
| — |
| 2,499,894 | |||||||
Acquired with deteriorated credit quality |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Total ending loans balance | $ | 38,463 | $ | 565,069 | $ | 65,500 | $ | 1,843,138 | $ | 130 | $ | — | $ | 2,512,300 |
December 31, 2021 | |||||||||||||||||||||
Construction | |||||||||||||||||||||
and | Commercial | Commercial | Residential | Consumer | |||||||||||||||||
(Dollars in thousands) |
| Development |
| Real Estate |
| and Industrial |
| Real Estate |
| and Other |
| Unallocated |
| Total | |||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Individually evaluated for impairment | $ | — | $ | 242 | $ | 434 | $ | — | $ | — | $ | — | $ | 676 | |||||||
Collectively evaluated for impairment |
| 100 |
| 3,904 |
| 4,555 |
| 7,717 |
| — |
| — |
| 16,276 | |||||||
Acquired with deteriorated credit quality |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Total ending allowance balance | $ | 100 | $ | 4,146 | $ | 4,989 | $ | 7,717 | $ | — | $ | — | $ | 16,952 | |||||||
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Individually evaluated for impairment | $ | — | $ | 6,395 | $ | 565 | $ | 4,889 | $ | — | $ | — | $ | 11,849 | |||||||
Collectively evaluated for impairment | 38,567 |
| 512,253 |
| 71,419 |
| 1,870,903 |
| — |
| 79 |
| 2,493,221 | ||||||||
Acquired with deteriorated credit quality |
| — |
| — |
| — |
| — |
| — |
| — |
| — | |||||||
Total ending loans balance | $ | 38,567 | $ | 518,648 | $ | 71,984 | $ | 1,875,792 | $ | — | $ | 79 | $ | 2,505,070 |
15
Impaired loans as of March 31, 2022 and December 31, 2021, by portfolio segment, are as follows. The recorded investment consists of the unpaid total principal balance plus accrued interest receivable.
Unpaid | Recorded | Recorded | |||||||||||||
Total | Investment | Investment | Total | ||||||||||||
(Dollars in thousands) | Principal | With No | With | Recorded | Related | ||||||||||
March 31, 2022 |
| Balance |
| Allowance |
| Allowance |
| Investment |
| Allowance | |||||
Construction and development | $ | — | $ | — | $ | — | $ | — | $ | — | |||||
Commercial real estate |
| 6,341 |
| 5,414 |
| 936 |
| 6,350 |
| 79 | |||||
Commercial and industrial |
| 171 |
| 24 |
| 147 |
| 171 |
| 47 | |||||
Residential real estate |
| 5,894 |
| 5,894 |
| — |
| 5,894 | — | ||||||
Total | $ | 12,406 | $ | 11,332 | $ | 1,083 | $ | 12,415 | $ | 126 |
Unpaid | Recorded | Recorded | |||||||||||||
Total | Investment | Investment | Total | ||||||||||||
(Dollars in thousands) | Principal | With No | With | Recorded | Related | ||||||||||
December 31, 2021 |
| Balance |
| Allowance |
| Allowance |
| Investment |
| Allowance | |||||
Construction and development | $ | — | $ | — | $ | — | $ | — | $ | — | |||||
Commercial real estate |
| 6,395 |
| 5,451 |
| 957 |
| 6,408 |
| 242 | |||||
Commercial and industrial |
| 565 |
| 25 |
| 585 |
| 610 |
| 434 | |||||
Residential real estate |
| 4,889 |
| 4,889 |
| — |
| 4,889 |
| — | |||||
Total | $ | 11,849 | $ | 10,365 | $ | 1,542 | $ | 11,907 | $ | 676 |
The average recorded investment in impaired loans and interest income recognized on the cash and accrual basis for the three months ended March 31, 2022 and 2021, by portfolio segment, are summarized in the tables below.
Three Months Ended March 31, | ||||||||||||
2022 | 2021 | |||||||||||
Average | Interest | Average | Interest | |||||||||
Recorded | Income | Recorded | Income | |||||||||
(Dollars in thousands) |
| Investment |
| Recognized |
| Investment |
| Recognized | ||||
Construction and development | $ | — | $ | — | $ | — | $ | — | ||||
Commercial real estate |
| 6,372 |
| 104 |
| 6,099 |
| 4 | ||||
Commercial and industrial |
| 466 |
| — |
| 316 |
| 157 | ||||
Residential real estate |
| 5,687 |
| 13 |
| 7,158 |
| 55 | ||||
Total | $ | 12,525 | $ | 117 | $ | 13,573 | $ | 216 |
A primary credit quality indicator for financial institutions is delinquent balances. Delinquencies are updated on a daily basis and are continuously monitored. Loans are placed on nonaccrual status as needed based on repayment status and consideration of accounting and regulatory guidelines. Nonaccrual balances are updated and reported on a daily basis. Following are the delinquent amounts, by portfolio segment, as of March 31, 2022 and December 31, 2021:
Accruing | Total | Total | ||||||||||||||||
(Dollars in thousands) | Greater than | Accruing | Financing | |||||||||||||||
March 31, 2022 |
| Current |
| 30-89 Days |
| 90 Days |
| Past Due |
| Nonaccrual |
| Receivables | ||||||
Construction and development | $ | 38,463 | $ | — | $ | — | $ | — | $ | — | $ | 38,463 | ||||||
Commercial real estate |
| 559,081 |
| 2,528 |
| — |
| 2,528 |
| 3,460 |
| 565,069 | ||||||
Commercial and industrial |
| 65,104 |
| 244 |
| — |
| 244 |
| 152 |
| 65,500 | ||||||
Residential real estate |
| 1,827,469 |
| 9,775 |
| — |
| 9,775 |
| 5,894 |
| 1,843,138 | ||||||
Consumer and other | 130 |
| — |
| — |
| — |
| — | 130 | ||||||||
Total | $ | 2,490,247 | $ | 12,547 | $ | — | $ | 12,547 | $ | 9,506 | $ | 2,512,300 |
16
Accruing | Total | Total | ||||||||||||||||
(Dollars in thousands) | Greater than | Accruing | Financing | |||||||||||||||
December 31, 2021 |
| Current |
| 30-89 Days |
| 90 Days |
| Past Due |
| Nonaccrual |
| Receivables | ||||||
Construction and development | $ | 38,567 | $ | — | $ | — | $ | — | $ | — | $ | 38,567 | ||||||
Commercial real estate |
| 514,179 |
| 752 |
| — |
| 752 |
| 3,717 |
| 518,648 | ||||||
Commercial and industrial |
| 70,702 |
| 788 |
| 342 |
| 1,130 |
| 152 |
| 71,984 | ||||||
Residential real estate |
| 1,859,615 |
| 11,287 |
| — |
| 11,287 |
| 4,890 |
| 1,875,792 | ||||||
Consumer and other |
| 79 |
| — |
| — |
| — |
| — |
| 79 | ||||||
Total | $ | 2,483,142 | $ | 12,827 | $ | 342 | $ | 13,169 | $ | 8,759 | $ | 2,505,070 |
The Company utilizes a ten grade loan rating system for its loan portfolio as follows:
● | Loans rated Pass – Loans in this category have low to average risk. There are six loan risk ratings (grades 1-6) included in loans rated Pass. |
● | Loans rated Special Mention – Loans do not presently expose the Company to a sufficient degree of risk to warrant adverse classification, but do possess deficiencies deserving close attention. |
● | Loans rated Substandard – Loans are inadequately protected by the current credit-worthiness and paying capability of the obligor or of the collateral pledged, if any. |
● | Loans rated Doubtful – Loans which have all the weaknesses inherent in loans classified Substandard, with the added characteristic that the weaknesses make collections or liquidation in full, or on the basis of currently known facts, conditions and values, highly questionable or improbable. |
● | Loans rated Loss – Loans classified Loss are considered uncollectible and such little value that their continuance as bankable assets is not warranted. |
Loan grades are monitored regularly and updated as necessary based upon review of repayment status and consideration of periodic updates regarding the borrower’s financial condition and capacity to meet contractual requirements.
The following presents the Company’s loans, included purchased loans, by risk rating based on the most recent information available:
Construction | ||||||||||||||||||
(Dollars in thousands) | and | Commercial | Commercial | Residential | Consumer | |||||||||||||
March 31, 2022 |
| Development |
| Real Estate |
| and Industrial |
| Real Estate |
| and Other |
| Total | ||||||
Rating: |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Pass | $ | 38,463 | $ | 544,885 | $ | 57,399 | $ | 1,837,068 | $ | 130 | $ | 2,477,945 | ||||||
Special Mention(1) |
| — |
| 13,832 |
| 7,795 |
| — |
| — |
| 21,627 | ||||||
Substandard |
| — |
| 6,352 |
| 306 |
| 6,070 |
| — |
| 12,728 | ||||||
Doubtful |
| — |
| — |
| — |
| — |
| — |
| — | ||||||
Loss |
| — |
| — |
| — |
| — |
| — |
| — | ||||||
Total | $ | 38,463 | $ | 565,069 | $ | 65,500 | $ | 1,843,138 | $ | 130 | $ | 2,512,300 |
Construction | ||||||||||||||||||
(Dollars in thousands) | and | Commercial | Commercial | Residential | Consumer | |||||||||||||
December 31, 2021 |
| Development |
| Real Estate |
| and Industrial |
| Real Estate |
| and Other |
| Total | ||||||
Rating: |
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Pass | $ | 38,567 | $ | 499,135 | $ | 64,226 | $ | 1,870,902 | $ | 79 | $ | 2,472,909 | ||||||
Special Mention(1) |
| — |
| 13,884 |
| 7,053 |
| — |
| — |
| 20,937 | ||||||
Substandard |
| — |
| 5,629 |
| 705 |
| 4,890 |
| — |
| 11,224 | ||||||
Doubtful |
| — |
| — |
| — |
| — |
| — |
| — | ||||||
Loss |
| — |
| — |
| — |
| — |
| — |
| — | ||||||
Total | $ | 38,567 | $ | 518,648 | $ | 71,984 | $ | 1,875,792 | $ | 79 | $ | 2,505,070 |
(1) | All of the loans classified as Special Mention at March 31, 2022 and December 31, 2021 have been heavily impacted by the ongoing COVID pandemic. While all of these loans are performing, we elected to classify as Special Mention as an abundance of caution as we closely monitor the performance of the underlying businesses. |
17
Troubled Debt Restructures:
The restructuring of a loan is considered a “troubled debt restructuring” or “TDR” if both (i) the borrower is experiencing financial difficulties and (ii) the Company has granted a concession. Under certain circumstances, it may be beneficial to restructure the terms of a loan and work with the borrower for the benefit of both parties, versus forcing the property into foreclosure and having to dispose of it in an unfavorable real estate market. When we have modified the terms of a loan, we usually either reduce or defer payments for a period of time. We have not forgiven any material principal amounts on any loan modifications to date. Nonperforming TDRs are generally placed on non-accrual under the same criteria as all other loans.
TDRs as of March 31, 2022 and December 31, 2021 quantified by loan type classified separately as accrual and nonaccrual are presented in the table below.
(Dollars in thousands) | |||||||||
March 31, 2022 |
| Accruing |
| Nonaccrual |
| Total | |||
Commercial real estate | $ | 2,882 | $ | 233 | $ | 3,115 | |||
Commercial and industrial |
| 19 |
| — |
| 19 | |||
Total | $ | 2,901 | $ | 233 | $ | 3,134 |
(Dollars in thousands) | |||||||||
December 31, 2021 |
| Accruing |
| Nonaccrual |
| Total | |||
Commercial real estate | $ | 2,678 | $ | 479 | $ | 3,157 | |||
Commercial and industrial |
| 20 |
| — |
| 20 | |||
Total | $ | 2,698 | $ | 479 | $ | 3,177 |
Our policy is to return nonaccrual TDR loans to accrual status when all the principal and interest amounts contractually due, pursuant to its modified terms, are brought current and future payments are reasonably assured. Our policy also considers payment history of the borrower, but is not dependent upon a specific number of payments. The Company allocated a specific reserve of $79,000 and $242,000 as of March 31, 2022 and December 31, 2021, respectively, and recognized no partial charge offs on the TDR loans described above during the three months ended March 31, 2022 and 2021. No TDRs defaulted during the three months ended March 31, 2022 and 2021.
We did not modify any loans as a troubled debt restructuring during the three months ended March 31, 2022 or during the year ended December 31, 2021. At March 31, 2022, the Company did not have any commitments to lend additional funds to debtors whose terms have been modified in troubled debt restructurings.
Loans are modified to minimize loan losses when we believe the modification will improve the borrower’s financial condition and ability to repay the loan. We typically do not forgive principal. We generally either defer or decrease monthly payments for a temporary period of time. A summary of the types of concessions for loans classified as troubled debt restructurings are presented in the table below:
(Dollars in thousands) |
| March 31, |
| December 31, | ||
Type of Concession | 2022 | 2021 | ||||
Deferral of payments | $ | 485 |
| $ | 488 | |
Extension of maturity date |
| 2,649 |
| 2,689 | ||
Total TDR loans | $ | 3,134 |
| $ | 3,177 |
18
The following table presents loans by portfolio segment modified as TDRs and the corresponding recorded investment, which includes accrued interest and fees, as of March 31, 2022 and December 31, 2021:
March 31, 2022 | December 31, 2021 | |||||||||
(Dollars in thousands) |
| Number of |
| Recorded |
| Number of |
| Recorded | ||
Type | Loans | Investment | Loans | Investment | ||||||
Commercial real estate |
| 5 | $ | 3,124 |
| 4 | $ | 3,170 | ||
Commercial and industrial |
| 1 |
| 19 |
| 1 |
| 20 | ||
Total |
| 6 | $ | 3,143 |
| 5 | $ | 3,190 |
Modifications in Response to COVID-19
Certain borrowers are currently unable to meet their contractual payment obligations because of the adverse effects of COVID-19. To help mitigate these effects, loan customers may apply for a deferral of payments, or portions thereof, for up to three months. In the absence of other intervening factors, such short-term modifications made on a good faith basis are not categorized as troubled debt restructurings, nor are loans granted payment deferrals related to COVID-19 reported as past due or placed on nonaccrual status (provided the loans were not past due or on nonaccrual status prior to the deferral). See Note 1 - Summary of Significant Accounting Policies for more information.
As of March 31, 2022 and December 31, 2021, non-SBA commercial loans with outstanding balances of $6.6 million and $8.1 million, respectively, were under approved payment deferrals. As of March 31, 2022 and December 31, 2021, SBA loans with outstanding gross loan balance totaling $5.4 million ($1.4 million unguaranteed book balance) and $6.5 million ($1.6 million unguaranteed book balance), respectively, were under approved payment deferrals. No residential mortgages were under approved payment deferrals as of March 31, 2022 and December 31, 2021.
As of March 31, 2022, there were no deferred loans that were delinquent or on nonaccrual status. The one non-SBA commercial loan and the three SBA loans under payment deferrals at March 31, 2022 were rated “special mention”. The Company evaluates its deferred loans after the initial deferral period and will either return to the original loan terms or the loan will be reassessed at that time to determine if a further deferment should be granted and if a further downgrade in risk rating is appropriate..
NOTE 4 – SBA AND USDA LOAN SERVICING
The Company sells the guaranteed portion of certain SBA and USDA loans it originates and continues to service the sold portion of the loan. The portion of the loans sold are not included in the financial statements of the Company. As of March 31, 2022 and December 31, 2021, the unpaid principal balances of serviced loans totaled $528.2 million and $543.0 million, respectively.
Activity for SBA loan servicing rights are as follows:
For the Three Months Ended March 31, | ||||||
(Dollars in thousands) |
| 2022 |
| 2021 | ||
Beginning of period | $ | 10,091 | $ | 9,488 | ||
Change in fair value |
| 304 |
| 886 | ||
End of period, fair value | $ | 10,395 | $ | 10,374 |
Fair value at March 31, 2022 and December 31, 2021 was determined using discount rates ranging from 6.79% to 10.94% and 7.57% to 12.25%, respectively, and prepayment speeds ranging from 12.46% to 17.19% and 14.43% to 17.12%, respectively, depending on the stratification of the specific right. Average default rates are based on the industry average for the applicable NAICS/SIC code.
The aggregate fair market value of the interest only strips included in SBA servicing assets was $159,000 and $143,000 at March 31, 2022 and December 31, 2021, respectively. Comparable market values and a valuation model that
19
calculates the present value of future cash flows were used to estimate fair value. For purposes of fair value measurement, risk characteristics including product type and interest rate, were used to stratify the originated loan servicing rights.
NOTE 5 – RESIDENTIAL MORTGAGE LOAN SERVICING
Residential mortgage loans serviced for others are not reported as assets. The outstanding principal of these loans at March 31, 2022 and December 31, 2021 was $605.1 million and $608.2 million, respectively.
Activity for mortgage loan servicing rights and the related valuation allowance are as follows:
(Dollars in thousands) | For the Three Months Ended March 31, | |||||
Mortgage loan servicing rights: |
| 2022 |
| 2021 | ||
Beginning of period | $ | 7,747 | $ | 12,991 | ||
Additions |
| 413 |
| — | ||
Amortization expense |
| (1,310) |
| (1,469) | ||
Valuation allowance | 75 | 200 | ||||
End of period, carrying value | $ | 6,925 | $ | 11,722 |
(Dollars in thousands) | For the Three Months Ended March 31, | |||||
Valuation allowance: |
| 2022 |
| 2021 | ||
Beginning balance | $ | 163 | $ | 641 | ||
Additions expensed |
| — |
| — | ||
Reductions credited to operations |
| (75) |
| (200) | ||
Direct write-downs | — | — | ||||
Ending balance | $ | 88 | $ | 441 |
The fair value of servicing rights was $7.9 million at both March 31, 2022 and December 31, 2021. Fair value at March 31, 2022 was determined by using a discount rate of 12.29%, prepayment speeds of 20.15%, and a weighted average default rate of 1.24%. Fair value at December 31, 2021 was determined using a discount rate of 13.50%, prepayment speeds of 21.79%, and a weighted average default rate of 1.22%.
NOTE 6 – FEDERAL HOME LOAN BANK ADVANCES & OTHER BORROWINGS
Advances from the Federal Home Loan Bank (“FHLB”) at March 31, 2022 and December 31, 2021 are summarized as follows:
(Dollars in thousands) |
| March 31, 2022 |
| December 31, 2021 | ||
Convertible advance maturing August 6, 2029; fixed rate of 0.85% | $ | 20,000 | $ | 20,000 | ||
Convertible advance maturing November 7, 2029; fixed rate of 0.68% |
| 30,000 |
| 30,000 | ||
Convertible advance maturing December 5, 2029; fixed rate of 0.75% |
| 10,000 |
| 10,000 | ||
Convertible advance maturing February 1, 2030; fixed rate of 0.59% | 20,000 | 20,000 | ||||
Convertible advance maturing August 18, 2031; fixed rate of 0.025% | — | 50,000 | ||||
Convertible advance maturing October 7, 2031; fixed rate of 0.01% | 50,000 | 50,000 | ||||
Convertible advance maturing October 8, 2031; fixed rate of 0.01% | 50,000 | 50,000 | ||||
Convertible advance maturing October 20, 2031; fixed rate of 0.01% | 150,000 | 150,000 | ||||
Convertible advance maturing December 17, 2031; fixed rate of 0.01% | — | 50,000 | ||||
Convertible advance maturing December 23, 2031; fixed rate of 0.01% | 50,000 | 50,000 | ||||
Convertible advance maturing December 30, 2031; fixed rate of 0.01% | — | 20,000 | ||||
Total FHLB advances | $ | 380,000 | $ | 500,000 |
At March 31, 2022, the Company had maximum borrowing capacity from the FHLB of $933.5 million based on the value of residential real estate loans pledged as collateral.
20
At March 31, 2022, the Company had unsecured federal funds lines available with correspondent banks of approximately $47.5 million. There were no advances outstanding on these lines at March 31, 2022.
At March 31, 2022, the Company had Federal Reserve Discount Window funds available of approximately $10.0 million. The funds are collateralized by a pool of commercial real estate and commercial and industrial loans totaling $32.4 million as of March 31, 2022. There were no outstanding borrowings on this line as of March 31, 2022.
The Company sells the guaranteed portion of certain SBA loans it originates and continues to service the sold portion of the loan. The Company sometimes retains an interest only strip or servicing fee that is considered to be more than customary market rates. An interest rate strip can result from a transaction when the market rate of the transaction differs from the stated rate on the portion of the loan sold.
The sold portion of SBA loans that have an interest only strip are considered secured borrowings and are included in other borrowings. Secured borrowings at March 31, 2022 and December 31, 2021 were $405,000 and $459,000, respectively.
NOTE 7 – OPERATING LEASES
The Company has entered into various operating leases for certain branch locations with terms
through January 2031. Generally, these leases have initial lease terms of ten years or less. Many of the leases have one or more renewal options which typically are for five years at the then fair market rental rates. We assessed these renewal options using a threshold of reasonably certain. For leases where we were reasonably certain to renew, those option periods were included within the lease term, and therefore, the measurement of the right-of-use (“ROU”) asset and lease liability. None of our leases included options to terminate the lease and none had initial terms of 12 months or less (i.e. short-term leases). Operating leases in which the Company is the lessee are recorded as operating lease ROU assets and operating lease liabilities on the Consolidated Balance Sheets. The Company currently does not have any finance leases.Operating lease ROU assets represent the Company’s right to use an underlying asset during the lease term and operating lease liabilities represent its obligation to make lease payments arising from the lease. ROU assets and operating lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments using a discount rate that represents the Company’s incremental collateralized borrowing rate provided by the FHLB at the lease commencement date. ROU assets are further adjusted for lease incentives, if any. Operating lease expense, which is comprised of amortization of the ROU asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term, and is recorded in occupancy expense in the Consolidated Statements of Income.
The components of lease cost for the three months ended March 31, 2022 and 2021 were as follows:
Three Months Ended March 31, | ||||||
(Dollars in thousands) | 2022 |
| 2021 | |||
Operating lease cost | $ | 505 | $ | 553 | ||
Variable lease cost |
| 44 |
| 46 | ||
Short-term lease cost |
| — |
| — | ||
Sublease income |
| — |
| — | ||
Total net lease cost | $ | 549 | $ | 599 |
21
Future maturities of the Company’s operating lease liabilities are summarized as follows:
(Dollars in thousands) |
| ||
Twelve Months Ended: |
| Lease Liability | |
March 31, 2023 | $ | 1,488 | |
March 31, 2024 |
| 1,972 | |
March 31, 2025 |
| 1,859 | |
March 31, 2026 |
| 1,637 | |
March 31, 2027 |
| 1,393 | |
After March 31, 2027 |
| 1,911 | |
Total lease payments |
| 10,260 | |
Less: interest discount |
| (815) | |
Present value of lease liabilities | $ | 9,445 |
| |||
Supplemental Lease Information |
| March 31, 2022 |
|
Weighted-average remaining lease term (years) |
| 5.6 | |
Weighted-average discount rate |
| 3.06 | % |
Three Months Ended March 31, | ||||||
(Dollars in thousands) |
| 2022 |
| 2021 | ||
Cash paid for amounts included in the measurement of lease liabilities: |
|
|
|
| ||
Operating cash flows from operating leases (cash payments) | $ | 487 | $ | 506 | ||
Operating cash flows from operating leases (lease liability reduction) | $ | 416 | $ | 422 | ||
Operating lease right-of-use assets obtained in exchange for leases entered into during the period | $ | — | $ | 560 |
NOTE 8 – INTEREST RATE DERIVATIVES
During
and quarter of 2021 and the first quarter of 2022, the Company entered into ten separate interest rate swap agreements with notional amounts totaling $550.0 million. Six of the interest rate swaps are two-year forward three-year term swaps (five-year total term) where cash settlements begin in October 2023, November 2023, January 2024 or April 2024. The other four interest rate swaps are two-year forward two-year term swaps (four-year total term) where cash settlements begin in November 2023 or April 2024. The swap agreements were designated as cash flow hedges of our deposit accounts that are indexed to the Federal Funds Effective rate. The swaps are determined to be highly effective since inception and therefore no amount of ineffectiveness has been included in net income. The aggregate fair value of the swaps amounted to an unrealized gain of $6.6 million and $46,000 and an unrealized loss of $12,000 and $46,000 at March 31, 2022 and December 31, 2021, respetively. These unrealized gains and losses are recorded in Other Assets and Other Liabilities on the Consolidated Balance Sheets. The Company expects the hedges to remain highly effective during the remaining terms of the swap.During October 2021, the Company entered into an interest rate cap agreement with a notional amount of $50.0 million and a cap rate of 2.50%. This interest rate cap is a two-year forward three-year term (five-year total term) where cash settlements begin on November 2023. The interest rate cap was designated as a cash flow hedge of our deposit accounts that are indexed to the Federal Funds Effective rate. The rate cap premium paid by the Company at inception will be amortized on a straight line basis to deposit interest expense over the total term of the interest rate cap agreement. The fair value of the interest rate cap amounted to an unrealized gain of $1.1 million and $321,000 at March 31, 2022 and December 31, 2021, respectively, and are recorded in Other Assets on the Consolidated Balance Sheets.
The Company is exposed to credit related losses in the event of the nonperformance by the counterparties to the interest rate swaps. The Company performs an initial credit evaluation and ongoing monitoring procedures for all counterparties and currently anticipates that all counterparties will be able to fully satisfy their obligation under the contracts. In addition, the Company may require collateral from counterparties in the form of cash deposits in the event that the fair value of the contracts are positive and such fair value for all positions with the counterparty exceeds the credit support thresholds specified by the underlying agreement. Conversely, the Company is required to post cash deposits as
22
collateral in the event the fair value of the contracts are negative and are below the credit support thresholds. At March 31, 2022, there were no cash deposits pledged as collateral by the Company.
Summary information for the interest rate swaps designated as cash flow hedges is as follows:
| As of or for the | ||
Three Months Ended | |||
(Dollars in thousands) |
| March 31, 2022 | |
Notional Amounts | $ | 550,000 | |
Weighted-average pay rate | 1.82% | ||
Weighted-average receive rate | 0.12% | ||
Weighted-average maturity | 4.6 years | ||
Weighted-average remaining maturity | 4.4 years | ||
Net interest (expense) income | $ | — |
Summary information for the interest rate caps designated as cash flow hedges is as follows:
| As of or for the | ||
Three Months Ended | |||
(Dollars in thousands) |
| March 31, 2022 | |
Notional Amounts | $ | 50,000 | |
Rate Cap Premiums | 619 | ||
Cap Rate | 2.50% | ||
Weighted-average maturity | 5.0 years | ||
Weighted-average remaining maturity | 4.6 years | ||
Net interest (expense) income | $ | (31) |
NOTE 9 – LOAN COMMITMENTS AND RELATED FINANCIAL INSTRUMENTS
The Company is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets. The contract amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit written is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments. Financial instruments where contract amounts represent credit risk as of March 31, 2022 and December 31, 2021 include:
| March 31, |
| December 31, | |||
(Dollars in thousands) |
| 2022 |
| 2021 | ||
Financial instruments whose contract amounts represent credit risk: |
|
|
|
| ||
Commitments to extend credit | $ | 54,724 | $ | 61,345 | ||
Standby letters of credit | $ | 7,053 | $ | 4,674 |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments to extend credit includes $54.7 million of unused lines of credit and $7.1 million for standby letters of credit as of March 31, 2022. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained if deemed necessary by the Company upon extension of credit is based on management’s credit evaluation of the counterparty.
23
Standby letters of credit written are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan commitments to customers.
The Company maintains cash deposits with a financial institution that during the year are in excess of the insured limitation of the Federal Deposit Insurance Corporation. If the financial institution were not to honor its contractual liability, the Company could incur losses. Management is of the opinion that there is not material risk because of the financial strength of the institution.
NOTE 10 – FAIR VALUE
Financial Instruments Measured at Fair Value
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access.
Level 2 inputs are inputs other than quoted prices included in Level 1 that are observable for the asset or liability in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates and yield curves that are observable at commonly quoted intervals.
Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety.
The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
24
The following presents the assets and liabilities as of March 31, 2022 and December 31, 2021 which are measured at fair value on a recurring basis, aggregated by the level in the fair value hierarchy within which those measurements fall, and the financial instruments carried on the consolidated balance sheet by caption and by level in the fair value hierarchy, for which a nonrecurring change in fair value has been recorded:
| March 31, 2022 | ||||||||||||||
Total Gains | |||||||||||||||
(Dollars in thousands) | Total |
| Level 1 |
| Level 2 |
| Level 3 |
| (Losses) | ||||||
Assets |
|
|
|
|
|
|
|
|
|
| |||||
Recurring fair value measurements: |
|
|
|
|
|
|
|
|
|
| |||||
Securities available for sale: |
|
|
|
|
|
|
|
|
|
| |||||
Obligations of U.S. Government entities and agencies | $ | 6,729 | $ | — | $ | — | $ | 6,729 |
|
| |||||
States and political subdivisions |
| 7,570 | — |
| 7,570 | — |
|
| |||||||
Mortgage-backed GSE residential |
| 9,587 | — |
| 9,587 | — |
|
| |||||||
Total securities available for sale |
| 23,886 | — |
| 17,157 |
| 6,729 |
|
| ||||||
Equity securities | 11,024 | 11,024 | — |
| — | ||||||||||
SBA servicing asset |
| 10,395 | — | — |
| 10,395 |
|
| |||||||
Interest only strip |
| 159 | — | — |
| 159 |
|
| |||||||
Interest rate derivatives | 7,660 | — | 7,660 | — | |||||||||||
$ | 53,124 | $ | 11,024 | $ | 24,817 | $ | 17,283 | ||||||||
Nonrecurring fair value measurements: |
|
|
|
|
|
|
|
| |||||||
Impaired loans | $ | 930 | $ | — | $ | — | $ | 930 | $ | 163 | |||||
Liabilities | |||||||||||||||
Recurring fair value measurements: | |||||||||||||||
Interest rate swaps | $ | 12 | $ | — | $ | 12 | $ | — |
| December 31, 2021 | ||||||||||||||
Total Gains | |||||||||||||||
(Dollars in thousands) | Total |
| Level 1 |
| Level 2 |
| Level 3 |
| (Losses) | ||||||
Assets |
|
|
|
|
|
|
|
|
|
| |||||
Recurring fair value measurements: |
|
|
|
|
|
|
|
|
|
| |||||
Securities available for sale: |
|
|
|
|
|
|
|
|
|
| |||||
Obligations of U.S. Government entities and agencies | $ | 6,949 | $ | — | $ | — | $ | 6,949 |
|
| |||||
States and political subdivisions |
| 8,361 | — |
| 8,361 | — |
|
| |||||||
Mortgage-backed GSE residential |
| 10,423 | — |
| 10,423 | — |
|
| |||||||
Total securities available for sale |
| 25,733 | — |
| 18,784 |
| 6,949 |
|
| ||||||
Equity securities | 11,386 | 11,386 | — | — | |||||||||||
SBA servicing asset |
| 10,091 | — | — |
| 10,091 |
|
| |||||||
Interest only strip |
| 143 | — | — |
| 143 |
|
| |||||||
Interest rate derivatives | 367 | — | 367 | — | |||||||||||
$ | 47,720 | $ | 11,386 | $ | 19,151 | $ | 17,183 | ||||||||
Nonrecurring fair value measurements: |
|
|
|
|
|
|
|
| |||||||
Impaired loans | $ | 947 | $ | — | $ | — | $ | 947 | $ | (7) |
25
The Company used the following methods and significant assumptions to estimate fair value:
Securities, Available for Sale: The Company carries securities available for sale at fair value. For securities where quoted prices are not available (Level 2), the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. The investments in the Company’s portfolio are generally not quoted on an exchange but are actively traded in the secondary institutional markets.
The Company owns certain SBA investments for which the fair value is determined using Level 3 hierarchy inputs and assumptions as the trading market for such securities was determined to be “not active.” This determination was based on the limited number of trades or, in certain cases, the existence of no reported trades. Discounted cash flows are calculated by a third party using interest rate curves that are updated to incorporate current market conditions, including prepayment vectors and credit risk. During time when trading is more liquid, broker quotes are used to validate the model.
Equity Securities: The Company carries equity securities at fair value. Equity securities are measured at fair value using quoted market prices on nationally recognized and foreign securities exchanges (Level 1).
SBA Servicing Assets and Interest Only Strip: The fair values of the Company’s servicing assets are determined using Level 3 inputs. All separately recognized servicing assets and servicing liabilities are initially measured at fair value initially and at each reporting date and changes in fair value are reported in earnings in the period in which they occur.
The fair values of the Company’s interest-only strips are determined using Level 3 inputs. When the Company sells loans to others, it may hold interest-only strips, which is an interest that continues to be held by the transferor in the securitized receivable. It may also obtain servicing assets or assume servicing liabilities that are initially measured at fair value. Gain or loss on sale of the receivables depends in part on both (a) the previous carrying amount of the financial assets involved in the transfer, allocated between the assets sold and the interests that continue to be held by the transferor based on their relative fair value at the date of transfer, and (b) the proceeds received. To obtain fair values, quoted market prices are used if available. However, quotes are generally not available for interests that continue to be held by the transferor, so the Company generally estimates fair value based on the future expected cash flows estimated using management’s best estimates of the key assumptions — credit losses and discount rates commensurate with the risks involved.
Interest Rate Derivatives: Exchange-traded derivatives are valued using quoted prices and are classified within Level 1 of the valuation hierarchy. However, few classes of derivative contracts are listed on an exchange; thus, the Company’s derivative positions are valued by third parties using their valuation models and confirmed by the Company. Since the model inputs can be observed in a liquid market and the models do not require significant judgement, such derivative contracts are classified within Level 2 of the fair value hierarchy. The Company’s interest rate derivatives contracts (designated as cash flow hedges) are classified within Level 2.
Under certain circumstances we make adjustments to fair value for our assets and liabilities although they are not measured at fair value on an ongoing basis.
Impaired loans: Impaired loans are evaluated and valued at the time the loan is identified as impaired, at the lower of cost or fair value. Fair value is measured based on the value of the collateral securing these loans and is classified at a Level 3 in the fair value hierarchy. Collateral may include real estate, or business assets including equipment, inventory and accounts receivable. The value of real estate collateral is determined based on an appraisal by qualified licensed appraisers hired by the Company. The value of business equipment is based on an appraisal by qualified licensed appraisers hired by the Company if significant, or the equipment’s net book value on the business’ financial statements. Inventory and accounts receivable collateral are valued based on independent field examiner review or aging reports. Appraisals may utilize a single valuation approach or a combination or approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans. Appraised values
26
are reviewed by management using historical knowledge, market considerations, and knowledge of the client and client’s business.
Changes in level 3 fair value measurements
The table below presents a reconciliation of assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2022 and 2021:
Obligations of | SBA | |||||||||||
(Dollars in thousands) | U.S. Government | Servicing | Interest Only | |||||||||
Three Months Ended: |
| Entities and Agencies |
| Asset |
| Strip |
| Liabilities | ||||
Fair value, January 1, 2022 | $ | 6,949 | $ | 10,091 | $ | 143 | $ | — | ||||
Total gains included in income |
| — |
| 304 |
| 16 |
| — | ||||
Settlements |
| — |
| — |
| — |
| — | ||||
Prepayments/paydowns |
| (220) |
| — |
| — |
| — | ||||
Transfers in and/or out of level 3 |
| — |
| — |
| — |
| — | ||||
Fair value, March 31, 2022 | $ | 6,729 | $ | 10,395 | $ | 159 | $ | — | ||||
Fair value, January 1, 2021 | $ | 9,306 | $ | 9,488 | $ | 155 | $ | — | ||||
Total gains included in income |
| — |
| 886 |
| 6 |
| — | ||||
Settlements |
| — |
| — |
| — |
| — | ||||
Prepayments/paydowns |
| (74) |
| — |
| — |
| — | ||||
Transfers in and/or out of level 3 |
| — |
| — |
| — |
| — | ||||
Fair value, March 31, 2021 | $ | 9,232 | $ | 10,374 | $ | 161 | $ | — |
There were no gains or losses included in earnings for securities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the periods presented above. The only activity for these securities were prepayments. There were no purchases, sales, or transfers into and out of Level 3. The following table presents quantitative information about recurring Level 3 fair value measures at March 31, 2022 and December 31, 2021:
| Valuation |
| Unobservable |
| General | |
Technique | Input | Range | ||||
March 31, 2022 | ||||||
Recurring: | ||||||
Obligations of U.S. Government entities and agencies |
|
| Discount rate |
| 0%-3% | |
SBA servicing asset and interest only strip |
|
| Prepayment speed |
| 12.46%-17.19% | |
Discount rate |
| 6.79%-10.94% | ||||
Nonrecurring: | ||||||
Impaired loans | Estimated selling costs | 6% | ||||
December 31, 2021 |
|
|
|
|
|
|
Recurring: | ||||||
Obligations of U.S. Government entities and agencies |
|
| Discount rate |
| 0%-3% | |
SBA servicing asset and interest only strip |
|
| Prepayment speed |
| 14.43%-17.12% | |
| Discount rate |
| 7.57%-12.25% | |||
Nonrecurring: | ||||||
Impaired Loans | Estimated selling costs | 6% | ||||
27
The carrying amounts and estimated fair values of the Company’s financial instruments at March 31, 2022 and December 31, 2021 are as follows:
Carrying |
| Estimated Fair Value at March 31, 2022 | |||||||||||||
(Dollars in thousands) |
| Amount |
| Level 1 |
| Level 2 |
| Level 3 |
| Total | |||||
Financial Assets: |
|
|
|
|
|
|
|
|
|
| |||||
Cash, due from banks, and federal funds sold | $ | 424,731 | $ | — | $ | 424,731 | $ | — | $ | 424,731 | |||||
Investment securities |
| 34,910 |
| 11,024 |
| 17,157 | 6,729 |
| 34,910 | ||||||
FHLB stock |
| 15,806 |
| — |
| — |
| — |
| N/A | |||||
Loans, net |
| 2,495,626 |
| — |
| — |
| 2,536,055 |
| 2,536,055 | |||||
Loans held for sale |
| 37,928 |
| — |
| 37,928 |
| — |
| 37,928 | |||||
Accrued interest receivable |
| 10,644 |
| — |
| 63 |
| 10,581 |
| 10,644 | |||||
SBA servicing assets |
| 10,395 |
| — |
| — |
| 10,395 |
| 10,395 | |||||
Interest only strips |
| 159 |
| — |
| — |
| 159 |
| 159 | |||||
Mortgage servicing assets |
| 6,925 |
| — |
| — |
| 7,851 |
| 7,851 | |||||
Interest rate derivatives | 7,660 | — | 7,660 | — | 7,660 | ||||||||||
Financial Liabilities: |
|
|
|
|
|
|
|
| |||||||
Deposits |
| 2,382,141 |
| — |
| 2,381,665 |
| — |
| 2,381,665 | |||||
Federal Home Loan Bank advances | 380,000 | — | 379,924 | — | 379,924 | ||||||||||
Other borrowings |
| 405 |
| — |
| 405 |
| — |
| 405 | |||||
Accrued interest payable |
| 207 |
| — |
| 207 |
| — |
| 207 | |||||
Interest rate derivatives |
| 12 |
| — |
| 12 |
| — |
| 12 |
Carrying | Estimated Fair Value at December 31, 2021 | ||||||||||||||
(Dollars in thousands) |
| Amount |
| Level 1 |
| Level 2 |
| Level 3 |
| Total | |||||
Financial Assets: |
|
|
|
|
|
|
|
|
|
| |||||
Cash, due from banks, and federal funds sold | $ | 441,341 | $ | — | $ | 441,341 | $ | — | $ | 441,341 | |||||
Investment securities |
| 37,119 |
| 11,386 |
| 18,784 |
| 6,949 |
| 37,119 | |||||
FHLB stock |
| 19,701 |
| — |
| — |
| — |
| N/A | |||||
Loans, net |
| 2,488,118 |
| — |
| — |
| 2,561,269 |
| 2,561,269 | |||||
Accrued interest receivable |
| 11,052 |
| — |
| 100 |
| 10,952 |
| 11,052 | |||||
SBA servicing asset |
| 10,091 |
| — |
| — |
| 10,091 |
| 10,091 | |||||
Interest only strips |
| 143 |
| — |
| — |
| 143 |
| 143 | |||||
Mortgage servicing assets |
| 7,747 | — |
| — |
| 7,937 |
| 7,937 | ||||||
Interest rate derivatives | 367 | — | 367 | — | 367 | ||||||||||
Financial Liabilities: |
|
|
|
|
|
|
|
|
| ||||||
Deposits |
| 2,263,020 |
| — |
| 2,263,246 |
| — |
| 2,263,246 | |||||
Federal Home Loan Bank advances | 500,000 | — | 501,450 | — | 501,450 | ||||||||||
Other borrowings |
| 459 |
| — |
| 459 |
| — |
| 459 | |||||
Accrued interest payable |
| 204 |
| — |
| 204 |
| — |
| 204 | |||||
Interest rate derivatives |
| 46 |
| — |
| 46 |
| — |
| 46 |
NOTE 11 – REGULATORY MATTERS
Banks and bank holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance sheet items calculated under regulatory practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action. The final rules implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (“Basel III rules”) became effective for the Bank on January 1, 2015 with full compliance with all of the requirements being phased in over a multi-year schedule, and fully phased in by January 1, 2019. Under the Basel III rules, the Bank must hold a capital conservation buffer of 2.50% above the adequately capitalized risk-based capital ratios. The net unrealized gain or loss on available for sale securities, if any, is not included in computing regulatory capital. Management believes as of March 31, 2022, the Company and Bank meets all capital adequacy requirements to which they are subject.
28
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At March 31, 2022 and December 31, 2021, the most recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the institution’s category.
The Company’s actual capital amounts (in thousands) and ratios are also presented in the following table:
To Be Well Capitalized |
| |||||||||||||
Minimum Capital Required - | Under Prompt Corrective |
| ||||||||||||
Actual | Basel III | Action Provisions: |
| |||||||||||
(Dollars in thousands) |
| Amount |
| Ratio |
| Amount ≥ |
| Ratio ≥ |
| Amount ≥ |
| Ratio ≥ |
| |
As of March 31, 2022: | ||||||||||||||
Total Capital (to Risk Weighted Assets) | ||||||||||||||
Consolidated | $ | 312,293 | 18.22 | % | 180,019 | 10.5 | % | 171,447 |
| 10.0 | % | |||
Bank |
| 302,505 | 17.65 | % | 179,976 | 10.5 | 171,406 |
| 10.0 | |||||
Tier I Capital (to Risk Weighted Assets) | ||||||||||||||
Consolidated |
| 295,619 | 17.24 | % | 145,730 | 8.5 | % | 137,158 |
| 8.0 | % | |||
Bank |
| 285,831 | 16.68 | % | 145,695 | 8.5 | 137,125 |
| 8.0 | |||||
Common Tier 1 (CET1) | ||||||||||||||
Consolidated |
| 295,619 | 17.24 | % | 120,013 | 7.0 | % | 111,440 |
| 6.5 | % | |||
Bank |
| 285,831 | 16.68 | % | 119,984 | 7.0 | 111,414 |
| 6.5 | |||||
Tier 1 Capital (to Average Assets) | ||||||||||||||
Consolidated |
| 295,619 | 9.46 | % | 124,996 | 4.0 | % | 156,245 |
| 5.0 | % | |||
Bank |
| 285,831 | 9.15 | % | 124,980 | 4.0 | 156,225 |
| 5.0 | |||||
As of December 31, 2021: | ||||||||||||||
Total Capital (to Risk Weighted Assets) | ||||||||||||||
Consolidated | $ | 297,108 |
| 17.77 | % | 175,564 | 10.5 | % | N/A |
| N/A | |||
Bank |
| 287,258 |
| 17.18 | % | 175,525 | 10.5 | 167,166 |
| 10.0 | % | |||
Tier I Capital (to Risk Weighted Assets) | ||||||||||||||
Consolidated |
| 280,156 |
| 16.76 | % | 142,123 | 8.5 | % | N/A |
| N/A | |||
Bank |
| 270,306 |
| 16.17 | % | 142,091 | 8.5 | 133,733 |
| 8.0 | % | |||
Common Tier 1 (CET1) | ||||||||||||||
Consolidated |
| 280,156 |
| 16.76 | % | 117,043 | 7.0 | % | N/A |
| N/A | |||
Bank |
| 270,306 |
| 16.17 | % | 117,016 | 7.0 | 108,658 |
| 6.5 | % | |||
Tier 1 Capital (to Average Assets) | ||||||||||||||
Consolidated |
| 280,156 |
| 9.44 | % | 118,682 | 4.0 | % | N/A |
| N/A | |||
Bank |
| 270,306 |
| 9.11 | % | 118,667 | 4.0 | 148,333 |
| 5.0 | % |
NOTE 12 – STOCK BASED COMPENSATION
The Company adopted the MetroCity Bankshares, Inc. 2018 Stock Option Plan (the “Prior Option Plan”) effective as of April 18, 2018, and the Prior Option Plan was approved by the Company’s shareholders on May 30, 2018. The Prior Option Plan provided for awards of stock options to officers, employees and directors of the Company. The Board of Directors of the Company determined that it was in the best interests of the Company and its shareholders to amend and restate the Prior Option Plan to provide for the grant of additional types of awards. Acting pursuant to its authority under the Prior Option Plan, the Board of Directors approved and adopted the MetroCity Bankshares, Inc. 2018 Omnibus Incentive Plan (the “2018 Incentive Plan”), which constitutes the amended and restated version of the Prior Option Plan. The Board of Directors has reserved 2,400,000 shares of Company common stock for issuance pursuant to awards granted under the 2018 Incentive Plan, any or all of which may be granted as nonqualified stock options, incentive stock options, restricted stock, restricted stock units, performance awards and other stock-based awards. In the event all or a portion of a stock award is forfeited, cancelled, expires, or is terminated before becoming vested, paid, exercised, converted, or otherwise settled in full, any unissued or forfeited shares again become available for issuance pursuant to awards granted
29
under the 2018 Incentive Plan and do not count against the maximum number of reserved shares. In addition, shares of common stock deducted or withheld to satisfy tax withholding obligations will be added back to the share reserve and will again be available for issuance pursuant to awards granted under the plan. The 2018 Incentive Plan is administered by the Compensation Committee of our Board of Directors (the “Committee”). The determination of award recipients under the 2018 Incentive Plan, and the terms of those awards, will be made by the Committee. At March 31, 2022, 240,000 stock options had been granted and 441,651 shares of restricted stock had been issued under the 2018 Incentive Plan.
Stock Options
A summary of stock option activity for the three months ended March 31, 2022 is presented below:
Weighted | |||||
Average | |||||
| Shares |
| Exercise Price | ||
Outstanding at January 1, 2022 |
| 240,000 | $ | 12.70 | |
Granted |
| — |
| — | |
Exercised |
| — |
| — | |
Forfeited |
| — |
| — | |
Outstanding at March 31, 2022 |
| 240,000 | $ | 12.70 |
During the three months ended March 31, 2022 and 2021, the Company recognized compensation expense for stock options of $0 and $119,000, respectively. As of both March 31, 2022 and December 31, 2021, there was $0 of total unrecognized compensation cost related to options granted under the 2018 Incentive Plan. As of March 31, 2022, all of the cost related to the outstanding stock options had been recognized.
Restricted Stock
The Company has periodically issued restricted stock to its directors, executive officers and certain employees under the 2018 Incentive Plan. Compensation expense for restricted stock is based upon the grant date fair value of the shares and is recognized over the vesting period of the awards. Shares of restricted stock issued to officers and employees vest in
annual installments on the first three anniversaries of the grant date. Shares of restricted stock issued to directors vest 25% on the grant date and 25% on each of the first three anniversaries of the grant date.A summary of restricted stock activity for the three months ended March 31, 2022 is presented below:
|
| Weighted- | |||
Average Grant- | |||||
Nonvested Shares | Shares | Date Fair Value | |||
Nonvested at January 1, 2022 |
| 134,703 | $ | 13.86 | |
Granted |
| — |
| — | |
Vested |
| — |
| — | |
Forfeited |
| — |
| — | |
Nonvested at March 31, 2022 |
| 134,703 | $ | 13.86 |
During the three months ended March 31, 2022 and 2021, the Company recognized compensation expense for restricted stock of $194,000 and $184,000, respectively. As of March 31, 2022 and December 31, 2021, there was $1.1 million and $1.4 million, respectively, of total unrecognized compensation cost related to nonvested shares granted under the 2018 Incentive Plan. As of March 31, 2022, the cost is expected to be recognized over a weighted-average period of 1.8 years.
30
NOTE 13 – EARNINGS PER SHARE
The following table presents the calculation of basic and diluted earnings per common share for the periods indicated:
Three Months Ended | ||||||
March 31, | ||||||
(Dollars in thousands, except per share data) |
| 2022 |
| 2021 | ||
Basic earnings per share | ||||||
Net Income | $ | 19,429 | $ | 12,981 | ||
Weighted average common shares outstanding |
| 25,465,236 |
| 25,674,573 | ||
Basic earnings per common share | $ | 0.76 | $ | 0.51 | ||
Diluted earnings per share | ||||||
Net Income | $ | 19,429 | $ | 12,981 | ||
Weighted average common shares outstanding for basic earnings per common share |
| 25,465,236 |
| 25,674,573 | ||
Add: Dilutive effects of restricted stock and options |
| 253,799 |
| 207,254 | ||
Average shares and dilutive potential common shares |
| 25,719,035 |
| 25,881,827 | ||
Diluted earnings per common share | $ | 0.76 | $ | 0.50 |
There were no stock options or restricted stock excluded from the computation of diluted earnings per common share since they were antidilutive for the three months ended March 31, 2022 and 2021.
31
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The purpose of this discussion and analysis is to focus on significant changes in the financial condition of MetroCity Bancshares, Inc. and our wholly owned subsidiary, Metro City Bank, from December 31, 2021 through March 31, 2022 and on our results of operations for the three months ended March 31, 2022 and 2021. This discussion and analysis should be read in conjunction with our audited consolidated financial statements and notes thereto for the year ended December 31, 2021 included in our Annual Report on Form 10-K, and information presented elsewhere in this Quarterly Report on Form 10-Q, particularly the unaudited consolidated financial statements and related notes appearing in Item 1.
Cautionary Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “strive,” “projection,” “goal,” “target,” “outlook,” “aim,” “would,” “annualized” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control, particularly with regard to developments related to the continuing COVID-19 (and the variants thereof) pandemic. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, estimates and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
A number of important factors could cause our actual results to differ materially from those indicated in these forward-looking statements, including those factors discussed elsewhere in this quarterly report and the following:
● | business and economic conditions, particularly those affecting the financial services industry and our primary market areas; |
● | the continued impact of the COVID-19 pandemic on our business, including the impact of the actions taken by governmental authorities to try and contain the virus or address the impact of the virus on the United States economy (including, without limitations, the CARES Act), including the risk of inflation and interest rate increases resulting from monetary and fiscal stimulus responses, and the resulting effect of all of such items on our operations, liquidity and capital position, and on the financial condition of our borrowers and other customers; |
● | the risk that a future economic downturn and contraction could have a material adverse effect on our capital, financial condition, credit quality, results of operations and future growth, including the risk that the strength of the current economic recovery could be weakened by the continued impact of COVID-19 and by current supply chain challenges; |
● | adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions related to the COVID-19 pandemic, including as a result of participation in and execution of government programs related to the COVID-19 pandemic, including, but not limited to, the Paycheck Protection Program (“PPP”); |
● | factors that can impact the performance of our loan portfolio, including real estate values and liquidity in our primary market areas, the financial health of our borrowers and the success of various projects that we finance; |
● | concentration of our loan portfolio in real estate loans changes in the prices, values and sales volumes of commercial and residential real estate; |
32
● | credit and lending risks associated with our construction and development, commercial real estate, commercial and industrial, residential real estate and SBA loan portfolios; |
● | negative impact in our mortgage banking services, including declines in our mortgage originations or profitability due to rising interest rates and increased competition and regulation, the Bank’s or third party’s failure to satisfy mortgage servicing obligations, and the possibility of the Bank being required to repurchase mortgage loans or indemnify buyers; |
● | our ability to attract sufficient loans that meet prudent credit standards, including in our construction and development, commercial and industrial and owner-occupied commercial real estate loan categories; |
● | our ability to attract and maintain business banking relationships with well-qualified businesses, real estate developers and investors with proven track records in our market areas; |
● | changes in interest rate environment, including changes to the federal funds rate, and competition in our markets may result in increased funding costs or reduced earning assets yields, thus reducing our margins and net interest income; |
● | our ability to successfully manage our credit risk and the sufficiency of our allowance for loan losses (“ALL”); |
● | the adequacy of our reserves (including ALL) and the appropriateness of our methodology for calculating such reserves; |
● | our ability to successfully execute our business strategy to achieve profitable growth; |
● | the concentration of our business within our geographic areas of operation and to the general Asian-American population within our primary market areas; |
● | our focus on small and mid-sized businesses; |
● | our ability to manage our growth; |
● | our ability to increase our operating efficiency; |
● | liquidity issues, including fluctuations in the fair value and liquidity of the securities we hold for sale and our ability to raise additional capital, if necessary; |
● | failure to maintain adequate liquidity and regulatory capital and comply with evolving federal and state banking regulations; |
● | risks that our cost of funding could increase, in the event we are unable to continue to attract stable, low-cost deposits and reduce our cost of deposits; |
● | a large percentage of our deposits are attributable to a relatively small number of customers; |
● | inability of our risk management framework to effectively mitigate credit risk, interest rate risk, liquidity risk, price risk, compliance risk, operational risk, strategic risk and reputational risk; |
● | the makeup of our asset mix and investments; |
● | external economic, political and/or market factors, such as changes in monetary and fiscal policies and laws, including the interest rate policies of the FRB, inflation or deflation, changes in the demand for loans, and |
33
fluctuations in consumer spending, borrowing and savings habits, which may have an adverse impact on our financial condition; |
● | uncertainty related to the transition away from the London Inter-bank Offered Rate (“LIBOR”); |
● | continued or increasing competition from other financial institutions, credit unions, and non-bank financial services companies (including fintech companies), many of which are subject to different regulations than we are; |
● | challenges arising from unsuccessful attempts to expand into new geographic markets, products, or services; |
● | restraints on the ability of the Bank to pay dividends to us, which could limit our liquidity; |
● | increased capital requirements imposed by banking regulators, which may require us to raise capital at a time when capital is not available on favorable terms or at all; |
● | a failure in the internal controls we have implemented to address the risks inherent to the business of banking; |
● | inaccuracies in our assumptions about future events, which could result in material differences between our financial projections and actual financial performance; |
● | changes in our management personnel or our inability to retain motivate and hire qualified management personnel; |
● | the dependence of our operating model on our ability to attract and retain experienced and talented bankers in each of our markets, which may be impacted as a result of labor shortages; |
● | our ability to identify and address cyber-security risks, fraud and systems errors; |
● | disruptions, security breaches, or other adverse events, failures or interruptions in, or attacks on, our information technology systems; |
● | disruptions, security breaches, or other adverse events affecting the third-party vendors who perform several of our critical processing functions; |
● | an inability to keep pace with the rate of technological advances due to a lack of resources to invest in new technologies; |
● | fraudulent and negligent acts by our clients, employees or vendors and our ability to identify and address such acts; |
● | risks related to potential acquisitions; |
● | the expenses that we will incur to operate as a public company and our inexperience complying with the requirements of being a public company; |
● | the impact of any claims or legal actions to which we may be subject, including any effect on our reputation; |
● | compliance with governmental and regulatory requirements, including the Dodd-Frank Act and others relating to banking, consumer protection, securities and tax matters, and our ability to maintain licenses required in connection with commercial mortgage origination, sale and servicing operations; |
● | changes in the scope and cost of FDIC insurance and other coverage; |
34
● | changes in our accounting standards; |
● | changes in tariffs and trade barriers; |
● | changes in federal tax law or policy; |
● | the effects of war or other conflicts (including Russia’s military action in Ukraine), acts of terrorism, natural disasters, health emergencies, epidemics or pandemics, or other catastrophic events that may affect general economic conditions; and |
● | other risks and factors identified in our Annual Report on Form 10-K for the year ended December 31, 2021, including those identified under the heading “Risk Factors”, and detailed from time to time in our other filings with the U.S. Securities and Exchange Commission. |
The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this Quarterly Report on Form 10-Q. Because of these risks and other uncertainties, our actual future results, performance or achievement, or industry results, may be materially different from the results indicated by the forward looking statements in this Quarterly Report on Form 10-Q. In addition, our past results of operations are not necessarily indicative of our future results. You should not rely on any forward looking statements, which represent our beliefs, assumptions and estimates only as of the dates on which they were made, as predictions of future events. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise.
COVID-19 Pandemic
The Company continues to closely monitor the effects of the ongoing coronavirus (COVID-19) pandemic on our loan and deposit customers, and is assessing the risks in our loan portfolio and working with our customers to reduce the pandemic’s impact on them while minimizing losses for the Company. Meanwhile, the Company remains focused on improving shareholder value, managing credit exposure, monitoring expenses, enhancing the customer experience and supporting the communities it serves.
We have implemented loan programs to allow customers who are experiencing hardships from the COVID-19 pandemic to defer loan principal and interest payments for up to twenty-four months. As of March 31, 2022, we had only one non-SBA commercial customer with outstanding loan balances totaling $6.6 million that was under an approved payment deferral. As of March 31, 2022, we had three SBA loans with outstanding gross loan balances totaling $5.4 million ($1.4 million unguaranteed book balance) that were under approved payment deferrals.
As of March 31, 2022, our residential real estate loan portfolio made up 73.3% of our total loan portfolio and had a weighted average amortized loan-to-collateral value ratio (“LTV”) of approximately 54.3%. As of March 31, 2022, we had no residential mortgages on hardship payment deferrals.
As a preferred SBA lender, we participated in the PPP created under the CARES Act and implemented by the SBA to help provide loans to our business customers in need. During the first round of PPP funding in the second and third quarters of 2020, the Company approved and funded over 1,800 PPP loans totaling $97.0 million. These PPP loans were funded with our current cash balances and all PPP loans are fully guaranteed by the SBA. As of April 29, 2022, the SBA had granted forgiveness for these PPP loans totaling $96.6 million, or 99.6% of PPP loans funded
The Economic Aid Act, signed into law on December 27, 2020, authorized an additional $284.5 billion in new PPP funding and extended the authority of lenders to make PPP loans through May 31, 2021. We participated in this new round of PPP loan funding by offering first and second draw loans. The Company approved and funded over 1,000 PPP loans totaling $61.8 million under this new round of PPP loan funding. As of April 29, 2022, the SBA had granted forgiveness for these PPP loans totaling $45.3 million, or 73.4% of PPP loans funded.
35
Despite the progress and while the overall outlook has improved based on the availability of the vaccine to all adults and older children, the emergence and spread of variants (including the Omicron variant, a rapidly spreading strain of coronavirus) remains as a risk to containing and ending the pandemic, as well as to full economic recovery in our footprint. Even with improvements in certain economic indicators, significant uncertainty remains over the timing and scope of additional government stimulus packages, and the speed of the recovery from the downturn on our business, customers, and the economy as a whole remains uncertain.
Overview
MetroCity Bankshares, Inc. is a bank holding company headquartered in the Atlanta metropolitan area. We operate through our wholly-owned banking subsidiary, Metro City Bank, a Georgia state-chartered commercial bank that was founded in 2006. We currently operate 19 full-service branch locations in multi-ethnic communities in Alabama, Florida, Georgia, New York, New Jersey, Texas and Virginia. As of March 31, 2022, we had total assets of $3.14 billion, total loans of $2.51 billion, total deposits of $2.38 billion and total shareholders’ equity of $310.4 million.
We are a full-service commercial bank focused on delivering personalized service in an efficient and reliable manner to the small to medium-sized businesses and individuals in our markets, predominantly Asian-American communities in growing metropolitan markets in the Eastern U.S. and Texas. We offer a suite of loan and deposit products tailored to meet the needs of the businesses and individuals already established in our communities, as well as first generation immigrants who desire to establish and grow their own businesses, purchase a home, or educate their children in the United States. Through our diverse and experienced management team and talented employees, we are able to speak the language of our customers and provide them with services and products in a culturally competent manner.
36
Selected Financial Data
The following table sets forth unaudited selected financial data for the most recent five quarters. This data should be read in conjunction with the unaudited consolidated financial statements and accompanying notes included in Item 1 and the information contained in this Item 2.
As of or for the Three Months Ended | ||||||||||||||||
| March 31, |
| December 31, |
| September 30, |
| June 30, |
| March 31, |
| ||||||
(Dollars in thousands, except per share data) | 2022 | 2021 | 2021 | 2021 | 2021 | |||||||||||
Selected income statement data: |
|
|
|
|
|
|
|
|
|
| ||||||
Interest income | $ | 31,953 | $ | 30,857 | $ | 29,324 | $ | 25,888 | $ | 22,672 | ||||||
Interest expense |
| 1,300 |
| 1,236 |
| 1,135 |
| 1,063 |
| 1,138 | ||||||
Net interest income |
| 30,653 |
| 29,621 |
| 28,189 |
| 24,825 |
| 21,534 | ||||||
Provision for loan losses |
| 104 |
| 546 |
| 2,579 |
| 2,205 |
| 1,599 | ||||||
Noninterest income |
| 7,656 |
| 7,491 |
| 9,532 |
| 8,594 |
| 8,186 | ||||||
Noninterest expense |
| 12,179 |
| 12,512 |
| 13,111 |
| 12,093 |
| 10,708 | ||||||
Income tax expense |
| 6,597 |
| 6,609 |
| 5,149 |
| 4,728 |
| 4,432 | ||||||
Net income |
| 19,429 |
| 17,445 |
| 16,882 |
| 14,393 |
| 12,981 | ||||||
Per share data: |
|
|
|
|
|
| ||||||||||
Basic income per share | $ | 0.76 | $ | 0.69 | $ | 0.66 | $ | 0.56 | $ | 0.51 | ||||||
Diluted income per share | $ | 0.76 | $ | 0.68 | $ | 0.66 | $ | 0.56 | $ | 0.50 | ||||||
Dividends per share | $ | 0.15 | $ | 0.14 | $ | 0.12 | $ | 0.10 | $ | 0.10 | ||||||
Book value per share (at period end) | $ | 12.19 | $ | 11.40 | $ | 10.84 | $ | 10.33 | $ | 9.95 | ||||||
Shares of common stock outstanding |
| 25,465,236 |
| 25,465,236 |
| 25,465,236 |
| 25,578,668 |
| 25,674,573 | ||||||
Weighted average diluted shares |
| 25,719,035 |
| 25,720,128 |
| 25,729,043 |
| 25,833,328 |
| 25,881,827 | ||||||
Performance ratios: |
|
|
|
|
|
| ||||||||||
Return on average assets |
| 2.52 | % | 2.33 | % |
| 2.61 | % |
| 2.53 | % |
| 2.62 | % | ||
Return on average equity |
| 26.94 |
| 24.80 |
| 25.23 |
| 22.51 |
| 21.35 | ||||||
Dividend payout ratio |
| 19.76 |
| 20.52 |
| 18.24 |
| 17.95 |
| 19.91 | ||||||
Yield on total loans |
| 5.00 |
| 4.93 |
| 5.16 |
| 5.21 |
| 5.20 | ||||||
Yield on average earning assets |
| 4.34 |
| 4.32 |
| 4.75 |
| 4.79 |
| 4.85 | ||||||
Cost of average interest bearing liabilities |
| 0.24 |
| 0.24 |
| 0.28 |
| 0.31 |
| 0.38 | ||||||
Cost of deposits |
| 0.27 |
| 0.27 |
| 0.28 |
| 0.29 |
| 0.36 | ||||||
Net interest margin |
| 4.16 |
| 4.15 |
| 4.57 |
| 4.60 |
| 4.60 | ||||||
Efficiency ratio(1) |
| 31.79 |
| 33.71 |
| 34.76 |
| 36.19 |
| 36.03 | ||||||
Asset quality data (at period end): |
|
|
|
|
|
| ||||||||||
Net charge-offs to average loans held for investment |
| 0.06 | % |
| 0.01 | % |
| 0.00 | % |
| 0.02 | % |
| 0.00 | % | |
Nonperforming assets to gross loans and OREO |
| 0.63 |
| 0.61 |
| 0.55 |
| 0.67 |
| 0.84 | ||||||
ALL to nonperforming loans |
| 134.39 |
| 143.69 |
| 189.44 |
| 147.82 |
| 98.33 | ||||||
ALL to loans held for investment |
| 0.66 |
| 0.67 |
| 0.69 |
| 0.66 |
| 0.63 | ||||||
Balance sheet and capital ratios: |
|
|
|
|
|
| ||||||||||
Gross loans held for investment to deposits |
| 105.72 | % |
| 110.98 | % |
| 112.15 | % |
| 106.31 | % |
| 107.33 | % | |
Noninterest bearing deposits to deposits |
| 25.84 |
| 26.18 |
| 30.32 |
| 31.30 |
| 31.28 | ||||||
Common equity to assets |
| 9.88 |
| 9.34 |
| 10.04 |
| 10.50 |
| 11.85 | ||||||
Leverage ratio |
| 9.46 |
| 9.44 |
| 10.34 |
| 11.14 |
| 12.23 | ||||||
Common equity tier 1 ratio |
| 17.24 |
| 16.76 |
| 16.61 |
| 17.75 |
| 18.97 | ||||||
Tier 1 risk-based capital ratio |
| 17.24 |
| 16.76 |
| 16.61 |
| 17.75 |
| 18.97 | ||||||
Total risk-based capital ratio |
| 18.22 |
| 17.77 |
| 17.64 |
| 18.72 |
| 19.88 | ||||||
Mortgage and SBA loan data: |
|
|
|
|
|
| ||||||||||
Mortgage loans serviced for others | $ | 605,112 | $ | 608,208 | $ | 669,358 | $ | 746,660 | $ | 856,432 | ||||||
Mortgage loan production |
| 162,933 |
| 237,195 |
| 368,790 |
| 326,507 |
| 263,698 | ||||||
Mortgage loan sales |
| 56,987 |
| — |
| — |
| — |
| — | ||||||
SBA loans serviced for others |
| 528,227 |
| 542,991 |
| 549,818 |
| 549,238 |
| 521,182 | ||||||
SBA loan production(2) |
| 50,689 |
| 52,727 |
| 85,265 |
| 67,376 |
| 80,466 | ||||||
SBA loan sales |
| 22,898 |
| 30,169 |
| 37,984 |
| 34,158 |
| 22,399 |
(1) | Represents noninterest expense divided by total revenue (net interest income and total noninterest income). |
(2) | The amounts presented for the three months ended June 30, 2021 and March 31, 2021 include PPP loan originations totaling $14.1 million and $46.7 million, respectively. |
37
Results of Operations
We recorded net income of $19.4 million for the three months ended March 31, 2022 compared to $13.0 million for the same period in 2021, an increase of $6.4 million, or 49.7%. Basic and diluted earnings per common share for the three months ended March 31, 2022 was $0.76 compared to $0.51 and $0.50, respectively, for the basic and diluted earnings per common share for the same periods in 2021.
Interest Income
Interest income totaled $32.0 million for the three months ended March 31, 2022, an increase of $9.3 million, or 40.9%, from the three months ended March 31, 2021, primarily due to an increase in average loan balances of $798.5 million. We also recognized PPP fee income of $503,000 during the three months ended March 31, 2022 compared to PPP fee income of $1.1 million during the three months ended March 31, 2021. The increase in average loans is due to an increase of $57.5 million in average commercial real estate loans and an increase of $838.4 million in average residential mortgage loans, offset by a decrease of $10.4 million in average construction and development loans and a decrease of $87.0 million in commercial and industrial loans, which includes $23.3 million in average PPP loans. As compared to the three months ended March 31, 2021, the yield on average interest-earning assets decreased by 51 basis points to 4.34% from 4.85% with the yield on average loans decreasing by 20 basis points and the yield on average total investments decreasing by two basis points.
Interest Expense
Interest expense for the three months ended March 31, 2022 increased $162,000, or 14.2%, to $1.3 million compared to interest expense of $1.1 million for the three months ended March 31, 2021, primarily due to a $595.8 million increase in average interest-bearing deposit balances, partially offset with a nine basis points decrease in deposit costs. The nine basis points decrease in deposit costs included a one basis point decrease in the yield on average money market deposits and an 13 basis points decrease in the yield on average time deposits. Average money market deposits increased by $551.6 million while average time deposits decreased by $50.7 million.
Average borrowings outstanding for the three months ended March 31, 2022 increased by $380.9 million with a decrease in rate of 54 basis points compared to the three months ended March 31, 2021.
Net Interest Margin
The net interest margin for the three months ended March 31, 2022 decreased by 44 basis points to 4.16% from 4.60% for the three months ended March 31, 2021, primarily due to a 51 basis points decrease in the yield on average interest-earning assets of $2.99 billion and a 14 basis points decrease in the cost of average interest-bearing liabilities of $2.18 billion. Average earning assets for the three months ended March 31, 2022 increased by $1.09 billion from the same period in 2021, primarily due to a $798.5 million increase in average loans and a $273.9 million increase in average interest-earning cash accounts. Average interest-bearing liabilities for the three months ended March 31, 2022 increased by $976.7 million from the three months ended March 31, 2021, driven by an increase in average interest-bearing deposits of $595.8 million and an increase in average borrowings of $380.9 million. The inclusion of PPP loan average balances, interest and fees had a four basis points impact on both the yield on average loans and the net interest margin for the three months ended March 31, 2022.
Net interest margin and net interest income are influenced by internal and external factors. Internal factors include balance sheet changes on both volume and mix and pricing decisions, and external factors include changes in market interest rates, competition and the shape of the interest rate yield curve. The decline in our net interest margin is primarily the result of the decrease in the yield on our interest-earning assets and higher average interest-earning cash balances which have much lower yields than our loans and investments.
38
Average Balances, Interest and Yields
The following tables present, for the three months ended March 31, 2022 and 2021, information about: (i) weighted average balances, the total dollar amount of interest income from interest-earning assets and the resultant average yields; (ii) average balances, the total dollar amount of interest expense on interest-bearing liabilities and the resultant average rates; (iii) net interest income; (iv) the interest rate spread; and (v) the net interest margin.
Three Months Ended March 31, |
| ||||||||||||||||
2022 | 2021 |
| |||||||||||||||
Average | Interest and | Yield / | Average | Interest and | Yield / |
| |||||||||||
(Dollars in thousands) |
| Balance |
| Fees |
| Rate |
| Balance |
| Fees |
| Rate |
| ||||
Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Federal funds sold and other investments(1) | $ | 399,642 | $ | 365 |
| 0.37 | % | $ | 125,699 | $ | 72 |
| 0.23 | % | |||
Securities available for sale |
| 36,842 |
| 129 |
| 1.42 |
| 18,164 |
| 100 |
| 2.23 | |||||
Total investments |
| 436,484 |
| 494 |
| 0.46 |
| 143,863 |
| 172 |
| 0.48 | |||||
Construction and development |
| 30,583 |
| 377 |
| 5.00 |
| 40,954 |
| 531 |
| 5.26 | |||||
Commercial real estate |
| 549,132 |
| 7,887 |
| 5.82 |
| 491,635 |
| 7,078 |
| 5.84 | |||||
Commercial and industrial |
| 65,450 |
| 1,076 |
| 6.67 |
| 152,433 |
| 1,920 |
| 5.11 | |||||
Residential real estate |
| 1,906,847 |
| 22,074 |
| 4.69 |
| 1,068,495 |
| 12,930 |
| 4.91 | |||||
Consumer and other |
| 206 |
| 45 |
| 88.59 |
| 174 |
| 41 |
| 95.56 | |||||
Gross loans(2) |
| 2,552,218 |
| 31,459 |
| 5.00 |
| 1,753,691 |
| 22,500 |
| 5.20 | |||||
Total earning assets |
| 2,988,702 |
| 31,953 |
| 4.34 |
| 1,897,554 |
| 22,672 |
| 4.85 | |||||
Noninterest-earning assets |
| 142,042 |
|
|
|
| 111,164 |
| |||||||||
Total assets |
| 3,130,744 |
|
|
|
| 2,008,718 |
| |||||||||
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
| ||||||
NOW and savings deposits |
| 187,259 | 75 |
| 0.16 |
| 92,312 |
| 47 |
| 0.21 | ||||||
Money market deposits |
| 1,085,751 | 658 |
| 0.25 |
| 534,192 |
| 337 |
| 0.26 | ||||||
Time deposits |
| 441,228 | 406 |
| 0.37 |
| 491,913 |
| 608 |
| 0.50 | ||||||
Total interest-bearing deposits |
| 1,714,238 |
| 1,139 |
| 0.27 |
| 1,118,417 |
| 992 |
| 0.36 | |||||
Borrowings |
| 468,348 | 161 |
| 0.14 |
| 87,483 |
| 146 |
| 0.68 | ||||||
Total interest-bearing liabilities |
| 2,182,586 |
| 1,300 |
| 0.24 |
| 1,205,900 |
| 1,138 |
| 0.38 | |||||
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
| ||||||||
Noninterest-bearing deposits |
| 588,343 |
|
|
|
| 483,691 |
|
| ||||||||
Other noninterest-bearing liabilities |
| 67,301 |
|
|
|
| 72,534 |
|
| ||||||||
Total noninterest-bearing liabilities |
| 655,644 |
|
|
|
| 556,225 |
|
| ||||||||
Shareholders' equity |
| 292,514 |
|
|
|
| 246,593 |
|
| ||||||||
Total liabilities and shareholders' equity | $ | 3,130,744 |
|
|
| $ | 2,008,718 | ||||||||||
Net interest income |
|
| $ | 30,653 |
|
| $ | 21,534 | |||||||||
Net interest spread |
|
|
|
|
| 4.10 |
|
| 4.47 | ||||||||
Net interest margin |
|
|
|
|
| 4.16 |
|
| 4.60 |
(1) | Includes income and average balances for term federal funds, interest-earning cash accounts, and other miscellaneous earning assets. |
(2) | Average loan balances include nonaccrual loans and loans held for sale. |
39
Rate/Volume Analysis
Increases and decreases in interest income and interest expense result from changes in average balances (volume) of interest-earning assets and interest-bearing liabilities, as well as changes in average interest rates. The following table sets forth the effects of changing rates and volumes on our net interest income during the period shown. Information is provided with respect to (i) effects on interest income attributable to changes in volume (change in volume multiplied by prior rate) and (ii) effects on interest income attributable to changes in rate (changes in rate multiplied by prior volume). Change applicable to both volumes and rate have been allocated to volume.
Three Months Ended March 31, 2022 Compared to Three Months Ended March 31, 2021 | ||||||||||
Increase (Decrease) Due to Change in: | ||||||||||
(Dollars in thousands) |
| Volume |
| Yield/Rate |
| Total Change |
| |||
Earning assets: |
|
|
|
|
|
|
| |||
Federal funds sold and other investments(1) | $ | 250 | $ | 43 |
| $ | 293 | |||
Securities available for sale |
| 32 |
| (3) |
|
| 29 | |||
Total investments |
| 282 |
| 40 |
|
| 322 | |||
Construction and development |
| (92) |
| (62) |
|
| (154) | |||
Commercial real estate |
| 1,069 |
| (260) |
|
| 809 | |||
Commercial and industrial |
| (1,327) |
| 483 |
|
| (844) | |||
Residential real estate |
| 9,922 |
| (778) |
|
| 9,144 | |||
Consumer and Other |
| 3 |
| 1 |
|
| 4 | |||
Gross loans(2) |
| 9,575 |
| (616) |
|
| 8,959 | |||
Total earning assets |
| 9,857 |
| (576) |
|
| 9,281 | |||
Interest-bearing liabilities: |
|
|
|
|
|
|
| |||
NOW and savings deposits |
| 34 |
| (6) |
|
| 28 | |||
Money market deposits |
| 353 |
| (32) |
|
| 321 | |||
Time deposits |
| (43) |
| (159) |
|
| (202) | |||
Total interest-bearing deposits |
| 344 |
| (197) |
|
| 147 | |||
Borrowings |
| 208 |
| (193) |
|
| 15 | |||
Total interest-bearing liabilities |
| 552 |
| (390) |
|
| 162 | |||
Net interest income | $ | 9,305 | $ | (186) |
| $ | 9,119 |
(1) | Includes income and average balances for term federal funds, interest-earning cash accounts, and other miscellaneous earning assets. |
(2) | Average loan balances include nonaccrual loans and loans held for sale. |
Provision for Loan Losses
We recorded provision for loan losses of $104,000 during the three months ended March 31, 2022 compared to $1.6 million during the same period in 2021. The decrease in our provision for loan losses in the three months ended March 31, 2022 was partially due the minimal loan growth during the quarter compared to the same period in 2021. Our ALL as a percentage of gross loans for the periods ended March 31, 2022 and 2021 was 0.66% and 0.63%, respectively. Excluding outstanding PPP loans of $19.8 million as of March 31, 2022, the ALL as a percentage of total loans was 0.67%. None of the ALL balance was allocated to our PPP loan portfolio at March 31, 2022. Our ALL as a percentage of gross loans is relatively lower than our peers due to our high percentage of residential mortgage loans, which tend to have lower allowance for loan loss ratios compared to other commercial or consumer loans due to their low LTVs.
See the section captioned “Allowance for Loan Losses” elsewhere in this document for further analysis of our provision for loan losses.
Noninterest Income
Noninterest income for the three months ended March 31, 2022 was $7.7 million, a decrease of $530,000, or 6.5%, compared to $8.2 million for the three months ended March 31, 2021. The following table sets forth the major components of our noninterest income for the three months ended March 31, 2022 and 2021:
40
Three Months Ended March 31, |
| |||||||||||
(Dollars in thousands) |
| 2022 |
| 2021 |
| $ Change |
| % Change |
| |||
Noninterest income: |
|
|
|
|
|
|
| |||||
Service charges on deposit accounts | $ | 481 | $ | 373 | $ | 108 |
| 29.0 | % | |||
Other service charges, commissions and fees |
| 2,159 |
| 3,398 |
| (1,239) |
| (36.5) | ||||
Gain on sale of residential mortgage loans |
| 1,211 |
| — |
| 1,211 |
| 100.0 | ||||
Mortgage servicing income, net |
| 101 |
| 166 |
| (65) |
| (39.2) | ||||
Gain on sale of SBA loans |
| 1,568 |
| 1,854 |
| (286) |
| (15.4) | ||||
SBA servicing income, net |
| 1,644 |
| 2,133 |
| (489) |
| (22.9) | ||||
Other income |
| 492 |
| 262 |
| 230 |
| 87.8 | ||||
Total noninterest income | $ | 7,656 | $ | 8,186 | $ | (530) |
| (6.5) | % |
Service charges on deposit accounts increased $108,000, or 29.0%, to $481,000 for the three months ended March 31, 2022 compared to $373,000 for the same three months during 2021. The increase was primarily attributable to increased analysis fees and overdraft fees.
Other service charges, commissions and fees decreased $1.2 million, or 36.5%, to $2.2 million for the three months ended March 31, 2022 compared to $3.4 million for the three months ended March 31, 2021. The decrease was mainly attributable to lower underwriting, processing and origination fees earned from our origination of residential mortgage loans as mortgage volume declined during the three months ended March 31, 2022 compared to the same period in 2021. Mortgage loan originations totaled $162.9 million during the three months ended March 31, 2022 compared to $263.7 million during the same period in 2021.
Total gain on sale of loans was $2.8 million for the three months ended March 31, 2022 compared to $1.9 million for the same period of 2021, an increase of $925,000, or 49.9%.
Gain on sale of residential mortgage loans totaled $1.2 million for the three months ended March 31, 2022 as we sold $57.0 million in residential mortgage loans during the period with an average premium of 2.13%. We recorded no gain on sale of residential mortgage loans during the three months ended March 31, 2021 as no mortgage loans were sold during the period.
Gain on sale of SBA loans totaled $1.6 million for the three months ended March 31, 2022 compared to $1.9 million for the same period in 2021. We sold $22.9 million in SBA loans during the three months ended March 31, 2022 with an average premiums of 9.00%. We sold $22.4 million in SBA loans during the three months ended March 31, 2021 with average premiums of 10.73%.
Mortgage loan servicing income, net of amortization, decreased by $65,000, or 39.2%, to $101,000 during the three months ended March 31, 2022 compared to $166,000 for the same period of 2021. The decrease in mortgage loan servicing income was primarily due to the decrease in mortgage servicing fees, offset by an increase in capitalized mortgage servicing assets. Included in mortgage loan servicing income for the three months ended March 31, 2022 was $923,000 in mortgage servicing fees compared to $1.4 million for the same period in 2021 and capitalized mortgage servicing assets of $413,000 for the three months ended March 31, 2022 compared to $0 for the same period in 2021. These amounts were offset by mortgage loan servicing asset amortization of $1.3 million for the three months ended March 31, 2022 compared to $1.5 million during the same period in 2021. During the three months ended March 31, 2022, we recorded a fair value impairment recovery of $75,000 on our mortgage servicing assets compared to a fair value impairment recovery of $200,000 recorded during the three months ended March 31, 2021. Our total residential mortgage loan servicing portfolio was $605.1 million at March 31, 2022 compared to $856.4 million at March 31, 2021.
SBA servicing income, net decreased by $489,000, or 22.9%, to $1.6 million for the three months ended March 31, 2022 compared to $2.1 million for the three months ended March 31, 2021. Our total SBA loan servicing portfolio was $528.2 million as of March 31, 2022 compared to $521.2 million as of March 31, 2021. Our SBA servicing rights are carried at fair value. While our servicing portfolio grew, the inputs used to calculate fair value also changed, which resulted in a $323,000 increase to our SBA servicing rights in the three months ended March 31, 2022 compared to a $896,000 increase to our SBA servicing rights during the three months ended March 31, 2021.
41
Other noninterest income increased by $230,000 to $492,000 for the three months ended March 31, 2022 compared to $262,000 for the three months ended March 31, 2021. The largest component of other noninterest income is the income on bank owned life insurance which totaled $404,000 and $227,000, respectively, for the three months ended March 31, 2022 and 2021.
Noninterest Expense
Noninterest expense for the three months ended March 31, 2022 was $12.2 million compared to $10.7 million for the three months ended March 31, 2021, an increase of $1.5 million, or 13.7%. The following table sets forth the major components of our noninterest expense for the three months ended March 31, 2022 and 2021:
Three Months Ended March 31, |
| |||||||||||
(Dollars in thousands ) |
| 2022 |
| 2021 |
| $ Change |
| % Change |
| |||
Noninterest Expense: |
|
|
|
|
|
|
|
| ||||
Salaries and employee benefits | $ | 7,096 | $ | 6,699 | $ | 397 |
| 5.9 | % | |||
Occupancy and equipment |
| 1,227 |
| 1,275 |
| (48) |
| (3.8) | ||||
Data processing |
| 277 |
| 308 |
| (31) |
| (10.1) | ||||
Advertising |
| 150 |
| 145 |
| 5 |
| 3.4 | ||||
Other expenses |
| 3,429 |
| 2,281 |
| 1,148 |
| 50.3 | ||||
Total noninterest expense | $ | 12,179 | $ | 10,708 | $ | 1,471 |
| 13.7 | % |
Salaries and employee benefits expense for the three months ended March 31, 2022 was $7.1 million compared to $6.7 million for the three months ended March 31, 2021, an increase of $397,000, or 5.9%. The increase was mainly attributable to increased salary costs from the increase in the overall number of employees, partially offset by lower commissions paid to our loan officers as loan volume declined during the quarter compared to the same period in 2021. The average number of full-time equivalent employees was 217 for the three months ended March 31, 2022 compared to 214 for the three months ended March 31, 2021.
Occupancy and equipment expense for the three months ended March 31, 2022 was $1.2 million compared to $1.3 million for the three months ended March 31, 2021, a decrease of $48,000, or 3.8%. The decrease was partially due to lower rent expense.
Data processing expense for the three months ended March 31, 2022 was $277,000 compared to $308,000 for the three months ended March 31, 2021, a decrease of $31,000, or 10.1%. The decrease was primarily due managememt’s ongoing efforts to reduce costs.
Advertising expense for the three months ended March 31, 2022 remained relatively flat compared to the same period in 2021.
Other expenses for the three months ended March 31, 2022 were $3.4 million compared to $2.3 million for the three months ended March 31, 2021, an increase of $1.1 million, or 50.3%. The increase was primarily due to higher FDIC insurance premiums, professional fees and other real estate owned related expenses, as well as increased operating and customer service expenses. Included in other expenses for the three months ended March 31, 2022 and 2021 were directors’ fees of approximately $139,000 and $96,000, respectively.
Income Tax Expense
Income tax expense for the three months ended March 31, 2022 and 2021 was $6.6 million and $4.4 million, respectively. The Company’s effective tax rates were 25.3% and 25.5% for the three months ended March 31, 2022 and 2021, respectively.
42
Financial Condition
Total assets increased $36.2 million, or 1.2%, to $3.14 billion at March 31, 2022 as compared to $3.11 billion at December 31, 2021. The increase in total assets was primarily attributable to increases in loans held for investment of $7.2 million, loans held for sale of $37.9 million, bank owned life insurance of $8.4 million, and other assets of $6.7 million, partially offset by a $16.6 million decrease in cash and cash equivalents.
Loans
Gross loans held for investment increased $6.8 million, or 0.3%, to $2.52 billion as of March 31, 2022 as compared to $2.51 billion as of December 31, 2021. Our loan growth during the three months ended March 31, 2022 was comprised of a decrease of $174,000, or 0.4%, in construction and development loans, an increase of $46.5 million, or 8.9%, in commercial real estate loans, a decrease of $7.0 million, or 9.6%, in commercial and industrial loans, a decrease of $32.6 million, or 1.7%, in residential real estate loans and an increase of $51,000, or 64.6%, in consumer and other loans. Included in commercial and industrial loans are PPP loans totaling $19.8 million and unearned PPP fees of $515,000 as of March 31, 2022. Loans held for sale were $37.9 million as of March 31, 2022 compared to no loans held for sale as of December 31, 2021.
The following table presents the ending balance of each major category in our loan portfolio held for investment at the dates indicated.
March 31, 2022 | December 31, 2021 |
| |||||||||
(Dollars in thousands) |
| Amount |
| % of Total |
| Amount |
| % of Total |
| ||
Construction and development | $ | 38,683 |
| 1.6 | % | $ | 38,857 |
| 1.6 | % | |
Commercial real estate |
| 567,031 |
| 22.5 | % |
| 520,488 |
| 20.7 | % | |
Commercial and industrial |
| 66,073 |
| 2.6 | % |
| 73,072 |
| 2.9 | % | |
Residential real estate |
| 1,846,434 |
| 73.3 | % |
| 1,879,012 |
| 74.8 | % | |
Consumer and other |
| 130 |
| — | % |
| 79 |
| — | % | |
Gross loans | $ | 2,518,351 |
| 100.0 | % | $ | 2,511,508 |
| 100.0 | % | |
Less unearned income |
| (6,051) |
|
|
| (6,438) |
|
| |||
Total loans held for investment | $ | 2,512,300 |
|
| $ | 2,505,070 |
|
|
SBA Loan Servicing
As of March 31, 2022 and December 31, 2021, we serviced $528.2 million and $543.0 million, respectively, in SBA loans for others. We carried a servicing asset of $10.6 million and $10.2 million at March 31, 2022 and December 31, 2021, respectively. See Note 4 of our consolidated financial statements as of March 31, 2022, included elsewhere in this Form 10-Q, for additional information on the activity for SBA loan servicing rights for the three months ended March 31, 2022 and 2021.
Residential Mortgage Loan Servicing
As of March 31, 2022, we serviced $605.1 million in residential mortgage loans for others compared to $608.2 million as of December 31, 2021. We carried a servicing asset, net of amortization, of $6.9 million and $7.7 million at March 31, 2022 and December 31, 2021, respectively. Amortization relating to the mortgage loan servicing asset was $1.3 million for the three months ended March 31, 2022 compared to $1.5 million for the same period in 2021. During the three months ended March 31, 2022, we recorded a fair value impairment recovery of $75,000 on our mortgage servicing asset compared to a $200,000 fair value impairment recovery recorded for the same period in 2021. See Note 5 of our consolidated financial statements as of March 31, 2022, included elsewhere in this Form 10-Q, for additional information on the activity for mortgage loans servicing rights for the three months ended March 31, 2022 and 2021.
43
Asset Quality
Nonperforming Loans
Asset quality remained relatively strong during the first quarter of 2022. Nonperforming loans were $12.4 million at March 31, 2022 compared to $11.8 million at December 31, 2021. The increase from December 31, 2021 to March 31, 2022 was primarily attributable to a $747,000 increase in nonaccrual loans. We did not recognize any interest income on nonaccrual loans during the three months ended March 31, 2022 and year ended December 31, 2021.
The following table sets forth the allocation of our nonperforming assets among our different asset categories as of the dates indicated. Nonperforming loans include nonaccrual loans, loans past due 90 days or more and still accruing interest, and loans modified under TDRs. Nonaccrual loans at March 31, 2022 comprised of $3.5 million of commercial real estate loans, $152,000 in commercial and industrial loans and $5.9 million in residential real estate loans. Nonaccrual loans at December 31, 2021 comprised of $3.7 million in commercial real estate loans, $152,000 in commercial and industrial loans, and $4.9 million in residential real estate loans.
(Dollars in thousands) |
| March 31, 2022 |
| December 31, 2021 |
| ||
Nonaccrual loans | $ | 9,506 | $ | 8,759 | |||
Past due loans 90 days or more and still accruing |
| — |
| 342 | |||
Accruing troubled debt restructured loans |
| 2,901 |
| 2,697 | |||
Total nonperforming loans |
| 12,407 |
| 11,798 | |||
Foreclosed real estate |
| 3,562 |
| 3,618 | |||
Total nonperforming assets | $ | 15,969 | $ | 15,416 | |||
Nonperforming loans to gross loans |
| 0.49 | % |
| 0.47 | % | |
Nonperforming assets to total assets |
| 0.51 | % |
| 0.50 | % | |
Allowance for loan losses to nonperforming loans |
| 134.39 | % |
| 143.69 | % |
In March 2020, regulatory agencies issued an interagency statement on loan modifications and reporting for financial institutions working with customers affected by COVID–19. The agencies confirmed with the staff of the FASB that short–term modifications made on a good faith basis in response to the COVID–19 pandemic to borrowers who were current prior to any relief, are not to be considered troubled debt restructurings. As of March 31, 2022, we had one non-SBA commercial loan with an outstanding balance of $6.6 million under an approved payment deferral. As of December 31, 2021, we had two non-SBA commercial loans with outstanding balances of $8.1 million who were under approved payment deferrals. As of March 31, 2022, we had three SBA loans under approved payment deferrals with outstanding gross loan balances totaling $5.5 million ($1.4 million unguaranteed book balance). As of December 31, 2021, we had approved payment deferrals for four SBA loans with outstanding gross loan balances totaling $6.5 million ($1.6 million unguaranteed book balance). We had no residential mortgages under approved payment deferrals as of March 31, 2022 and December 31, 2021. See Notes 1 and 3 of our consolidated financial statements as of March 31, 2022, included elsewhere in this Form 10-Q, for more information regarding accounting treatment of loan modifications as a response to COVID-19.
Allowance for Loan Losses
The allowance for loan losses was $16.7 million at March 31, 2022 compared to $17.0 million at December 31, 2021, a decrease of $278,000 or 1.6%. The decrease was mainly due to a charge off on a commercial and industrial loans coupled with minimal loan growth compared to the same period in 2021. The Company is not required to implement the provisions of the CECL accounting standard issued by the FASB in the ASU No. 2016-13 until January 1, 2023, and is continuing to account for the allowance for loan losses under the incurred loss model.
In determining the allowance and the related provision for loan losses, we consider three principal elements: (i) valuation allowances based upon probable losses identified during the review of impaired commercial and industrial, commercial real estate, construction and land development loans, (ii) allocations, by loan classes, on loan portfolios based on historical loan loss experience and qualitative factors, and (iii) review of the credit discounts in relationship to the
44
valuation allowance calculated for purchased loans. Provisions for loan losses are charged to operations to record changes to the total allowance to a level deemed appropriate by us.
It is the policy of management to maintain the allowance for loan losses at a level adequate for risks inherent in the loan portfolio. The FDIC and Georgia Department of Banking and Finance also review the allowance for loan losses as an integral part of their examination process. Based on information currently available, management believes that our allowance for loan losses is adequate. However, the loan portfolio can be adversely affected if economic conditions and the real estate market in our market areas were to weaken. The effect of such events, although uncertain at this time, could result in an increase in the level of nonperforming loans and increased loan losses, which could adversely affect our future growth and profitability. No assurance of the ultimate level of credit losses can be given with any certainty.
The following table provides an analysis of the allowance for loan losses, provision for loan losses and net charge-offs for the periods presented below:
Three Months Ended March 31, |
| ||||||
(Dollars in thousands ) |
| 2022 |
| 2021 |
| ||
Balance, beginning of period | $ | 16,952 | $ | 10,135 | |||
Charge-offs: |
|
|
|
| |||
Construction and development |
| — |
| — | |||
Commercial real estate |
| — |
| — | |||
Commercial and industrial |
| 390 |
| 4 | |||
Residential real estate |
| — |
| — | |||
Consumer and other |
| — |
| — | |||
Total charge-offs |
| 390 |
| 4 | |||
Recoveries: |
|
|
|
| |||
Construction and development |
| — |
| — | |||
Commercial real estate |
| 2 |
| 3 | |||
Commercial and industrial |
| 1 |
| — | |||
Residential real estate |
| — |
| — | |||
Consumer and other |
| 5 |
| 2 | |||
Total recoveries |
| 8 |
| 5 | |||
Net charge-offs/(recoveries) |
| 382 |
| (1) | |||
Provision for loan losses |
| 104 |
| 1,599 | |||
Balance, end of period | $ | 16,674 | $ | 11,735 | |||
Total loans at end of period | $ | 2,518,351 | $ | 1,873,952 | |||
Average loans(1) |
| 2,533,254 |
| 1,753,691 | |||
Net charge-offs to average loans |
| 0.06 | % |
| 0.00 | % | |
Allowance for loan losses to total loans |
| 0.66 | % |
| 0.63 | % |
(1) | Excludes loans held for sale. |
Management believes the allowance for loan losses is adequate to provide for losses inherent in the loan portfolio as of March 31, 2022.
Deposits
Total deposits increased $119.1 million, or 5.3%, to $2.38 billion at March 31, 2022 compared to $2.26 billion at December 31, 2021. The increase was primarily due to the $23.2 million increase in noninterest-bearing demand deposits, $129.7 million increase in money market accounts, $29.9 million increase in interest-bearing demand deposits, and a $799,000 increase in savings accounts, offset by a $64.5 million decrease in time deposits. The increase in money market accounts was partially due to the increase of $21.8 million in brokered money market balances during the three months ended March 31, 2022. As of March 31, 2022 and December 31, 2021, 25.8% and 26.2% of total deposits, respectively, were comprised of noninterest-bearing demand accounts and 74.2% and 73.8%, respectively, of interest-bearing deposit accounts.
45
We had $458.5 million of brokered deposits, or 19.2% of total deposits, at March 31, 2022 compared to $425.1 million, or 18.8% of total deposits, at December 31, 2021. We use brokered deposits, subject to certain limitations and requirements, as a source of funding to support our asset growth and augment the deposits generated from our branch network, which are our principal source of funding. Our level of brokered deposits varies from time to time depending on competitive interest rate conditions and other factors and tends to increase as a percentage of total deposits when the brokered deposits are less costly than issuing internet certificates of deposit or borrowing from the Federal Home Loan Bank.
The following table summarizes our average deposit balances and weighted average rates for the three months ended March 31, 2022 and 2021.
Three Months Ended March 31, |
| |||||||||||
2022 | 2021 | |||||||||||
| Average |
| Weighted |
| Average |
| Weighted |
| ||||
(Dollars in thousands ) | Balance | Average Rate | Balance | Average Rate |
| |||||||
Noninterest-bearing demand | $ | 588,343 | — | % | $ | 483,691 |
| — | % | |||
Interest-bearing demand deposits |
| 155,418 |
| 0.15 |
| 67,424 |
| 0.20 | ||||
Savings and money market deposits |
| 705,643 |
| 0.31 |
| 316,276 |
| 0.37 | ||||
Brokered money market deposits | 411,949 | 0.14 | 242,804 | 0.10 | ||||||||
Time deposits |
| 441,228 |
| 0.37 |
| 491,913 |
| 0.50 | ||||
Total interest-bearing deposits |
| 1,714,238 |
| 0.27 |
| 1,118,417 |
| 0.36 | ||||
Total deposits | $ | 2,302,581 |
| 0.20 | $ | 1,602,108 |
| 0.25 |
Borrowed Funds
Other than deposits, we also utilized FHLB advances as a supplementary funding source to finance our operations. The advances from the FHLB are collateralized by residential real estate loans. At March 31, 2022 and December 31, 2021, we had maximum borrowing capacity from the FHLB of $933.5 million and $826.9 million, respectively. At March 31, 2022 and December 31, 2021, we had $380.0 million and $500.0 million, respectively, of outstanding advances from the FHLB.
In addition to our advances with the FHLB, we maintain federal funds agreements with our correspondent banks. Our available borrowings under these agreements were $47.5 million at March 31, 2022 and December 31, 2021. We did not have any advances outstanding under these agreements as of March 31, 2022 and December 31, 2021.
Liquidity and Capital Resources
Liquidity
Liquidity refers to the measure of our ability to meet the cash flow requirements of depositors and borrowers, while at the same time meeting our operating, capital and strategic cash flow needs, all at a reasonable cost. We continuously monitor our liquidity position to ensure that assets and liabilities are managed in a manner that will meet all short-term and long-term cash requirements. We manage our liquidity position to meet the daily cash flow needs of customers, while maintaining an appropriate balance between assets and liabilities to meet the return on investment objectives of our shareholders.
Our liquidity position is supported by management of liquid assets and access to alternative sources of funds. Our liquid assets include cash, interest-bearing deposits in correspondent banks, federal funds sold, and fair value of unpledged investment securities. Other available sources of liquidity include wholesale deposits, and additional borrowings from correspondent banks, FHLB advances, and the Federal Reserve discount window.
Our short-term and long-term liquidity requirements are primarily met through cash flow from operations, redeployment of prepaying and maturing balances in our loan and investment portfolios, and increases in customer
46
deposits. Other alternative sources of funds will supplement these primary sources to the extent necessary to meet additional liquidity requirements on either a short-term or long-term basis.
As part of our liquidity management strategy, we open federal funds lines with our correspondent banks. As of March 31, 2022 and December 31, 2021, we had $47.5 million of unsecured federal funds lines with no amounts advanced. In addition, we have access to the FRB’s discount window in the amount of $10.0 million with no borrowings outstanding as of March 31, 2022 and December 31, 2021. The FRB discount window line is collateralized by a pool of commercial real estate loans and commercial and industrial loans totaling $32.4 million as of March 31, 2022.
At March 31, 2022 and December 31, 2021, we had $380.0 million and $500.0 million, respectively, of outstanding advances from the FHLB. Based on the values of loans pledged as collateral, we had $553.5 million and $326.9 million of additional borrowing availability with the FHLB as of March 31, 2022 and December 31, 2021, respectively. We also maintain relationships in the capital markets with brokers to issue certificates of deposit and money market accounts.
Capital Requirements
The Company and the Bank are required under federal law to maintain certain minimum capital levels based on ratios of capital to total assets and capital to risk-weighted assets. The required capital ratios are minimums, and the federal banking agencies may determine that a banking organization, based on its size, complexity or risk profile, must maintain a higher level of capital in order to operate in a safe and sound manner. Risks such as concentration of credit risks and the risk arising from non-traditional activities, as well as the institution’s exposure to a decline in the economic value of its capital due to changes in interest rates, and an institution’s ability to manage those risks are important factors that are to be taken into account by the federal banking agencies in assessing an institution’s overall capital adequacy.
The table below summarizes the capital requirements applicable to the Company and the Bank in order to be considered “well-capitalized” from a regulatory perspective, as well as the Company’s and the Bank’s capital ratios as of March 31, 2022 and December 31, 2021. The Bank exceeded all regulatory capital requirements and was considered to be “well-capitalized” as of March 31, 2022 and December 31, 2021. As of December 31, 2021, the FDIC categorized the Bank as well-capitalized under the prompt corrective action framework. There have been no conditions or events since December 31, 2021 that management believes would change this classification. While the Company believes that it has sufficient capital to withstand an extended economic recession, its reported and regulatory capital ratios could be adversely impacted in future periods.
Regulatory |
| ||||||||||
Capital Ratio |
| ||||||||||
Requirements | Minimum |
| |||||||||
including | Requirement |
| |||||||||
fully phased- | for "Well |
| |||||||||
Regulatory | in Capital | Capitalized" |
| ||||||||
Capital Ratio | Conservation | Depository |
| ||||||||
| March 31, 2022 |
| December 31, 2021 |
| Requirements |
| Buffer |
| Institution |
| |
Total capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
| |
Consolidated |
| 18.22 | % | 17.77 | % | 8.00 | % | 10.50 | % | N/A | |
Bank |
| 17.65 | % | 17.18 | % | 8.00 | 10.50 | 10.00 | % | ||
Tier 1 capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
| ||
Consolidated |
| 17.24 | % | 16.76 | % | 6.00 | % | 8.50 | % | N/A | |
Bank |
| 16.68 | % | 16.17 | % | 6.00 | 8.50 | 8.00 | % | ||
CETI capital (to risk-weighted assets) |
|
|
|
|
|
|
|
|
| ||
Consolidated |
| 17.24 | % | 16.76 | % | 4.50 | % | 7.00 | % | N/A | |
Bank |
| 16.68 | % | 16.17 | % | 4.50 | 7.00 | 6.50 | % | ||
Tier 1 capital (to average assets) |
|
|
|
|
|
|
|
|
| ||
Consolidated |
| 9.46 | % | 9.44 | % | 4.00 | % | 4.00 | % | N/A | |
Bank |
| 9.15 | % | 9.11 | % | 4.00 | 4.00 | 5.00 | % |
47
Dividends
On April 20, 2022, the Company declared a cash dividend of $0.15 per share, payable on May 13, 2022, to common shareholders of record as of May 4, 2022. Any future determination to pay dividends to holders of our common stock will depend on our results of operations, financial condition, capital requirements, banking regulations, contractual restrictions and any other factors that our board of directors may deem relevant.
Off-Balance Sheet Arrangements
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in our consolidated balance sheet. The contractual or notional amounts of those instruments reflect the extent of involvement we have in particular classes of financial instruments.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. We evaluate each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if we deem collateral is necessary upon extension of credit, is based on management’s credit evaluation of the counterparty.
Standby letters of credit are conditional commitments issued by us to guarantee the performance of a customer to a third party. They are intended to be disbursed, subject to certain condition, upon request of the borrower.
See Note 9 of our consolidated financial statements as of March 31, 2022, included elsewhere in this Form 10-Q, for more information regarding our off-balance sheet arrangements as of March 31, 2022 and December 31, 2021.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Market Risk
Market risk represents the risk of loss due to changes in market values of assets and liabilities. We incur market risk in the normal course of business through exposures to market interest rates, equity prices, and credit spreads. We have identified interest rate risk as our primary source of market risk.
Interest Rate Risk
Interest rate risk is the risk to earnings and value arising from changes in market interest rates. Interest rate risk arises from timing differences in the repricings and maturities of interest-earning assets and interest-bearing liabilities (repricing risk), changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers’ ability to prepay home mortgage loans at any time and depositors’ ability to redeem certificates of deposit before maturity (option risk), changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion (yield curve risk), and changes in spread relationships between different yield curves, such as U.S. Treasuries and LIBOR (basis risk).
Our board of directors establishes broad policy limits with respect to interest rate risk. As part of this policy, the asset liability committee, or ALCO, establishes specific operating guidelines within the parameters of the board of directors’ policies. In general, the ALCO focuses on ensuring a stable and steadily increasing flow of net interest income through managing the size and mix of the balance sheet. The management of interest rate risk is an active process which encompasses monitoring loan and deposit flows complemented by investment and funding activities. Effective management of interest rate risk begins with understanding the dynamic characteristics of assets and liabilities and determining the appropriate interest rate risk posture given business forecasts, management objectives, market expectations, and policy constraints.
48
An asset sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate higher net interest income, as rates earned on our interest-earning assets would reprice upward more quickly than rates paid on our interest-bearing liabilities, thus expanding our net interest margin. Conversely, a liability sensitive position refers to a balance sheet position in which an increase in short-term interest rates is expected to generate lower net interest income, as rates paid on our interest-bearing liabilities would reprice upward more quickly than rates earned on our interest-earning assets, thus compressing our net interest margin.
Interest rate risk measurement is calculated and reported to the ALCO at least quarterly. The information reported includes period-end results and identifies any policy limits exceeded, along with an assessment of the policy limit breach and the action plan and timeline for resolution, mitigation, or assumption of the risk.
Evaluation of Interest Rate Risk
We use income simulations, an analysis of core funding utilization, and economic value of equity (EVE) simulations as our primary tools in measuring and managing interest rate risk. These tools are utilized to quantify the potential earnings impact of changing interest rates over a two year simulation horizon (income simulations) as well as identify expected earnings trends given longer term rate cycles (long term simulations, core funding utilizations, and EVE simulation). A standard gap report and funding matrix will also be utilized to provide supporting detailed information on the expected timing of cashflow and repricing opportunities.
There are an infinite number of potential interest rate scenarios, each of which can be accompanied by differing economic/political/regulatory climates; can generate multiple differing behavior patterns by markets, borrowers, depositors, etc.; and, can last for varying degrees of time. Therefore, by definition, interest rate risk sensitivity cannot be predicted with certainty. Accordingly, the Bank’s interest rate risk measurement philosophy focuses on maintaining an appropriate balance between theoretical and practical scenarios; especially given the primary objective of the Bank’s overall asset/liability management process is to facilitate meaningful strategy development and implementation.
Therefore, we model a set of interest rate scenarios capturing the financial effects of a range of plausible rate scenarios, the collective impact of which will enable the Bank to clearly understand the nature and extent of its sensitivity to interest rate changes. Doing so necessitates an assessment of rate changes over varying time horizons and of varying/sufficient degrees such that the impact of embedded options within the balance sheet are sufficiently examined.
We use a net interest income simulation model to measure and evaluate potential changes in our net interest income. We run three standard and plausible comparing current or flat rates with a +/- 200 basis point ramp in rates over 12 months. These rate scenarios are considered appropriate as they are neither too modest (e.g. +/- 100 basis points) or too extreme (e.g. +/- 400 basis points) given the economic and rate cycles which have unfolded in the last 25 years. This analysis also provides the foundation for historical tracking of interest rate risk. The impact of interest rate derivatives, such as interest rate swaps and caps, is included in the model.
Potential changes to our net interest income in hypothetical rising and declining rate scenarios calculated as of March 31, 2022 and December 31, 2021 are presented in the following table:
Net Interest Income Sensitivity |
| ||||||||
12 Month Projection | 24 Month Projection | ||||||||
(Ramp in basis points) |
| +200 |
| -100 |
| +200 |
| -100 |
|
March 31, 2022 |
| (3.40) | % | 0.40 | % | (3.10) | % | (5.40) | % |
December 31, 2021 |
| (3.60) | % | (1.20) | % | (8.70) | % | (10.30) | % |
We also model the impact of rate changes on our Economic Value of Equity, or EVE. We base the modeling of EVE based on interest rate shocks as shocks are considered more appropriate for EVE, which accelerates future interest rate risk into current capital via a present value calculation of all future cashflows from the bank’s existing inventory of assets
49
and liabilities. Our simulation model incorporates interest rate shocks of +/- 100, 200, and 300 basis points. The results of the model are presented in the table below:
Economic Value of Equity Sensitivity |
| ||||||||
(Shock in basis points) |
| +300 |
| +200 |
| +100 |
| -100 |
|
March 31, 2022 | (9.70) | % | (5.60) | % | (2.00) | % | (4.60) | % | |
December 31, 2021 |
| (8.90) | % | (3.60) | % | (0.20) | % | (11.90) | % |
Our simulation model incorporates various assumptions, which we believe are reasonable but which may have a significant impact on results such as: (i) the timing of changes in interest rates; (ii) shifts or rotations in the yield curve; (iii) re-pricing characteristics for market-rate-sensitive instruments; (iv) varying loan prepayment speeds for different interest rate scenarios; and (v) the overall growth and mix of assets and liabilities. Because of limitations inherent in any approach used to measure interest rate risk, simulation results are not intended as a forecast of the actual effect of a change in market interest rates on our results but rather as a means to better plan and execute appropriate asset-liability management strategies and manage our interest rate risk.
In addition to interest rate risk, the COVID-19 (and the variants thereof) pandemic and the potential for future stay-at-home and self-distancing mandates will likely expose us to additional market value risk if implemented. Protracted closures, furloughs and lay-offs have curtailed economic activity, and will likely continue to curtail economic activity and could result in lower fair values for collateral in our loan portfolio if reimplemented in response to COVID-19.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The Company’s management, including the Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of March 31, 2022. The Company’s disclosure controls and procedures are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including the Company’s Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure. Based on this evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2022.
Changes in Internal Control over Financial Reporting
During the quarter ended March 31, 2022, there was no change in the Company’s internal control over financial reporting identified in connection with the evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 of the Exchange Act that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting. The Company is continually monitoring and assessing changes in processes and activities to determine any potential impact on the design and operating effectiveness of internal controls over financial reporting.
PART II – OTHER INFORMATION
Item 1. Legal Proceedings
We are a party to various legal proceedings such as claims and lawsuits arising in the course of our normal business activities. Although the ultimate outcome of all claims and lawsuits outstanding as of March 31, 2022 cannot be ascertained at this time, it is the opinion of management that these matters, when resolved, will not have a material adverse effect on our business, results of operations or financial condition.
50
Item 1A. Risk Factors
In addition to the other information set forth in this Quarterly Report, you should carefully consider the factors discussed in “Part I – Item 1A – Risk Factors” of the Company’s 2021 Form 10-K, which could materially affect its business, financial position, results of operations, cash flows, or future results. Please be aware that these risks may change over time and other risks may prove to be important in the future. New risks may emerge at any time, and we cannot predict such risks or estimate the extent to which they may affect our business, financial condition or results of operations, or the trading price of our securities.
There are no material changes during the period covered by this Report to the risk factors previously disclosed in the Company’s 2021 Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable
Item 5. Other Information
None.
Item 6. Exhibits
Exhibit No. |
| Description of Exhibit |
3.1 | ||
3.2 | ||
31.1 | ||
31.2 | ||
32.1 | ||
32.2 | ||
101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase | |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
51
104 | Cover Page Interactive Data File - the cover page has been formatted in Inline XBRL and contained within the Inline XBRL Instance Document in Exhibit 101 |
52
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
METROCITY BANKSHARES, INC. | ||
Date: May 6, 2022 | By: | /s/ Nack Y. Paek |
Nack Y. Paek | ||
Chief Executive Officer | ||
Date: May 6, 2022 | By: | /s/ Lucas Stewart |
Lucas Stewart | ||
Chief Financial Officer |
53