Prime Meridian Holding Co - Quarter Report: 2020 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended |
June 30, 2020 |
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: |
333-191801 |
PRIME MERIDIAN HOLDING COMPANY
(Exact Name of registrant as specified in its charter)
Florida
|
27-2980805
|
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification Number) |
o | |
1471 Timberlane Road; Tallahassee, Florida
|
32312
|
(Address of principal executive offices) |
(Zip Code) |
(850) 907-2300
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
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
Explanatory Note: Prime Meridian Holding Company has filed, on a voluntary basis, all Securities Exchange Act of 1934 reports for the preceding 12 months.
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 definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one)
Large accelerated filer: ☐ | Accelerated filer: ☐ |
Nonaccelerated 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. ☐
Securities Registered pursuant to Section 12(b) of the Act: |
||
Title of each class None. |
Trading Symbol(s) N/A |
Name of exchange on which registered N/A |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☑ No
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of August 5, 2020: 3,117,842
INDEX
PART I. FINANCIAL INFORMATION |
PAGE |
Item 1. Financial Statements |
|
Condensed Consolidated Balance Sheets June 30, 2020 (unaudited) and December 31, 2019 |
2 |
Condensed Consolidated Statements of Earnings Three and Six Months ended June 30, 2020 and 2019 (unaudited) |
3 |
Condensed Consolidated Statements of Comprehensive Income Three and Six Months ended June 30, 2020 and 2019 (unaudited) |
4 |
Condensed Consolidated Statements of Stockholders’ Equity Three and Six and Months ended June 30, 2020 and 2019 (unaudited) |
5 |
Condensed Consolidated Statements of Cash Flows Six Months ended June 30, 2020 and 2019 (unaudited) |
6 |
Notes to Condensed Consolidated Financial Statements (unaudited) |
7-24 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations |
25-36 |
Item 3. Quantitative and Qualitative Disclosures about Market Risk |
36 |
Item 4. Controls and Procedures |
37 |
PART II. OTHER INFORMATION |
|
Item 1. Legal Proceedings |
38 |
Item 1A. Risk Factors |
38 |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
38 |
Item 3. Defaults Upon Senior Securities |
38 |
Item 4. Mine Safety Disclosures |
38 |
Item 5. Other Information |
38 |
Item 6. Exhibits |
39-40 |
Signatures |
41 |
Certifications |
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Condensed Consolidated Balance Sheets
June 30, |
December 31, |
|||||||
2020 |
2019 |
|||||||
(in thousands) | (Unaudited) | |||||||
Assets |
||||||||
Cash and due from banks |
$ | 6,993 | $ | 9,024 | ||||
Federal funds sold |
13,809 | 24,613 | ||||||
Interest-bearing deposits |
41,505 | 41,445 | ||||||
Total cash and cash equivalents |
62,307 | 75,082 | ||||||
Debt securities available for sale |
66,898 | 61,333 | ||||||
Loans held for sale |
8,949 | 6,193 | ||||||
Loans, net of allowance for loan losses of $5,248 and $4,414 |
442,574 | 337,710 | ||||||
Federal Home Loan Bank stock |
493 | 404 | ||||||
Premises and equipment, net |
8,187 | 7,744 | ||||||
Right of use lease asset | 3,568 | 3,669 | ||||||
Accrued interest receivable |
1,723 | 1,137 | ||||||
Bank-owned life insurance |
6,581 | 6,501 | ||||||
Other real estate owned | 234 | - | ||||||
Other assets |
658 | 1,088 | ||||||
Total assets |
$ | 602,172 | $ | 500,861 | ||||
Liabilities and Stockholders' Equity |
||||||||
Liabilities: |
||||||||
Noninterest-bearing demand deposits |
$ | 146,542 | $ | 96,807 | ||||
Savings, NOW and money-market deposits |
323,523 | 272,283 | ||||||
Time deposits |
66,449 | 69,174 | ||||||
Total deposits |
536,514 | 438,264 | ||||||
Other borrowings | - | 1,254 | ||||||
Official checks |
3,373 | 606 | ||||||
Operating lease liability | 3,669 | 3,758 | ||||||
Other liabilities |
1,584 | 1,111 | ||||||
Total liabilities |
545,140 | 444,993 | ||||||
Stockholders' equity: |
||||||||
Preferred stock, undesignated; 1,000,000 shares authorized, none issued or outstanding |
- | - | ||||||
Common stock, $.01 par value; 9,000,000 shares authorized, 3,116,499 and 3,191,288 issued and outstanding |
31 | 32 | ||||||
Additional paid-in capital |
38,412 | 39,456 | ||||||
Retained earnings |
17,233 | 16,180 | ||||||
Accumulated other comprehensive income |
1,356 | 200 | ||||||
Total stockholders' equity |
57,032 | 55,868 | ||||||
Total liabilities and stockholders' equity |
$ | 602,172 | $ | 500,861 |
See Accompanying Notes to Condensed Consolidated Financial Statements.
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Condensed Consolidated Statements of Earnings (Unaudited)
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
(in thousands, except per share amounts) |
2020 |
2019 |
2020 |
2019 |
||||||||||||
Interest income: |
||||||||||||||||
Loans |
$ | 4,844 | $ | 3,916 | $ | 9,273 | $ | 7,772 | ||||||||
Securities |
428 | 333 | 812 | 629 | ||||||||||||
Other |
62 | 361 | 294 | 709 | ||||||||||||
Total interest income |
5,334 | 4,610 | 10,379 | 9,110 | ||||||||||||
Interest expense: |
||||||||||||||||
Deposits | 737 | 851 | 1,636 | 1,664 | ||||||||||||
Other borrowings |
28 | - | 31 | - | ||||||||||||
Total interest expense | 765 | 851 | 1,667 | 1,664 | ||||||||||||
Net interest income |
4,569 | 3,759 | 8,712 | 7,446 | ||||||||||||
Provision for loan losses | 1,227 | 179 | 1,863 | 344 | ||||||||||||
Net interest income after provision for loan losses |
3,342 | 3,580 | 6,849 | 7,102 | ||||||||||||
Noninterest income: |
||||||||||||||||
Service charges and fees on deposit accounts |
44 | 68 | 108 | 139 | ||||||||||||
Debit card/ATM revenue, net |
79 | 64 | 160 | 126 | ||||||||||||
Mortgage banking revenue |
219 | 197 | 367 | 303 | ||||||||||||
Income from bank-owned life insurance |
40 | 45 | 80 | 90 | ||||||||||||
Gain on sale of debt securities available for sale |
- | - | - | 7 | ||||||||||||
Other income |
32 | 38 | 66 | 72 | ||||||||||||
Total noninterest income |
414 | 412 | 781 | 737 | ||||||||||||
Noninterest expense: |
||||||||||||||||
Salaries and employee benefits |
1,546 | 1,579 | 3,164 | 3,136 | ||||||||||||
Occupancy and equipment |
381 | 427 | 719 | 702 | ||||||||||||
Professional fees |
83 | 106 | 174 | 183 | ||||||||||||
Marketing |
100 | 194 | 301 | 393 | ||||||||||||
FDIC assessment |
67 | 44 | 119 | 87 | ||||||||||||
Software maintenance, amortization and other |
201 | 167 | 394 | 319 | ||||||||||||
Other |
441 | 466 | 886 | 869 | ||||||||||||
Total noninterest expense |
2,819 | 2,983 | 5,757 | 5,689 | ||||||||||||
Earnings before income taxes |
937 | 1,009 | 1,873 | 2,150 | ||||||||||||
Income taxes |
217 | 245 | 437 | 519 | ||||||||||||
Net earnings |
$ | 720 | $ | 764 | $ | 1,436 | $ | 1,631 | ||||||||
Earnings per common share: |
||||||||||||||||
Basic |
$ | 0.23 | $ | 0.24 | $ | 0.45 | $ | 0.52 | ||||||||
Diluted |
0.23 | 0.24 | 0.45 | 0.52 | ||||||||||||
Cash dividends per common share(1) |
- | - | 0.12 | 0.12 |
(1) Annual cash dividends were paid during the first quarters of 2019 and 2020
See Accompanying Notes to Condensed Consolidated Financial Statements.
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
(in thousands) |
2020 |
2019 |
2020 |
2019 |
||||||||||||
Net earnings |
$ | 720 | $ | 764 | $ | 1,436 | $ | 1,631 | ||||||||
Other comprehensive income: |
||||||||||||||||
Change in unrealized gain on debt securities available for sale: |
||||||||||||||||
Unrealized gain arising during the period |
729 | 653 | 1,547 | 1,081 | ||||||||||||
Reclassification adjustment for realized gain |
- | (7 | ) | - | (7 | ) | ||||||||||
Net change in unrealized gain |
729 | 646 | 1,547 | 1,074 | ||||||||||||
Deferred income tax expense on above change |
(184 | ) | (164 | ) | (391 | ) | (272 | ) | ||||||||
Total other comprehensive income |
545 | 482 | 1,156 | 802 | ||||||||||||
Comprehensive income |
$ | 1,265 | $ | 1,246 | $ | 2,592 | $ | 2,433 |
See Accompanying Notes to Condensed Consolidated Financial Statements.
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Condensed Consolidated Statements of Stockholders' Equity
Three and Six Months Ended June 30, 2020 and 2019
Accumulated |
||||||||||||||||||||||||
Additional |
Other |
Total |
||||||||||||||||||||||
Common Stock |
Paid-in |
Retained |
Comprehensive |
Stockholders' |
||||||||||||||||||||
Shares |
Amount |
Capital |
Earnings |
Income (Loss) |
Equity |
|||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||
Balance at December 31, 2018 |
3,138,945 | $ | 31 | $ | 38,330 | $ | 13,015 | $ | (556 | ) | $ | 50,820 | ||||||||||||
Net earnings for the three months ended March 31, 2019 (unaudited) |
- | - | - | 867 | - | 867 | ||||||||||||||||||
Dividends paid (unaudited) |
- | - | - | (377 | ) | - | (377 | ) | ||||||||||||||||
Net change in unrealized gain on debt securities available for sale, net of income tax expense (unaudited) |
- | - | - | - | 320 | 320 | ||||||||||||||||||
Common stock issued as compensation to directors (unaudited) |
595 | - | 12 | - | - | 12 | ||||||||||||||||||
Issuance of restricted stock (unaudited) |
3,600 | - | - | - | - | - | ||||||||||||||||||
Stock-based compensation (unaudited) |
- | - | 42 | - | - | 42 | ||||||||||||||||||
Balance at March 31, 2019 (unaudited) |
3,143,140 | $ | 31 | $ | 38,384 | $ | 13,505 | $ | (236 | ) | $ | 51,684 | ||||||||||||
Net earnings for the three months ended June 30, 2019 (unaudited) |
- | - | - | 764 | - | 764 | ||||||||||||||||||
Net change in unrealized gain on debt securities available for sale, net of income tax expense (unaudited) |
- | - | - | - | 482 | 482 | ||||||||||||||||||
Stock options exercised (unaudited) |
300 | - | 3 | - | - | 3 | ||||||||||||||||||
Common stock issued as compensation to directors (unaudited) |
1,016 | - | 19 | - | - | 19 | ||||||||||||||||||
Stock-based compensation (unaudited) |
- | - | 44 | - | - | 44 | ||||||||||||||||||
Balance at June 30, 2019 (unaudited) |
3,144,456 | $ | 31 | $ | 38,450 | $ | 14,269 | $ | 246 | $ | 52,996 | |||||||||||||
Balance at December 31, 2019 |
3,191,288 | $ | 32 | $ | 39,456 | $ | 16,180 | $ | 200 | $ | 55,868 | |||||||||||||
Net earnings for the three months ended March 31, 2020 (unaudited) |
- | - | - | 716 | - | 716 | ||||||||||||||||||
Dividends paid (unaudited) |
- | - | - | (383 | ) | - | (383 | ) | ||||||||||||||||
Net change in unrealized gain on debt securities available for sale, net of income tax expense (unaudited) |
- | - | - | - | 611 | 611 | ||||||||||||||||||
Stock options exercised (unaudited) |
2,000 | - | 25 | - | - | 25 | ||||||||||||||||||
Common stock retirement (unaudited) |
(82,784 | ) | (1 | ) | (1,216 | ) | - | - | (1,217 | ) | ||||||||||||||
Common stock issued as compensation to directors (unaudited) |
995 | - | 20 | - | - | 20 | ||||||||||||||||||
Issuance of restricted stock (unaudited) |
3,835 | - | - | - | - | - | ||||||||||||||||||
Stock-based compensation (unaudited) |
- | - | 51 | - | - | 51 | ||||||||||||||||||
Balance at March 31, 2020 (unaudited) |
3,115,334 | $ | 31 | $ | 38,336 | $ | 16,513 | $ | 811 | $ | 55,691 | |||||||||||||
Net earnings for the three months ended June 30, 2020 (unaudited) |
- | - | - | 720 | - | 720 | ||||||||||||||||||
Net change in unrealized gain on debt securities available for sale, net of income tax expense (unaudited) |
- | - | - | - | 545 | 545 | ||||||||||||||||||
Common stock issued as compensation to directors (unaudited) |
1,165 | - | 21 | - | - | 21 | ||||||||||||||||||
Stock-based compensation (unaudited) |
- | - | 55 | - | - | 55 | ||||||||||||||||||
Balance at June 30, 2020 (unaudited) |
3,116,499 | 31 | 38,412 | 17,233 | 1,356 | 57,032 |
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Condensed Consolidated Statements of Cash Flow (Unaudited)
Six Months Ended |
||||||||
June 30, |
||||||||
(in thousands) |
2020 |
2019 |
||||||
Cash flows from operating activities: |
||||||||
Net earnings |
$ | 1,436 | $ | 1,631 | ||||
Adjustments to reconcile net earnings to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
322 | 319 | ||||||
Provision for loan losses |
1,863 | 344 | ||||||
Net amortization of deferred loan costs |
19 | 267 | ||||||
Gain on sale of debt securities available for sale |
- | (7 | ) | |||||
Amortization of premiums and discounts on debt securities available for sale |
192 | 142 | ||||||
Gain on sale of loans held for sale |
(367 | ) | (303 | ) | ||||
Proceeds from the sale of loans held for sale |
65,541 | 39,414 | ||||||
Loans originated as held for sale |
(67,930 | ) | (40,567 | ) | ||||
Stock issued as compensation | 41 | 31 | ||||||
Stock-based compensation expense |
106 | 86 | ||||||
Income from bank-owned life insurance |
(80 | ) | (90 | ) | ||||
Net increase in accrued interest receivable |
(586 | ) | (66 | ) | ||||
Net change in operating leases |
12 | 59 | ||||||
Net decrease (increase) in other assets |
39 | (326 | ) | |||||
Net increase in other liabilities and official checks |
3,240 | 995 | ||||||
Net cash provided by operating activities |
3,848 | 1,929 | ||||||
Cash flows from investing activities: |
||||||||
Loan originations, net of principal repayments |
(106,980 | ) | (10,447 | ) | ||||
Purchase of debt securities available for sale |
(13,726 | ) | (13,806 | ) | ||||
Principal repayments of debt securities available for sale |
6,998 | 2,680 | ||||||
Proceeds from sale of debt securities available for sale |
- | 4,245 | ||||||
Maturities and calls of debt securities available for sale |
2,518 | 773 | ||||||
Purchase of Federal Home Loan Bank stock |
(89 | ) | (49 | ) | ||||
Purchase of premises and equipment |
(765 | ) | (2,974 | ) | ||||
Net cash used in investing activities |
(112,044 | ) | (19,578 | ) | ||||
Cash flows from financing activities: |
||||||||
Net increase in deposits |
98,250 | 41,257 | ||||||
Change in other borrowings | (1,254 | ) | 770 | |||||
Proceeds from stock options exercised |
25 | 3 | ||||||
Common stock retirement | (1,217 | ) | - | |||||
Common stock dividends paid |
(383 | ) | (377 | ) | ||||
Net cash provided by financing activities |
95,421 | 41,653 | ||||||
Net (decrease) increase in cash and cash equivalents |
(12,775 | ) | 24,004 | |||||
Cash and cash equivalents at beginning of period |
75,082 | 48,038 | ||||||
Cash and cash equivalents at end of period |
$ | 62,307 | $ | 72,042 | ||||
Supplemental disclosure of cash flow information |
||||||||
Cash paid during the period: |
||||||||
Interest |
$ | 1,686 | $ | 1,656 | ||||
Income taxes |
$ | 60 | $ | 750 | ||||
Noncash transactions: |
||||||||
Accumulated other comprehensive income, net change in unrealized gain on debt securities available for sale, net of taxes |
$ | 1,156 | $ | 802 | ||||
Loans transferred to other real estate owned | $ | 234 | $ | - |
See Accompanying Notes to Condensed Consolidated Financial Statements.
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited)
(1) |
General |
Prime Meridian Holding Company (“PMHG”) owns 100% of the outstanding common stock of Prime Meridian Bank (the "Bank") (collectively the "Company"). PMHG’s primary activity is the operation of the Bank. The Bank is a Florida state-chartered commercial bank, and the deposit accounts of the Bank are insured up to the applicable limits by the Federal Deposit Insurance Corporation ("FDIC"). The Bank offers a variety of community banking services to individual and corporate clients through its four banking offices located in Tallahassee, Crawfordville, and Lakeland, Florida and its online banking platform.
The accounting and financial reporting policies of the Company conform, in all material respects, to accounting principles generally accepted in the United States (“GAAP”) and to general practices within the banking industry. The condensed consolidated financial statements in the Quarterly Report on Form 10-Q have not been audited by an independent registered public accounting firm, but in the opinion of management, reflect all necessary adjustments for a fair presentation of the Company’s consolidated financial position and consolidated results of operations. All adjustments were of a normal and recurring nature. The condensed consolidated financial statements have been prepared in accordance with GAAP and with the instructions to Form 10-Q adopted by the Securities and Exchange Commission (the “SEC”). Accordingly, the condensed consolidated financial statements do not include all information and footnotes required by GAAP for complete financial presentation and should be read in conjunction with our consolidated financial statements, and notes thereto, for the year ended December 31, 2019, included in our Annual Report on Form 10-K filed with the SEC on March 24, 2020. The results of operations for the three and six months ended June 30, 2020 are not necessarily indicative of the results to be expected for the full year or any future period.
Comprehensive Income. GAAP generally requires that recognized revenue, expenses, gains and losses be included in earnings. Although certain changes in assets and liabilities, such as unrealized gains and losses on debt securities available for sale, are reported as a separate component of the equity section of the condensed consolidated balance sheet, such items along with net earnings, are components of comprehensive income. The only component of other comprehensive income is the net change in the unrealized gain on debt securities available for sale.
Stock-Based Compensation. The Company expenses the fair value of stock options and restricted stock granted. The Company recognizes stock-based compensation expense in the condensed consolidated statements of earnings over the vesting period.
Mortgage Banking Revenue. Mortgage banking revenue includes gains and losses on the sale of mortgage loans originated for sale and wholesale brokerage fees, net of commissions and deferred loan costs. The Company recognizes mortgage banking revenue from mortgage loans originated in the condensed consolidated statements of earnings upon sale of the loans.
Debit card / ATM Revenue. Debit card/ATM revenue primarily includes interchange income from client use of consumer and business debit cards. Interchange income is paid by a merchant bank to the card-issuing bank through the interchange network. Interchange fees are set by the credit card associations and based on cardholder purchase volumes and purchase types. Also included in debit card/ATM revenue are ATM foreign fee income and ATM non-client ACH credits. This revenue line is shown net of debit card fees and ATM program expenses.
Reclassifications. Certain reclassifications of prior period amounts have been made to conform to the current period presentation.
Recent Accounting Standards Update.
In June 2016, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2016-13, Financial Instruments-Credit Losses (Topic 326). The ASU improves financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by the Company. The ASU requires the Company to measure all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Many of the loss estimation techniques applied today will still be permitted, although the inputs to those techniques will change to reflect the full amount of expected credit losses. The Company will continue to use judgment to determine which loss estimation method is appropriate for its circumstances. The ASU requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization's portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the condensed consolidated financial statements. Additionally, the ASU amends the accounting for credit losses on debt securities available for sale and purchased financial assets with credit deterioration. The new guidance was originally set to be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. However, on October 16, 2019, FASB approved an Accounting Standards Update that grants private companies, non-for-profit organizations and certain small public companies until January, 2023 to implement this ASU. The Company is classified as a small reporting company who would qualify for this additional time to implement this ASU. The Company is still in the process of determining the effect of the ASU on its condensed consolidated financial statements.
In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) - Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement ("ASU 2018-13"). ASU 2018-13 removes, modifies, and adds certain disclosure requirements associated with fair value measurements. ASU 2018-13 is effective for fiscal years, and interim periods, within those fiscal years, beginning after December 15, 2019. The removed and modified disclosures will be adopted on a prospective basis. Early adoption was permitted upon issuance of this ASU. The implementation had no significant impact on the Company's condensed consolidated Financial Statements.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(2) |
Debt Securities Available for Sale |
Debt securities are classified according to management's intent. The amortized cost of debt securities and fair values are as follows:
Gross |
Gross |
|||||||||||||||
Amortized |
Unrealized |
Unrealized |
Fair |
|||||||||||||
Cost |
Gains |
Losses |
Value |
|||||||||||||
(in thousands) |
||||||||||||||||
At June 30, 2020 |
||||||||||||||||
U.S. Government agency securities |
$ | 275 | $ | 4 | $ | - | $ | 279 | ||||||||
Municipal securities |
11,824 | 567 | - | 12,391 | ||||||||||||
Mortgage-backed securities |
47,497 | 1,534 | (30 | ) | 49,001 | |||||||||||
Asset-backed securities |
5,486 | - | (259 | ) | 5,227 | |||||||||||
Total |
$ | 65,082 | $ | 2,105 | $ | (289 | ) | $ | 66,898 | |||||||
At December 31, 2019 |
||||||||||||||||
U.S. Government agency securities |
$ | 408 | $ | - | $ | (1 | ) | $ | 407 | |||||||
Municipal securities |
9,332 | 81 | (72 | ) | 9,341 | |||||||||||
Mortgage-backed securities |
45,499 | 401 | (97 | ) | 45,803 | |||||||||||
Asset-backed securities | 5,825 | 14 | (57 | ) | 5,782 | |||||||||||
Total |
$ | 61,064 | $ | 496 | $ | (227 | ) | $ | 61,333 |
The following table summarizes the sale of debt securities available for sale.
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, |
June 30, |
|||||||||||||||
(in thousands) |
2020 |
2019 |
2020 |
2019 |
||||||||||||
Proceeds from sale of debt securities |
$ | - | $ | - | $ | - | $ | 4,245 | ||||||||
Gross gains |
- | - | - | 27 | ||||||||||||
Gross losses |
- | - | - | (20 | ) | |||||||||||
Net gain on sale of debt securities |
$ | - | $ | - | $ | - | $ | 7 |
Debt securities with gross unrealized losses, aggregated by investment category and length of time that individual securities have been in a continuous loss position, are as follows:
Less Than Twelve Months |
Over Twelve Months |
|||||||||||||||
Gross |
Gross |
|||||||||||||||
Unrealized |
Fair |
Unrealized |
Fair |
|||||||||||||
Losses |
Value |
Losses |
Value |
|||||||||||||
(in thousands) |
||||||||||||||||
At June 30, 2020 |
||||||||||||||||
Mortgage-backed securities |
$ | (17 | ) | $ | 3,370 | $ | (13 | ) | $ | 2,060 | ||||||
Asset-backed securities | (175 | ) | 3,311 | (84 | ) | 1,916 | ||||||||||
Total |
$ | (192 | ) | $ | 6,681 | $ | (97 | ) | $ | 3,976 | ||||||
At December 31, 2019 |
||||||||||||||||
U.S. Government agency securities |
$ | (1 | ) | $ | 407 | $ | - | $ | - | |||||||
Municipal securities |
(72 | ) | 3,814 | - | - | |||||||||||
Mortgage-backed securities |
(56 | ) | 4,629 | (41 | ) | 4,115 | ||||||||||
Asset-backed securities |
(57 | ) | 3,901 | - | - | |||||||||||
Total |
$ | (186 | ) | $ | 12,751 | $ | (41 | ) | $ | 4,115 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(2) |
Debt Securities Available for Sale, Continued |
The unrealized losses at June 30, 2020 and December 31, 2019 on nine and thirteen securities, respectively, were caused by market conditions. It is expected that the securities would not be settled at a price less than the par value of the investments. Because the decline in fair value is attributable to market conditions and not credit quality, and because the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired. Debt securities available for sale measured at fair value on a recurring basis are summarized below:
Fair Value Measurements Using |
||||||||||||||||
Quoted Prices |
||||||||||||||||
In Active |
Significant |
|||||||||||||||
Markets for |
Other |
Significant |
||||||||||||||
Identical |
Observable |
Unobservable |
||||||||||||||
Fair |
Assets |
Inputs |
Inputs |
|||||||||||||
Value |
(Level 1) |
(Level 2) |
(Level 3) |
|||||||||||||
(in thousands) |
||||||||||||||||
At June 30, 2020 |
||||||||||||||||
U.S. Government agency securities |
$ | 279 | $ | - | $ | 279 | $ | - | ||||||||
Municipal securities |
12,391 | - | 12,391 | - | ||||||||||||
Mortgage-backed securities | 49,001 | - | 49,001 | - | ||||||||||||
Asset-backed securities | 5,227 | - | 5,227 | - | ||||||||||||
Total |
$ | 66,898 | $ | - | $ | 66,898 | $ | - | ||||||||
At December 31, 2019 |
||||||||||||||||
U.S. Government agency securities |
$ | 407 | $ | - | $ | 407 | $ | - | ||||||||
Municipal securities |
9,341 | - | 9,341 | - | ||||||||||||
Mortgage-backed securities |
45,803 | - | 45,803 | - | ||||||||||||
Asset-backed securities |
5,782 | - | 5,782 | - | ||||||||||||
Total |
$ | 61,333 | $ | - | $ | 61,333 | $ | - |
The scheduled maturities of debt securities are as follows:
At June 30, 2020 |
||||||||
Amortized |
Fair |
|||||||
Cost |
Value |
|||||||
(in thousands) |
||||||||
Due in less than one year | $ | 361 | $ | 361 | ||||
Due in one to five years |
725 | 734 | ||||||
Due in five to ten years |
3,579 | 3,854 | ||||||
Due after ten years |
12,920 | 12,948 | ||||||
Mortgage-backed securities |
47,497 | 49,001 | ||||||
Total |
$ | 65,082 | $ | 66,898 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(3) |
Loans |
Segments and classes of loans, excluding loans held for sale, are as follows:
At June 30, |
At December 31, |
|||||||
(in thousands) |
2020 |
2019 |
||||||
Real estate mortgage loans: |
||||||||
Commercial |
$ | 108,970 | $ | 94,728 | ||||
Residential and home equity |
141,932 | 135,913 | ||||||
Construction |
42,142 | 33,583 | ||||||
Total real estate mortgage loans |
293,044 | 264,224 | ||||||
Commercial loans |
149,437 | 69,770 | ||||||
Consumer and other loans |
7,186 | 7,631 | ||||||
Total loans |
449,667 | 341,625 | ||||||
Add (deduct): |
||||||||
Net deferred loan (fees) costs |
(1,845 | ) | 499 | |||||
Allowance for loan losses |
(5,248 | ) | (4,414 | ) | ||||
Loans, net |
$ | 442,574 | $ | 337,710 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(3) |
Loans, Continued |
An analysis of the change in allowance for loan losses follows:
Real Estate Mortgage Loans |
||||||||||||||||||||||||||||
Residential |
Consumer |
|||||||||||||||||||||||||||
and Home |
Commercial |
and Other |
Unallocated |
|||||||||||||||||||||||||
(in thousands) |
Commercial |
Equity |
Construction |
Loans |
Loans |
Reserves |
Total |
|||||||||||||||||||||
Three Month Period Ended June 30, 2020 |
||||||||||||||||||||||||||||
Beginning balance |
$ | 1,182 | $ | 1,612 | $ | 472 | $ | 1,315 | $ | 126 | $ | - | $ | 4,707 | ||||||||||||||
Provision (credit) for loan losses |
31 | 58 | 42 | 882 | (22 | ) | 236 | 1,227 | ||||||||||||||||||||
Net (charge-offs) recoveries |
- | (33 | ) | - | (661 | ) | 8 | - | (686 | ) | ||||||||||||||||||
Ending balance |
$ | 1,213 | $ | 1,637 | $ | 514 | $ | 1,536 | $ | 112 | $ | 236 | $ | 5,248 | ||||||||||||||
Three Month Period Ended June 30, 2019 |
||||||||||||||||||||||||||||
Beginning balance |
$ | 847 | $ | 1,429 | $ | 362 | $ | 1,068 | $ | 94 | $ | - | $ | 3,800 | ||||||||||||||
Provision (credit) for loan losses |
(34 | ) | 29 | 63 | 133 | (12 | ) | - | 179 | |||||||||||||||||||
Net (charge-offs) recoveries |
- | - | - | 24 | 3 | - | 27 | |||||||||||||||||||||
Ending balance |
$ | 813 | $ | 1,458 | $ | 425 | $ | 1,225 | $ | 85 | $ | - | $ | 4,006 | ||||||||||||||
Six Month Period Ended June 30, 2020 |
||||||||||||||||||||||||||||
Beginning balance |
$ | 1,046 | $ | 1,573 | $ | 415 | $ | 1,284 | $ | 96 | $ | - | $ | 4,414 | ||||||||||||||
Provision (credit) for loan losses |
167 | 112 | 99 | 1,228 | 21 | 236 | 1,863 | |||||||||||||||||||||
Net (charge-offs) recoveries |
- | (48 | ) | - | (976 | ) | (5 | ) | - | (1,029 | ) | |||||||||||||||||
Ending balance |
$ | 1,213 | $ | 1,637 | $ | 514 | $ | 1,536 | $ | 112 | $ | 236 | $ | 5,248 | ||||||||||||||
Six Month Period Ended June 30, 2019 |
||||||||||||||||||||||||||||
Beginning balance |
$ | 917 | $ | 1,397 | $ | 391 | $ | 876 | $ | 80 | $ | - | $ | 3,661 | ||||||||||||||
Provision (credit) for loan losses |
(104 | ) | 61 | 34 | 347 | 6 | - | 344 | ||||||||||||||||||||
Net (charge-offs) recoveries |
- | - | - | 2 | (1 | ) | - | 1 | ||||||||||||||||||||
Ending balance |
$ | 813 | $ | 1,458 | $ | 425 | $ | 1,225 | $ | 85 | $ | - | $ | 4,006 | ||||||||||||||
At June 30, 2020 |
||||||||||||||||||||||||||||
Individually evaluated for impairment: |
||||||||||||||||||||||||||||
Recorded investment |
$ | 119 | $ | 1,089 | $ | - | $ | 642 | $ | 37 | $ | - | $ | 1,887 | ||||||||||||||
Balance in allowance for loan losses |
$ | - | $ | - | $ | - | $ | 252 | $ | 37 | $ | - | $ | 289 | ||||||||||||||
Collectively evaluated for impairment: |
||||||||||||||||||||||||||||
Recorded investment |
$ | 108,851 | $ | 140,843 | $ | 42,142 | $ | 148,795 | $ | 7,149 | $ | - | $ | 447,780 | ||||||||||||||
Balance in allowance for loan losses |
$ | 1,213 | $ | 1,637 | $ | 514 | $ | 1,284 | $ | 75 | $ | 236 | $ | 4,959 | ||||||||||||||
At December 31, 2019 |
||||||||||||||||||||||||||||
Individually evaluated for impairment: |
||||||||||||||||||||||||||||
Recorded investment |
$ | 611 | $ | 965 | $ | - | $ | 1,631 | $ | 13 | $ | - | $ | 3,220 | ||||||||||||||
Balance in allowance for loan losses |
$ | - | $ | 15 | $ | - | $ | 386 | $ | 13 | $ | - | $ | 414 | ||||||||||||||
Collectively evaluated for impairment: |
||||||||||||||||||||||||||||
Recorded investment |
$ | 94,117 | $ | 134,948 | $ | 33,583 | $ | 68,139 | $ | 7,618 | $ | - | $ | 338,405 | ||||||||||||||
Balance in allowance for loan losses |
$ | 1,046 | $ | 1,558 | $ | 415 | $ | 898 | $ | 83 | $ | - | $ | 4,000 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(3) |
Loans, Continued |
The Company has divided the loan portfolio into three portfolio segments and five portfolio classes, each with different risk characteristics and methodologies for assessing risk. All loans are underwritten based upon standards set forth in the policies approved by the Company’s Board of Directors. The Company identifies the portfolio segments and classes as follows:
Real Estate Mortgage Loans. Real estate mortgage loans are typically divided into three classes: commercial, residential and home equity, and construction loans.
Commercial. Loans of this type are typically our more complex loans. This category of real estate loans is comprised of loans secured by mortgages on commercial property that are typically owner-occupied, but also includes nonowner-occupied investment properties. Commercial loans that are secured by owner-occupied commercial real estate are repaid through operating cash flows of the borrower. The maturity for this type of loan is generally limited to three to five years; however, payments may be structured on a longer amortization basis. Typically, interest rates on our commercial real estate loans are fixed for five years or less after which they adjust based upon a predetermined spread over a market index rate. At times, a rate may be fixed for longer than five years. As part of our credit underwriting standards, the Company typically requires personal guarantees from the principal owners of the business supported by a review of the principal owners’ personal financial statements and tax returns. As part of the enterprise risk management process, it is understood that risks associated with commercial real estate loans include fluctuations in real estate values, the overall strength of the borrower and the economy, new job creation trends, tenant vacancy rates, environmental contamination, and the quality of the borrowers’ management. In order to mitigate and limit these risks, we analyze the borrowers’ cash flows and evaluate collateral value. Currently, the collateral securing our commercial real estate loans includes a variety of property types, such as office, warehouse, and retail facilities. Other types include multifamily properties, hotels, mixed-use residential and commercial properties. Generally, commercial real estate loans present a higher risk profile than our consumer real estate loan portfolio.
Residential and Home Equity. The Company offers first and second one-to-four family mortgage loans and home equity lines of credit; the collateral for these loans is generally the clients' owner-occupied residences. Although these types of loans present lower levels of risk than commercial real estate loans, risks do still exist because of possible fluctuations in the value of the real estate collateral securing the loan, as well as changes in the borrowers' financial condition. The nonowner-occupied investment properties are more similar in risk to commercial real estate loans, and therefore, are underwritten by assessing the property’s income potential and appraised value. In both cases, we underwrite the borrower’s financial condition and evaluate his or her global cash flow position. Borrowers may be affected by numerous factors, including job loss, illness, or other personal hardship. As part of our product mix, the Bank offers both portfolio and secondary market mortgages; portfolio loans generally are based on a 1-year, 3-year, 5-year, or 7-year adjustable rate mortgage; while 15-year or 30-year fixed-rate loans are generally sold in the secondary market.
Construction. Typically, these loans have a construction period of one to two years and the interest is paid monthly. Once the construction period terminates, some of these loans convert to a term loan with a maturity of one to ten years. This portion of our loan portfolio includes loans to small and midsized businesses to construct owner-user properties, loans to developers of commercial real estate investment properties, and residential developments. This type of loan is also made to individual clients for construction of single-family homes in our market area. An independent appraisal is used to determine the value of the collateral and confirm that the ratio of the loan principal to the value of the collateral will not exceed policies of the Bank. As the construction project progresses, loan proceeds are requested by the borrower to complete phases of construction and funding is only disbursed after the project has been inspected by a third-party inspector or experienced construction lender. Risks associated with construction loans include fluctuations in the value of real estate, project completion risk, and changes in market trends. The ability of the construction loan borrower to finance the loan or sell the property upon completion of the project is another risk factor that also may be affected by changes in market trends since the initial funding of the loan.
Commercial Loans. The Company offers a wide range of commercial loans, including business term loans, equipment financing, lines of credit, and U.S. Small Business Administration (SBA) loans, including Paycheck Protection Program ("PPP") loans. Small-to-medium sized businesses, retail, and professional establishments, make up our target market for commercial loans. Our Relationship Managers primarily underwrite these loans based on the borrower's ability to service the loan from cash flow. Lines of credit and loans secured by accounts receivable and/or inventory are monitored periodically by our staff. Loans secured by "all business assets," or a "blanket lien" are typically only made to highly qualified borrowers due to the nonspecific nature of the collateral and do not require a formal valuation of the business collateral. When commercial loans are secured by specifically identified collateral, then the valuation of the collateral is generally supported by an appraisal, purchase order, or third-party physical inspection. Personal guarantees of the principals of business borrowers are usually required. Equipment loans generally have a term of five years or less and may have a fixed or variable rate; we use conservative margins when pricing these loans. Working capital loans generally do not exceed one year and typically, they are secured by accounts receivable, inventory, and personal guarantees of the principals of the business. The Bank currently offers SBA 504 and SBA 7A loans. SBA 504 loans provide financing for major fixed assets such as real estate and equipment while SBA 7A loans are generally used to establish a new business or assist in the acquisition, operation, or expansion of an existing business. With both SBA loan programs, there are set eligibility requirements and underwriting standards outlined by SBA that can change as the government alters its fiscal policy. Significant factors affecting a commercial borrower's creditworthiness include the quality of management and the ability both to evaluate changes in the supply and demand characteristics affecting the business' markets for products and services and to respond effectively to such changes. These loans may be made unsecured or secured, but most are made on a secured basis. Risks associated with our commercial loan portfolio include local, regional, and national market conditions. Other factors of risk could include changes in the borrower's management and fluctuations in collateral value. Additionally, there may be refinancing risk if a commercial loan includes a balloon payment which must be refinanced or paid off at loan maturity. In reference to our risk management process, our commercial loan portfolio presents a higher risk profile than our consumer real estate and consumer loan portfolios. Therefore, we require that all loans to businesses must have a clearly stated and reasonable payment plan to allow for timely retirement of debt, unless secured by liquid collateral or as otherwise justified.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(3) |
Loans, Continued |
Consumer and Other Loans. These loans are made for various consumer purposes, such as the financing of automobiles, boats, and recreational vehicles. The payment structure of these loans is normally on an installment basis. The risk associated with this category of loans stems from the reduced collateral value for a defaulted loan; the collateral may not provide an adequate source of repayment of the principal. The underwriting on these loans is primarily based on the borrower's financial condition. In many cases, these are unsecured credits that subject us to risk when the borrower's financial condition declines or deteriorates. Based upon our current trend in consumer loans, management does not anticipate consumer loans will become a substantial component of our loan portfolio at any time in the foreseeable future. Consumer loans are made at fixed and variable interest rates and are based on the appropriate amortization for the asset and purpose.
The following summarizes the loan credit quality:
Real Estate Mortgage Loans |
||||||||||||||||||||||||
Residential |
Consumer |
|||||||||||||||||||||||
and Home |
Commercial |
and Other |
||||||||||||||||||||||
(in thousands) |
Commercial |
Equity |
Construction |
Loans |
Loans |
Total |
||||||||||||||||||
At June 30, 2020: |
||||||||||||||||||||||||
Grade: |
||||||||||||||||||||||||
Pass |
$ | 107,372 | $ | 139,625 | $ | 41,291 | $ | 147,316 | $ | 7,121 | $ | 442,725 | ||||||||||||
Special mention |
1,479 | 1,218 | 851 | 1,238 | 40 | 4,826 | ||||||||||||||||||
Substandard |
119 | 1,089 | - | 883 | 25 | 2,116 | ||||||||||||||||||
Doubtful |
- | - | - | - | - | - | ||||||||||||||||||
Loss |
- | - | - | - | - | - | ||||||||||||||||||
Total |
$ | 108,970 | $ | 141,932 | $ | 42,142 | $ | 149,437 | $ | 7,186 | $ | 449,667 | ||||||||||||
At December 31, 2019: |
||||||||||||||||||||||||
Grade: |
||||||||||||||||||||||||
Pass |
$ | 92,586 | $ | 133,351 | $ | 32,374 | $ | 66,649 | $ | 7,576 | $ | 332,536 | ||||||||||||
Special mention |
1,531 | 1,597 | 1,209 | 1,197 | 55 | 5,589 | ||||||||||||||||||
Substandard |
611 | 965 | - | 1,924 | - | 3,500 | ||||||||||||||||||
Doubtful |
- | - | - | - | - | - | ||||||||||||||||||
Loss |
- | - | - | - | - | - | ||||||||||||||||||
Total |
$ | 94,728 | $ | 135,913 | $ | 33,583 | $ | 69,770 | $ | 7,631 | $ | 341,625 |
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. Loans classified as substandard or special mention are reviewed quarterly by the Company for further deterioration or improvement to determine if they are appropriately classified and whether there is any impairment. All loans are graded upon initial issuance. Furthermore, construction loans, nonowner-occupied commercial real estate loans, and commercial loan relationships in excess of $500,000 are reviewed at least annually. The Company determines the appropriate loan grade during the renewal process and reevaluates the loan grade in situations when a loan becomes past due.
Loans excluded from the review process above are generally classified as pass credits until: (a) they become past due; (b) management becomes aware of deterioration in the credit worthiness of the borrower; or (c) the client contacts the Company for a modification. In these circumstances, the loan is specifically evaluated for potential classification as to special mention, substandard or even charged-off. The Company uses the following definitions for risk ratings:
Pass – A Pass loan's primary source of loan repayment is satisfactory, with secondary sources very likely to be realized if necessary.
Special Mention – A Special Mention loan has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company's credit position at some future date. Special Mention loans are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.
Substandard – A Substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
Doubtful – A loan classified Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loss – A loan classified Loss is considered uncollectible and of such little value that continuance as a bankable asset is not warranted. This classification does not necessarily preclude the potential for recovery, but rather signifies it is no longer practical to defer writing off the asset.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(3) |
Loans, Continued |
Age analysis of past due loans is as follows:
Accruing Loans |
||||||||||||||||||||||||||||
Greater Than |
||||||||||||||||||||||||||||
30-59 Days |
60-89 Days |
90 Days |
Total Past |
Nonaccrual |
Total |
|||||||||||||||||||||||
(in thousands) |
Past Due |
Past Due |
Past Due |
Due |
Current |
Loans |
Loans |
|||||||||||||||||||||
At June 30, 2020: |
||||||||||||||||||||||||||||
Real estate mortgage loans: |
||||||||||||||||||||||||||||
Commercial |
$ | - | - | $ | - | $ | - | $ | 108,970 | $ | - | $ | 108,970 | |||||||||||||||
Residential and home equity |
- | - | - | - | 140,843 | 1,089 | 141,932 | |||||||||||||||||||||
Construction |
- | - | - | - | 42,142 | - | 42,142 | |||||||||||||||||||||
Commercial loans |
4 | 1 | - | 5 | 148,790 | 642 | 149,437 | |||||||||||||||||||||
Consumer and other loans |
- | - | - | - | 7,161 | 25 | 7,186 | |||||||||||||||||||||
Total |
$ | 4 | $ | 1 | $ | - | $ | 5 | $ | 447,906 | $ | 1,756 | $ | 449,667 | ||||||||||||||
At December 31, 2019: |
||||||||||||||||||||||||||||
Real estate mortgage loans: |
||||||||||||||||||||||||||||
Commercial |
$ | - | $ | - | $ | - | $ | - | $ | 94,728 | $ | - | $ | 94,728 | ||||||||||||||
Residential and home equity |
569 | - | - | 569 | 134,379 | 965 | 135,913 | |||||||||||||||||||||
Construction |
82 | - | - | 82 | 33,501 | - | 33,583 | |||||||||||||||||||||
Commercial loans |
87 | - | - | 87 | 68,057 | 1,626 | 69,770 | |||||||||||||||||||||
Consumer and other loans |
- | 5 | - | 5 | 7,626 | - | 7,631 | |||||||||||||||||||||
Total |
$ | 738 | $ | 5 | $ | - | $ | 743 | $ | 338,291 | $ | 2,591 | $ | 341,625 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(3) |
Loans, Continued |
The following summarizes the amount of impaired loans:
With No Related |
||||||||||||||||||||||||||||||||
Allowance Recorded |
With an Allowance Recorded |
Total |
||||||||||||||||||||||||||||||
Unpaid |
Unpaid |
Unpaid |
||||||||||||||||||||||||||||||
Contractual |
Contractual |
Contractual |
||||||||||||||||||||||||||||||
Recorded |
Principal |
Recorded |
Principal |
Related |
Recorded |
Principal |
Related |
|||||||||||||||||||||||||
(in thousands) |
Investment |
Balance |
Investment |
Balance |
Allowance |
Investment |
Balance |
Allowance |
||||||||||||||||||||||||
At June 30, 2020: |
||||||||||||||||||||||||||||||||
Real estate mortgage loans: |
||||||||||||||||||||||||||||||||
Commercial |
$ | 119 | $ | 119 | $ | - | $ | - | $ | - | $ | 119 | $ | 119 | $ | - | ||||||||||||||||
Residential and home equity |
1,089 | 1,089 | - | - | - | 1,089 | 1,089 | - | ||||||||||||||||||||||||
Commercial loans |
- | - | 642 | 642 | 252 | 642 | 642 | 252 | ||||||||||||||||||||||||
Consumer and other loans |
- | - | 37 | 37 | 37 | 37 | 37 | 37 | ||||||||||||||||||||||||
Total | $ | 1,208 | $ | 1,208 | $ | 679 | $ | 679 | $ | 289 | $ | 1,887 | $ | 1,887 | $ | 289 | ||||||||||||||||
At December 31, 2019: |
||||||||||||||||||||||||||||||||
Real estate mortgage loans: |
||||||||||||||||||||||||||||||||
Commercial real estate |
$ | 611 | $ | 611 | $ | - | $ | - | $ | - | $ | 611 | $ | 611 | $ | - | ||||||||||||||||
Residential and home equity |
716 | 716 | 249 | 249 | 15 | 965 | 965 | 15 | ||||||||||||||||||||||||
Commercial loans | 508 | 508 | 1,123 | 1,123 | 386 | 1,631 | 1,631 | 386 | ||||||||||||||||||||||||
Consumer and other loans |
- | - | 13 | 13 | 13 | 13 | 13 | 13 | ||||||||||||||||||||||||
Total |
$ | 1,835 | $ | 1,835 | $ | 1,385 | $ | 1,385 | $ | 414 | $ | 3,220 | $ | 3,220 | $ | 414 |
The average net investment in impaired loans and interest income recognized and received on impaired loans are as follows:
Three Months Ended June 30, |
||||||||||||||||||||||||
2020 |
2019 |
|||||||||||||||||||||||
Average |
Interest |
Interest |
Average |
Interest |
Interest |
|||||||||||||||||||
Recorded |
Income |
Income |
Recorded |
Income |
Income |
|||||||||||||||||||
(in thousands) |
Investment |
Recognized |
Received |
Investment |
Recognized |
Received |
||||||||||||||||||
Real estate mortgage loans: |
||||||||||||||||||||||||
Commercial |
$ | 298 | $ | 5 | $ | 4 | $ | 611 | $ | 8 | $ | 8 | ||||||||||||
Residential and home equity |
929 | - | - | 439 | - | 2 | ||||||||||||||||||
Commercial loans |
1,505 | 3 | 3 | 455 | 4 | 6 | ||||||||||||||||||
Consumer |
26 | - | - | 19 | - | - | ||||||||||||||||||
Total |
$ | 2,758 | $ | 8 | $ | 7 | $ | 1,524 | $ | 12 | $ | 16 |
Six Months Ended June 30, |
||||||||||||||||||||||||
2020 |
2019 |
|||||||||||||||||||||||
Average |
Interest |
Interest |
Average |
Interest |
Interest |
|||||||||||||||||||
Recorded |
Income |
Income |
Recorded |
Income |
Income |
|||||||||||||||||||
(in thousands) |
Investment |
Recognized |
Received |
Investment |
Recognized |
Received |
||||||||||||||||||
Real estate mortgage loans: |
||||||||||||||||||||||||
Commercial |
$ | 484 | $ | 12 | $ | 11 | $ | 611 | $ | 16 | $ | 16 | ||||||||||||
Residential and home equity |
906 | - | - | 430 | 4 | 5 | ||||||||||||||||||
Construction |
- | - | - | - | 1 | 1 | ||||||||||||||||||
Commercial loans |
1,531 | 7 | 7 | 343 | 4 | 6 | ||||||||||||||||||
Consumer |
13 | - | - | 14 | - | - | ||||||||||||||||||
Total |
$ | 2,934 | $ | 19 | $ | 18 | $ | 1,398 | $ | 25 | $ | 28 |
There were no collateral dependent loans measured at fair value on a nonrecurring basis at June 30, 2020 or 2019.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(3) |
Loans, Continued |
The restructuring of a loan constitutes a troubled debt restructuring (“TDR”) if the creditor grants a concession to the debtor that it would not otherwise consider in the normal course of business. A concession may include an extension of repayment terms which would not normally be granted, a reduction in interest rate or the forgiveness of principal and/or accrued interest. All TDRs are evaluated individually for impairment on a quarterly basis as part of the allowance for loan losses calculation. During the period of national emergency related to the COVID-19 pandemic, the banking regulatory agencies have confirmed with FASB that certain short-term loan modifications made in response to the pandemic's effects on borrowers should not be considered to be TDRs. The Company entered into no new TDRs during the three and six months ended June 30, 2020 and two new TDRs during the three and six months ended June 30, 2019.
Three Months Ended June 30, |
||||||||||||||||||||||||||||||||
2020 |
2019 |
|||||||||||||||||||||||||||||||
Pre- |
Post- |
Current |
Pre- |
Post- |
Current |
|||||||||||||||||||||||||||
Modification |
Modification |
Modification |
Modification |
Modification |
Modification |
|||||||||||||||||||||||||||
Number |
Outstanding |
Outstanding |
Outstanding |
Number |
Outstanding |
Outstanding |
Outstanding |
|||||||||||||||||||||||||
of |
Recorded |
Recorded |
Recorded |
of |
Recorded |
Recorded |
Recorded |
|||||||||||||||||||||||||
Contracts |
Investment |
Investment |
Investment |
Contracts |
Investment |
Investment |
Investment |
|||||||||||||||||||||||||
( dollars in thousands) |
||||||||||||||||||||||||||||||||
Troubled Debt Restructurings - |
||||||||||||||||||||||||||||||||
Modified principal |
||||||||||||||||||||||||||||||||
Construction | $ | - | $ | - | $ | - | $ | - | - | $ | - | $ | - | $ | - | |||||||||||||||||
Residential and Home Equity | - | - | - | - | 1 | 66 | 66 | 66 | ||||||||||||||||||||||||
Commercial | - | - | - | - | 1 | 60 | 60 | 60 | ||||||||||||||||||||||||
Total |
$ | - | $ | - | $ | - | $ | - | 2 | $ | 126 | $ | 126 | $ | 126 |
Six Months Ended June 30, |
||||||||||||||||||||||||||||||||
2020 |
2019 |
|||||||||||||||||||||||||||||||
Pre- |
Post- |
Current |
Pre- |
Post- |
Current |
|||||||||||||||||||||||||||
Modification |
Modification |
Modification |
Modification |
Modification |
Modification |
|||||||||||||||||||||||||||
Number |
Outstanding |
Outstanding |
Outstanding |
Number |
Outstanding |
Outstanding |
Outstanding |
|||||||||||||||||||||||||
of |
Recorded |
Recorded |
Recorded |
of |
Recorded |
Recorded |
Recorded |
|||||||||||||||||||||||||
Contracts |
Investment |
Investment |
Investment |
Contracts |
Investment |
Investment |
Investment |
|||||||||||||||||||||||||
( dollars in thousands) |
||||||||||||||||||||||||||||||||
Troubled Debt Restructurings - |
||||||||||||||||||||||||||||||||
Modified principal |
||||||||||||||||||||||||||||||||
Construction | - | $ | - | $ | - | $ | - | - | $ | - | $ | - | $ | - | ||||||||||||||||||
Residential and Home Equity | - | - | - | - | 1 | 66 | 66 | 66 | ||||||||||||||||||||||||
Commercial |
- | - | - | - | 1 | 60 | 60 | 60 | ||||||||||||||||||||||||
Total |
- | $ | - | $ | - | $ | - | 2 | $ | 126 | $ | 126 | $ | 126 |
At June 30, 2020, the Company had $276,000 in loans identified as TDRs. The TDRs entered into during the three months and six months ended June 30, 2019 did not subsequently default during those periods.
(4) |
Regulatory Capital |
The Bank is subject to various regulatory capital requirements administered by the banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(4) |
Regulatory Capital, Continued |
The Bank is subject to the Basel III capital level threshold requirements under the Prompt Corrective Action regulations. These regulations were designed to ensure that banks maintain strong capital positions even in the event of severe economic downturns or unforeseen losses.
The Bank is subject to the capital conservation buffer rules which place limitations on distributions, including dividend payments, and certain discretionary bonus payments to executive officers. In order to avoid these limitations, a bank must hold a capital conservation buffer above its minimum risk-based capital requirements. As of June 30, 2020, the Bank’s capital conservation buffer exceeded the minimum requirement of 2.50%.
Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and percentages (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined). Management believes, as of June 30, 2020, that the Bank meets all capital adequacy requirements to which it is subject.
As of June 30, 2020, the Bank is well capitalized under the regulatory framework for prompt corrective action. To be categorized as adequately capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based, and Tier 1 leverage percentages as set forth in the table. There are no conditions or events since that notification that management believes have changed the Bank’s category. The Bank’s actual capital amounts and percentages are also presented in the following table.
For Capital Adequacy |
For Well Capitalized |
|||||||||||||||||||||||
Actual |
Purposes |
Purposes |
||||||||||||||||||||||
(dollars in thousands) |
Amount |
Percentage |
Amount |
Percentage |
Amount |
Percentage |
||||||||||||||||||
As of June 30, 2020 |
||||||||||||||||||||||||
Tier 1 Leverage Capital |
$ | 52,489 | 8.99 | % | $ | 23,358 | 4.00 | % | $ | 29,198 | 5.00 | % | ||||||||||||
Common Equity Tier 1 Risk-based Capital |
52,489 | 13.80 | 17,115 | 4.50 | 24,722 | 6.50 | ||||||||||||||||||
Tier 1 Risk-based Capital |
52,489 | 13.80 | 22,820 | 6.00 | 30,426 | 8.00 | ||||||||||||||||||
Total Risk-based Capital |
57,248 | 15.05 | 30,426 | 8.00 | 38,033 | 10.00 | ||||||||||||||||||
As of December 31, 2019 |
||||||||||||||||||||||||
Tier 1 Leverage Capital |
$ | 46,752 | 9.31 | % | $ | 20,084 | 4.00 | % | $ | 25,105 | 5.00 | % | ||||||||||||
Common Equity Tier 1 Risk-based Capital |
46,752 | 13.24 | 15,885 | 4.50 | 22,945 | 6.50 | ||||||||||||||||||
Tier 1 Risk-based Capital |
46,752 | 13.24 | 21,180 | 6.00 | 28,240 | 8.00 | ||||||||||||||||||
Total Risk-based Capital |
51,165 | 14.49 | 28,240 | 8.00 | 35,300 | 10.00 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(5) |
Earnings Per Share |
Earnings per share, (“EPS”) have been computed on the basis of the weighted-average number of shares of common stock outstanding. For the three and six months ended June 30, 2020 and 2019, outstanding stock options are considered dilutive securities for purposes of calculating diluted EPS which was computed using the treasury stock method.
2020 |
2019 |
|||||||||||||||||||||||
Weighted- |
Per |
Weighted- |
Per |
|||||||||||||||||||||
Average |
Share |
Average |
Share |
|||||||||||||||||||||
(dollars in thousands, except per share amounts) |
Earnings |
Shares |
Amount |
Earnings |
Shares |
Amount |
||||||||||||||||||
Three Months Ending June 30: |
||||||||||||||||||||||||
Basic EPS: |
||||||||||||||||||||||||
Net earnings |
$ | 720 | 3,116,307 | $ | 0.23 | $ | 764 | 3,144,068 | $ | 0.24 | ||||||||||||||
Effect of dilutive securities-incremental shares from assumed conversion of options |
63 | 6,068 | ||||||||||||||||||||||
Diluted EPS: |
||||||||||||||||||||||||
Net earnings |
$ | 720 | 3,116,370 | $ | 0.23 | $ | 764 | 3,150,136 | $ | 0.24 | ||||||||||||||
Six Months Ended June 30: | ||||||||||||||||||||||||
Basic EPS: | ||||||||||||||||||||||||
Net earnings | $ | 1,436 | 3,150,082 | $ | 0.45 | $ | 1,631 | 3,142,244 | $ | 0.52 | ||||||||||||||
Effect of dilutive securities-incremental shares from assumed conversion of options | 158 | 4,634 | ||||||||||||||||||||||
Diluted EPS: | ||||||||||||||||||||||||
Net earnings | $ | 1,436 | 3,150,240 | $ | 0.45 | $ | 1,631 | 3,146,878 | $ | 0.52 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(6) |
Stock Option Plans |
2015 Stock Incentive Compensation Plan
The 2015 Stock Incentive Compensation Plan (the “2015 Plan”) was approved by the shareholders at the Company’s annual meeting of shareholders on May 20, 2015 and permits the Company to grant the Company’s key employees and directors stock options, stock appreciation rights, performance shares, and phantom stock. Under the 2015 Plan, the number of shares which may be issued is 500,000, but in no instance more than 15% of the issued and outstanding shares of the Company’s common stock.
As of June 30, 2020, 287,267 stock options and 7,435 restricted stock awards have been granted under the 2015 Plan and 172,708 options are available for grant. A summary of the stock option activity for the six months ended June 30, 2020 and 2019 is as follows:
Weighted- |
||||||||||||||||
Weighted- |
Average |
|||||||||||||||
Average |
Remaining |
Aggregate |
||||||||||||||
Number of |
Exercise |
Contractual |
Intrinsic |
|||||||||||||
Options |
Price |
Term (years) |
Value |
|||||||||||||
Outstanding at December 31, 2018 |
263,457 | $ | 19.78 | |||||||||||||
Options forfeited | (12,440 | ) | $ | 20.09 | ||||||||||||
Outstanding at June 30, 2019 | 251,017 | $ | 19.77 | |||||||||||||
Options granted |
22,000 | $ | 20.21 | |||||||||||||
Options forfeited | (750 | ) | $ | 20.09 | ||||||||||||
Outstanding at December 31, 2019 |
272,267 | $ | 19.80 | |||||||||||||
Options granted | 15,000 | $ | 20.05 | |||||||||||||
Options forfeited | (110 | ) | $ | 20.09 | ||||||||||||
Outstanding at June 30, 2020 |
287,157 | $ | 19.82 | 7.41 | $ | - | ||||||||||
Exercisable at June 30, 2020 |
71,797 | $ | 18.97 | 5.64 | $ | - |
The fair value of shares vested and recognized as compensation expense was $55,000 and $44,000 for the three months ended June 30, 2020 and 2019, and $106,000 and $86,000 for the six months ended June 30, 2020 and 2019, respectively. These amounts include expense of $12,000 and $6,000 for the three months ended June 30, 2020 and 2019 and $22,000 and $8,000 for the six months ended June 30, 2020 and 2019 recognized on restricted common shares issued during those periods. The deferred tax benefit related to stock options for the three months ended June 30, 2020 and 2019 and the six months ended June 30, 2020 and 2019 was $5,000 and $6,000, and $10,000 and $10,000, respectively. At June 30, 2020, there was $502,000 in unrecognized compensation expense related to unvested share-based compensation arrangements granted under the 2015 Plan, with an average remaining life of 3.03 years.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(6) |
Stock Option Plans, Continued |
The fair value of each option granted during the six months ended June 30, 2020 was estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions:
June 30, 2020 |
||||
Weighted average risk-free interest rate |
1.46 | % | ||
Expected dividend yield |
0.60 | % | ||
Expected stock volatility |
14.69 | % | ||
Expected life in years |
6.5 | |||
Per share fair value of options issued during period |
$ | 3.26 |
The Company used the guidance in Staff Accounting Bulletin No. 107 to determine the estimated life of options issued. Expected volatility is based on volatility of similar companies’ common stock. The risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The dividend yield is based on the Company’s history and expectation of dividend payouts.
2007 Stock Option Plan
As of May 20, 2015, no further grants will be made under the 2007 Stock Option Plan (the “2007 Plan”). Unexercised stock options that were granted under the 2007 Plan will remain outstanding and will expire under the terms of the individual stock grant. A summary of the activity in the Company’s 2007 Stock Option Plan for the six months ended June 30, 2020 and 2019 is as follows:
Weighted- |
||||||||||||||||
Weighted- |
Average |
|||||||||||||||
Average |
Remaining |
Aggregate |
||||||||||||||
Number of |
Exercise |
Contractual |
Intrinsic |
|||||||||||||
Options |
Price |
Term (years) |
Value |
|||||||||||||
Outstanding at December 31, 2018 |
4,700 | $ | 11.37 | |||||||||||||
Options exercised |
(300 | ) | $ | 10.00 | ||||||||||||
Outstanding at June 30, 2019 | 4,400 | $ | 11.46 | |||||||||||||
Options forfeited | (2,000 | ) | $ | 10.72 | ||||||||||||
Options exercised | (200 | ) | $ | 10.00 | ||||||||||||
Outstanding at December 31, 2019 |
2,200 | $ | 12.27 | |||||||||||||
Options exercised | (2,000 | ) | $ | 12.50 | ||||||||||||
Outstanding at June 30, 2020 |
200 | $ | 10.00 | 0.51 | $ | 1,000 | ||||||||||
Exercisable at June 30, 2020 |
200 | $ | 10.00 | 0.51 | $ | 1,000 |
At June 30, 2020, there was no unrecognized compensation expense related to nonvested share-based compensation arrangements granted under the 2007 plan.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(6) |
Stock Option Plans, Continued |
Directors’ Plan
In 2012, the Company’s Board of Directors and shareholders adopted the Directors’ Plan. The Directors’ Plan permits the Company’s and the Bank’s non-employee directors to elect to receive any compensation to be paid to them in shares of the Company’s common stock. Pursuant to the Directors’ Plan, each non-employee director is permitted to make an election to receive shares of stock instead of cash. To encourage directors to elect to receive stock, the Directors’ Plan provides that if a director elects to receive stock, he or she will receive in common stock 110% of the amount of cash fees set by the Board or the Compensation and Nominating Committee. The value of stock to be awarded pursuant to the Directors’ Plan will be the closing price of a share of common stock as traded on the Over-the-Counter Bulletin Board, or a price set by the Board or its Compensation and Nominating Committee, acting in good faith, but in no case less than fair market value. The maximum number of shares to be issued pursuant to the Directors’ Plan is limited to 74,805 shares. For the three months ended June 30, 2020 and 2019, our directors received 1,165 and 1,016 shares of common stock, respectively, in lieu of cash fees calculated at 110% to be $21,000 and $19,000, respectively. For the six months ended June 30, 2020 and 2019, our directors received 2,160 and 1,611 shares of common stock, respectively, in lieu of cash fees calculated at 110% to be $41,000 and $31,000, respectively. At June 30, 2020, 49,480 shares remained available for grant.
Restricted Stock
During the six months ended June 30, 2020 and 2019, the Company issued 3,835 and 3,600 restricted common stock shares, respectively, to its CEO as part of his bonus incentive earned for the Company’s performance in 2019 and 2018, respectively. One-third of the balance vests each year beginning on February 21, 2020 for the shares issued in 2019 and on January 16, 2021 for the shares issued in 2020. Holders of restricted stock have the right to vote and the right to receive dividends declared on common stock, if any. A summary of restricted stock transactions follows:
Wtd-Avg |
||||||||||||
Grant-Date |
||||||||||||
Number of |
Fair Value |
Grant-Date Fair |
||||||||||
Shares |
per Share |
Value |
||||||||||
Non-vested restricted stock outstanding at December 31, 2018 |
- | $ | - | $ | - | |||||||
Restricted stock issued in 2019 |
3,600 | $ | 18.52 | $ | 67,000 | |||||||
Non-vested restricted stock outstanding at June 30, 2019 and December 31, 2019 |
3,600 | $ | 18.52 | $ | 67,000 | |||||||
Restricted stock issued in 2020 |
3,835 | $ | 20.40 | $ | 78,000 | |||||||
Restricted stock shares vested in 2020 |
(1,200 | ) | $ | (18.52 | ) | $ | (22,000 | ) | ||||
Non-vested restricted stock outstanding at June 30, 2020 |
6,235 | $ | 19.72 | $ | 123,000 |
During the six months ended June 30, 2020 and 2019, the Company recognized $22,000 and $8,000, respectively, as expense. At June 30, 2020, the Company had $104,000 in unrecognized expense to be recognized over a weighted-average period of 2.3 years.
(7) |
Federal Home Loan Bank Advances |
Federal Home Loan Bank (“FHLB”) advances are collateralized by a blanket lien on qualifying residential real estate, commercial real estate, home equity lines of credit and multi-family loans. Under this blanket lien, the Company could borrow up to $70.0 million at June 30, 2020. At June 30, 2020 and December 31, 2019, the Company had no outstanding loans under this line.
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(8) |
Fair Value of Financial Instruments |
The estimated fair values and fair value measurement method with respect to the Company's financial instruments were as follows:
At June 30, 2020 |
At December 31, 2019 |
|||||||||||||||||||
Carrying |
Fair |
Carrying |
Fair |
|||||||||||||||||
(in thousands) |
Level |
Amount |
Value |
Amount |
Value |
|||||||||||||||
Financial assets: |
||||||||||||||||||||
Cash and cash equivalents |
1 | $ | 62,307 | $ | 62,307 | $ | 75,082 | $ | 75,082 | |||||||||||
Debt securities available for sale |
2 | 66,898 | 66,898 | 61,333 | 61,333 | |||||||||||||||
Loans held for sale |
3 | 8,949 | 9,095 | 6,193 | 6,296 | |||||||||||||||
Loans, net |
3 | 442,574 | 448,733 | 337,710 | 342,435 | |||||||||||||||
Federal Home Loan Bank stock |
3 | 493 | 493 | 404 | 404 | |||||||||||||||
Accrued interest receivable |
3 | 1,723 | 1,723 | 1,137 | 1,137 | |||||||||||||||
Financial liabilities: |
||||||||||||||||||||
Deposits |
3 | 536,514 | 537,496 | 438,624 | 439,208 | |||||||||||||||
Other borrowings | 3 | - | - | 1,254 | 1,254 | |||||||||||||||
Off-Balance Sheet Items |
3 | - | - | - | - |
Discussion regarding the assumptions used to compute the estimated fair values of financial instruments can be found in Note 1 to the consolidated financial statements included in the Company’s annual report on Form 10-K for the year ended December 31, 2019.
(9) |
Off-Balance Sheet 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 clients. These financial instruments are commitments to extend credit, construction loans in process, unused lines of credit, standby letters of credit, and guaranteed accounts and may involve, to varying degrees, elements of credit and interest-rate risk in excess of the amount recognized in the condensed consolidated balance sheets. The contract amounts of these instruments reflect the extent of involvement the Company has in these financial instruments.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for available lines of credit, construction loans in process and standby letters of credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments as it does for on-balance sheet instruments.
Commitments to extend credit, construction loans in process and unused lines of credit are agreements to lend to a client 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 some 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 client’s credit worthiness 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.
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(9) |
Off-Balance Sheet Financial Instruments, Continued |
Standby letters of credit are written conditional commitments issued by the Company to guarantee the performance of a client to a third party. These letters of credit are primarily issued to support third-party borrowing arrangements and generally have expiration dates within one year of issuance. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to clients. In the event the client does not perform in accordance with the terms of the agreement with the third party, we would be required to fund the commitment. The maximum potential amount of future payments we could be required to make is represented by the contractual amount of the commitment. If the commitment is funded, we would be entitled to seek recovery from the client. Some of the Company’s standby letters of credit are secured by collateral and those secured letters of credit totaled $650,000 at June 30, 2020.
Guaranteed accounts are irrevocable standby letters of credit issued by us to guarantee a client’s credit line with our third-party credit card company, First Arkansas Bank & Trust. As a part of this agreement, we are responsible for the established credit limit on certain accounts plus 10%. The maximum potential amount of future payments we could be required to make is represented by the dollar amount disclosed in the table below.
Standby letters of credit and commitments to extend credit typically result in loans with a market interest rate when funded.
The maximum potential amount of future payments we could be required to make for off-balance sheet financial instruments is represented by the dollar amount disclosed in the table below.
At June 30, 2020 |
||||
(in thousands) |
||||
Commitments to extend credit |
$ | 10,703 | ||
Construction loans in process |
$ | 15,120 | ||
Unused lines of credit |
$ | 54,580 | ||
Standby financial letters of credit |
$ | 2,347 | ||
Standby performance letters of credit |
$ | 318 | ||
Guaranteed accounts |
$ | 1,383 |
(continued)
PRIME MERIDIAN HOLDING COMPANY AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements (unaudited), Continued
(10) |
Contingency |
The COVID-19 pandemic has negatively impacted the global economy, disrupted global supply chains, lowered equity market valuations, created significant volatility and disruption in financial markets and significantly increased unemployment levels. The extent to which the COVID-19 pandemic impacts our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios, will depend on future developments, the duration of the pandemic, and actions taken by governmental authorities to slow the spread of the disease or to mitigate its effects.
The Company took action during the first and second quarters to prepare its employees, support its clients, and help its communities. In mid-March, the Company closed its lobbies to foot traffic, making them available by appointment only. At the same time, the Company moved to a split-staff schedule to decrease the number of employees in an office and enhanced its cleaning and disinfecting procedures. Meetings of more than ten people transitioned to virtual or online platforms and clients have the option to sign documents electronically. As of the date of publication of this Form 10-Q, the State of Florida was in Phase Two of Governor DeSantis' reopening plan which became effective June 5, 2020. The Bank has reopened its lobbies, but continues to follow guidance from the Centers for Disease Control (the "CDC") and the Florida Department of Health in best practices for maintaining a healthy work environment.
The Company is supporting small business owners by making loans through the Small Business Administration Paycheck Protection Program ("PPP"). As of June 30, 2020, the Bank had originated 855 PPP loans for a total dollar amount of $81.5 million. These loans are 100% guaranteed by the Small Business Administration (the "SBA"). The Company has the option to fund PPP loans through the Federal Reserve Bank's Paycheck Protection Program Liquidity Facility (the "PPPLF"). Loans pledged to secure PPPLF advances will be excluded from the calculations of the Bank's regulatory capital ratios.
Management expects that credit quality deterioration directly related to the pandemic could materialize in the future. As of June 30, 2020, the Company had received and granted 70 requests for payment deferrals on loans totaling $42.4 million. Approximately 88.9% of the forbearance requests are for loans secured by real estate. The total dollar amount, approximately $42.4 million, represents 11.5% of the total gross loan portfolio, excluding PPP loans. Since June 30, 2020, 25 loans totaling $7.8 million have reverted back to original pre-modification terms and are being paid as agreed. Seven loans totaling $9.5 million have been approved for a second payment deferral/modification in the 3rd quarter, and the remaining 38 loans are either being paid within modified terms or their payments were originally deferred until the middle of the third quarter. During the period of national emergency related to the COVID-19 pandemic, the banking regulatory agencies have confirmed with FASB that certain short-term loan modifications made in response to the pandemic's effects on borrowers should not be considered TDRs.
As of June 30, 2020, the amount of each category of loans for which the Company has received payment deferral requests is disclosed in the following table:
(dollars in thousands) | Percent | |||||||||||||||||||||||||||||||
Average |
Full |
Weighted |
of |
|||||||||||||||||||||||||||||
Number of |
Dollar |
Balance |
Interest |
Interest |
Payment |
Average |
Total Loan |
|||||||||||||||||||||||||
Loans |
Amount Loans |
Loans |
Only |
Only |
Deferral |
LTV Loans |
Collateral |
|||||||||||||||||||||||||
Collateral or Loan Type |
Modified |
Modified |
Modified |
3 Months |
4-6 Months |
3 Months |
Modified |
or Type |
||||||||||||||||||||||||
1-4 family owner occupied |
15 | $ | 7,558 | $ | 504 | $ | - | $ | - | $ | 7,558 | 75.0 | % | 17.8 | % | |||||||||||||||||
1-4 family non-owner occupied |
9 | 3,035 | 337 | 948 | 167 | 1,920 | 67.0 | 7.1 | ||||||||||||||||||||||||
CRE owner occupied |
13 | 10,730 | 825 | - | - | 10,730 | 61.0 | 25.3 | ||||||||||||||||||||||||
CRE non-owner occupied |
9 | 16,407 | 1,823 | - | 1,737 | 14,670 | 62.0 | 38.7 | ||||||||||||||||||||||||
Commercial & Industrial |
15 | 3,898 | 260 | 417 | 672 | 2,809 | N/A | 9.2 | ||||||||||||||||||||||||
Construction/Land |
7 | 781 | 112 | 23 | - | 758 | 47.0 | 1.8 | ||||||||||||||||||||||||
Consumer |
2 | 29 | 15 | 29 | - | - | N/A | 0.1 | ||||||||||||||||||||||||
Total |
70 | $ | 42,438 | $ | 606 | $ | 1,417 | $ | 2,576 | $ | 38,445 | - | 100.0 | % |
Details about the Company's PPP loan portfolio are included in the following table:
(dollars in thousands) | Total | Avg. Loan | % of | |||||||||
Category |
Balance |
Balance |
Total |
|||||||||
Hospitality |
$ | 6,368 | $ | 75 | 7.8 | % | ||||||
Real estate services and construction |
13,033 | 72 | 16.0 | |||||||||
Wholesale and retail trade and manufacturing |
10,861 | 88 | 13.3 | |||||||||
Financial, professional, and information services |
23,234 | 113 | 28.5 | |||||||||
Administrative, religious and other services |
16,334 | 86 | 20.1 | |||||||||
Healthcare services |
11,621 | 168 | 14.3 | |||||||||
TOTAL |
$ | 81,451 | $ | 95 | 100.0 | % |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis is presented to aid the reader in understanding and evaluating the financial condition and results of operations of Prime Meridian Holding Company, and its wholly-owned subsidiary, Prime Meridian Bank. This discussion and analysis should be read with the condensed consolidated financial statements, the footnotes thereto, and the other financial data included in this report and in our annual report on Form 10-K for the year ended December 31, 2019. Results of operations for the three and six months ended June 30, 2020 are not necessarily indicative of results that may be attained for any other period. The following discussion and analysis present our financial condition and results of operations on a consolidated basis, however, because we conduct all of our material business operations through the Bank, the discussion and analysis relate to activities primarily conducted at the subsidiary level.
Certain information in this report may include “forward-looking statements” as defined by federal securities law. Words such as “may,” “could,” “should,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “intend,” “plan,” “project,” “is confident that,” and similar expressions are intended to identify these forward-looking statements. These forward-looking statements involve risk and uncertainty and a variety of factors could cause our actual results and experience to differ materially from the anticipated results or other expectations expressed in these forward-looking statements. We do not have a policy of updating or revising forward-looking statements except as otherwise required by law, and silence by management over time should not be construed to mean that actual events are occurring as estimated in such forward-looking statements.
Our ability to predict results or the effect of future plans or strategies is inherently uncertain. Factors that could have a material adverse effect on our and our subsidiary’s operations include, but are not limited to, changes in:
• |
local, regional, and national economic and business conditions; |
• |
banking laws, compliance, and the regulatory environment; |
• |
U.S. and global securities markets, public debt markets, and other capital markets; |
• |
monetary and fiscal policies of the U.S. Government; |
• |
litigation, tax, and other regulatory matters; |
• |
demand for banking services, both loan and deposit products in our market area; |
• |
quality and composition of our loan or investment portfolios; |
• |
risks inherent in making loans such as repayment risk and fluctuating collateral values; |
• |
competition; |
• |
attraction and retention of key personnel, including our management team and directors; |
• |
technology, product delivery channels, and end user demands and acceptance of new products; |
• |
consumer spending, borrowing and savings habits; |
• |
any failure or breach of our operational systems, information systems or infrastructure, or those of our third-party vendors and other service providers; including cyber-attacks; |
• |
natural disasters, public unrest, adverse weather, pandemics, public health, and other conditions impacting our or our clients’ operations; |
• |
other economic, competitive, governmental, regulatory, or technological factors affecting us; and |
• |
application and interpretation of accounting principles and guidelines. |
GENERAL
Prime Meridian Holding Company (“PMHG”) was incorporated as a Florida corporation on May 25, 2010, and is the one-bank holding company for, and sole shareholder of, Prime Meridian Bank (the “Bank”) (collectively, the “Company”). The Bank opened for business on February 4, 2008 and was acquired by PMHG on September 16, 2010. PMHG has no significant operations other than owning the stock of the Bank. The Bank offers a broad array of commercial and retail banking services through four full-service offices located in Tallahassee, Crawfordville, and Lakeland, Florida and through its online banking platform.
As a one-bank holding company, we generate most of our revenue from interest on loans and investments. Our primary source of funding for our loans is deposits. Our largest expenses are interest on those deposits and salaries and employee benefits. We measure our performance through our net interest margin, return on average assets, and return on average equity, while maintaining appropriate regulatory leverage and risk-based capital ratios.
The following table shows selected information for the periods ended or at the dates indicated:
At or for the |
||||||||||||
Six Months |
Year Ended |
Six Months |
||||||||||
Ended |
December 31, |
Ended |
||||||||||
June 30, 2020 |
2019 |
June 30, 2019 |
||||||||||
Average equity as a percentage of average assets |
10.01 | % | 11.64 | % | 12.03 | % | ||||||
Equity to total assets at end of period |
9.47 | 11.15 | 11.76 | |||||||||
Return on average assets(1) |
0.51 | 0.78 | 0.76 | |||||||||
Return on average equity(1) |
5.09 | 6.66 | 6.32 | |||||||||
Noninterest expense to average assets(1) |
2.04 | 2.45 | 2.69 | |||||||||
Nonperforming loans to total loans at end of period |
0.44 | 0.76 | 0.65 |
(1)Annualized for the six months ended June 30, 2020 and 2019
CRITICAL ACCOUNTING POLICIES
Our critical accounting policies which involve significant judgments and assumptions that have a material impact on the carrying value of certain assets and liabilities and used in preparation of the Condensed Consolidated Financial Statements as of June 30, 2020, have remained unchanged from the disclosures presented in our Annual Report on Form 10-K for the year ended December 31, 2019.
COVID-19 RESPONSE
The COVID-19 pandemic has negatively impacted the global economy, disrupted global supply chains, lowered equity market valuations, created significant volatility and disruption in financial markets and significantly increased unemployment levels. The extent to which the COVID-19 pandemic impacts our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios, will depend on future developments, the duration of the pandemic, and actions taken by governmental authorities to slow the spread of the disease or to mitigate its effects.
The Company has taken action during the first quarter to prepare its employees, support its clients, and help its communities. In mid-March, the Company closed its lobbies to foot traffic, making them available by appointment only. At the same time, the Company moved to a split-staff schedule to decrease the number of employees in an office and enhanced its cleaning and disinfecting procedures. Meetings of more than ten people transitioned to virtual or online platforms and clients have the option to sign documents electronically. As of the date of publication of this Form 10-Q, the State of Florida was in Phase Two of Governor DeSantis' reopening plan which became effective June 5, 2020. The Bank has reopened its lobbies, but continues to follow guidance from the Centers for Disease Control (the "CDC") and the Florida Department of Health in best practices for maintaining a healthy work environment.
The Company is supporting small business owners by making loans through the Small Business Administration (the "SBA") Paycheck Protection Program ("PPP"). As of June 30, 2020, the Bank had originated 855 PPP loans for a total dollar amount of $81.5 million. These loans are 100% guaranteed by the SBA. The Company has the option to fund PPP loans through the Federal Reserve Bank's Paycheck Protection Program Liquidity Facility (the "PPPLF") and loans pledged to secure PPPLF advances will be excluded from the calculations of the Bank's regulatory capital ratios. Although the Bank initially funded a portion of its PPP loans with PPPLF advances, prior to June 30, 2020, the Bank had repaid such advances.
Management expects that credit quality deterioration directly related to the pandemic could materialize in the future. As of June 30, 2020, the Company had received and granted 70 requests for payment deferrals on loans totaling $42.4 million. Approximately 88.9% of the forbearance requests are for loans secured by real estate. The total dollar amount, approximately $42.4 million, represents 11.5% of the total gross loan portfolio, excluding PPP loans. Since June 30, 2020, 25 loans totaling $7.8 million have reverted back to original pre-modification terms and are being paid as agreed. Seven loans totaling $9.5 million have been approved for a second payment deferral/modification in the 3rd quarter, and the remaining 38 loans are either being paid within modified terms or their payments were originally deferred until the middle of the third quarter. During the period of national emergency related to the COVID-19 pandemic, the banking regulatory agencies have confirmed with FASB that certain short-term loan modifications made in response to the pandemic's effects on borrowers should not be considered TDRs.
As of June 30, 2020, the amount of each category of loans for which the Company has received deferral payment requests is disclosed in the following table:
(dollars in thousands) | Percent | |||||||||||||||||||||||||||||||
Average |
Full |
Weighted |
of |
|||||||||||||||||||||||||||||
Number of |
Dollar |
Balance |
Interest |
Interest |
Payment |
Average |
Total Loan |
|||||||||||||||||||||||||
Loans |
Amount Loans |
Loans |
Only |
Only |
Deferral |
LTV Loans |
Collateral |
|||||||||||||||||||||||||
Collateral or Loan Type |
Modified |
Modified |
Modified |
3 Months |
4-6 Months |
3 Months |
Modified |
or Type |
||||||||||||||||||||||||
1-4 family owner occupied |
15 | $ | 7,558 | $ | 504 | $ | - | $ | - | $ | 7,558 | 75.0 | % | 17.8 | % | |||||||||||||||||
1-4 family non-owner occupied |
9 | 3,035 | 337 | 948 | 167 | 1,920 | 67.0 | 7.1 | ||||||||||||||||||||||||
CRE owner occupied |
13 | 10,730 | 825 | - | - | 10,730 | 61.0 | 25.3 | ||||||||||||||||||||||||
CRE non-owner occupied |
9 | 16,407 | 1,823 | - | 1,737 | 14,670 | 62.0 | 38.7 | ||||||||||||||||||||||||
Commercial & Industrial |
15 | 3,898 | 260 | 417 | 672 | 2,809 | N/A | 9.2 | ||||||||||||||||||||||||
Construction/Land |
7 | 781 | 112 | 23 | - | 758 | 47.0 | 1.8 | ||||||||||||||||||||||||
Consumer |
2 | 29 | 15 | 29 | - | - | N/A | 0.1 | ||||||||||||||||||||||||
Total |
70 | $ | 42,438 | $ | 606 | $ | 1,417 | $ | 2,576 | $ | 38,445 | - | 100.0 | % |
Details about the company's PPP loan portfolio are included in the following table:
(dollars in thousands) | Total | Avg. Loan | % of | |||||||||
Category |
Balance |
Balance |
Total |
|||||||||
Hospitality |
$ | 6,368 | $ | 75 | 7.8 | % | ||||||
Real estate services and construction |
13,033 | 72 | 16.0 | |||||||||
Wholesale and retail trade and manufacturing |
10,861 | 88 | 13.3 | |||||||||
Financial, professional, and information services |
23,234 | 113 | 28.5 | |||||||||
Administrative, religious and other services |
16,334 | 86 | 20.1 | |||||||||
Healthcare services |
11,621 | 168 | 14.3 | |||||||||
TOTAL |
$ | 81,451 | $ | 95 | 100.0 | % |
FINANCIAL CONDITION
Average assets totaled $563.5 million for the six months ended June 30, 2020, an increase of $134.1 million, or 31.2%, over the comparable period in 2019, with the majority of growth coming from loans, specifically PPP loans.
Investment Securities. Our primary objective in managing our investment portfolio is to maintain a portfolio of high quality, highly liquid investments yielding competitive returns. We use the investment securities portfolio for several purposes. It serves as a vehicle to manage interest rate and prepayment risk, to generate interest and dividend income, to provide liquidity to meet funding requirements, and to provide collateral for pledging to secure the deposit of public funds at the Bank. At June 30, 2020, our debt securities available for sale investment portfolio included U.S. government agency securities, municipal securities, mortgage-backed securities, and asset-backed securities. As of the same date, this portfolio had a fair market value of $66.9 million and an amortized cost value of $65.1 million. At June 30, 2020 and December 31, 2019, our investment securities portfolio represented approximately 11.1% and 12.2% of our total assets, respectively. The average yield on the average balance of investment securities for the six months ended June 30, 2020 was 2.47%, compared to 2.59% for the comparable period in 2019.
Loans. Our primary earning asset is our loan portfolio and our primary source of income is the interest earned on the loan portfolio. Our loan portfolio consists of commercial real estate loans, construction loans, and commercial loans made to small-to-medium sized companies and their owners, as well as residential real estate loans, including first and second mortgages, and consumer loans. Our goal is to maintain a high-quality portfolio of loans through sound underwriting and lending practices. We work diligently to attract new lending clients through direct solicitation by our loan officers, utilizing relationship networks from existing clients, competitive pricing, and innovative structure. Our loans are priced based upon the degree of risk, collateral, loan amount, and maturity.
The Company’s net loan portfolio increased $104.9 million since December 31, 2019, with approximately $81.5 million of that increase coming from PPP loans. At June 30, 2020, PPP loans comprised 18.1% of total loans. Management expects that the majority of these loans will be forgiven in the second half of 2020, however, legislation for the forgiveness process is still being considered at the date of publication of this Form 10-Q. In total, approximately 65.2% of the total loan portfolio was collateralized by commercial and residential real estate mortgages at June 30, 2020, compared to 77.3% at December 31, 2019. Subtracting out the PPP loans, the percentage of the total loan portfolio collateralized by commercial and residential real estate mortgages is 79.6% at June 30, 2020.
Nonperforming assets. Nine loans totaling $1.9 million were deemed to be impaired under the Company’s policy at June 30, 2020, compared to fourteen loans and one overdraft account totaling $3.2 million at December 31, 2019. The Company’s nonperforming assets represented 0.33% of total assets at June 30, 2020 and 0.52% at December 31, 2019. We generally place loans on nonaccrual status when they become 90 days or more past due, unless they are well secured and in the process of collection. We also place loans on nonaccrual status if they are less than 90 days past due if the collection of principal or interest is in doubt. When a loan is placed on nonaccrual status, any interest previously accrued, but not collected, is reversed from income. At June 30, 2020, the Bank had eight nonaccrual loans in the aggregate amount of $1.8 million, compared to twelve nonaccrual loans totaling $2.6 million at December 31, 2019. Accounting standards require the Company to identify loans as impaired loans when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. These standards require that impaired loans be valued at the present value of expected future cash flows, discounted at the loan’s effective interest rate, using one of the following methods: the observable market price of the loan or the fair value of the underlying collateral if the loan is collateral dependent. We implement these standards in our monthly review of the adequacy of the allowance for loan losses and identify and value impaired loans in accordance with GAAP. Also at June 30, 2020, the Company reported $234,000 in other real estate owned.
Allowance for Loan Losses. Management’s policy is to maintain the allowance for loan losses at a level sufficient to absorb probable losses inherent in the loan portfolio as of the balance sheet date. The allowance is increased by the provision for loan losses and decreased by charge-offs, net of recoveries. During the second quarter, the Bank allocated $1.2 million to the allowance for loan losses. The current quarter's provision was impacted by charge-offs, an increase in general and specific reserves and potential credit deterioration related to the COVID-19 pandemic. The Company's nine impaired loans carried aggregate specific reserves of $277,000 at June 30, 2020 and the Company assigned $236,000 to unallocated reserves in anticipation of possible COVID-19 related credit deterioration. The Company took $686,000 in net charge-offs during the second quarter of 2020, or 0.64% annualized of average loans, compared to $27,000, or 0.04% annualized of average loans, in the second quarter of 2019. None of the charge-offs in 2020 relate to the COVID-19 pandemic. Management believes that the allowance for loan losses, which was $5.2 million or 1.42% of gross loans (excluding PPP loans) at June 30, 2020 is adequate to cover losses inherent in the loan portfolio.
Deposits. Deposits are the major source of the Company’s funds for lending and other investment purposes. Total deposits at June 30, 2020 were $536.5 million, an increase of $98.3 million, or 22.4%, from December 31, 2019, with growth coming from both noninterest-bearing and interest-bearing accounts. The average balance of noninterest-bearing deposits accounted for 24.9% of the average balance of total deposits for the six months ended June 30, 2020, compared to 22.8% for the six months ended June 30, 2019. We expect the depositors of PPP funds will spend most of their deposits before the end of 2020.
Borrowings. The Company has an agreement with the Federal Home Loan Bank of Atlanta (“FHLB”) and pledges its qualified loans as collateral which would allow the Company, as of June 30, 2020, to borrow up to $70.0 million. In addition, the Company maintains unsecured lines of credit with correspondent banks that totaled $21.8 million at June 30, 2020. There were no loans outstanding under any of these lines at June 30, 2020. The Company did make use of the Federal Reserve's Paycheck Protection Program Lending Facility (the "PPPLF") during the second quarter of 2020, funding $51.1 million of PPP loans through this facility. However, the Company elected to prepay the borrowings under the PPPLF with excess liquidity prior to quarter end. The Company maintains its ability to fund PPP loans through this facility should it choose to do so in the future.
RESULTS OF OPERATIONS
Net interest income constitutes the principal source of income for the Bank and results from the excess of interest income on interest-earning assets over interest expense on interest-bearing liabilities. The principal interest-earning assets are investment securities and loans. Interest-bearing liabilities primarily consist of time deposits, interest-bearing checking accounts, savings deposits, and money-market accounts. Funds attracted by these interest-bearing liabilities are invested in interest-earning assets. Accordingly, net interest income depends upon the volume of average interest-earning assets and average interest-bearing liabilities as well as the interest rates earned or paid on these assets and liabilities. The following tables set forth information regarding: (i) the total dollar amount of interest and dividend income of the Company from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average costs; (iii) net interest income; (iv) interest-rate spread; (v) net interest margin; and (vi) weighted-average yields and rates. Yields and costs were derived by dividing annualized income or expense by the average balance of assets or liabilities. The yields and costs depicted in the table include the amortization of fees, which are considered to constitute adjustments to yields.
As shown in the following two tables, the Company's average yield on interest-earning assets has declined 90 basis points comparing the second quarter of 2020 to the second quarter of 2019 and 63 basis points comparing the six months ended June 30, 2020 to the six months ended June 30, 2019. The Federal Reserve has cut rates five times since June 30, 2019 and the effects became fully evident in the Company's net interest margin in the second quarter of 2020. The added volume of PPP loans, which yield 2.53% inclusive of recognized fees and costs, also contributed to the lower net interest margin.
For the Three Months Ended June 30, |
||||||||||||||||||||||||
2020 |
2019 |
|||||||||||||||||||||||
Interest |
Interest |
|||||||||||||||||||||||
Average |
and |
Yield/ |
Average |
and |
Yield/ |
|||||||||||||||||||
(dollars in thousands) |
Balance |
Dividends |
Rate(5) |
Balance |
Dividends |
Rate(5) |
||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans(1) |
$ | 427,902 | $ | 4,745 | 4.44 | % | $ | 298,058 | $ | 3,834 | 5.15 | % | ||||||||||||
Loans held for sale |
9,788 | 99 | 4.05 | 6,957 | 82 | 4.71 | ||||||||||||||||||
Debt securities available for sale |
68,014 | 428 | 2.52 | 50,943 | 333 | 2.61 | ||||||||||||||||||
Other(2) |
89,217 | 62 | 0.28 | 54,650 | 361 | 2.64 | ||||||||||||||||||
Total interest-earning assets |
594,921 | $ | 5,334 | 3.59 | 410,608 | $ | 4,610 | 4.49 | ||||||||||||||||
Noninterest-earning assets |
21,749 | 25,684 | ||||||||||||||||||||||
Total assets |
$ | 616,670 | $ | 436,292 | ||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Savings, NOW and money-market deposits |
$ | 311,237 | $ | 412 | 0.53 | % | $ | 242,815 | $ | 597 | 0.98 | % | ||||||||||||
Time deposits |
67,287 | 325 | 1.93 | 48,573 | 254 | 2.09 | ||||||||||||||||||
Total interest-bearing deposits |
378,524 | 737 | 0.78 | 291,388 | 851 | 1.17 | ||||||||||||||||||
Other borrowings | 33,129 | 28 | 0.34 | 34 | - | - | ||||||||||||||||||
Total interest-bearing liabilities |
411,653 | $ | 765 | 0.74 | 291,422 | $ | 851 | 1.17 | ||||||||||||||||
Noninterest-bearing deposits |
140,234 | 87,077 | ||||||||||||||||||||||
Noninterest-bearing liabilities |
8,220 | 5,545 | ||||||||||||||||||||||
Stockholders' equity |
56,563 | 52,248 | ||||||||||||||||||||||
Total liabilities and stockholders' equity |
$ | 616,670 | $ | 436,292 | ||||||||||||||||||||
Net earning assets | $ | 183,268 | $ | 119,186 | ||||||||||||||||||||
Net interest income |
$ | 4,569 | $ | 3,759 | ||||||||||||||||||||
Interest rate spread (3) |
2.85 | % | 3.32 | % | ||||||||||||||||||||
Net interest margin(4) |
3.07 | % | 3.66 | % | ||||||||||||||||||||
Ratio of interest-earning assets to average interest-bearing liabilities |
144.52 | % | 140.90 | % |
(1) Includes nonaccrual loans |
(2) Other interest-earning assets include federal funds sold, interest-bearing deposits and FHLB stock. |
(3) Interest rate spread is the difference between the total interest-earning asset yield and the rate paid on total interest-bearing liabilities. |
(4) Net interest margin is net interest income divided by total average interest-earning assets, annualized |
(5) Annualized |
For the Six Months Ended June 30, |
||||||||||||||||||||||||
2020 |
2019 |
|||||||||||||||||||||||
Interest |
Interest |
|||||||||||||||||||||||
Average |
and |
Yield/ |
Average |
and |
Yield/ |
|||||||||||||||||||
(dollars in thousands) |
Balance |
Dividends |
Rate(5) |
Balance |
Dividends |
Rate(5) |
||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans(1) |
$ | 390,400 | $ | 9,108 | 4.67 | % | $ | 296,891 | $ | 7,632 | 5.14 | % | ||||||||||||
Loans held for sale |
7,919 | 165 | 4.17 | 6,068 | 140 | 4.61 | ||||||||||||||||||
Debt securities available for sale |
65,798 | 812 | 2.47 | 48,490 | 629 | 2.59 | ||||||||||||||||||
Other(2) |
75,687 | 294 | 0.78 | 54,987 | 709 | 2.58 | ||||||||||||||||||
Total interest-earning assets |
539,804 | $ | 10,379 | 3.85 | 406,436 | $ | 9,110 | 4.48 | ||||||||||||||||
Noninterest-earning assets |
23,647 | 22,923 | ||||||||||||||||||||||
Total assets |
$ | 563,451 | $ | 429,359 | ||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Savings, NOW and money-market deposits |
$ | 294,245 | $ | 956 | 0.65 | % | $ | 243,160 | $ | 1,199 | 0.99 | % | ||||||||||||
Time deposits |
68,597 | 680 | 1.98 | 45,653 | 465 | 2.04 | ||||||||||||||||||
Total interest-bearing deposits |
362,842 | 1,636 | 0.90 | 288,813 | 1,664 | 1.15 | ||||||||||||||||||
Other borrowings |
17,201 | 31 | 0.36 | 17 | - | - | ||||||||||||||||||
Total interest-bearing liabilities |
380,043 | $ | 1,667 | 0.88 | 288,830 | $ | 1,664 | 1.15 | ||||||||||||||||
Noninterest-bearing deposits |
120,046 | 85,141 | ||||||||||||||||||||||
Noninterest-bearing liabilities |
6,954 | 3,732 | ||||||||||||||||||||||
Stockholders' equity |
56,408 | 51,656 | ||||||||||||||||||||||
Total liabilities and stockholders' equity |
$ | 563,451 | $ | 429,359 | ||||||||||||||||||||
Net earning assets |
$ | 159,761 | $ | 117,606 | ||||||||||||||||||||
Net interest income |
$ | 8,712 | $ | 7,446 | ||||||||||||||||||||
Interest rate spread (3) |
2.97 | % | 3.33 | % | ||||||||||||||||||||
Net interest margin(4) |
3.23 | % | 3.66 | % | ||||||||||||||||||||
Ratio of interest-earning assets to average interest-bearing liabilities |
142.04 | % | 140.72 | % |
(1) Includes nonaccrual loans |
(2) Other interest-earning assets include federal funds sold, interest-bearing deposits and FHLB stock. |
(3) Interest rate spread is the difference between the total interest-earning asset yield and the rate paid on total interest-bearing liabilities. |
(4) Net interest margin is net interest income divided by total average interest-earning assets, annualized |
(5) Annualized |
Comparison of Operating Results for the Three Months Ended June 30, 2020 and 2019
Earnings Summary |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||
Change 2Q'20 vs. 2Q'19 |
||||||||||||||||
2Q'20 |
2Q'19 |
Amount |
Percentage |
|||||||||||||
Net Interest Income |
$ | 4,569 | $ | 3,759 | $ | 810 | 21.5 | % | ||||||||
Provision for loan losses |
1,227 | 179 | 1,048 | 585.5 | ||||||||||||
Noninterest income |
414 | 412 | 2 | 0.5 | ||||||||||||
Noninterest expense |
2,819 | 2,983 | (164 | ) | (5.5 | ) | ||||||||||
Income Taxes |
217 | 245 | (28 | ) | (11.4 | ) | ||||||||||
Net Income |
$ | 720 | $ | 764 | $ | (44 | ) | (5.8 | )% |
Compared to the same period a year ago, the decrease in the Company's second quarter net income is primarily attributed to a $1.0 million increase in the provision for loan losses, despite a 21.5% increase in net interest income, a 5.5% decrease in noninterest expense, and a 11.4% decrease in income tax expense.
Net Interest Income
Our operating results depend primarily on our net interest income, which is the difference between interest and dividend income on interest-earning assets such as loans and securities, and interest expense on interest-bearing liabilities such as deposits.
Interest income |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||
Change 2Q'20 vs. 2Q'19 |
||||||||||||||||
2Q'20 |
2Q'19 |
Amount |
Percentage |
|||||||||||||
Interest income: |
||||||||||||||||
Loans |
$ | 4,844 | $ | 3,916 | $ | 928 | 23.7 | % | ||||||||
Securities |
428 | 333 | 95 | 28.5 | ||||||||||||
Other |
62 | 361 | (299 | ) | (82.8 | ) | ||||||||||
Total interest income |
$ | 5,334 | $ | 4,610 | $ | 724 | 15.7 | % |
Compared to the second quarter of 2019, the 15.7% increase in total interest income is mostly attributed to loan growth, with average loans increasing $129.8 million, or 43.6%. Approximately half of the average loan growth came from PPP loan originations when comparing the second quarter of 2020 to 2019. Partially offsetting this loan growth were lower yields on loans, federal funds sold and deposits with banks as the Federal Reserve has cut rates five times since June 30, 2019.
Interest expense: |
||||||||||||||||
(dollars in thousands) |
Change 2Q'20 vs. 2Q'19 |
|||||||||||||||
2Q'20 |
2Q'19 |
Amount |
Percentage |
|||||||||||||
Total interest expense |
$ | 765 | $ | 851 | $ |
(86 |
) | (10.1 | )% |
Despite higher balances of interest-bearing liabilities, total interest expense declined $86,000 from the second quarter of 2019. Management strategically reduced rates in the fourth quarter of 2019 following three interest rate cuts by the Federal Reserve in the second half of 2019. This effort continued into the first half of 2020 and was accelerated after the Federal Reserve cut its benchmark interest rate twice in the month of March, both in emergency meetings scheduled in response to the growing global coronavirus pandemic. Average deposits costs have declined 0.39% from the second quarter of 2019 to 0.78% and the average balance of noninterest bearing deposits as a percent of the average balance of total deposits has increased from 23.0% in the second quarter of 2019 to 27.0% in the second quarter of 2020.
Net Interest Margin
Dilution from the PPP loans contributed materially to the quarter's lower net interest margin in the second quarter of 2020 as these loans are yielding 2.53%, inclusive of recognized fees and costs. In addition, the full quarter impact of the Federal Reserve's actions in March became evident in the Company's net interest margin in the second quarter of 2020. Looking forward, management expects fluctuation in net in the net interest margin, in part, due to the uncertain timing of the PPP loans exiting the balance sheet.
Provision for Loan Losses
The provision for loan losses is charged to earnings to increase the total loan loss allowance to a level deemed appropriate by management. The provision is based upon the volume and type of lending conducted by the Bank, industry standards, general economic conditions, particularly as they relate to our market areas, and other factors related to our historic loss experience and the collectability of the loan portfolio. The Company reported a provision for loan losses of $1.2 million for the quarter ended June 30, 2020, compared to $179,000 a year ago. The Company took $686,000 in net charge-offs during the second quarter of 2020. These charge-offs were unrelated to the COVID-19 pandemic. The charge-offs, in conjunction with an increase in general and specific reserves and a $236,000 addition to unallocated reserves in anticipation of possible COVID-19 related credit deterioration, resulted in the large increase in the provision in the second quarter.
While management believes the estimates and assumptions used in its determination of the adequacy of the allowance are reasonable, there can be no assurance that such estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future losses will not exceed the amount of the established allowance for loan losses, or that any increased allowance for loan losses that may be required will not adversely impact our financial condition and results of operations. In addition, the determination of the amount of our allowance for loan losses is subject to review by bank regulators, as part of the routine examination process, which may result in additions to our provision for loan losses based upon their judgment of information available to them at the time of examination.
Noninterest income |
||||||||||||||||
(dollars in thousands) |
Change 2Q'20 vs. 2Q'19 |
|||||||||||||||
2Q'20 |
2Q'19 |
Amount |
Percentage |
|||||||||||||
Service charges and fees on deposit accounts |
$ | 44 | $ | 68 | $ | (24 | ) | (35.3 | )% | |||||||
Debit card/ATM revenue, net | 79 | 64 | 15 | 23.4 | ||||||||||||
Mortgage banking revenue |
219 | 197 | 22 | 11.2 | ||||||||||||
Income from bank-owned life insurance |
40 | 45 | (5 | ) | (11.1 | ) | ||||||||||
Other income |
32 | 38 | (6 | ) | (15.8 | ) | ||||||||||
Total noninterest income |
$ | 414 | $ | 412 | $ | 2 | 0.5 | % |
Noninterest income consists of service charges and fees on deposit accounts, mortgage banking revenue, income from bank-owned life insurance, and other income. Compared to the second quarter of 2019, increases in debit card/ATM net revenue and mortgage banking revenue were offset by declines in service charges and fees on deposit accounts, income from bank-owned life insurance and other income, leaving total noninterest income relatively flat with the second quarter of last year.
Noninterest expense |
||||||||||||||||
(dollars in thousands) |
Change 2Q'20 vs. 2Q'19 |
|||||||||||||||
2Q'20 |
2Q'19 |
Amount |
Percentage |
|||||||||||||
Salaries and employee benefits |
$ | 1,546 | $ | 1,579 | $ | (33 | ) | (2.1 | )% | |||||||
Occupancy and equipment |
381 | 427 | (46 | ) | (10.8 | ) | ||||||||||
Professional fees |
83 | 106 | (23 | ) | (21.7 | ) | ||||||||||
Marketing |
100 | 194 | (94 | ) | (48.5 | ) | ||||||||||
FDIC Assessment |
67 | 44 | 23 | 52.3 | ||||||||||||
Software maintenance and amortization |
201 | 167 | 34 | 20.4 | ||||||||||||
Other |
441 | 466 | (25 | ) | (5.4 | ) | ||||||||||
Total noninterest expense |
$ | 2,819 | $ | 2,983 | $ | (164 | ) | (5.5 | )% |
Despite a higher level of FTEs (89 at June 30, 2020 compared to 83 at June 30, 2019), salaries and employee benefits expense, the traditional driver of noninterest expense, showed a 2.1% decline when comparing the two periods. The decrease can be attributed to higher deferred loan origination costs in the second quarter of 2020, driven by PPP loan originations. Occupancy and equipment expense declined 10.8% from the second quarter of 2019, in part because the Company expensed approximately $69,000 in non-recurring occupancy costs related to the opening of the Lakeland office in the second quarter of 2019. Marketing costs are down significantly due to the COVID-19 pandemic and the suspension of most group activities in the second quarter of 2020. In addition, the Company had large marketing expenditures associated with the opening of our Lakeland office in the second quarter of 2019 compared to the second quarter of 2020, which also contributed to the decline.
Income Taxes
Income taxes are based on amounts reported in the condensed consolidated statements of earnings after adjustments for nontaxable income and nondeductible expenses and consist of taxes currently due plus deferred taxes on temporary differences in the recognition of income and expense for tax and financial statement purposes. Income taxes were $217,000 for the three months ended June 30, 2020, compared to income taxes of $245,000 for the three months ended June 30, 2019, with the decrease attributed to higher pre-tax earnings in 2019.
Comparison of Operating Results for the Six Months Ended June 30, 2020 and 2019
Earnings Summary |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||
Six Months Ended |
Change 2020 vs. 2019 |
|||||||||||||||
June 30, 2020 |
June 30, 2019 |
Amount |
Percentage |
|||||||||||||
Net Interest Income |
$ | 8,712 | $ | 7,446 | $ | 1,266 | 17.0 | % | ||||||||
Provision for loan losses |
1,863 | 344 | 1,519 | 441.6 | ||||||||||||
Noninterest income |
781 | 737 | 44 | 6.0 | ||||||||||||
Noninterest expense |
5,757 | 5,689 | 68 | 1.2 | ||||||||||||
Income Taxes |
437 | 519 | (82 | ) | (15.8 | ) | ||||||||||
Net Income |
$ | 1,436 | $ | 1,631 | $ | (195 | ) | (12.0 | )% |
Comparing the six-month periods. the $1.5 million increase in the provision for loan losses offset growth in net interest income and noninterest income and a 15.8% decline in income tax expense.
Interest income |
||||||||||||||||
(dollars in thousands) |
||||||||||||||||
Six Months Ended |
Change 2020 vs. 2019 |
|||||||||||||||
June 30, 2020 |
June 30, 2019 |
Amount |
Percentage |
|||||||||||||
Interest income: |
||||||||||||||||
Loans |
$ | 9,273 | $ | 7,772 | $ | 1,501 | 19.3 | % | ||||||||
Securities |
812 | 629 | 183 | 29.1 | ||||||||||||
Other |
294 | 709 | (415 | ) | (58.5 | ) | ||||||||||
Total interest income |
$ | 10,379 | $ | 9,110 | $ | 1,269 | 13.9 | % |
Comparing the six-month period ended June 30, 2020 to the same period a year ago, growth in total interest income was driven by a higher volume of loans and securities and partially offset by lower yields across most interest-earning asset categories. Average loans increased $93.3 million with approximately a third of that increase driven by PPP loan originations.
Interest expense: |
||||||||||||||||
(dollars in thousands) |
Six Months Ended |
Change 2020 vs. 2019 |
||||||||||||||
June 30, 2020 |
June 30, 2019 |
Amount |
Percentage |
|||||||||||||
Total interest expense |
$ | 1,667 | $ | 1,664 | $ | 3 | 0.2 | % |
Interest expense stayed relatively flat as the effect of higher average balances of interest-bearing liabilities and lower average rates offset one another.
Net Interest Margin
Dilution from the PPP loans contributed materially to the lower net interest margin for the six months ended June 30, 2020, as these loans are yielding 1.0%, prior to recognition of fees and costs. In addition, the full impact of the Federal Reserve's actions in March became evident in the Company's net interest margin in the second quarter of 2020. Looking forward, management expects fluctuation in the net interest margin, in part, due to the uncertain timing of the PPP loans exiting the balance sheet.
Provision for Loan Losses
The provision for loan losses is charged to earnings to increase the total loan loss allowance to a level deemed appropriate by management. The provision is based upon the volume and type of lending conducted by the Bank, industry standards, general economic conditions, particularly as they relate to our market areas, and other factors related to our historic loss experience and the collectability of the loan portfolio. The Company reported a provision for loan losses of $1.9 million for the six months ended June 30, 2020, compared to $344,000 for the same period a year ago. The Company took $1 million in net charge-offs during the six months ended June 30, 2020. These charge-offs were unrelated to the COVID-19 pandemic. The year-to-date charge-offs, in conjunction with an increase in general and specific reserves and a $236,000 addition to unallocated reserves in anticipation of possible COVID-19 related credit deterioration, resulted in the large increase in the provision for the six months ended June 30, 2020.
While management believes the estimates and assumptions used in its determination of the adequacy of the allowance are reasonable, there can be no assurance that such estimates and assumptions will not be proven incorrect in the future, or that the actual amount of future losses will not exceed the amount of the established allowance for loan losses, or that any increased allowance for loan losses that may be required will not adversely impact our financial condition and results of operations. In addition, the determination of the amount of our allowance for loan losses is subject to review by bank regulators, as part of the routine examination process, which may result in additions to our provision for loan losses based upon their judgment of information available to them at the time of examination.
Noninterest income |
||||||||||||||||
(dollars in thousands) |
Six Months Ended |
Change 2020 vs. 2019 |
||||||||||||||
June 30, 2020 |
June 30, 2019 |
Amount |
Percentage |
|||||||||||||
Service charges and fees on deposit accounts |
$ | 108 | $ | 139 | $ | (31 | ) | (22.3 | )% | |||||||
Debit card/ATM revenue, net |
160 | 126 | 34 | 27.0 | ||||||||||||
Mortgage banking revenue |
367 | 303 | 64 | 21.1 | ||||||||||||
Income from bank-owned life insurance |
80 | 90 | (10 | ) | (11.1 | ) | ||||||||||
Gain on sale of securities available for sale |
- | 7 | (7 | ) | (100.0 | ) | ||||||||||
Other income |
66 | 72 | (6 | ) | (8.3 | ) | ||||||||||
Total noninterest income |
$ | 781 | $ | 737 | $ | 44 | 6.0 | % |
Comparing the six-month period ended June 30, 2020 to 2019, increases in the two most important noninterest income drivers (debit card/ATM net revenue and mortgage banking revenue) were partially offset by declines in other noninterest income categories. The most notable decline was in service charges and fees on deposit accounts.
Noninterest expense |
||||||||||||||||
(dollars in thousands) |
Six Months Ended |
Change 2020 vs. 2019 |
||||||||||||||
June 30, 2020 |
June 30, 2019 |
Amount |
Percentage |
|||||||||||||
Salaries and employee benefits |
$ | 3,164 | $ | 3,136 | $ | 28 | 0.9 | % | ||||||||
Occupancy and equipment |
719 | 702 | 17 | 2.4 | ||||||||||||
Professional fees |
174 | 183 | (9 | ) | (4.9 | ) | ||||||||||
Marketing |
301 | 393 | (92 | ) | (23.4 | ) | ||||||||||
FDIC Assessment |
119 | 87 | 32 | 36.8 | ||||||||||||
Software maintenance and amortization |
394 | 319 | 75 | 23.5 | ||||||||||||
Other |
886 | 869 | 17 | 2.0 | ||||||||||||
Total noninterest expense |
$ | 5,757 | $ | 5,689 | $ | 68 | 1.2 | % |
Comparing the six-month periods, the $92,000 decrease in marketing expense offset increases in other areas, the most notable one being a $75,000 increase in software maintenance, amortization, and other. Marketing expenses are down in 2020 primarily because of limited social gatherings in the second quarter of 2020 amidst the COVID-19 pandemic and also because the Company had additional marketing expense in the second quarter of 2019 related to the opening of our Lakeland office. The 36.8% increase in the FDIC assessment is calculated on the Company's increased deposit base, net of regulatory adjustments related to PPP activity.
Income taxes are based on amounts reported in the condensed consolidated statements of earnings after adjustments for nontaxable income and nondeductible expenses and consist of taxes currently due plus deferred taxes on temporary differences in the recognition of income and expense for tax and financial statement purposes. Income taxes were $437,000 for the six months ended June 30, 2020, compared to income taxes of $519,000 for the six months ended June 30, 2019, with the decrease attributed to higher pre-tax earnings in 2019.
Liquidity describes our ability to meet financial obligations, including lending commitments and contingencies, which arise during the normal course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of the Company’s clients, as well as meet current and planned expenditures. Management monitors the liquidity position daily.
Our liquidity is derived primarily from our deposit base, scheduled amortization and prepayments of loans and investment securities, funds provided by operations, and capital. Additionally, as a commercial bank, we are expected to maintain an adequate liquidity reserve. The liquidity reserve may consist of cash on hand, cash on demand deposit with correspondent banks, federal funds sold, and unpledged marketable securities such as United States government agency securities, municipal securities, and mortgage-backed securities.
The Bank also has external sources of funds through the FHLB, unsecured lines of credit with correspondent banks, and the State of Florida’s Qualified Public Deposit Program (“QPD”). At June 30, 2020, the Bank had access to approximately $70.0 million of available lines of credit secured by qualifying collateral with the FHLB, in addition to $21.8 million in unsecured lines of credit maintained with correspondent banks. As of June 30, 2020, we had no borrowings under any of these lines. Furthermore, some of our securities are pledged to collateralize certain deposits through our participation in the State of Florida’s QPD program. The market value of securities pledged to the QPD program was $18.1 million at June 30, 2020 compared to $8.8 million at December 31, 2019. Our primary liquid assets, excluding assets pledged to the QPD program, accounted for 18.5% and 25.5% of total assets at June 30, 2020 and December 31, 2019, respectively.
Our core deposits consist of noninterest-bearing accounts, NOW accounts, money-market accounts, time deposits $250,000 or less, and savings accounts. We closely monitor our level of certificates of deposit greater than $250,000 and other large deposits. At June 30, 2020, total deposits were $536.5 million, of which $30.0 million were in certificates of deposits greater than $250,000, excluding Individual Retirement Accounts (IRAs). We maintain a Contingency Funding Plan (“CFP”) that identifies liquidity needs and weighs alternate courses of action designed to address those needs in emergency situations. We perform a monthly cash flow analysis and stress test the CFP to evaluate the expected funding needs and funding capacity during a liquidity stress event. We believe that the sources of available liquidity are adequate to meet all reasonably immediate short-term and intermediate-term demands and do not know of any trends, events, or uncertainties that may result in a significant adverse effect on our liquidity position.
CAPITAL RESOURCES
Stockholders’ equity was $57.0 million at June 30, 2020 compared to $55.9 million at December 31, 2019. As part of the Company's overall capital management plan, the Company initiated a share repurchase program of up to $2 million in the first quarter. As of June 30, 2020, the Company had repurchased 82,784 shares at a weighted average cost per share of $14.70 for a total of $1.2 million. The program was suspended in late March and expired on June 30, 2020. Depending on market conditions and the Company's capital needs and planning, the Company may consider restarting a share repurchase program in the future.
At June 30 2020, the Bank was considered to be “well capitalized” under the FDIC’s Prompt Corrective Action regulations with a 8.99% Tier 1 Leverage Capital Ratio, a 13.80% Equity Tier 1 Risk-Based Capital Ratio, a 13.80% Tier 1 Risk-Based Capital Ratio, and a 15.05% Total Risk-Based Capital Ratio, all above the minimum ratios to be considered “well capitalized.”
The following is a summary at June 30, 2020 and December 31, 2019 of the regulatory capital requirements to be “well capitalized” and the Bank’s capital position.
For Capital Adequacy |
For Well Capitalized |
|||||||||||||||||||||||
Actual |
Purposes |
Purposes |
||||||||||||||||||||||
(dollars in thousands) |
Amount |
Percentage |
Amount |
Percentage |
Amount |
Percentage |
||||||||||||||||||
As of June 30, 2020 |
||||||||||||||||||||||||
Tier 1 Leverage Capital |
$ | 52,489 | 8.99 | % | $ | 23,358 | 4.00 | % | $ | 29,198 | 5.00 | % | ||||||||||||
Common Equity Tier 1 Risk-based Capital |
52,489 | 13.80 | 17,115 | 4.50 | 24,722 | 6.50 | ||||||||||||||||||
Tier 1 Risk-based Capital |
52,489 | 13.80 | 22,820 | 6.00 | 30,426 | 8.00 | ||||||||||||||||||
Total Risk-based Capital |
57,248 | 15.05 | 30,426 | 8.00 | 38,033 | 10.00 | ||||||||||||||||||
As of December 31, 2019 |
||||||||||||||||||||||||
Tier 1 Leverage Capital |
$ | 46,752 | 9.31 | % | $ | 20,084 | 4.00 | % | $ | 25,105 | 5.00 | % | ||||||||||||
Common Equity Tier 1 Risk-based Capital |
46,752 | 13.24 | 15,885 | 4.50 | 22,945 | 6.50 | ||||||||||||||||||
Tier 1 Risk-based Capital |
46,752 | 13.24 | 21,180 | 6.00 | 28,240 | 8.00 | ||||||||||||||||||
Total Risk-based Capital |
51,165 | 14.49 | 28,240 | 8.00 | 35,300 | 10.00 |
The Bank is also subject to the following capital level threshold requirements under the FDIC’s Prompt Corrective Action regulations.
Threshold Ratios |
||||||||||||
Capital Category |
Total Risk-Based Capital Ratio | Tier 1 Risk-Based Capital Ratio | Common Equity Tier 1 Risk-Based Capital Ratio | Tier 1 Leverage Capital Ratio | ||||||||
Well capitalized |
10.00% | 8.00% | 6.50% | 5.00% | ||||||||
Adequately Capitalized |
8.00% | 6.00% | 4.50% | 4.00% | ||||||||
Undercapitalized |
< 8.00% |
< 6.00% |
< 4.50% |
< 4.00% |
||||||||
Significantly Undercapitalized |
< 6.00% |
< 4.00% |
< 3.00% |
< 3.00% |
||||||||
Critically Undercapitalized |
Tangible Equity/Total Assets ≤ 2% |
Until such time as PMHG has $3 billion in total consolidated assets, it will not be subject to any consolidated capital requirements.
OFF-BALANCE SHEET ARRANGEMENTS
Refer to Note 9 in the notes to condensed consolidated financial statements included in this Form 10-Q for the period ending June 30, 2020 for a discussion of off-balance sheet arrangements.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable
Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and Procedures
We maintain controls and procedures designed to ensure that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Based upon management’s evaluation of those controls and procedures performed within the 90 days preceding the filing of this Report, our Principal Executive Officer and Principal Financial Officer concluded that, subject to the limitations noted below, the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934) are effective to ensure that the information required to be disclosed by PMHG in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the U.S. Securities and Exchange Commission’s rules and forms.
We intend to continually review and evaluate the design and effectiveness of the Company’s disclosure controls and procedures and to improve the Company’s controls and procedures over time and to correct any deficiencies that we may discover in the future. The goal is to ensure that senior management has timely access to all material financial and nonfinancial information concerning the Company’s business. While we believe the present design of the disclosure controls and procedures is effective to achieve its goal, future events affecting its business may cause the Company to modify its disclosure controls and procedures.
(b) Changes in Internal Controls
We have made no significant changes in our internal controls over financial reporting during the quarter ended June 30, 2020 that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.
(c) Limitations on the Effectiveness of Controls
Our management, including our Principal Executive Officer and Principal Financial Officer, does not expect that our disclosure controls and internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control.
The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
PART II – OTHER INFORMATION
Item 1. Legal Proceedings
From time to time, we are a party to various matters incidental to the conduct of a banking business. Presently, we believe that we are not a party to any legal proceedings in which resolution would have a material adverse effect on our business, prospects, financial condition, liquidity, results of operation, cash flows, or capital levels.
Item 1A. Risk Factors
While the Company attempts to identify, manage, and mitigate risks and uncertainties associated with its business to the extent practical under the circumstances, some level of risk and uncertainty will always be present. Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2019 describes some of the risks and uncertainties associated with our business. These risks and uncertainties have the potential to materially affect our cash flows, results of operations, and financial condition. The Company has updated one risk factor since the publication of our Form 10-K for the year ended December 31, 2019.
The COVID-19 pandemic has adversely impacted our business and financial results, and the ultimate impact will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities in response to the pandemic. The COVID-19 pandemic has negatively impacted the global economy, disrupted global supply chains, lowered equity market valuations, created significant volatility and disruption in financial markets, and significantly increased unemployment levels. In addition, the pandemic has resulted in temporary closures of many businesses and the institution of social distancing and sheltering-in-place requirements in many states and communities. As a result, the demand for our products and services may be significantly impacted, which could adversely affect the implementation of our growth strategy. Furthermore, the pandemic could cause the recognition of credit losses or other impairments in our loan portfolios and increases in our allowance for credit losses, particularly if businesses remain closed, the impact on the global economy worsens, or more clients draw on their lines of credit or seek additional loans to help finance their businesses. Similarly, because of changing economic and market conditions affecting issuers, we may be required to recognize further impairments on the securities we hold as well as reductions in other comprehensive income. Our business operations may also be disrupted if significant portions of our workforce are unable to work effectively, because of illness, quarantines, government actions, or other restrictions in connection with the pandemic. The extent to which the COVID-19 pandemic impacts our business, results of operations, and financial condition, as well as our regulatory capital and liquidity ratios, will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of the pandemic and actions taken by governmental authorities and other third parties in response to the pandemic.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
During the second quarter of 2020, the Company issued 1,165 shares to members of its Board of Directors in lieu of cash fees calculated at 110% to be $21,000. These shares were issued in accordance with the intrastate exemption from registration pursuant to Section 3(a)(11) of the Securities Act of 1933, because the Company is doing business within the State of Florida and each acquirer and offeree of securities resides within the State of Florida.
As part of the Company's overall capital management plan, on March 11, 2020, the Company publicly announced that it had adopted a share repurchase program. Under this repurchase program, the maximum amount the Company could spend to repurchase shares of its common stock was $2 million. The program was suspended in late March and expired on June 30, 2020. The amount of repurchases effected during each month is reflected in the table below.
Total number of |
Approximate dollar |
|||||||||||||||
shares repurchased |
value of share that |
|||||||||||||||
Total number |
Average price |
as part of publicly |
may yet be purchased |
|||||||||||||
of shares |
paid per share |
announced plans or |
under the plans or |
|||||||||||||
Period |
repurchased |
per share |
programs |
programs |
||||||||||||
January 1 to January 31, 2020 |
- | $ | - | - | $ | - | ||||||||||
February 1 to February 29, 2020 |
- | - | - | - | ||||||||||||
March 1 to March 31, 2020 |
82,784 | 14.70 | 82,784 | 783,075 | ||||||||||||
April 1 to April 30, 2020 | - | - | - | - | ||||||||||||
May 1 to May 31, 2020 | - | - | - | - | ||||||||||||
June 1 to June 30, 2020 | - | - | - | - | ||||||||||||
Total |
82,784 | $ | 14.70 | 82,784 | $ | 783,075 |
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
Not applicable.
Item 6. Exhibits
The following exhibits are filed with or incorporated by reference into this Report.
Exhibit |
Description of Exhibit |
Incorporated by Reference From or Filed Herewith |
|||
3.1 |
Exhibit 3.1 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
3.2 |
Exhibit 3.2 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
3.3 | First Amendment to Bylaws dated December 17, 2015 | Exhibit 3.3 to Form 10-Q filed on August 11, 2016 | |||
3.4 | Second Amendment to Bylaws dated January 17, 2019 | Exhibit 3.4 to Form 8-K filed on January 18, 2019 | |||
4.1 |
Exhibit 4.1 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
4.2 |
Exhibit 4.2 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
10.1 |
Exhibit 10.1 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
10.2 |
Form of Non-Qualified Stock Option Agreement Under 2007 Plan |
Exhibit 10.2 to Registration Statement on Form S-1 filed on October 18, 2013 |
|||
10.3 |
Exhibit 10.3 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
10.4 |
Exhibit 10.4 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
10.5 |
Exhibit 10.1 to Form 8-K filed on August 7, 2018 |
||||
10.6 | Amended and Restated Employment Agreement by and between Prime Meridian Holding Company, Inc. and Prime Meridian Bank, and Sammie D. Dixon, Jr., dated as of July 19, 2018 | Exhibit 10.1 to Form 8-K filed on July 19, 2018 | |||
10.7 |
Exhibit 10.7 to Form 8-K filed on May 26, 2015 |
||||
10.8 | First Amendment to 2015 Stock Incentive Compensation Plan | Exhibit 10.8 to Form 10-Q filed on November 10, 2016 | |||
10.9 | Exhibit 10.1 to Form 8-K filed on November 20, 2018 | ||||
10.10 |
Exhibit 10.2 to Form 8-K filed on November 20, 2018 |
||||
10.11 |
Exhibit 10.3 to Form 8-K filed on November 20, 2018 |
Exhibit Number |
Description of Exhibit | Incorporated by Reference From or Filed Herewith | |||
10.12 | Amendment to Defined Contribution Agreement by and among Prime Meridian Holding Company, Inc., and Prime Meridian Bank, and Sammie D. Dixon, Jr., dated as of December 11, 2018. | Exhibit 10.1 to Form 8-K filed on December 13, 2018. | |||
10.13 |
Exhibit 10.2 to Form 8-K filed on December 13, 2018 |
||||
10.14 |
Filed Exhibit 10.14 to Form 10-Q filed on May 9, 2019 |
||||
14.1 |
Exhibit 14.1 to Form 10-K filed on March 28, 2014 |
||||
21.1 |
Exhibit 21.1 to Registration Statement on Form S-1 filed on October 18, 2013 |
||||
31.1 |
Filed herewith |
||||
31.2 |
Certification Under Section 302 of Sarbanes-Oxley by Clint F. Weber, Principal Financial Officer |
Filed herewith |
|||
32.1 |
Filed herewith |
||||
99.1 |
Exhibit 99.1 to Form 10-K filed on March 28, 2014 |
||||
99.2 |
Exhibit 99.2 to Form 10-K filed on March 21, 2018 |
||||
101.INS |
XBRL Instance Document |
Filed herewith |
|||
101.SCH |
XBRL Taxonomy Extension Schema Document |
Filed herewith |
|||
101.CAL |
XBRL Taxonomy Extension Calculation Linkbase Document |
Filed herewith |
|||
101.DEF |
XBRL Taxonomy Extension Definitions Linkbase Document |
Filed herewith |
|||
101.LAB |
XBRL Taxonomy Extension Label Linkbase Document |
Filed herewith |
|||
101.PRE |
XBRL Taxonomy Extension Presentation Linkbase Document |
Filed herewith |
* Furnished, not filed, for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.
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.
|
PRIME MERIDIAN HOLDING COMPANY |
|
August 11, 2020 |
||
|
By: |
/s/ Sammie D. Dixon |
Date |
Sammie D. Dixon, Jr. |
|
|
Vice Chairman, Chief Executive Officer, President, |
|
|
and Principal Executive Officer |
|
August 11, 2020 | ||
|
By: |
/s/ Clint F. Weber |
Date |
|
Clint F. Weber |
|
Chief Financial Officer, Executive Vice President, Principal Accounting Officer and Principal Financial Officer |