Provident Bancorp, Inc. /MD/ - Quarter Report: 2021 June (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2021
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from _______________ to ______________________
Commission File No. 001-39090
Provident Bancorp, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Maryland |
| 84-4132422 |
(State or other jurisdiction of |
| (I.R.S. Employer |
incorporation or organization) |
| Identification Number) |
|
|
|
5 Market Street, Amesbury, Massachusetts |
| 01913 |
(Address of Principal Executive Offices) |
| Zip Code |
(978) 834-8555
(Registrant’s telephone number)
| ||
| N/A |
|
(Former name, former address, and former fiscal year if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
Title of each class |
| Trading Symbol |
| Name of each exchange on which registered |
Common stock |
| PVBC |
| The NASDAQ Stock Market LLC |
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 requirements for the past 90 days. YES NO o
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 during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YES NO o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
|
|
|
|
Large Accelerated Filer | o |
| Accelerated Filer | o |
Non-accelerated Filer | x |
| Smaller Reporting Company | x |
Emerging Growth Company | o |
|
|
|
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. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES o NO x
As of August 6, 2021, there were 18,096,001 shares of the Registrant’s common stock, $0.01 par value per share, outstanding.
Provident Bancorp, Inc.
Form 10-Q
Part I.Financial Information
Item 1.Financial Statements
PROVIDENT BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
|
| At |
| At | ||
| June 30, |
| December 31, | ||
| 2021 |
| 2020 | ||
(Dollars in thousands) | (unaudited) |
|
|
| |
Assets |
|
|
|
|
|
Cash and due from banks | $ | 17,808 |
| $ | 11,830 |
Short-term investments |
| 122,576 |
|
| 71,989 |
Cash and cash equivalents |
| 140,384 |
|
| 83,819 |
Debt securities available-for-sale (at fair value) |
| 32,597 |
|
| 32,215 |
Federal Home Loan Bank stock, at cost |
| 785 |
|
| 895 |
Loans, net of allowance for loan losses of $19,412 and $18,518 as of |
|
|
|
|
|
June 30, 2021 and December 31, 2020, respectively |
| 1,334,635 |
|
| 1,314,810 |
Bank owned life insurance |
| 37,126 |
|
| 36,684 |
Premises and equipment, net |
| 14,471 |
|
| 14,716 |
Accrued interest receivable |
| 5,821 |
|
| 6,371 |
Right-of-use assets |
| 4,180 |
|
| 4,258 |
Other assets |
| 15,107 |
|
| 12,013 |
Total assets | $ | 1,585,106 |
| $ | 1,505,781 |
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
Deposits: |
|
|
|
|
|
Noninterest-bearing | $ | 484,066 |
| $ | 383,079 |
Interest-bearing |
| 837,723 |
|
| 854,349 |
Total deposits |
| 1,321,789 |
|
| 1,237,428 |
Long-term borrowings |
| 13,500 |
|
| 13,500 |
Operating lease liabilities |
| 4,438 |
|
| 4,488 |
Other liabilities |
| 13,771 |
|
| 14,509 |
Total liabilities |
| 1,353,498 |
|
| 1,269,925 |
Shareholders' equity: |
|
|
|
|
|
Preferred stock; authorized 50,000 shares: |
|
|
|
|
|
no shares issued and outstanding |
|
|
|
|
|
Common stock, $0.01 par value, 100,000,000 shares authorized; |
|
|
|
|
|
18,246,136 and 19,047,544 shares issued and outstanding |
|
|
|
|
|
at June 30, 2021 and December 31, 2020, respectively |
| 182 |
|
| 191 |
Additional paid-in capital |
| 128,666 |
|
| 139,450 |
Retained earnings |
| 110,752 |
|
| 104,508 |
Accumulated other comprehensive income |
| 999 |
|
| 1,058 |
Unearned compensation - ESOP |
| (8,991) |
|
| (9,351) |
Total shareholders' equity |
| 231,608 |
|
| 235,856 |
Total liabilities and shareholders' equity | $ | 1,585,106 |
| $ | 1,505,781 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
PROVIDENT BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
| June 30, |
| June 30, | ||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||
(Dollars in thousands, except per share data) | (unaudited) | ||||||||||
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans | $ | 15,298 |
| $ | 14,391 |
| $ | 30,995 |
| $ | 28,151 |
Interest and dividends on debt securities available-for-sale |
| 186 |
|
| 259 |
|
| 355 |
|
| 517 |
Interest on short-term investments |
| 29 |
|
| 4 |
|
| 52 |
|
| 75 |
Total interest and dividend income |
| 15,513 |
|
| 14,654 |
|
| 31,402 |
|
| 28,743 |
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits |
| 839 |
|
| 1,443 |
|
| 1,750 |
|
| 3,089 |
Interest on borrowings |
| 71 |
|
| 176 |
|
| 141 |
|
| 547 |
Total interest expense |
| 910 |
|
| 1,619 |
|
| 1,891 |
|
| 3,636 |
Net interest and dividend income |
| 14,603 |
|
| 13,035 |
|
| 29,511 |
|
| 25,107 |
Provision for loan losses |
| 1,669 |
|
| 872 |
|
| 2,422 |
|
| 3,971 |
Net interest and dividend income after provision for loan losses |
| 12,934 |
|
| 12,163 |
|
| 27,089 |
|
| 21,136 |
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
Customer service fees on deposit accounts |
| 433 |
|
| 264 |
|
| 812 |
|
| 616 |
Service charges and fees - other |
| 438 |
|
| 261 |
|
| 788 |
|
| 721 |
Bank owned life insurance income |
| 223 |
|
| 171 |
|
| 442 |
|
| 350 |
Other income |
| 9 |
|
| 8 |
|
| 79 |
|
| 27 |
Total noninterest income |
| 1,103 |
|
| 704 |
|
| 2,121 |
|
| 1,714 |
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
| 6,704 |
|
| 5,799 |
|
| 13,181 |
|
| 11,201 |
Occupancy expense |
| 417 |
|
| 429 |
|
| 829 |
|
| 870 |
Equipment expense |
| 127 |
|
| 144 |
|
| 249 |
|
| 281 |
Deposit insurance |
| 111 |
|
| 93 |
|
| 217 |
|
| 124 |
Data processing |
| 314 |
|
| 222 |
|
| 635 |
|
| 448 |
Marketing expense |
| 81 |
|
| 71 |
|
| 118 |
|
| 135 |
Professional fees |
| 469 |
|
| 367 |
|
| 900 |
|
| 753 |
Directors' compensation |
| 261 |
|
| 171 |
|
| 515 |
|
| 365 |
Software depreciation and implementation |
| 241 |
|
| 238 |
|
| 487 |
|
| 438 |
Write down of other assets and receivables |
| — |
|
| — |
|
| — |
|
| 500 |
Other |
| 803 |
|
| 827 |
|
| 1,610 |
|
| 1,552 |
Total noninterest expense |
| 9,528 |
|
| 8,361 |
|
| 18,741 |
|
| 16,667 |
Income before income tax expense |
| 4,509 |
|
| 4,506 |
|
| 10,469 |
|
| 6,183 |
Income tax expense |
| 1,343 |
|
| 1,256 |
|
| 3,006 |
|
| 1,702 |
Net income | $ | 3,166 |
| $ | 3,250 |
| $ | 7,463 |
| $ | 4,481 |
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
Basic | $ | 0.19 |
| $ | 0.18 |
| $ | 0.44 |
| $ | 0.25 |
Diluted | $ | 0.18 |
| $ | 0.18 |
| $ | 0.43 |
| $ | 0.25 |
Weighted Average Shares: |
|
|
|
|
|
|
|
|
|
|
|
Basic |
| 16,778,698 |
|
| 18,150,106 |
|
| 17,019,889 |
|
| 18,131,421 |
Diluted |
| 17,338,662 |
|
| 18,179,858 |
|
| 17,442,411 |
|
| 18,197,646 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
PROVIDENT BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
| June 30, |
| June 30, | ||||||||
| 2021 |
| 2020 |
| 2021 |
| 2020 | ||||
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
Net income | $ | 3,166 |
| $ | 3,250 |
| $ | 7,463 |
| $ | 4,481 |
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) arising during the period on debt securities available-for-sale |
| 160 |
|
| 721 |
|
| (84) |
|
| 731 |
Unrealized gain (loss) |
| 160 |
|
| 721 |
|
| (84) |
|
| 731 |
Income tax effect |
| (34) |
|
| (160) |
|
| 25 |
|
| (187) |
Total other comprehensive income (loss) |
| 126 |
|
| 561 |
|
| (59) |
|
| 544 |
Comprehensive income | $ | 3,292 |
| $ | 3,811 |
| $ | 7,404 |
| $ | 5,025 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
PROVIDENT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the three months ended June 30, 2021 and 2020 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
| |
| Shares of |
|
|
|
| Additional |
|
|
|
| Other |
| Unearned |
|
|
| ||||
| Common |
| Common |
| Paid-in |
| Retained |
| Comprehensive |
| Compensation |
|
| |||||||
(In thousands, except share data) | Stock |
| Stock |
| Capital |
| Earnings |
| Income (Loss) |
| ESOP |
| Total | |||||||
Balance, March 31, 2021 |
| 18,574,127 |
| $ | 186 |
| $ | 133,981 |
| $ | 108,273 |
| $ | 873 |
| $ | (9,171) |
| $ | 234,142 |
Net income |
| — |
|
| — |
|
| — |
|
| 3,166 |
|
| — |
|
| — |
|
| 3,166 |
Dividends declared ($0.04 per share) |
| — |
|
| — |
|
| — |
|
| (687) |
|
| — |
|
| — |
|
| (687) |
Other comprehensive income |
| — |
|
| — |
|
| — |
|
| — |
|
| 126 |
|
| — |
|
| 126 |
Stock-based compensation expense, net of forfeitures |
| — |
|
| — |
|
| 674 |
|
| — |
|
| — |
|
| — |
|
| 674 |
Restricted stock award grants, net of forfeitures |
| 60,000 |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Repurchase of common stock |
| (395,884) |
|
| (4) |
|
| (6,179) |
|
| — |
|
| — |
|
| — |
|
| (6,183) |
Stock options exercised, net |
| 7,893 |
|
| — |
|
| 9 |
|
| — |
|
| — |
|
| — |
|
| 9 |
ESOP shares earned |
| — |
|
| — |
|
| 181 |
|
| — |
|
| — |
|
| 180 |
|
| 361 |
Balance, June 30, 2021 |
| 18,246,136 |
| $ | 182 |
| $ | 128,666 |
| $ | 110,752 |
| $ | 999 |
| $ | (8,991) |
| $ | 231,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2020 |
| 19,476,248 |
| $ | 195 |
| $ | 146,500 |
| $ | 95,390 |
| $ | 441 |
| $ | (9,868) |
| $ | 232,658 |
Net income |
| — |
|
| — |
|
| — |
|
| 3,250 |
|
| — |
|
| — |
|
| 3,250 |
Dividends declared ($0.03 per share) |
| — |
|
| — |
|
| — |
|
| (583) |
|
| — |
|
| — |
|
| (583) |
Other comprehensive income |
| — |
|
| — |
|
| — |
|
| — |
|
| 561 |
|
| — |
|
| 561 |
Stock-based compensation expense, net of forfeitures |
| — |
|
| — |
|
| 242 |
|
| — |
|
| — |
|
| — |
|
| 242 |
Restricted stock award grants, net of forfeitures |
| (3,938) |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
ESOP shares earned |
| — |
|
| — |
|
| 36 |
|
| — |
|
| — |
|
| 158 |
|
| 194 |
Balance, June 30, 2020 |
| 19,472,310 |
| $ | 195 |
| $ | 146,778 |
| $ | 98,057 |
| $ | 1,002 |
| $ | (9,710) |
| $ | 236,322 |
PROVIDENT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (continued)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the six months ended June 30, 2021 and 2020 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated |
|
|
|
|
|
| |
| Shares of |
|
|
|
| Additional |
|
|
|
| Other |
| Unearned |
|
|
| ||||
| Common |
| Common |
| Paid-in |
| Retained |
| Comprehensive |
| Compensation |
|
| |||||||
(In thousands, except share data) | Stock |
| Stock |
| Capital |
| Earnings |
| Income (Loss) |
| ESOP |
| Total | |||||||
Balance, December 31, 2020 |
| 19,047,544 |
| $ | 191 |
| $ | 139,450 |
| $ | 104,508 |
| $ | 1,058 |
| $ | (9,351) |
| $ | 235,856 |
Net income |
| — |
|
| — |
|
| — |
|
| 7,463 |
|
| — |
|
| — |
|
| 7,463 |
Dividends declared ($0.04 per share) |
| — |
|
| — |
|
| — |
|
| (1,219) |
|
| — |
|
| — |
|
| (1,219) |
Other comprehensive loss |
| — |
|
| — |
|
| — |
|
| — |
|
| (59) |
|
| — |
|
| (59) |
Stock-based compensation expense, net of forfeitures |
| — |
|
| — |
|
| 1,278 |
|
| — |
|
| — |
|
| — |
|
| 1,278 |
Restricted stock award grants, net of forfeitures |
| 60,000 |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Repurchase of common stock |
| (869,099) |
|
| (9) |
|
| (12,356) |
|
| — |
|
| — |
|
| — |
|
| (12,365) |
Shares surrendered related to tax withholdings on restricted stock awards |
| (202) |
|
| — |
|
| (2) |
|
| — |
|
| — |
|
| — |
|
| (2) |
Stock options exercised, net |
| 7,893 |
|
|
|
|
| 9 |
|
| — |
|
| — |
|
| — |
|
| 9 |
ESOP shares earned |
| — |
|
| — |
|
| 287 |
|
| — |
|
| — |
|
| 360 |
|
| 647 |
Balance, June 30, 2021 |
| 18,246,136 |
| $ | 182 |
| $ | 128,666 |
| $ | 110,752 |
| $ | 999 |
| $ | (8,991) |
| $ | 231,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2019 |
| 19,473,818 |
| $ | 195 |
| $ | 146,174 |
| $ | 94,159 |
| $ | 458 |
| $ | (10,053) |
| $ | 230,933 |
Net income |
| — |
|
| — |
|
| — |
|
| 4,481 |
|
| — |
|
| — |
|
| 4,481 |
Dividends declared ($0.03 per share) |
| — |
|
| — |
|
| — |
|
| (583) |
|
| — |
|
| — |
|
| (583) |
Other comprehensive income |
| — |
|
| — |
|
| — |
|
| — |
|
| 544 |
|
| — |
|
| 544 |
Stock-based compensation expense, net of forfeitures |
| — |
|
| — |
|
| 503 |
|
| — |
|
| — |
|
| — |
|
| 503 |
Restricted stock award grants, net of forfeitures |
| (1,508) |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
ESOP shares earned |
| — |
|
| — |
|
| 101 |
|
| — |
|
| — |
|
| 343 |
|
| 444 |
Balance, June 30, 2020 |
| 19,472,310 |
| $ | 195 |
| $ | 146,778 |
| $ | 98,057 |
| $ | 1,002 |
| $ | (9,710) |
| $ | 236,322 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
PROVIDENT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
| Six Months Ended | ||||
| June 30, | ||||
(In thousands) | 2021 |
| 2020 | ||
Cash flows from operating activities: |
|
|
|
|
|
Net income | $ | 7,463 |
| $ | 4,481 |
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
Amortization of securities premiums, net of accretion |
| 91 |
|
| 144 |
ESOP expense |
| 647 |
|
| 444 |
Change in deferred loan fees, net |
| 1,071 |
|
| 3,198 |
Provision for loan losses |
| 2,422 |
|
| 3,971 |
Depreciation and amortization |
| 503 |
|
| 538 |
Decrease (increase) in accrued interest receivable |
| 550 |
|
| (1,652) |
Deferred tax benefit |
| (1,010) |
|
| (1,977) |
Share-based compensation expense |
| 1,278 |
|
| 503 |
Bank owned life insurance income |
| (442) |
|
| (350) |
Principal repayments of operating lease obligations |
| (50) |
|
| (36) |
Net increase in other assets |
| (2,058) |
|
| (186) |
Net decrease in other liabilities |
| (738) |
|
| (625) |
Net cash provided by operating activities |
| 9,727 |
|
| 8,453 |
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
Purchases of debt securities available-for-sale |
| (5,038) |
|
| — |
Proceeds from pay downs, maturities and calls of debt securities available-for-sale |
| 4,481 |
|
| 5,385 |
Redemption of Federal Home Loan Bank stock |
| 110 |
|
| 366 |
Loan originations and purchases, net of paydowns |
| (23,318) |
|
| (246,302) |
Cash paid for mortgage warehouse asset purchase, net |
| — |
|
| (66,962) |
Additions to premises and equipment |
| (181) |
|
| (490) |
Purchase of bank owned life insurance |
| — |
|
| (8,950) |
Net cash used in investing activities |
| (23,946) |
|
| (316,953) |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
PROVIDENT BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended | ||||
| June 30, | ||||
(In thousands) | 2021 |
| 2020 | ||
Cash flows from financing activities: |
|
|
|
|
|
Net increase in noninterest-bearing accounts |
| 100,987 |
|
| 138,934 |
Net (decrease) increase in interest-bearing accounts |
| (16,626) |
|
| 131,646 |
Repurchase of common stock |
| (12,365) |
|
| — |
Cash dividends paid on common stock |
| (1,219) |
|
| (583) |
Proceeds from exercise of stock options, net |
| 9 |
|
| — |
Net change in short-term borrowings |
| — |
|
| 25,023 |
Payments made on Federal Home Loan Bank long-term advances |
| — |
|
| (8,000) |
Shares surrendered related to tax withholdings on restricted stock awards |
| (2) |
|
| — |
Net cash provided by financing activities |
| 70,784 |
|
| 287,020 |
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
| 56,565 |
|
| (21,480) |
Cash and cash equivalents at beginning of period |
| 83,819 |
|
| 59,658 |
Cash and cash equivalents at end of period | $ | 140,384 |
| $ | 38,178 |
|
|
|
|
|
|
Supplemental disclosures: |
|
|
|
|
|
Interest paid | $ | 1,891 |
| $ | 3,636 |
Income taxes paid |
| 4,969 |
|
| 3,380 |
Reclassification of premises and equipment to other assets |
| — |
|
| 3 |
Recognition of right-of-use assets |
| — |
|
| 693 |
Recognition of operating lease liabilities |
| — |
|
| 693 |
The accompanying notes are an integral part of the unaudited consolidated financial statements.
PROVIDENT BANCORP, INC.
Notes to Consolidated Financial Statements
(Unaudited)
(1) Basis of Presentation
The accompanying unaudited financial statements of Provident Bancorp, Inc., a Maryland corporation (the “Company”), were prepared in accordance with the instructions for Form 10-Q and with Regulation S-X and do not include information or footnotes necessary for a complete presentation of the financial condition, results of operations, and cash flows in conformity with U.S. generally accepted accounting principles (“GAAP”). However, in the opinion of management, all adjustments (consisting only of normal and recurring adjustments) necessary for a fair presentation of the financial statements have been included. The results of operations for the three and six month periods ended June 30, 2021 are not necessarily indicative of the results that may be expected for future periods, including the entire fiscal year. Certain amounts in 2020 have been reclassified to be consistent with the 2021 consolidated financial statement presentation and had no effect on the net income reported in the consolidated statements of income. These financial statements should be read in conjunction with the annual financial statements and notes thereto included in the annual report on Form 10-K the Company filed with the Securities and Exchange Commission (the “SEC”) on March 26, 2021.
The consolidated financial statements include the accounts of the Company, its wholly owned subsidiary, The Provident Bank (“BankProv” or the “Bank”), and the Bank’s wholly owned subsidiaries, Provident Security Corporation, and 5 Market Street Security Corporation. Provident Security Corporation and 5 Market Street Security Corporation were established to buy, sell, and hold investments for their own account. All significant inter-company balances and transactions have been eliminated in consolidation.
(2) Corporate Structure
The Company is a Maryland corporation whose primary purpose is to act as the holding company for the Bank. The Bank, headquartered in Amesbury, Massachusetts, operates its business from seven banking offices located in Amesbury and Newburyport, Massachusetts and Portsmouth, Exeter, Bedford, and Seabrook, New Hampshire. The Bank also has two loan production offices in Boston, Massachusetts and Ponte Vedra, Florida. Our primary deposit products are checking, savings and term certificate accounts and our primary lending products are commercial mortgages and commercial loans. BankProv is a commercial bank for corporate clients, specializing in offering adaptive and technology-first banking solutions to niche markets, including cryptocurrency, renewable energy, fin-tech and search fund lending.
(3) COVID-19
Since the distribution of COVID-19 vaccinations began in December 2020, significant progress has been made to combat the spread of the virus and as a result, there has been an uptick in economic activity, particularly those industries that had been most heavily impacted by the economic downturn caused by the COVID-19 pandemic. Despite the progress, COVID-19 has caused significant disruption in the U.S. economy and has adversely impacted a broad range of industries in which the Company’s customers operate which could impair their ability to fulfill their financial obligations. It is not possible to know the full extent of these impacts as of the date of this filing, detailed below are potentially material items of which we are aware.
Congress, the President, and the Board of Governors of the Federal Reserve System (the “Federal Reserve”) have taken several actions designed to cushion the economic fallout. Most notably, the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”), a $2 trillion legislative package, was signed into law at the end of March 2020. The goal of the CARES Act is to prevent a severe economic downturn through various measures, including direct financial aid to American families and economic stimulus to significantly impacted industry sectors. Section 4013 of the CARES Act, “Temporary Relief from Troubled Debt Restructurings,” provides banks the option to temporarily suspend certain requirements under U.S. GAAP related to trouble debt restructurings (“TDR”) for a limited period of time to account for the effects of COVID-19. Additionally, the Economic Aid to Hard-Hit Small Businesses, Nonprofits, and Venues Act (the “Economic Aid Act”) was enacted on December 27, 2020, providing for a second round of Paycheck Protection Program (“PPP”) loans. Also on December 27, 2020, the Consolidated Appropriations Act (“CAA”) was signed into law. Section 541 of the CAA extends the provision in Section 4013 of the CARES Act, “Temporary Relief from Troubled Debt Restructurings”, to January 1, 2022. The Federal Reserve also took actions to mitigate the economic impact of the COVID-19 pandemic, including cutting the federal funds rate 150 basis points and targeting a 0 to 25 basis point rate. In addition to the general impact of the COVID-19 pandemic, certain provisions of the CARES Act as well as other legislative and regulatory relief efforts are expected to have a material impact on the Company’s operations.
The Economic Aid Act amended the PPP by extending the authority of the Small Business Administration (“SBA”) to guarantee loans and the ability of PPP lenders to disburse PPP loans until March 31, 2021. The PPP Extension Act of 2021, which was enacted on March 30, 2021, extended the PPP application deadline to May 31, 2021, and provided the SBA additional time to process applications through June 30, 2021.
Financial position and results of operations
In keeping with the guidance from regulators, during the height of the pandemic the Company worked with COVID-19 affected customers to waive fees from a variety of sources and worked with affected borrowers to defer payments, interest and fees. As the impacts of the pandemic have begun to subside the Company continues to assess customer requests and grant concessions on an as-needed, case-by-case basis. The Company continues to monitor and measure the impact and potential future impact on operations.
Allowance for loan losses
Continued uncertainty regarding the severity and duration of the COVID-19 pandemic and related economic effects will continue to affect the accounting for credit losses, which could cause the provision for loan losses to increase. It also is possible that asset quality could worsen, expenses associated with collection efforts could increase and loan charge-offs could increase. The Company participated in both rounds of the PPP, providing loans to small businesses negatively impacted by the COVID-19 pandemic. PPP loans are fully guaranteed by the U.S. government; if that should change, the Company could be required to increase its allowance for loan losses through an additional provision for loan losses charged to earnings.
In accordance with guidance issued by federal banking agencies, the Company worked with borrowers that were unable to meet contractual obligations due to the effects of COVID-19 by providing modifications to allow for deferral of interest or principal and interest payments on an as-needed and case-by-case basis. In order to mitigate the risk associated with these modifications the Company incorporated covenants that require borrowers to submit quarterly financial statements, prohibit them from distributing funds to any owner or stockholder (with the exception of payroll) and also prohibit them from making any payments on debt owed to subordinated debt holders for the duration of their modification. If borrowers are unable to return to their normal payment plan following their modification period, the Company could be required to increase its allowance for loan losses through an additional provision for loan losses charged to earnings.
Valuation
Valuation and fair value measurement challenges may occur. For example, COVID-19 could cause a further and sustained decline in the financial markets or the occurrence of what management would deem a valuation triggering event that could result in an impairment charge to earnings, such as our investment securities.
(4) Recent Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13, Financial Instruments—Credit Losses (Topic 326): “Measurement of Credit Losses on Financial Instruments.” The ASU changes the impairment model for most financial assets and certain other instruments. For trade and other receivables, held-to-maturity debt securities, loans and other instruments, entities will be required to use a new forward-looking “expected loss” model that will replace the current “incurred loss” model and can result in the earlier recognition of credit losses. For available-for-sale debt securities with unrealized losses, entities will measure credit losses in a manner similar to current practice, except that the losses will be recognized as an allowance. On October 16, 2019, FASB approved a delay on the implementation until January 2023 for smaller reporting companies as defined by the SEC. The amendments in this update will be effective for the Company on January 1, 2023. Early adoption is permitted as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Management is currently evaluating the impact of its pending adoption of this guidance on the Company’s financial statements.
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740) - Simplifying the Accounting for Income Taxes (“ASU 2019-12”). This ASU simplifies the accounting for income taxes and is effective for fiscal years beginning after December 15, 2020, with early adoption permitted. Certain provisions under ASU 2019-12 require prospective application, some require modified retrospective application through a cumulative-effect adjustment to retained earnings as of the beginning of the year of adoption, while other provisions require retrospective application to all periods presented in the consolidated financial statements upon adoption. The Company adopted the provision of ASU 2019-12 effective January 1, 2021 and the adoption did not have a material impact on the Company’s consolidated financial statements.
In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848) - Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”), to ease the potential burden in accounting for recognizing the effects of reference rate reform on financial reporting. Such challenges include the accounting and operational implications for contract modifications and hedge accounting. The provisions in ASU 2020-04 provide optional expedients and exceptions for applying GAAP to loan and lease agreements, contracts, hedging relationships, and other transactions affected by reference rate reform. These provisions apply to contract modifications that reference LIBOR or another reference rate expected to be discounted because of reference rate reform. Qualifying modifications of loan agreements should be accounted for by prospectively adjusting the effective interest rate and the modification would be considered "minor" so that any existing unamortized deferred loan origination fees and costs would carry forward and continue to be amortized. Qualifying modifications of lease agreements should be accounted for as a continuation of the existing agreement with no reassessments of the lease classification and the discount rate or remeasurements of lease payments that otherwise would be required for modifications not accounted for as separate contracts. ASU 2020-04 also provides numerous optional expedients for hedge accounting.
ASU 2020-04 is effective as of March 12, 2020 through December 31, 2022, with adoption permitted as of any date from the beginning of an interim period that includes or is subsequent to March 12, 2020, or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to the date that the financial statements are available to be issued. Once elected, the amendments must be applied prospectively for all eligible contract modifications. The Company is currently evaluating the effect that this ASU will have on the Company’s consolidated financial statements.
In October 2020, the FASB issued ASU No. 2020-08, Receivables (Topic 310) – Nonrefundable Fees and Other Costs (“ASU 2020-08”), to provide further clarification and update the previously issued guidance in ASU 2017-08, “Receivables - Nonrefundable Fees and Other Costs (Subtopic 310-20) Premium Amortization on Purchased Callable Debt Securities” (“ASU 2017-08”). ASU 2017-08 shortened the amortization period for certain callable debt securities purchased at a premium by requiring that the premium be amortized to the earliest call date. The Company early adopted the provisions of ASU 2017-08, effective January 1, 2017. ASU 2017-08 requires that at each reporting period, to the extent that the amortized cost of an individual callable debt security exceeds the amount repayable by the issuer at the next call date, the excess premium should be amortized to the next call date. ASU 2020-08 is effective for fiscal years ending after December 15, 2020 and early adoption was not permitted. The provisions under ASU 2020-08 are required to be applied prospectively. The Company adopted the provision of ASU 2020-08 effective January 1, 2021 and the adoption did not have a material impact on the consolidated financial statements.
(5) Investment Securities
The following summarizes the amortized cost and fair value of securities available-for-sale at June 30, 2021 and December 31, 2020 and the corresponding amounts of gross unrealized gains and losses recognized in accumulated other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortized |
| Gross |
| Gross |
|
| ||||
| Cost |
| Unrealized |
| Unrealized |
| Fair | ||||
(In thousands) | Basis |
| Gains |
| Losses |
| Value | ||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities | $ | 9,358 |
| $ | 671 |
| $ | — |
| $ | 10,029 |
Asset-backed securities |
| 8,994 |
|
| 299 |
|
| — |
|
| 9,293 |
Government mortgage-backed securities |
| 12,929 |
|
| 350 |
|
| 4 |
|
| 13,275 |
Total debt securities available-for-sale | $ | 31,281 |
| $ | 1,320 |
| $ | 4 |
| $ | 32,597 |
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities | $ | 10,211 |
| $ | 683 |
| $ | — |
| $ | 10,894 |
Asset-backed securities |
| 4,432 |
|
| 278 |
|
| — |
|
| 4,710 |
Government mortgage-backed securities |
| 16,172 |
|
| 449 |
|
| 10 |
|
| 16,611 |
Total debt securities available-for-sale | $ | 30,815 |
| $ | 1,410 |
| $ | 10 |
| $ | 32,215 |
The scheduled maturities of debt securities at June 30, 2021 are summarized in the table below. Actual maturities of asset and mortgage-backed securities may differ from contractual maturities because the assets and mortgages underlying the securities may be repaid without any penalties. Because asset and mortgage-backed securities are not due at a single maturity date, they are not included in the maturity categories in the following maturity summary.
|
|
|
|
|
|
|
|
|
|
|
|
| Available-for-Sale | ||||
| Amortized |
| Fair | ||
(In thousands) | Cost |
| Value | ||
Due after one year through five years | $ | 763 |
| $ | 803 |
Due after five years through ten years |
| 738 |
|
| 741 |
Due after ten years |
| 7,857 |
|
| 8,485 |
Government mortgage-backed securities |
| 12,929 |
|
| 13,275 |
Asset-backed securities |
| 8,994 |
|
| 9,293 |
| $ | 31,281 |
| $ | 32,597 |
There were no realized gains or losses on sales and calls during the six months ended June 30, 2021 or June 30, 2020.
Securities with carrying amounts of $17.5 million and $21.3 million were pledged to secure available borrowings with the Federal Home Loan Bank at June 30, 2021 and December 31, 2020, respectively.
Other-than-temporary impairment assessment: Management assesses whether the decline in fair value of investment securities is other-than-temporary on a regular basis. Unrealized losses on debt securities may occur from current market conditions, increases in interest rates since the time of purchase, a structural change in an investment, volatility of earnings of a specific issuer, or deterioration in credit quality of the issuer. Management evaluates impairments in value both qualitatively and quantitatively to assess whether they are other-than-temporary.
The aggregate fair value and unrealized losses of securities that have been in a continuous unrealized loss position for less than twelve months and for twelve months or longer are as follows at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Less than 12 Months |
| 12 Months or Longer |
| Total | ||||||||||||
| Fair |
| Unrealized |
| Fair |
| Unrealized |
| Fair |
| Unrealized | ||||||
(In thousands) | Value |
| Losses |
| Value |
| Losses |
| Value |
| Losses | ||||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporarily impaired securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government mortgage-backed securities | $ | — |
| $ | — |
| $ | 142 |
| $ | 4 |
| $ | 142 |
| $ | 4 |
Total temporarily impaired debt securities | $ | — |
| $ | — |
| $ | 142 |
| $ | 4 |
| $ | 142 |
| $ | 4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Temporarily impaired securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government mortgage-backed securities | $ | — |
| $ | — |
| $ | 817 |
| $ | 10 |
| $ | 817 |
| $ | 10 |
Total temporarily impaired debt securities | $ | — |
| $ | — |
| $ | 817 |
| $ | 10 |
| $ | 817 |
| $ | 10 |
Government mortgage-backed securities: The gross unrealized losses on government mortgage-backed securities were primarily attributable to relative changes in interest rates since the time of purchase. Management believes that the unrealized losses on these debt security holdings are a function of changes in investment spreads and interest rate movements and not changes in credit quality. Management expects to recover the entire amortized cost basis of these securities. Furthermore, the Company does not intend to sell these securities and it is not more-likely-than-not that the Company will be required to sell these securities before recovery of their cost basis, which may be maturity. Therefore, management does not consider these investments to be other-than-temporarily impaired at June 30, 2021.
(6) Loans
A summary of loans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
| At |
| At | ||
| June 30, |
| December 31, | ||
(In thousands) | 2021 |
| 2020 | ||
Commercial real estate | $ | 431,242 |
| $ | 438,949 |
Commercial (1) |
| 637,780 |
|
| 565,976 |
Residential real estate |
| 26,618 |
|
| 32,785 |
Construction and land development |
| 33,524 |
|
| 28,927 |
Consumer |
| 3,047 |
|
| 5,547 |
Mortgage warehouse |
| 227,142 |
|
| 265,379 |
|
| 1,359,353 |
|
| 1,337,563 |
Allowance for loan losses |
| (19,412) |
|
| (18,518) |
Deferred loan fees, net (2) |
| (5,306) |
|
| (4,235) |
Net loans | $ | 1,334,635 |
| $ | 1,314,810 |
(1)Includes $43.3 million and $41.8 million in PPP loans at June 30, 2021 and December 31, 2020, respectively.
(2)Includes $1.7 million and $933,000 in deferred fees related to PPP loans at June 30, 2021 and December 31, 2020, respectively.
The following tables set forth information regarding the activity in the allowance for loan losses by portfolio segment for the three and six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the three months ended June 30, | ||||||||||||||||||||||
(In thousands) | Commercial Real Estate |
| Commercial |
| Residential |
| Construction and Land Development |
| Consumer |
| Mortgage Warehouse |
| Unallocated |
| Total | ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2021 | $ | 6,102 |
| $ | 11,512 |
| $ | 155 |
| $ | 452 |
| $ | 445 |
| $ | 366 |
| $ |
|
| $ | 19,032 |
Charge-offs |
|
|
|
| (1,366) |
|
|
|
|
|
|
|
| (35) |
|
|
|
|
|
|
|
| (1,401) |
Recoveries |
|
|
|
| 97 |
|
| 2 |
|
|
|
|
| 13 |
|
|
|
|
|
|
|
| 112 |
Provision (credit) |
| (349) |
|
| 2,153 |
|
| (16) |
|
| (7) |
|
| (87) |
|
| (25) |
|
|
|
|
| 1,669 |
Balance at June 30, 2021 | $ | 5,753 |
| $ | 12,396 |
| $ | 141 |
| $ | 445 |
| $ | 336 |
| $ | 341 |
| $ |
|
| $ | 19,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2020 | $ | 6,499 |
| $ | 7,761 |
| $ | 213 |
| $ | 789 |
| $ | 1,049 |
| $ | 296 |
| $ | 67 |
| $ | 16,674 |
Charge-offs |
|
|
|
| (142) |
|
|
|
|
|
|
|
| (284) |
|
|
|
|
|
|
|
| (426) |
Recoveries |
|
|
|
|
|
|
|
|
|
|
|
|
| 38 |
|
|
|
|
|
|
|
| 38 |
Provision (credit) |
| 259 |
|
| 306 |
|
| (6) |
|
| 166 |
|
| 48 |
|
| 166 |
|
| (67) |
|
| 872 |
Balance at June 30, 2020 | $ | 6,758 |
| $ | 7,925 |
| $ | 207 |
| $ | 955 |
| $ | 851 |
| $ | 462 |
| $ |
|
| $ | 17,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the six months ended June 30, | ||||||||||||||||||||||
(In thousands) | Commercial Real Estate |
| Commercial |
| Residential |
| Construction and Land Development |
| Consumer |
| Mortgage Warehouse |
| Unallocated |
| Total | ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2020 | $ | 6,095 |
| $ | 10,543 |
| $ | 184 |
| $ | 447 |
| $ | 586 |
| $ | 663 |
| $ | — |
| $ | 18,518 |
Charge-offs |
| (150) |
|
| (1,409) |
|
| — |
|
| — |
|
| (191) |
|
| — |
|
| — |
|
| (1,750) |
Recoveries |
| 81 |
|
| 97 |
|
| 2 |
|
| — |
|
| 42 |
|
| — |
|
| — |
|
| 222 |
Provision (credit) |
| (273) |
|
| 3,165 |
|
| (45) |
|
| (2) |
|
| (101) |
|
| (322) |
|
| — |
|
| 2,422 |
Balance at June 30, 2021 | $ | 5,753 |
| $ | 12,396 |
| $ | 141 |
| $ | 445 |
| $ | 336 |
| $ | 341 |
| $ | — |
| $ | 19,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2019 | $ | 6,104 |
| $ | 6,086 |
| $ | 254 |
| $ | 749 |
| $ | 650 |
| $ | — |
| $ | 1 |
| $ | 13,844 |
Charge-offs |
| — |
|
| (239) |
|
| — |
|
| — |
|
| (513) |
|
| — |
|
| — |
|
| (752) |
Recoveries |
| — |
|
| 7 |
|
| 4 |
|
| — |
|
| 84 |
|
| — |
|
| — |
|
| 95 |
Provision (credit) |
| 654 |
|
| 2,071 |
|
| (51) |
|
| 206 |
|
| 630 |
|
| 462 |
|
| (1) |
|
| 3,971 |
Balance at June 30, 2020 | $ | 6,758 |
| $ | 7,925 |
| $ | 207 |
| $ | 955 |
| $ | 851 |
| $ | 462 |
| $ | — |
| $ | 17,158 |
The following table sets forth information regarding the allowance for loan losses and related loan balances by portfolio segment at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) | Commercial Real Estate |
| Commercial |
| Residential Real Estate |
| Construction and Land Development |
| Consumer |
| Mortgage Warehouse |
| Total | |||||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment | $ | — |
| $ | 2,831 |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | 2,831 |
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment |
| 5,753 |
|
| 9,565 |
|
| 141 |
|
| 445 |
|
| 336 |
|
| 341 |
|
| 16,581 |
Total allowance for loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses ending balance | $ | 5,753 |
| $ | 12,396 |
| $ | 141 |
| $ | 445 |
| $ | 336 |
| $ | 341 |
| $ | 19,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment | $ | 20,968 |
| $ | 5,470 |
| $ | 160 |
| $ | — |
| $ | — |
| $ | — |
| $ | 26,598 |
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment |
| 410,274 |
|
| 632,310 |
|
| 26,458 |
|
| 33,524 |
|
| 3,047 |
|
| 227,142 |
|
| 1,332,755 |
Total loans ending balance | $ | 431,242 |
| $ | 637,780 |
| $ | 26,618 |
| $ | 33,524 |
| $ | 3,047 |
| $ | 227,142 |
| $ | 1,359,353 |
(1)Balances represent gross loans. The difference between gross loans versus recorded investment, which would consist of unpaid principal balance, net of charge-offs, interest payments received applied to principal and unamortized deferred loan origination fees and costs, is not material.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) | Commercial Real Estate |
| Commercial |
| Residential Real Estate |
| Construction and Land Development |
| Consumer |
| Mortgage Warehouse |
| Total | |||||||
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment | $ | — |
| $ | 2,024 |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | 2,024 |
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment |
| 6,095 |
|
| 8,519 |
|
| 184 |
|
| 447 |
|
| 586 |
|
| 663 |
|
| 16,494 |
Total allowance for loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
losses ending balance | $ | 6,095 |
| $ | 10,543 |
| $ | 184 |
| $ | 447 |
| $ | 586 |
| $ | 663 |
| $ | 18,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment | $ | 21,039 |
| $ | 4,458 |
| $ | 162 |
| $ | — |
| $ | — |
| $ | — |
| $ | 25,659 |
Ending balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment |
| 417,910 |
|
| 561,518 |
|
| 32,623 |
|
| 28,927 |
|
| 5,547 |
|
| 265,379 |
|
| 1,311,904 |
Total loans ending balance | $ | 438,949 |
| $ | 565,976 |
| $ | 32,785 |
| $ | 28,927 |
| $ | 5,547 |
| $ | 265,379 |
| $ | 1,337,563 |
(1)Balances represent gross loans. The difference between gross loans versus recorded investment, which would consist of unpaid principal balance, net of charge-offs, interest payments received applied to principal and unamortized deferred loan origination fees and costs, is not material.
The following tables set forth information regarding non-accrual loans and loan delinquencies by portfolio segment at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 90 Days |
|
|
| |
|
|
|
|
|
|
| 90 Days |
| Total |
|
|
|
|
|
|
| or More |
|
|
| |||
| 30 - 59 |
| 60 - 89 |
| or More |
| Past |
| Total |
| Total |
| Past Due |
| Non-accrual | ||||||||
(In thousands) | Days |
| Days |
| Past Due |
| Due |
| Current |
| Loans |
| and Accruing |
| Loans | ||||||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate | $ | 132 |
| $ | — |
| $ | — |
| $ | 132 |
| $ | 431,110 |
| $ | 431,242 |
| $ | — |
| $ | 114 |
Commercial |
| 3,782 |
|
| 137 |
|
| 1,373 |
|
| 5,292 |
|
| 632,488 |
|
| 637,780 |
|
| — |
|
| 3,615 |
Residential real estate |
| — |
|
| 399 |
|
| 747 |
|
| 1,146 |
|
| 25,472 |
|
| 26,618 |
|
| — |
|
| 923 |
Construction and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
land development |
| — |
|
| — |
|
| — |
|
| — |
|
| 33,524 |
|
| 33,524 |
|
| — |
|
| — |
Consumer |
| 14 |
|
| 15 |
|
| 13 |
|
| 42 |
|
| 3,005 |
|
| 3,047 |
|
| — |
|
| 14 |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
|
| 227,142 |
|
| 227,142 |
|
| — |
|
| — |
Total | $ | 3,928 |
| $ | 551 |
| $ | 2,133 |
| $ | 6,612 |
| $ | 1,352,741 |
| $ | 1,359,353 |
| $ | — |
| $ | 4,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate | $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | 438,949 |
| $ | 438,949 |
| $ | — |
| $ | — |
Commercial |
| 4,358 |
|
| — |
|
| 291 |
|
| 4,649 |
|
| 561,327 |
|
| 565,976 |
|
| — |
|
| 4,198 |
Residential real estate |
| 255 |
|
| 346 |
|
| 1,030 |
|
| 1,631 |
|
| 31,154 |
|
| 32,785 |
|
| — |
|
| 1,156 |
Construction and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
land development |
| — |
|
| — |
|
| — |
|
| — |
|
| 28,927 |
|
| 28,927 |
|
| — |
|
| — |
Consumer |
| 61 |
|
| 21 |
|
| 64 |
|
| 146 |
|
| 5,401 |
|
| 5,547 |
|
| — |
|
| 65 |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
|
| 265,379 |
|
| 265,379 |
|
| — |
|
| — |
Total | $ | 4,674 |
| $ | 367 |
| $ | 1,385 |
| $ | 6,426 |
| $ | 1,331,137 |
| $ | 1,337,563 |
| $ | — |
| $ | 5,419 |
The following tables provide information with respect to the Company’s impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, 2021 |
| December 31, 2020 | ||||||||||||||
|
|
|
| Unpaid |
|
|
|
|
|
|
| Unpaid |
|
|
| ||
| Recorded |
| Principal |
| Related |
| Recorded |
| Principal |
| Related | ||||||
(In thousands) | Investment |
| Balance |
| Allowance |
| Investment |
| Balance |
| Allowance | ||||||
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate | $ | 20,968 |
| $ | 21,158 |
| $ | — |
| $ | 21,039 |
| $ | 21,312 |
| $ | — |
Commercial |
| 2,079 |
|
| 2,346 |
|
| — |
|
| 434 |
|
| 441 |
|
| — |
Residential real estate |
| 160 |
|
| 160 |
|
| — |
|
| 162 |
|
| 162 |
|
| — |
Construction and land development |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Total impaired with no related allowance |
| 23,207 |
|
| 23,664 |
|
| — |
|
| 21,635 |
|
| 21,915 |
|
| — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Commercial |
| 3,391 |
|
| 3,422 |
|
| 2,831 |
|
| 4,024 |
|
| 4,605 |
|
| 2,024 |
Residential real estate |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Construction and land development |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Total impaired with an allowance recorded |
| 3,391 |
|
| 3,422 |
|
| 2,831 |
|
| 4,024 |
|
| 4,605 |
|
| 2,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
| 20,968 |
|
| 21,158 |
|
| — |
|
| 21,039 |
|
| 21,312 |
|
| — |
Commercial |
| 5,470 |
|
| 5,768 |
|
| 2,831 |
|
| 4,458 |
|
| 5,046 |
|
| 2,024 |
Residential real estate |
| 160 |
|
| 160 |
|
| — |
|
| 162 |
|
| 162 |
|
| — |
Construction and land development |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
|
| — |
|
| — |
Total impaired loans | $ | 26,598 |
| $ | 27,086 |
| $ | 2,831 |
| $ | 25,659 |
| $ | 26,520 |
| $ | 2,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended June 30, | ||||||||||
| 2021 |
| 2020 | ||||||||
| Average |
| Interest |
| Average |
| Interest | ||||
| Recorded |
| Income |
| Recorded |
| Income | ||||
(In thousands) | Investment |
| Recognized |
| Investment |
| Recognized | ||||
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate | $ | 20,984 |
| $ | 161 |
| $ | 1,565 |
| $ | 9 |
Commercial |
| 2,090 |
|
| 47 |
|
| 371 |
|
| 4 |
Residential real estate |
| 161 |
|
| 3 |
|
| 164 |
|
| 2 |
Construction and land development |
| — |
|
| — |
|
| 83 |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
Total impaired with no related allowance |
| 23,235 |
|
| 211 |
|
| 2,183 |
|
| 15 |
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
| — |
|
| — |
|
| 20,879 |
|
| 41 |
Commercial |
| 3,342 |
|
| 1 |
|
| 4,484 |
|
| — |
Residential real estate |
| — |
|
| — |
|
| — |
|
| — |
Construction and land development |
| — |
|
| — |
|
| — |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
Total impaired with an allowance recorded |
| 3,342 |
|
| 1 |
|
| 25,363 |
|
| 41 |
Total |
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
| 20,984 |
|
| 161 |
|
| 22,444 |
|
| 50 |
Commercial |
| 5,432 |
|
| 48 |
|
| 4,855 |
|
| 4 |
Residential real estate |
| 161 |
|
| 3 |
|
| 164 |
|
| 2 |
Construction and land development |
| — |
|
| — |
|
| 83 |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
Total impaired loans | $ | 26,577 |
| $ | 212 |
| $ | 27,546 |
| $ | 56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended June 30, | ||||||||||
| 2021 |
| 2020 | ||||||||
| Average |
| Interest |
| Average |
| Interest | ||||
| Recorded |
| Income |
| Recorded |
| Income | ||||
(In thousands) | Investment |
| Recognized |
| Investment |
| Recognized | ||||
With no related allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate | $ | 21,040 |
| $ | 344 |
| $ | 1,573 |
| $ | 28 |
Commercial |
| 2,128 |
|
| 50 |
|
| 383 |
|
| 10 |
Residential real estate |
| 161 |
|
| 5 |
|
| 164 |
|
| 5 |
Construction and land development |
| — |
|
| — |
|
| 110 |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
Total impaired with no related allowance |
| 23,329 |
|
| 399 |
|
| 2,230 |
|
| 43 |
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
| — |
|
| — |
|
| 20,936 |
|
| 252 |
Commercial |
| 3,349 |
|
| 3 |
|
| 4,596 |
|
| 1 |
Residential real estate |
| — |
|
| — |
|
| — |
|
| — |
Construction and land development |
| — |
|
| — |
|
| — |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
Total impaired with an allowance recorded |
| 3,349 |
|
| 3 |
|
| 25,532 |
|
| 253 |
Total |
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate |
| 21,040 |
|
| 344 |
|
| 22,509 |
|
| 280 |
Commercial |
| 5,477 |
|
| 53 |
|
| 4,979 |
|
| 11 |
Residential real estate |
| 161 |
|
| 5 |
|
| 164 |
|
| 5 |
Construction and land development |
| — |
|
| — |
|
| 110 |
|
| — |
Consumer |
| — |
|
| — |
|
| — |
|
| — |
Mortgage warehouse |
| — |
|
| — |
|
| — |
|
| — |
Total impaired loans | $ | 26,678 |
| $ | 402 |
| $ | 27,762 |
| $ | 296 |
Troubled debt restructurings: Loans are considered to be troubled debt restructurings (“TDRs”) when the Company has granted concessions to a borrower due to the borrower’s financial condition that it otherwise would not have considered. These concessions may include modifications of the terms of the debt such as deferral of payments, extension of maturity, reduction of principal balance, reduction of the stated interest rate other than normal market rate adjustments, or a combination of these concessions. Debt may be bifurcated with separate terms for each tranche of the restructured debt. Restructuring of a loan in lieu of aggressively enforcing the collection of the loan may benefit the Company by increasing the ultimate probability of collection.
Restructured loans are classified as accruing or non-accruing based on management’s assessment of the collectability of the loan. Loans which are already on nonaccrual status at the time of the restructuring generally remain on nonaccrual status for approximately six months before management considers such loans for return to accruing status. Accruing restructured loans are placed into nonaccrual status if and when the borrower fails to comply with the restructured terms and management deems it unlikely that the borrower will return to a status of compliance in the near term.
TDRs are reported as such for at least one year from the date of the restructuring. In years after the restructuring, TDRs are removed from this classification if the restructuring did not involve a below-market rate concession and the loan is not deemed to be impaired based on the terms specified in the restructuring agreement.
The following tables summarize TDRs entered into during the three and six months ended June 30, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended June 30, | ||||||||||||||
| 2021 |
| 2020 | ||||||||||||
(Dollars in thousands) | Number of Contracts |
| Pre- |
| Post-Modification |
| Number of Contracts |
| Pre- |
| Post-Modification | ||||
Troubled debt restructurings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate | — |
| $ | — |
| $ | — |
| 2 |
| $ | 165 |
| $ | 165 |
Commercial | — |
|
| — |
|
| — |
| 1 |
|
| 81 |
|
| 81 |
| — |
| $ | — |
| $ | — |
| 3 |
| $ | 246 |
| $ | 246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended June 30, | ||||||||||||||
| 2021 |
| 2020 | ||||||||||||
(Dollars in thousands) | Number of Contracts |
| Pre- |
| Post-Modification |
| Number of Contracts |
| Pre- |
| Post-Modification | ||||
Troubled debt restructurings: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate | — |
| $ | — |
| $ | — |
| 9 |
| $ | 18,811 |
| $ | 20,311 |
Commercial | 3 |
|
| 1,868 |
|
| 1,868 |
| 1 |
|
| 81 |
|
| 81 |
| 3 |
| $ | 1,868 |
| $ | 1,868 |
| 10 |
| $ | 18,892 |
| $ | 20,392 |
During the six months ended June 30, 2021, the Bank approved three TDRs, all related to one commercial relationship. A troubled debt restructuring was completed to provide the borrower with a principal and interest deferral through April 2021; upon review in the second quarter an additional three-month principal and interest deferral was granted through August 2021. As of December 31, 2020, this relationship was deemed impaired, placed on non-accrual status and specific reserves of $1.8 million were allocated. As of June 30, 2021, this commercial relationship remained on non-accrual status with specific reserves of $1.8 million.
During the six months ended June 30, 2020, the Bank approved 10 TDRs. Of the 10 troubled debt restructurings, seven were for one commercial real estate loan relationship totaling $20.1 million. The Bank analyzed the relationship and modified the relationship as follows:
$16.5 million was placed on interest-only payments for three years at a reduced rate;
$2.1 million was restructured to amortize and pay out over a 10-year term at a reduced rate; and
$1.5 million was advanced for necessary capital expenditures. The advance was placed on interest-only payments for three years at a reduced rate.
Upon completion of the restructuring in the first quarter of 2020, the commercial relationship was placed on non-accrual status and after demonstrating the ability to pay the loan under the restructured terms, it was taken off non-accrual status in the fourth quarter of 2020 and specific reserves of $1.2 million were removed due to sufficient collateral. As of June 30, 2021, these loans were paying in accordance with the restructured terms and no new specific reserves have been attributed to the relationship.
Also during the six months ended June 30, 2020 the Bank approved two troubled debt restructurings for another commercial real estate relationship totaling $165,000. These loans have a reduced rate for a period of two years. An impairment analysis was performed and a specific reserve of $8,000 was allocated to this relationship. The Bank also approved one troubled debt restructuring of a commercial loan totaling $81,000. This commercial loan was placed on an extended interest-only period with a new term and re-amortization to follow. An impairment analysis was performed and a specific reserve of $40,000 was allocated to this relationship.
The total recorded investment in TDRs was $25.0 million and $23.3 million at June 30, 2021 and December 31, 2020, respectively. As of June 30, 2021, there were no significant commitments to lend additional funds to borrowers whose loans had been restructured.
Additionally, the Company has worked with borrowers impacted by COVID-19 by providing modifications to allow for deferral of interest or principal and interest payments on an as-needed and case-by-case basis. These modifications are excluded from troubled debt restructuring classification under Section 4013 of the CARES Act or under applicable interagency guidance of the federal banking
regulators. As previously noted, loan modifications and payment deferrals as a result of COVID-19 that meet the criteria established under Section 4013 of the CARES Act or under applicable interagency guidance of the federal banking regulators are excluded from evaluation of TDR classification and will continue to be reported as current during the payment deferral period. The Company’s policy is to continue to accrue interest during the deferral period. Loans not meeting the CARES Act or regulatory guidance are evaluated for TDR and non-accrual treatment under the Company’s existing policies and procedures. Loan modifications made pursuant to the CARES Act or interagency guidance that were in payment deferral at June 30, 2021 and December 31, 2020 totaled approximately $18.9 million and $44.0 million, respectively. At June 30, 2021, there were five commercial real estate loans that amounted to $3.8 million, 14 commercial and industrial loans that amounted to $5.8 million, and one construction loan that amounted to $9.3 million that were in payment deferral pursuant to the CARES Act. There were no consumer, residential or mortgage warehouse loans that were in payment deferral at June 30, 2021 based on modifications made pursuant to the CARES Act. At December 31, 2020 there were eight commercial real estate loans that amounted to $12.4 million, 28 commercial and industrial loans that amounted to $22.4 million, one construction and land development loan that amounted to $9.0 million, and one residential mortgage loan that amounted to $177,000 that were in payment deferral pursuant to the CARES Act or interagency guidance. There were no consumer or mortgage warehouse loans that were in payment deferral at December 31, 2020 based on modifications made pursuant to the CARES Act or interagency guidance.
The following tables present the Company’s loans by risk rating and portfolio segment at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) | Commercial Real Estate |
| Commercial |
| Residential Real Estate |
|
| Construction |
| Consumer |
| Mortgage Warehouse |
| Total | ||||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass | $ | 390,847 |
| $ | 596,505 |
| $ | — |
| $ | 32,486 |
| $ | — |
| $ | 227,142 |
| $ | 1,246,980 |
Special mention |
| 20,589 |
|
| 26,948 |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 47,537 |
Substandard |
| 19,806 |
|
| 12,358 |
|
| 923 |
|
| 1,038 |
|
| — |
|
| — |
|
| 34,125 |
Doubtful |
| — |
|
| 1,969 |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 1,969 |
Not formally rated |
| — |
|
| — |
|
| 25,695 |
|
| — |
|
| 3,047 |
|
| — |
|
| 28,742 |
Total | $ | 431,242 |
| $ | 637,780 |
| $ | 26,618 |
| $ | 33,524 |
| $ | 3,047 |
| $ | 227,142 |
| $ | 1,359,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass | $ | 401,541 |
| $ | 538,449 |
| $ | — |
| $ | 28,927 |
| $ | — |
| $ | 265,379 |
| $ | 1,234,296 |
Special mention |
| 17,702 |
|
| 13,625 |
|
| — |
|
| — |
|
| — |
|
| — |
|
| 31,327 |
Substandard |
| 19,706 |
|
| 13,902 |
|
| 1,560 |
|
| — |
|
| — |
|
| — |
|
| 35,168 |
Not formally rated |
| — |
|
| — |
|
| 31,225 |
|
| — |
|
| 5,547 |
|
| — |
|
| 36,772 |
Total | $ | 438,949 |
| $ | 565,976 |
| $ | 32,785 |
| $ | 28,927 |
| $ | 5,547 |
| $ | 265,379 |
| $ | 1,337,563 |
Credit Quality Information
The Company utilizes a seven grade internal loan risk rating system for commercial real estate, construction and land development, and commercial loans as follows:
Loans rated 1-3: Loans in these categories are considered “pass” rated loans with low to average risk.
Loans rated 4: Loans in this category are considered “special mention.” These loans are starting to show signs of potential weakness and are being closely monitored by management.
Loans rated 5: Loans in this category are considered “substandard.” Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Company will sustain some loss if the weakness is not corrected.
Loans rated 6: Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.
Loans rated 7: Loans in this category are considered uncollectible “loss” and of such little value that their continuance as loans is not warranted.
On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate, construction and land development, and commercial loans.
On an annual basis, or more often if needed, the Company completes a credit recertification on all mortgage warehouse originators.
For residential real estate and consumer loans, the Company initially assesses credit quality based upon the borrower’s ability to pay and rates such loans as pass. Ongoing monitoring is based upon the borrower’s payment activity.
Consumer loans are not formally rated.
(7) Deposits
A summary of deposit balances, by type is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, | ||
(In thousands) | 2021 |
| 2020 | ||
NOW and demand | $ | 646,033 |
| $ | 554,095 |
Regular savings |
| 154,201 |
|
| 151,341 |
Money market deposits |
| 395,953 |
|
| 353,793 |
Total non-certificate accounts |
| 1,196,187 |
|
| 1,059,229 |
|
|
|
|
|
|
Certificate accounts of $250,000 or more |
| 4,864 |
|
| 5,167 |
Certificate accounts less than $250,000 |
| 120,738 |
|
| 173,032 |
Total certificate accounts |
| 125,602 |
|
| 178,199 |
Total deposits | $ | 1,321,789 |
| $ | 1,237,428 |
(8) Borrowings
Advances consist of funds borrowed from the Federal Home Loan Bank (the “FHLB”). Maturities of advances from the FHLB as of June 30, 2021 are summarized as follows:
|
|
|
|
|
|
(In thousands) |
|
|
Fiscal Year-End |
| |
2023 | $ | 8,500 |
2025 |
| 5,000 |
Total | $ | 13,500 |
Borrowings from the FHLB, which aggregated $13.5 million at June 30, 2021, are secured by a blanket lien on qualified collateral, consisting primarily of loans with first mortgages secured by one- to four- family properties, certain commercial loans and qualified mortgage-backed government securities. The interest rates on FHLB advances ranged from 1.21% to 3.01%, and the weighted average interest rate on FHLB advances was 2.11% at June 30, 2021. All the FHLB borrowings at June 30, 2021 are long-term with an original maturity of more than one year.
(9) Fair Value Measurements
The Company reports certain assets at fair value in accordance with GAAP, which defines fair value and establishes a framework for measuring fair value in accordance with generally accepted accounting principles. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The guidance establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair values:
Basis of Fair Value Measurements
Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2 - Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability;
Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
An asset’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
The Company used the following methods and significant assumptions to estimate fair value:
Cash and cash equivalents: The carrying amounts of cash and cash equivalents approximate fair values.
Debt Securities Available-For-Sale: Fair values for investments are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments or pricing models.
Loans receivable: Fair values are based on an exit price notion in which an orderly transaction would take place between market participants at the measurement date under current market conditions.
Accrued interest receivable: The carrying amount of accrued interest receivable approximates its fair value.
Deposit liabilities: The fair values disclosed for deposits (e.g., interest and non-interest checking, savings, and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Borrowings: Fair values of Federal Reserve Bank (“FRB”) Discount Window and Federal Home Loan Bank advances are estimated using discounted cash flow analyses based on the Company’s current incremental borrowing rates for similar types of borrowing arrangements.
Off-balance sheet instruments: The fair value of commitments to originate loans is estimated using the fees currently charged to enter similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments and the unadvanced portions of loans, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligation with the counterparties at the reporting date.
Fair Values of Assets Measured on a Recurring Basis
The Company’s investments in state and municipal, asset-backed and government mortgage-backed debt securities available-for-sale are generally classified within Level 2 of the fair value hierarchy. For these investments, the Company obtains fair value measurements from independent pricing services. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, trading levels, market consensus prepayment speeds, credit information and the instrument’s terms and conditions.
The following summarizes financial instruments measured at fair value on a recurring basis at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value Measurements at Reporting Date Using | ||||||||||
|
|
|
|
|
|
| Significant |
| Significant | ||
|
|
|
|
|
|
| Other Observable |
| Unobservable | ||
|
|
|
|
|
|
| Inputs |
| Inputs | ||
(In thousands) | Total |
| Level 1 |
| Level 2 |
| Level 3 | ||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities | $ | 10,029 |
| $ | — |
| $ | 10,029 |
| $ | — |
Asset-backed securities |
| 9,293 |
|
| — |
|
| 9,293 |
|
| — |
Mortgage-backed securities |
| 13,275 |
|
| — |
|
| 13,275 |
|
| — |
Totals | $ | 32,597 |
| $ | — |
| $ | 32,597 |
| $ | — |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities | $ | 10,894 |
| $ | — |
| $ | 10,894 |
| $ | — |
Asset-backed securities |
| 4,710 |
|
| — |
|
| 4,710 |
|
| — |
Mortgage-backed securities |
| 16,611 |
|
| — |
|
| 16,611 |
|
| — |
Totals | $ | 32,215 |
| $ | — |
| $ | 32,215 |
| $ | — |
Fair Values of Assets Measured on a Non-Recurring Basis
The Company may also be required, from time to time, to measure certain other assets at fair value on a non-recurring basis in accordance with generally accepted accounting principles. These adjustments to fair value usually result from the application of lower-of-cost-or market accounting or write-downs of individual assets.
Certain impaired loans were adjusted to fair value, less cost to sell, of the underlying collateral securing these loans resulting in losses. The loss is not recorded directly as an adjustment to current earnings, but rather as a component in determining the allowance for loan losses. Fair value was measured using appraised values of collateral and adjusted as necessary by management based on unobservable inputs for specific properties.
The following summarizes assets measured at fair value on a nonrecurring basis at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value Measurements at Reporting Date Using: | ||||||||||
|
|
|
| Quoted Prices in |
| Significant |
| Significant | |||
|
|
|
| Active Markets for |
| Other Observable |
| Unobservable | |||
|
|
|
| Identical Assets |
| Inputs |
| Inputs | |||
(In thousands) | Total |
| Level 1 |
| Level 2 |
| Level 3 | ||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
|
Commercial | $ | 560 |
| $ | — |
| $ | — |
| $ | 560 |
Totals | $ | 560 |
| $ | — |
| $ | — |
| $ | 560 |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
|
|
|
|
|
|
|
|
|
|
Commercial | $ | 2,000 |
|
| — |
| $ | — |
| $ | 2,000 |
Totals | $ | 2,000 |
| $ | — |
| $ | — |
| $ | 2,000 |
The following is a summary of the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a nonrecurring basis at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands) | Fair Value |
| Valuation Technique |
| Unobservable Input |
| Range | |
June 30, 2021 |
|
|
|
|
|
|
|
|
Impaired loans |
|
|
|
|
|
|
|
|
Commercial | $ | 560 |
| Business valuation |
| Comparable company evaluations |
| 0% - 10% |
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
Impaired loans |
|
|
|
|
|
|
|
|
Commercial | $ | 2,000 |
| Business valuation |
| Comparable company evaluations |
| — |
The carrying amount of impaired commercial loans measured at fair value on a nonrecurring basis was $3.4 million and $4.0 million with specific reserves of $2.8 million and $2.0 million at June 30, 2021 and December 31, 2020, respectively.
Fair Values of Financial Instruments
GAAP requires disclosure of fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practicable to estimate that value. Certain financial instruments and all nonfinancial instruments are excluded from the disclosure requirements. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.
The carrying amounts and estimated fair values of the Company's financial instruments, all of which are held or issued for purposes other than trading, are as follows at June 30, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Carrying |
| Fair Value | |||||||||||
(In thousands) | Amount |
| Level 1 |
| Level 2 |
| Level 3 |
| Total | |||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents | $ | 140,384 |
| $ | 140,384 |
| $ | — |
| $ | — |
| $ | 140,384 |
Available-for-sale debt securities |
| 32,597 |
|
| — |
|
| 32,597 |
|
| — |
|
| 32,597 |
Federal Home Loan Bank of Boston stock |
| 785 |
|
| N/A |
|
| N/A |
|
| N/A |
|
| N/A |
Loans, net |
| 1,334,635 |
|
| — |
|
| — |
|
| 1,341,490 |
|
| 1,341,490 |
Accrued interest receivable |
| 5,821 |
|
| — |
|
| 5,821 |
|
| — |
|
| 5,821 |
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
| 1,321,789 |
|
| — |
|
| 1,321,955 |
|
| — |
|
| 1,321,955 |
Borrowings |
| 13,500 |
|
| — |
|
| 13,907 |
|
| — |
|
| 13,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents | $ | 83,819 |
| $ | 83,819 |
| $ | — |
| $ | — |
| $ | 83,819 |
Available-for-sale debt securities |
| 32,215 |
|
| — |
|
| 32,215 |
|
| — |
|
| 32,215 |
Federal Home Loan Bank of Boston stock |
| 895 |
|
| N/A |
|
| N/A |
|
| N/A |
|
| N/A |
Loans, net |
| 1,314,810 |
|
| — |
|
| — |
|
| 1,321,143 |
|
| 1,321,143 |
Accrued interest receivable |
| 6,371 |
|
| — |
|
| 6,371 |
|
| — |
|
| 6,371 |
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
| 1,237,428 |
|
| — |
|
| 1,237,867 |
|
| — |
|
| 1,237,867 |
Borrowings |
| 13,500 |
|
| — |
|
| 14,016 |
|
| — |
|
| 14,016 |
(10) Regulatory Capital
The Bank is subject to various regulatory capital requirements administered by the federal 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 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.
The Bank is subject to capital regulations that require a Common Equity Tier 1 (“CET1”) capital ratio of 4.5%, a minimum Tier 1 capital to risk-weighted assets ratio of 6.0%, a minimum total capital to risk-weighted assets ratio of 8.0% and a minimum Tier 1 leverage ratio of 4.0%. CET1 generally consists of common stock and retained earnings, subject to applicable adjustments and deductions. In order to be considered “well capitalized,” the Bank must maintain a CET1 capital ratio of 6.5% and a Tier 1 ratio of 8.0%, a total risk-based capital ratio of 10% and a Tier 1 leverage ratio of 5.0%. As of June 30, 2021 and December 31, 2020, the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.
Applicable regulations limit capital distributions and certain discretionary bonus payments to management if the institution does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted asset above the amount necessary to meet its minimum risk-based capital requirements. At June 30, 2021, the Bank exceeded the regulatory requirement for the capital conservation buffer.
In September 2019, the federal banking agencies adopted a final rule to implement Section 201 of the Economic Growth, Regulatory Relief, and Consumer Protection Act, effective January 1, 2020, establishing a community bank leverage ratio (“CBLR”) framework for community banking organizations having total consolidated assets of less than $10 billion, having a leverage ratio of greater than 9%, and satisfying other criteria, such as limitations on the amount of off-balance sheet exposures and on trading assets and liabilities. A community banking organization that qualifies for and elects to use the CBLR framework and that maintains a leverage ratio of greater than 9% will be considered to have satisfied the generally applicable risk-based and leverage capital requirements in the banking agencies’ generally applicable capital rules and, if applicable, will be considered to have met the well-capitalized ratio requirements for purposes of Section 38 of the Federal Deposit Insurance Act. The CARES Act temporarily lowered the community bank leverage ratio to 8% through 2020. The CBLR requirement transitioned from 8% to 8.5% for calendar year 2021 and will transition to 9% beginning in 2022. As of June 30, 2021, the Bank has not opted into the CBLR framework.
The Bank’s actual capital amounts and ratios are presented in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| To Be Well | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capitalized Under | |||||
|
|
|
|
|
|
| For Capital |
| Prompt Corrective | ||||||||||
| Actual |
| Adequacy Purposes |
| Action Provisions | ||||||||||||||
(Dollars in thousands) | Amount |
| Ratio |
| Amount |
| Ratio |
| Amount |
| Ratio | ||||||||
June 30, 2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to Risk Weighted Assets) | $ | 208,982 |
| 15.11 | % |
| $ | 110,667 |
| > | 8.0 | % |
| $ | 138,334 |
| > | 10.0 | % |
Tier 1 Capital (to Risk Weighted Assets) |
| 191,665 |
| 13.86 |
|
|
| 83,001 |
| > | 6.0 |
|
|
| 110,667 |
| > | 8.0 |
|
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
| 191,665 |
| 13.86 |
|
|
| 62,250 |
| > | 4.5 |
|
|
| 89,917 |
| > | 6.5 |
|
Tier 1 Capital (to Average Assets) |
| 191,665 |
| 12.38 |
|
|
| 61,914 |
| > | 4.0 |
|
|
| 77,393 |
| > | 5.0 |
|
December 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital (to Risk Weighted Assets) | $ | 199,377 |
| 14.60 | % |
| $ | 109,273 |
| > | 8.0 | % |
| $ | 136,591 |
| > | 10.0 | % |
Tier 1 Capital (to Risk Weighted Assets) |
| 182,286 |
| 13.35 |
|
|
| 81,955 |
| > | 6.0 |
|
|
| 109,273 |
| > | 8.0 |
|
Common Equity Tier 1 Capital (to Risk Weighted Assets) |
| 182,286 |
| 13.35 |
|
|
| 61,466 |
| > | 4.5 |
|
|
| 88,784 |
| > | 6.5 |
|
Tier 1 Capital (to Average Assets) |
| 182,286 |
| 12.37 |
|
|
| 58,926 |
| > | 4.0 |
|
|
| 73,658 |
| > | 5.0 |
|
Liquidation Accounts
Upon the completion of the Company’s initial stock offering in 2015 and the second step offering in 2019, liquidation accounts were established for the benefit of certain depositors of the Bank in amounts equal to:
1.The product of (i) the percentage of the stock issued in the initial stock offering in 2015 to persons other than MHC and (ii) the net worth of the mid-tier holding company as of the date of the latest balance sheet contained in the prospectus utilized in connection with the offering.
2.The MHC’s ownership interest in the retained earnings of the Company as of the date of the latest balance sheet contained in the 2019 prospectus plus the MHC’s net assets (excluding its ownership of the Company).
The Company and the Bank are not permitted to pay dividends on their capital stock if the shareholders’ equity of the Company, or the shareholder’s equity of the Bank, would be reduced below the amount of the respective liquidation accounts. The liquidation accounts will be reduced annually to the extent that eligible account holders have reduced their qualifying deposits. Subsequent increases will not restore an eligible account holder’s interest in the liquidation accounts.
Other Restrictions
The Company’s principal source of funds for dividend payments is dividends received from the Bank. Federal and state banking regulations restrict the amount of dividends that may be paid in a year, without prior approval of regulatory agencies, to the net income of the Bank for the year plus the retained net income of the previous two years. For the six months ended June 30, 2021 net income of the Bank was $7.5 million and for the years ended December 31, 2020 and 2019, $12.1 million and $10.7 million, respectively, of retained earnings was available to pay dividends.
The Company may, at times, repurchase its own shares in the open market. Such transactions are subject to the Federal Reserve Board’s notice provisions for stock repurchases. In October 2020, the Company announced its plan to repurchase 1,000,000 shares of its common stock. The repurchase program was adopted following the receipt of non-objection from the Federal Reserve Bank of Boston, and in compliance with applicable state and federal regulations. The Company completed the repurchase of 1,000,000 shares of its common stock under this repurchase program in February 2021. In March 2021, the Company announced its plan to repurchase 1,400,000 shares of its common stock. The repurchase program was adopted following the receipt of non-objection from the Federal Reserve Bank of Boston, and in compliance with applicable state and federal regulations. During the six months ended June 30, 2021, the Company had repurchased 869,099 shares of its outstanding common stock under these programs.
(11) Employee Stock Ownership Plan
The Bank established an ESOP to provide eligible employees the opportunity to own company stock. The plan is a tax-qualified plan for the benefit of all Bank employees. Contributions are allocated to eligible participants on the basis of compensation, subject to federal tax law limits. The ESOP acquired a total of 1,538,868 shares between the initial and second-step stock offerings with the proceeds of a loan totaling $11.8 million. The loan is payable over 15 years at a rate per annum equal to the prime rate (3.25% as of December 31, 2020). Shares used as collateral to secure the loan are released and available for allocation to eligible employees as the principal and interest on the loan is paid. The number of shares committed to be released per year through 2033 is 89,757.
Shares held by the ESOP include the following:
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, 2021 |
| December 31, 2020 | ||
Allocated |
| 372,014 |
|
| 282,256 |
Committed to be released |
| 44,879 |
|
| 89,758 |
Unallocated |
| 1,121,975 |
|
| 1,166,854 |
Total |
| 1,538,868 |
|
| 1,538,868 |
The fair value of unallocated shares was approximately $18.3 million at June 30, 2021.
Total compensation expense recognized in connection with the ESOP for the three months ended June 30, 2021 and 2020 was $361,000 and $194,000, respectively. Total compensation expense recognized for the six months ended June 30, 2021 and 2020 was $647,000 and $444,000, respectively.
(12) Earnings Per Common Share
Basic earnings per share represents income available to common stockholders divided by the weighted-average number of common shares outstanding during the period. Diluted earnings per share is computed in a manner similar to that of basic earnings per share except that the weighted-average number of common shares outstanding is increased to include the number of incremental common shares (computed using the treasury method) that would have been outstanding if all potentially dilutive common stock equivalents were issued during the period. Unallocated ESOP shares, treasury stock and unvested restricted stock is not deemed outstanding for earnings per share calculations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three Months Ended |
| Six Months Ended | ||||||||
| June 30, |
| June 30, | ||||||||
(Dollars in thousands, except per share amounts) | 2021 |
| 2020 |
| 2021 |
| 2020 | ||||
Net Income attributable to common shareholders | $ | 3,166 |
| $ | 3,250 |
| $ | 7,463 |
| $ | 4,481 |
|
|
|
|
|
|
|
|
|
|
|
|
Average number of common shares issued |
| 18,293,573 |
|
| 19,474,950 |
|
| 18,532,879 |
|
| 19,475,599 |
Less: |
|
|
|
|
|
|
|
|
|
|
|
average unallocated ESOP shares |
| (1,129,452) |
|
| (1,219,215) |
|
| (1,140,610) |
|
| (1,230,434) |
average unvested restricted stock |
| (385,423) |
|
| (105,629) |
|
| (372,380) |
|
| (113,744) |
Average number of common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
to calculate basic earnings per common share |
| 16,778,698 |
|
| 18,150,106 |
|
| 17,019,889 |
|
| 18,131,421 |
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive unvested restricted stock and stock option awards |
| 559,964 |
|
| 29,752 |
|
| 422,522 |
|
| 66,225 |
Average number of common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
to calculate diluted earnings per common share |
| 17,338,662 |
|
| 18,179,858 |
|
| 17,442,411 |
|
| 18,197,646 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
Basic | $ | 0.19 |
| $ | 0.18 |
| $ | 0.44 |
| $ | 0.25 |
Diluted | $ | 0.18 |
| $ | 0.18 |
| $ | 0.43 |
| $ | 0.25 |
Stock options for 115,385 and 821,186 shares of common stock were not considered in computing diluted earnings per common share for the three months ended June 30, 2021 and 2020, respectively, because they were antidilutive, meaning the exercise price for such options were higher than the average price for the Company for such period. For the six months ended June 30, 2021 and 2020, 706,408 shares and 70,639 shares, respectively, were not considered in computing diluted earnings per common share because they were antidilutive.
(13) Share-Based Compensation
The shareholders of the Company approved the Provident Bancorp, Inc. 2020 Equity Incentive Plan (the “2020 Equity Plan”) on November 23, 2020, which is in addition to the Provident Bancorp, Inc. 2016 Equity Incentive Plan (the “2016 Equity Plan”), (collectively called the “Equity Incentive Plans”). Under the Equity Incentive Plans the Company may grant options, restricted stock, restricted units or performance awards to its directors, officers and employees. Both incentive stock options and non-qualified stock options may be granted under the Equity Incentive Plans, with 902,344 and 1,021,239 shares reserved for options under the 2016 Equity Plan and 2020 Equity Plan, respectively. The exercise price of each option equals the market price of the Company’s stock on the date of grant and the maximum term of each option is ten years. The total number of shares reserved for restricted stock or restricted units is 360,935 and 408,495 under the 2016 Equity Plan and 2020 Equity Plan, respectively. The value of restricted stock grants is based on the market price of the stock on grant date. Options and awards vest ratably over 3 to 5 years.
Expense related to options and restricted stock granted to directors is recognized in directors’ compensation within non-interest expense.
Stock Options
The fair value of each option is estimated on the date of the grant using the Black-Scholes option-pricing model with the following assumptions:
Expected volatility is based on historical volatility because the Company’s common stock price.
Expected life represents the period of time that the option is expected to be outstanding, taking into account the contractual term, and the vesting period.
The dividend yield assumption is based on the Company’s expectation of dividend payouts.
The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant for a period equivalent to the expected life of the option.
The fair value of options granted in 2021 is based on the following assumptions:
|
|
|
|
|
|
| 2021 | |
Vesting period (years) |
| 5 |
Expiration date (years) |
| 10 |
Expected volatility |
| 34.41% |
Expected life (years) |
| 7.5 |
Expected dividend yield |
| 1.07% |
Risk free interest rate |
| 1.19% |
Fair value per option | $ | 5.06 |
A summary of the status of the Company’s stock option grants for the six months ended June 30, 2021 is presented in the table below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Option Awards |
| Weighted Average Exercise Price |
| Weighted Average Remaining Contractual Term (years) |
| Aggregate Intrinsic Value | ||||
Outstanding at December 31, 2020 |
| 1,644,731 |
| $ | 10.25 |
|
|
|
|
|
|
Granted |
| 150,000 |
|
| 15.00 |
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
Exercised |
| (15,764) |
|
| 8.61 |
|
|
|
|
|
|
Outstanding at June 30, 2021 |
| 1,778,967 |
| $ | 10.66 |
|
| 7.74 |
| $ | 10,047,000 |
Outstanding and expected to vest at June 30, 2021 |
| 1,778,967 |
| $ | 10.66 |
|
| 7.74 |
| $ | 10,047,000 |
Vested and Exercisable |
| 612,925 |
| $ | 8.81 |
|
| 5.48 |
| $ | 4,597,000 |
Unrecognized compensation cost | $ | 3,766,000 |
|
|
|
|
|
|
|
|
|
Weighted average remaining |
| 4.15 |
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2021 and 2020, total expense for the stock options was $304,000 and $104,000, respectively. For the six months ended June 30, 2021 and 2020, total expense for the stock options was $576,000 and $214,000, respectively.
Restricted Stock
Shares issued upon the granting of restricted stock may be either authorized but unissued shares or reacquired shares held by the Company. Any shares forfeited because vesting requirements are not met will again be available for issuance under the Equity Plan. The fair market value of shares awarded, based on the market prices at the date of grant, is recorded as unearned compensation and amortized over the applicable vesting period.
The following table presents the activity in restricted stock awards under the Equity Plan for the six months ended June 30, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
| Unvested Restricted Stock Awards |
| Weighted Average Grant Date Price | ||
Unvested restricted stock awards at December 31, 2020 |
| 387,683 |
| $ | 11.10 |
Granted |
| 60,000 |
|
| 15.00 |
Forfeited |
|
|
|
|
|
Vested |
| (810) |
|
| 12.35 |
Unvested restricted stock awards at June 30, 2021 |
| 446,873 |
| $ | 11.62 |
Unrecognized compensation cost | $ | 4,374,000 |
|
|
|
Weighted average remaining recognition period (years) |
| 4.14 |
|
|
|
For the three months ended June 30, 2021 and 2020, total expense for the restricted stock awards was $370,000 and $138,000, respectively. For the six months ended June 30, 2021 and 2020, total expense for the restricted stock awards was $702,000 and $289,000, respectively.
(14) Leases
The Company recognized right-of-use assets (“ROU”) totaling $4.2 million and $4.3 million at June 30, 2021 and December 31, 2020, respectively, and operating lease liabilities totaling $4.4 million and $4.5 million at June 30, 2021 and December 31, 2020, respectively. The lease liabilities recognized by the Company represent two leased branch locations and one loan production office.
Lease expense for lease payments is recognized on a straight-line basis over the lease term. Variable lease components, such as fair market value adjustments, are expensed as incurred and are not included in ROU assets and operating lease liabilities. Leases with an initial term of 12 months or less are not recorded on the balance sheet; we recognize lease expense for these leases on a straight-line basis over the lease term. For the six months ended June 30, 2021 and 2020, rent expense for the operating leases totaled $157,000 and $150,000, respectively.
The following table presents information regarding the Company’s operating leases:
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, | ||
| 2021 |
| 2020 | ||
Weighted-average discount rate |
| 3.56% |
|
| 3.54% |
Range of lease expiration dates |
| 2 - 14.5 years |
|
| 2 - 15 years |
Range of lease renewal options |
| 5 - 20 years |
|
| 5 - 20 years |
Weighted-average remaining lease term |
| 27.3 years |
|
| 27.6 years |
The following table presents the undiscounted annual lease payments under the terms of the Company's operating leases at June 30, 2021 and December 31, 2020, including a reconciliation to the present value of operating lease liabilities recognized in the Consolidated Balance Sheets:
|
|
|
|
|
|
|
|
|
|
|
|
| June 30, |
| December 31, | ||
Fiscal Year-End | 2021 |
| 2020 | ||
(In thousands) |
| (unaudited) |
|
|
|
2021 | $ | 129 |
| $ | 258 |
2022 |
| 261 |
|
| 261 |
2023 |
| 264 |
|
| 264 |
2024 |
| 270 |
|
| 270 |
2025 |
| 280 |
|
| 280 |
Thereafter |
| 6,325 |
|
| 6,325 |
Total lease payments |
| 7,529 |
|
| 7,658 |
Less imputed interest |
| (3,091) |
|
| (3,170) |
Total lease liabilities | $ | 4,438 |
| $ | 4,488 |
The lease liabilities recognized include certain lease extensions as it is expected that the Company will use substantially all lease renewal options.
(15) Revenue Recognition
Revenue from contracts with customers in the scope of Accounting Standards Codification (“ASC”) ("Topic 606") is measured based on the consideration specified in the contract with a customer and excludes amounts collected on behalf of third parties. The Company recognizes revenue from contracts with customers when it satisfies its performance obligations.
The Company’s performance obligations are generally satisfied as services are rendered and can either be satisfied at a point in time or over time. Unsatisfied performance obligations at the report date are not material to our consolidated financial statements.
The Company recognizes revenue that is transactional in nature and such revenue is earned at a point in time. Revenue that is recognized at a point in time includes card interchange fees (fee income related to debit card transactions), ATM fees, wire transfer fees, overdraft charge fees, and stop-payment and returned check fees. Additionally, revenue is collected from loan fees, such as letters of credit, line renewal fees and application fees. Such revenue is derived from transactional information and is recognized as revenue immediately as the transactions occur or upon providing the service to complete the customer’s transaction.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Management’s discussion and analysis of financial condition and results of operations at June 30, 2021 and December 31, 2020 and for the three and six months ended June 30, 2021 and 2020 is intended to assist in understanding our financial condition and results of operations. Operating results for the three- and six-month periods ended June 30, 2021 may not be indicative of results for all of 2021 or any other period. The information contained in this section should be read in conjunction with the Unaudited Consolidated Financial Statements and the notes thereto, appearing in Part 1, Item 1 of this report.
Forward-Looking Statements
This document may contain certain forward-looking statements, such as statements of the Company’s or the Bank’s plans, objectives, expectations, estimates and intentions. Forward-looking statements may be identified by the use of words such as “expects,” “subject,” “believes,” “will,” “intends,” “may,” “will be,” “would” or similar expressions. Readers should not place undue reliance on any forward-looking statements, which reflect management’s analysis of factors only as of the date of which they are given. These statements are subject to change based on various important factors (some of which are beyond the Company’s or the Bank’s control) and actual results may differ materially. These factors include general economic conditions, including trends and levels of interest rates; the effects of any pandemic; the ability of our borrowers to repay their loans; the ability of the Company or the Bank to effectively manage its growth; real estate values in the market area; loan demand; competition; changes in accounting policies; changes in laws and regulations; our success in introducing new products or entering new markets; our ability to retain key employees; failures or breaches of our IT systems; and results of regulatory examinations, among other factors.
Further, given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 outbreak on our business. The extent of such impact will depend on future developments, which are highly uncertain. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, we could be subject to any of the following risks, any of which could have a material, adverse effect on our business, financial condition, liquidity, and results of operations: demand for our products and services may decline, making it difficult to grow assets and income; if the economy is unable to remain substantially reopened, and higher levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; our allowance for loan losses may have to be increased if borrowers experience financial difficulties, which will adversely affect our net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; as the result of the decline in the Federal Reserve Board’s target federal funds rate to near 0%, the yield on our assets may decline to a greater extent than the decline in our cost of interest-bearing liabilities, reducing our net interest margin and spread and reducing net income; a material decrease in net income or a net loss over several quarters could result in a decrease in the rate of our quarterly cash dividend; our cyber security risks are increased as the result of an increase in the number of employees working remotely; and FDIC premiums may increase if the agency experiences additional resolution costs.
The foregoing list of important factors is not exclusive. Readers should carefully review the factors described in other documents the Company files from time to time with the Securities and Exchange Commission, including Annual and Quarterly Reports on Forms 10-K and 10-Q, and Current Reports on Form 8-K.
Except as required by applicable law and regulation, the Company does not undertake — and specifically disclaims any obligation — to update any forward-looking statements after the date of this quarterly report.
Critical Accounting Policies
Critical accounting estimates are necessary in the application of certain accounting policies and procedures and are particularly susceptible to significant change. Critical accounting policies are defined as those involving significant judgments and assumptions by management that could have a material impact on the carrying value of certain assets or on income under different assumptions or conditions. Management believes that the most critical accounting policies, which involve the most complex or subjective decisions or assessments, are as follows:
Allowance for Loan Losses. The allowance for loan losses is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the un-collectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required using past loan loss experience, the size and composition of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged off.
The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due
according to the contractual terms of the loan agreement. Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered troubled debt restructurings (“TDRs”) and are classified as impaired.
The Company classifies a loan as impaired when, based on current information and events, it is probable that it will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, we do not separately identify individual consumer and residential loans for impairment disclosures.
Mortgage warehouse loans are facility lines to non-bank mortgage origination companies for sale into secondary markets, which is typically within 15 days of loan closure. Due to their short-term nature, these loans are assessed at a lower credit risk and do not carry the same allocation as traditional loans.
The general component of the allowance for loan losses is based on historical loss experience adjusted for qualitative factors stratified by all loan segments. Management uses a rolling average of historical losses based on a time frame appropriate to capture relevant loss data for each loan segment. This historical loss factors are adjusted for the following qualitative factors: levels/trends in delinquencies and non-accruals; economic conditions, portfolio trends, portfolio concentrations, loan grading and management’s discretion. There were no changes in our policies or methodology pertaining to the general component of the allowance for loan losses during the six months ended June 30, 2021 or during the year ended December 31, 2020.
The qualitative factors are determined based on the various risk characteristics of each loan segment. Risk characteristics relevant to each portfolio segment are as follows:
Residential real estate: We generally do not originate loans with a loan-to-value ratio greater than 80% and do not grant subprime loans. Loans with loan to value ratios greater than 80% require the purchase of private mortgage insurance. All loans in this segment are collateralized by owner-occupied residential real estate and repayment is dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates and housing prices, will have an effect on the credit quality in this segment.
Commercial real estate: Loans in this segment are primarily income-producing properties throughout Massachusetts and New Hampshire. The underlying cash flows generated by the properties are adversely impacted by a downturn in the economy as evidenced by increased vacancy rates, which in turn, will have an effect on the credit quality in this segment. Management periodically obtains rent rolls and continually monitors the cash flows of these loans.
Construction and land development: Loans in this segment primarily include speculative and pre-sold real estate development loans for which payment is derived from sale of the property and a conversion of the construction loans to permanent loans for which payment is then derived from cash flows of the property. Credit risk is affected by cost overruns, time to sell at an adequate price, and market conditions.
Mortgage warehouse: Loans in this segment are primarily facility lines to non-bank mortgage origination companies. The underlying collateral of these loans are residential real estate loans. Loans are originated by the mortgage companies for sale into secondary markets, which is typically within 15 days of the loan closure. The primary source of repayment is the cash flow upon the sale of the loans. The credit risk associated with this type of lending is the risk that the mortgage companies are unable to sell the loans.
Commercial: Loans in this segment are made to businesses and are generally secured by assets of the business. Repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased consumer spending, will have an effect on the credit quality in this segment.
Consumer: Loans in this segment are generally unsecured and repayment is dependent on the credit quality of the individual borrower.
The allocated component relates to loans that are classified as impaired. Impairment is measured on a loan by loan basis for commercial, commercial real estate and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent. An allowance is established when the discounted cash flows (or collateral value) of the impaired loan is lower than the carrying value of that loan.
Troubled debt restructurings are individually evaluated for impairment and included in the separately identified impairment disclosures. TDRs are measured at the present value of estimated future cash flows using the loan’s effective rate at inception. If a TDR is considered to be a collateral dependent loan, the loan is reported, net, at the fair value of the collateral. For TDRs that subsequently default, the Company determines the amount of the allowance on that loan in accordance with the accounting policy for the allowance for loan losses on loans individually identified as impaired.
An unallocated component can be maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating allocated and general reserves in the portfolio.
Income Taxes. The Company recognizes income taxes under the asset and liability method. Under this method, deferred tax assets and liabilities are established for the temporary differences between the accounting basis and the tax basis of our assets and liabilities at enacted tax rates expected to be in effect when the amounts related to such temporary differences are realized or settled. A tax valuation allowance is established, as needed, to reduce net deferred tax assets to the amount expected to be realized.
The Company examines its significant income tax positions quarterly to determine whether a tax benefit is more likely than not to be sustained upon examination by tax authorities.
Balance Sheet Analysis
Assets. Total assets were $1.59 billion at June 30, 2021, representing an increase of $79.3 million, or 5.3%, from $1.51 billion at December 31, 2020. The increase resulted primarily from increases in cash and cash equivalents of $56.6 million, and net loans of $19.8 million.
Cash and Cash Equivalents. Cash and cash equivalents increased $56.6 million, or 67.5%, to $140.4 million at June 30, 2021 from $83.8 million at December 31, 2020. The increase in cash and cash equivalents is primarily due to an increase in deposits.
Loans. At June 30, 2021, net loans were $1.34 billion, or 84.2% of total assets, compared to $1.32 billion, or 87.3% of total assets, at December 31, 2020. Increases in commercial loans of $71.8 million, or 12.7% and construction and land development loans of $4.6 million, or 15.9% were partially offset by decreases in mortgage warehouse loans of $38.2 million, or 14.4%, commercial real estate loans of $7.7 million, or 1.8%, residential real estate loans of $6.2 million, or 18.8%, and consumer loans of $2.5 million, or 45.1%. Our commercial loan growth was primarily due to increases in our specialty lending portfolios. As of June 30, 2021, enterprise value loans, which we also refer to as search fund lending, merger and acquisition, re-capitalization, and shareholder/partner buyout loans, increased $17.9 million, or 6.3%, to $304.0 million compared to $286.1 million at December 31, 2020. For a detailed discussion of our enterprise value loans, see “Business – Lending Activities – Commercial Business Loans” in our Annual Report on Form 10-K. Renewable energy loans increased $13.8 million, or 37.1%, to $51.0 million compared to $37.2 million at December 31, 2020. Also included in commercial loans at June 30, 2021 and December 31, 2020 were $45.0 million and $15.0 million, respectively, in loans to cryptocurrency companies. In late 2020 the Bank began offering lines of credit to enterprise businesses in the cryptocurrency space. These lines of credit are utilized by these digital asset businesses to further their offerings in crypto-backed lending, margin trading, crypto mining operations, or other growth initiatives in the rapidly expanding industry. These lines of credit are collateralized by the United States dollar (“USD”) value of the digital currency. The Bank uses a custodian to hold the digital currency and monitors the collateral coverage ratio on an ongoing basis. If warranted, the Bank will instruct the custodian to liquidate the collateral and provide us with the USD proceeds of the liquidation.
The following table sets forth the composition of our loan portfolio by type of loan at the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| At |
| At | ||||||||
| June 30, |
| December 31, | ||||||||
| 2021 |
| 2020 | ||||||||
| Amount |
|
| Percent |
| Amount |
|
| Percent | ||
Commercial real estate | $ | 431,242 |
|
| 31.72% |
| $ | 438,949 |
|
| 32.82% |
Commercial |
| 637,780 |
|
| 46.92% |
|
| 565,976 |
|
| 42.31% |
Residential real estate |
| 26,618 |
|
| 1.96% |
|
| 32,785 |
|
| 2.46% |
Construction and land development |
| 33,524 |
|
| 2.47% |
|
| 28,927 |
|
| 2.16% |
Consumer |
| 3,047 |
|
| 0.22% |
|
| 5,547 |
|
| 0.41% |
Mortgage warehouse |
| 227,142 |
|
| 16.71% |
|
| 265,379 |
|
| 19.84% |
|
| 1,359,353 |
|
| 100.00% |
|
| 1,337,563 |
|
| 100.00% |
Allowance for loan losses |
| (19,412) |
|
|
|
|
| (18,518) |
|
|
|
Deferred loan fees, net |
| (5,306) |
|
|
|
|
| (4,235) |
|
|
|
Net loans | $ | 1,334,635 |
|
|
|
| $ | 1,314,810 |
|
|
|
Deposits. Total deposits increased $84.4 million, or 6.8%, to $1.32 billion at June 30, 2021 from $1.24 billion at December 31, 2020. The increase in deposits was due to an increase of $91.9 million, or 16.6%, in NOW and demand deposits, an increase of $42.2 million, or 11.9% in money market accounts, an increase of $2.9 million, or 1.9%, in savings accounts, partially offset by a decrease of $52.6 million, or 29.5%, in time deposits. NOW and demand deposits increased primarily due to increased deposit balances from new and expanded relationships with digital asset customers. Digital asset deposit balances increased $63.6 million, or 205.8% and were $94.6 million at June 30, 2021 compared to $30.9 million at December 31, 2020. The expansion in our digital asset relationships are the direct result of initiatives by the Bank to expand our services and customer base in the cryptocurrency space. The Bank serves digital asset customers by providing robust fiat banking products for exchanges, brokers and institutional investors without providing custody solutions or storage of the cryptocurrency. These offerings to digital asset customers have enabled us to focus on growing our non-interest bearing demand deposits. Total non-interest bearing deposits to total deposits was 36.6% as of June 30, 2021 compared to 31.0% as of December 31, 2020. With the successful increases in our digital asset deposits, we were able to decrease time deposits by rolling off brokered certificates of deposit as they matured. Money market deposits increased primarily due to increased relationships with our traditional commercial customer base. The increase in savings accounts is primarily caused by increased consumer savings.
Shareholders’ Equity. Total shareholders’ equity decreased $4.3 million, or 1.8%, to $231.6 million at June 30, 2021, from $235.9 million at December 31, 2020. The decrease was primarily due to the repurchase of 869,301 shares of common stock for $12.4 million, $1.2 million in dividends paid, and a decrease in other comprehensive income of $59,000, partially offset by net income of $7.5 million, stock-based compensation expense of $1.3 million and employee stock ownership plan shares earned of $647,000. Book value per share increased to $12.69 at June 30, 2021 from $12.38 at December 31, 2020.
Asset Quality.
The following table sets forth information regarding our non-performing assets at the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
| At |
| At | ||
| June 30, |
| December 31, | ||
(Dollars in thousands) | 2021 |
| 2020 | ||
Non-accrual loans: |
|
|
|
|
|
Commercial real estate | $ | 114 |
| $ | — |
Commercial |
| 3,615 |
|
| 4,198 |
Residential real estate |
| 923 |
|
| 1,156 |
Construction and land development |
| — |
|
| — |
Consumer |
| 14 |
|
| 65 |
Mortgage warehouse |
| — |
|
| — |
Total non-accrual loans |
| 4,666 |
|
| 5,419 |
|
|
|
|
|
|
Accruing loans past due 90 days or more |
| — |
|
| — |
Other real estate owned |
| — |
|
| — |
Total non-performing assets | $ | 4,666 |
| $ | 5,419 |
|
|
|
|
|
|
Total loans (1) | $ | 1,354,047 |
| $ | 1,333,328 |
Total assets | $ | 1,585,106 |
| $ | 1,505,781 |
Total non-performing loans to total loans (1) |
| 0.34% |
|
| 0.41% |
Total non-performing assets to total assets |
| 0.29% |
|
| 0.36% |
(1) Loans are presented before the allowance for loan losses but include deferred fees/costs.
Non-accrual commercial loan balances decreased for the six-month period ended June 30, 2021 primarily due to one $1.8 million commercial relationship that was taken off non-accrual status during the second quarter of 2021 after demonstrating the ability to pay. The decrease was partially offset by a $1.3 million relationship that was placed on non-accrual during the second quarter with specific reserves of $956,000 being allocated as of June 30, 2021. In addition to this relationship, non-accrual commercial loan balances included another $2.0 million relationship at June 30, 2021 that was evaluated and specific reserves of $1.8 million were allocated.
The Company has cooperative relationships with the vast majority of its non-performing loan customers. Repayment of non-performing loans is largely dependent on the return of such loans to performing status or the liquidation of the underlying collateral. The Company pursues the resolution of all non-performing loans through collections, restructures, voluntary liquidation of collateral by the borrower and, where necessary, legal action. When attempts to work with a customer to return a loan to performing status, including restructuring the loan, are unsuccessful, the Company will initiate appropriate legal action seeking to acquire property by deed in lieu of foreclosure or through foreclosure, or to liquidate business assets.
The Company established a modification program in accordance with applicable regulations to provide economic relief in response to the COVID-19 pandemic. In working with our borrowers, the Company has provided up to six month payment deferrals. At the completion of the payment deferral, the Company has allowed for deferral extensions on an as-needed and case-by-case basis. Under agency guidance and Section 4013 of the CARES Act, these modifications will not be classified as troubled debt restructurings and are not considered delinquent. As of June 30, 2021, 20 loans totaling $18.9 million, or 1.4% of total loans, remained modified, compared to 38 loans totaling $43.1 million, or 3.2% of total loans at December 31, 2020.
The extent to which industries, or the tangential impact of those industries to other borrowers or industries are impacted, will likely be in direct proportion to the duration and depth of the COVID-19 pandemic. In determining “at-risk” industries we have used a threshold of 25% when comparing the value of COVID-19 modified loans to total loans within the industry. We identified 6.0% of total commercial real estate loans, 1.0% of total commercial loans and 34.3% of total construction and land development loans as being at-risk at June 30, 2021. Modified loans in industries not considered at risk totaled $4.4 million at June 30, 2021. As of June 30, 2021 total balances within the at-risk industries are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commercial Real Estate |
| Commercial |
| Construction and Land Development |
| Total | ||||||||||||||||
(Dollars in thousands) |
| Total Loans |
| Total Modified |
| Total Loans |
| Total Modified |
| Total Loans |
| Total Modified |
| Total Loans |
| Total Modified | ||||||||
Hotel/motel/inn |
| $ | 25,938 |
| $ | 2,147 |
| $ | 789 |
| $ | — |
| $ | 11,511 |
| $ | 9,330 |
| $ | 38,238 |
| $ | 11,477 |
Non-essential retail - transit services |
|
| — |
|
| — |
|
| 5,259 |
|
| 3,069 |
|
| — |
|
| — |
|
| 5,259 |
|
| 3,069 |
|
| $ | 25,938 |
| $ | 2,147 |
| $ | 6,048 |
| $ | 3,069 |
| $ | 11,511 |
| $ | 9,330 |
| $ | 43,497 |
| $ | 14,546 |
The Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”), a $2 trillion legislative package, was signed into law at the end of March 2020. The goal of the CARES Act is to prevent a severe economic downturn through various measures, including direct financial aid to American families and economic stimulus to significantly impacted industry sectors. Additionally, the Economic Aid Act was enacted on December 27, 2020, providing for a second round of PPP loans. The Consolidated Appropriations Act which also passed on December 27, 2020 provided the option of postponing adoption of the standard until the earlier of the end of the national emergency declaration related to the COVID-19 pandemic or December 31, 2022. The Federal Reserve also took actions to mitigate the economic impact of the COVID-19 pandemic, including cutting the federal funds rate 150 basis points and targeting a 0 to 25 basis point rate. In addition to the general impact of the COVID-19 pandemic, certain provisions of the CARES Act as well as other legislative and regulatory relief efforts are expected to have a material impact on the Company’s operations.
The Economic Aid Act amended the PPP by extending the authority of the SBA to guarantee loans and the ability of PPP lenders to disburse PPP loans until March 31, 2021. The PPP Extension Act of 2021, which was enacted on March 30, 2021, extended the PPP application deadline to May 31, 2021, and provided the SBA additional time to process applications through June 30, 2021. During the first round of the PPP, the Company originated $78.0 million in PPP loans. As of June 30, 2021, the Company has originated an additional $46.0 million under the second round of the PPP. The Company continues to work with customers who received PPP loans on applying for loan forgiveness, and as of June 30, 2021, of the $124.0 million in PPP loans issued, only $43.3 million remained outstanding with unaccreted fee income totaling $1.7 million.
Allowance for Loan Losses. The allowance for loan losses is maintained at levels considered adequate by management to provide for probable loan losses inherent in the loan portfolio as of the consolidated balance sheet reporting dates. The allowance for loan losses is based on management’s assessment of various factors affecting the loan portfolio, including loan growth, portfolio composition, delinquent and non-accrual loans, national and local business and economic conditions and loss experience and an overall evaluation of the quality of the underlying collateral.
The following table sets forth activity in our allowance for loan losses for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
| Six Months Ended | ||||
| June 30, | ||||
(Dollars in thousands) | 2021 |
| 2020 | ||
Allowance at beginning of period | $ | 18,518 |
| $ | 13,844 |
Provision for loan losses |
| 2,422 |
|
| 3,971 |
Charge offs: |
|
|
|
|
|
Commercial real estate |
| 150 |
|
| — |
Commercial |
| 1,409 |
|
| 239 |
Residential real estate |
| — |
|
| — |
Construction and land development |
| — |
|
| — |
Consumer |
| 191 |
|
| 513 |
Mortgage warehouse |
| — |
|
| — |
Total charge-offs |
| 1,750 |
|
| 752 |
|
|
|
|
|
|
Recoveries: |
|
|
|
|
|
Commercial real estate |
| 81 |
|
| — |
Commercial |
| 97 |
|
| 7 |
Residential real estate |
| 2 |
|
| 4 |
Construction and land development |
| — |
|
| — |
Consumer |
| 42 |
|
| 84 |
Mortgage warehouse |
| — |
|
| — |
Total recoveries |
| 222 |
|
| 95 |
|
|
|
|
|
|
Net charge-offs |
| 1,528 |
|
| 657 |
|
|
|
|
|
|
Allowance at end of period | $ | 19,412 |
| $ | 17,158 |
|
|
|
|
|
|
Non-performing loans at end of period | $ | 4,666 |
| $ | 26,039 |
Total loans outstanding at end of period (1) |
| 1,354,047 |
|
| 1,282,249 |
Average loans outstanding during the period (1) |
| 1,310,127 |
|
| 1,138,223 |
|
|
|
|
|
|
Allowance to non-performing loans |
| 416.03% |
|
| 65.89% |
Allowance to total loans outstanding at end of period |
| 1.43% |
|
| 1.34% |
Net charge-offs to average loans outstanding during the period (annualized) |
| 0.23% |
|
| 0.12% |
(1) Loans are presented before the allowance for loan losses but include deferred fees/costs
During the six months ended June 30, 2021, the provision for loan losses was $2.4 million compared to $4.0 million for the same period in 2020. The decrease in the provision is primarily attributable to the impact COVID-19 had on the 2020 provision.
Net charge-offs for the six months ended June 30, 2021 were $1.5 million compared to $657,000 for the same period in 2020. The primary reason for the increase in net charge-offs was the charge-off of a $1.2 million impaired loan that was previously reserved for during the first quarter.
Results of Operations for the Three Months Ended June 30, 2021 and 2020
General. Net income decreased $84,000, or 2.6%, to $3.2 million for the three months ended June 30, 2021 from $3.3 million for the three months ended June 30, 2020. The decrease was primarily related to an increase of $1.2 million in noninterest expense and an increase in the provision for loan losses of $797,000, partially offset by increases in net interest and dividend income of $1.6 million and noninterest income of $399,000.
Interest and Dividend Income. Interest and dividend income increased $859,000, or 5.9%, to $15.5 million for the three months ended June 30, 2021 from $14.7 million for the three months ended June 30, 2020. This increase was attributable to an increase in interest and fees on loans, which increased $907,000, or 6.3%, to $15.3 million for the three months ended June 30, 2021 from $14.4 million for the three months ended June 30, 2020, partially offset by a decrease in interest and dividends on securities of $73,000, or 28.2%, to $186,000 for the three months ended June 30, 2021 from $259,000 for the three months June 30, 2020.
The increase in interest income on loans was due to an increase in the average balance of loans of $95,000, or 7.8%, to $1.30 billion for the three months ended June 30, 2021, from $1.20 billion for the three months ended June 30, 2020. The increase in interest income is also attributable to the accretion of fee income related to SBA PPP loans. The amount of income recognized from these fees totaled $614,000 for the three months ended June 30, 2021 compared to $255,000 for the three months ended June 30, 2020. The increase from increased loan balances was partially offset by a decrease in loan yields of seven basis points to 4.70% for the three months ended June 30, 2021 due to a decrease in market interest rates.
The decrease in interest and dividends on securities was due to a decrease in the average balance of investment securities of $5.2 million, or 13.0%, to $34.6 million for the three months ended June 30, 2021 from $39.8 million for the three months ended June 30, 2020. In addition, interest and dividend income on securities decreased due to the yield on securities decreasing 23 basis points due to a decrease in market interest rates.
Interest Expense. Interest expense decreased $709,000, or 43.8%, to $910,000 for the three months ended June 30, 2021 from $1.6 million for the three months ended June 30, 2020. The decrease was caused by decreases in interest expense on deposits and borrowings. Interest expense on deposits decreased $604,000, or 41.9%, to $839,000 for the three months ended June 30, 2021 from $1.4 million for the three months ended June 30, 2020. This was due primarily to the cost of interest-bearing deposits decreasing 42 basis points to 0.41% for the three months ended June 30, 2021 from 0.83% for the three months ended June 30, 2020. The decrease in cost was partially offset by an increase in the average balance of interest-bearing deposits of $129.5 million, or 18.6%, to $827.0 million for the three months ended June 30, 2021 from $697.5 million for the three months ended June 30, 2020. The increase resulted primarily from an increase in the average balance of money market accounts, which increased $94.1 million, or 33.4%, NOW accounts, which increased $31.8 million, or 25.3% and savings accounts which increased $21.6 million, or 16.7%, partially offset by a decrease in certificates of deposit which decreased $18.0 million, or 11.3%.
Interest expense on borrowings decreased $105,000, or 59.7%, to $71,000 for the three months ended June 30, 2021 from $176,000 for the three months June 30, 2021 due to a decrease in the average balance of borrowings of $39.9 million, or 74.7%, to $13.5 million for the three months ended June 30, 2021 from $53.4 million for the three months ended June 30, 2020. The decrease in average balance was partially offset by an increase in the cost of borrowings of 78 basis points to 2.10% for the three months ended June 30, 2021 from 1.32% for the three months ended June 30, 2020.
Net Interest and Dividend Income. Net interest and dividend income increased by $1.6 million, or 12.0%, to $14.6 million for the three months ended June 30, 2021 from $13.0 million for the three months ended June 30, 2020. The growth in net interest and dividend income this quarter over the prior year’s second quarter was primarily the result of an increase in our average interest earning assets of $211.7 million, or 16.7%, offset by an increase in average interest-bearing liabilities of $89.6 million, or 11.9% and a decrease in net interest margin of 17 basis points to 3.95%.
Provision for Loan Losses. The provision for loan losses was $1.7 million for the three months ended June 30, 2021 compared to $872,000 for the three months ended June 30, 2020, which was an increase of $797,000, or 91.4%. The changes in the provision were based on loan portfolio growth and composition changes, historical charge-off trends, levels of problem loans including increased specific reserves, and other asset quality trends.
The provision recorded resulted in an allowance for loan losses of $19.4 million, or 1.43% of total loans, at June 30, 2021, compared to $18.5 million, or 1.39% of total loans, at December 31, 2020, and $17.2 million, or 1.34% of total loans, at June 30, 2020. Included in total loans at June 30, 2021 was $43.3 million in PPP loans originated as part of the CARES Act that we believe have no credit risk due to a government guarantee; therefore, we have not provided an allowance for losses for these loans. Excluding PPP loans, the allowance to total loans as of June 30, 2021 was 1.48%. As of June 30, 2021, there was $227.1 million in outstanding mortgage warehouse loans. These loans are assessed at a lower credit risk and do not carry the same allocation as a traditional commercial loan. As of June 30, 2021, $341,000 in reserves were allocated to the mortgage warehouse loans. Non-accrual loans as of June 30, 2021 consisted primarily of two commercial relationships. Impairment was evaluated and specific reserves of $2.8 million were allocated to impaired loans as of June 30, 2021.
Noninterest Income. Noninterest income increased $399,000, or 56.7%, and was $1.1 million for the three months ended June 30, 2021 compared to $704,000 for the three months ended June 30, 2020. The increase is primarily due to an increase in other service charges and fees of $177,000, or 67.8%, and an increase in customer service fees on deposit accounts of $169,000, or 64.0%. The increase in other service charges and fees is primarily due to waived fees in 2020 for customers impacted by COVID-19 in addition to a loan payoff charge on a commercial real estate loan. The increase in customer service fees on deposit accounts is primarily due to waived fees in 2020 for customers impacted by COVID-19 in addition to fees generated from the cash vault services for our customers who operate Bitcoin ATMs.
Noninterest Expense. Noninterest expense increased $1.1 million, or 14.0%, to $9.5 million for the three months ended June 30, 2021 compared to $8.4 million for the three months ended June 30, 2020. The increase is primarily due to an increase in salaries and employee benefits expense, professional fees, data processing fees and directors’ compensation. The increase of $905,000, or 15.6%, in salary and employee benefits was primarily due to increased stock-based compensation expense and a higher number of sales and operations positions compared to the same period in 2020. The increase of $102,000, or 27.8%, in professional fees was primarily due to costs paid to third party vendors for program assistance as well as increased legal, and audit and compliance costs. Data processing fees increased $92,000 or 41.4%, primarily due to new contracts for deposit services. Directors’ compensation increased $90,000, or 52.6%, primarily due to increased stock-based compensation expense.
Income Tax Provision. We recorded a provision for income taxes of $1.3 million for the three months ended June 30, 2021 and 2020, reflecting an effective tax rate of 29.8% and 27.9% for the three months ended June 30, 2021 and 2020, respectively.
Average Balance Sheet and Related Yields and Rates
The following table sets forth the average balance sheets, annualized average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments have been made, as the amount of tax free interest-earning assets is immaterial. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Three Months Ended June 30, | ||||||||||||||
| 2021 |
| 2020 | ||||||||||||
|
|
|
| Interest |
|
|
|
|
|
| Interest |
|
| ||
| Average |
| Earned/ |
| Yield/ |
| Average |
| Earned/ |
| Yield/ | ||||
(Dollars in thousands) | Balance |
| Paid |
| Rate (5) |
| Balance |
| Paid |
| Rate (5) | ||||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (1) | $ | 1,302,699 |
| $ | 15,298 |
| 4.70% |
| $ | 1,207,921 |
| $ | 14,391 |
| 4.77% |
Short-term investments |
| 140,985 |
|
| 29 |
| 0.08% |
|
| 18,915 |
|
| 4 |
| 0.08% |
Debt securities available-for-sale |
| 33,798 |
|
| 183 |
| 2.17% |
|
| 38,503 |
|
| 219 |
| 2.28% |
Federal Home Loan Bank stock |
| 843 |
|
| 3 |
| 1.42% |
|
| 1,323 |
|
| 40 |
| 12.09% |
Total interest-earning assets |
| 1,478,325 |
|
| 15,513 |
| 4.20% |
|
| 1,266,662 |
|
| 14,654 |
| 4.63% |
Non-interest earning assets |
| 70,357 |
|
|
|
|
|
|
| 59,271 |
|
|
|
|
|
Total assets | $ | 1,548,682 |
|
|
|
|
|
| $ | 1,325,933 |
|
|
|
|
|
Liabilities and shareholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings accounts | $ | 151,381 |
| $ | 56 |
| 0.15% |
| $ | 129,753 |
| $ | 77 |
| 0.24% |
Money market accounts |
| 375,537 |
|
| 447 |
| 0.48% |
|
| 281,457 |
|
| 516 |
| 0.73% |
NOW accounts |
| 157,845 |
|
| 89 |
| 0.23% |
|
| 126,023 |
|
| 113 |
| 0.36% |
Certificates of deposit |
| 142,258 |
|
| 247 |
| 0.69% |
|
| 160,295 |
|
| 737 |
| 1.84% |
Total interest-bearing deposits |
| 827,021 |
|
| 839 |
| 0.41% |
|
| 697,528 |
|
| 1,443 |
| 0.83% |
Borrowings |
| 13,500 |
|
| 71 |
| 2.10% |
|
| 53,438 |
|
| 176 |
| 1.32% |
Total interest-bearing liabilities |
| 840,521 |
|
| 910 |
| 0.43% |
|
| 750,966 |
|
| 1,619 |
| 0.86% |
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
| 452,766 |
|
|
|
|
|
|
| 324,296 |
|
|
|
|
|
Other noninterest-bearing liabilities |
| 18,731 |
|
|
|
|
|
|
| 15,659 |
|
|
|
|
|
Total liabilities |
| 1,312,018 |
|
|
|
|
|
|
| 1,090,921 |
|
|
|
|
|
Total equity |
| 236,664 |
|
|
|
|
|
|
| 235,012 |
|
|
|
|
|
Total liabilities and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity | $ | 1,548,682 |
|
|
|
|
|
| $ | 1,325,933 |
|
|
|
|
|
Net interest income |
|
|
| $ | 14,603 |
|
|
|
|
|
| $ | 13,035 |
|
|
Interest rate spread (2) |
|
|
|
|
|
| 3.77% |
|
|
|
|
|
|
| 3.77% |
Net interest-earning assets (3) | $ | 637,804 |
|
|
|
|
|
| $ | 515,696 |
|
|
|
|
|
Net interest margin (4) |
|
|
|
|
|
| 3.95% |
|
|
|
|
|
|
| 4.12% |
Average interest-earning assets to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest-bearing liabilities |
| 175.88% |
|
|
|
|
|
|
| 168.67% |
|
|
|
|
|
(1)Interest earned/paid on loans includes fee income related to SBA loan fee accretion of $614,000 and $255,000 for the three months ended June 30, 2021 and June 30, 2020, respectively. Interest earned/paid on loans also includes mortgage warehouse loan origination fee income of $290,000 and $171,000 for the three months ended June 30, 2021 and June 30, 2020, respectively.
(2)Net interest rate spread represents the difference between the weighted average yield on interest-bearing assets and the weighted average of interest-bearing liabilities.
(3)Net interest-earning assets represent total interest earning assets less total interest-bearing liabilities.
(4)Net interest margin represents net interest income divided by average total interest-earning assets.
(5)Annualized.
Rate/Volume Analysis
The following table sets forth the effects of changing rates and volumes on our net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effect attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Three Months Ended June 30, 2021 | |||||||
| Compared to the Three Months Ended June 30, 2020 | |||||||
| Increase (Decrease) Due to |
| Total | |||||
(In thousands) | Rate |
| Volume |
| Increase | |||
Interest-earning assets: |
|
|
|
|
|
|
|
|
Loans | $ | (209) |
| $ | 1,116 |
| $ | 907 |
Short-term investments |
| — |
|
| 25 |
|
| 25 |
Investment securities |
| (10) |
|
| (26) |
|
| (36) |
Federal Home Loan Bank stock |
| (26) |
|
| (11) |
|
| (37) |
Total interest-earning assets |
| (245) |
|
| 1,104 |
|
| 859 |
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
Savings accounts |
| (32) |
|
| 11 |
|
| (21) |
Money market accounts |
| (212) |
|
| 143 |
|
| (69) |
NOW accounts |
| (48) |
|
| 24 |
|
| (24) |
Certificates of deposit |
| (415) |
|
| (75) |
|
| (490) |
Total interest-bearing deposits |
| (707) |
|
| 103 |
|
| (604) |
Borrowings |
| 70 |
|
| (175) |
|
| (105) |
Total interest-bearing liabilities |
| (637) |
|
| (72) |
|
| (709) |
Change in net interest income | $ | 392 |
| $ | 1,176 |
| $ | 1,568 |
Results of Operations for the Six Months Ended June 30, 2021 and 2020
General. Net income increased $3.0 million, or 66.5%, to $7.5 million for the six months ended June 30, 2021 from $4.5 million for the six months ended June 30, 2020. The increase was primarily related to an increase of $4.4 million in net interest and dividend income and a decrease in the provision for loan losses of $1.5 million, partially offset by an increase of $2.1 million in noninterest expense and an increase of $1.3 million in the provision for income taxes.
Interest and Dividend Income. Interest and dividend income increased $2.7 million, or 9.3%, to $31.4 million for the six months ended June 30, 2021 from $28.7 million for the six months ended June 30, 2020. This increase was attributable to an increase in interest and fees on loans, which increased $2.8 million, or 10.1%, to $31.0 million for the six months ended June 30, 2021 from $28.2 million for the six months ended June 30, 2020, partially offset by a decrease in interest and dividends on securities of $162,000, or 31.3%, to $355,000 for the six months ended June 30, 2021 from $517,000 for the six months June 30, 2020.
The increase in interest income on loans was due to an increase in the average balance of loans of $172,000, or 15.1%, to $1.31 billion for the six months ended June 30, 2021, from $1.14 billion for the six months ended June 30, 2020. The increase in interest income is also attributable to the accretion of fee income related to SBA PPP loans. The amount of income recognized from these fees totaled $1.2 million for the six months ended June 30, 2021 compared to $255,000 for the six months ended June 30, 2020. The increase was partially offset by a decrease in loan yields of 21 basis points to 4.73% for the six months ended June 30, 2021 due to a decrease in market interest rates.
The decrease in interest and dividends on securities was due to a decrease in the average balance of investment securities of $8.6 million, or 20.4%, to $33.4 million for the six months ended June 30, 2021 from $42.0 million for the six months ended June 30, 2020. In addition, interest and dividend income on securities decreased due to the yield on securities decreasing 34 basis points due to a decrease in market interest rates.
Interest Expense. Interest expense decreased $1.7 million, or 48.0%, to $1.9 million for the six months ended June 30, 2021 from $3.6 million for the six months ended June 30, 2020. The decrease was caused by decreases in interest expense on deposits and borrowings. Interest expense on deposits decreased $1.3 million, or 43.3%, to $1.8 million for the six months ended June 30, 2021 from $3.1 million for the six months ended June 30, 2020. This was due primarily to the cost of interest-bearing deposits decreasing 51 basis
points to 0.42% for the six months ended June 30, 2021 from 0.93% for the six months ended June 30, 2020. The decrease in cost was partially offset by an increase in the average balance of interest-bearing deposits of $170.2 million, or 25.5%, to $836.5 million for the six months ended June 30, 2021 from $666.3 million for the six months ended June 30, 2020. The increase resulted primarily from an increase in the average balance of money market accounts, which increased $106.6 million, or 39.7%, NOW accounts which increased $30.4 million, or 24.3%, savings accounts which increased $25.9 million, or 20.7%, and certificates of deposit which increased $7.2 million, or 4.9%.
Interest expense on borrowings decreased $406,000, or 74.2%, to $141,000 for the six months ended June 30, 2021 from $547,000 for the six months June 30, 2020 due to a decrease in the average balance of borrowings of $52.7 million, or 79.6%, to $13.5 million for the six months ended June 30, 2021 from $66.2 million for the six months ended June 30, 2020. The decrease in average balance was partially offset by an increase in the cost of borrowings of 44 basis points to 2.09% for the six months ended June 30, 2021 from 1.65% for the six months ended June 30, 2020.
Net Interest and Dividend Income. Net interest and dividend income increased by $4.4 million, or 17.5%, to $29.5 million for the six months ended June 30, 2021 from $25.1 million for the six months ended June 30, 2020. The growth in net interest and dividend income was primarily the result of an increase in our average interest earning assets of $271.0 million, or 22.6%, offset by an increase in average interest-bearing liabilities of $170.2 million, or 25.5% and a decrease in net interest margin of 18 basis points to 4.01%.
Provision for Loan Losses. The provision for loan losses was $2.4 million for the six months ended June 30, 2021 compared to $4.0 million for the six months ended June 30, 2020, which was a decrease of $1.6 million, or 39.0%. The changes in the provision were based on management’s assessment of economic conditions, including the impact of the COVID-19 pandemic, loan portfolio growth and composition changes, historical charge-off trends, levels of problem loans and other asset quality trends.
The provision recorded resulted in an allowance for loan losses of $19.4 million, or 1.43% of total loans, at June 30, 2021, compared to $18.5 million, or 1.39% of total loans, at December 31, 2020, and $17.2 million, or 1.34% of total loans, at June 30, 2020. Included in total loans at June 30, 2021 was $43.3 million in PPP loans originated as part of the CARES Act that we believe have no credit risk due to a government guarantee; therefore, we have not provided an allowance for losses for these loans. Excluding PPP loans, the allowance to total loans as of June 30, 2021 was 1.48%. As of June 30, 2021, there was $227.1 million in outstanding mortgage warehouse loans. These loans are assessed at a lower credit risk and do not carry the same allocation as a traditional commercial loan. As of June 30, 2021, $341,000 in reserves were allocated to the mortgage warehouse loans. Non-accrual loans as of June 30, 2021 consisted primarily of two commercial relationships. Impairment was evaluated and specific reserves of $2.8 million were allocated to impaired loans as of June 30, 2021.
Noninterest Income. Noninterest income increased $407,000, or 23.7%, and was $2.1 million for the six months ended June 30, 2021 compared to $1.7 million for the six months ended June 30, 2020. The increase is primarily due to an increase in customer service fees on deposit accounts of $196,000, or 31.8%, and an increase in other service charges and fees of $67,000, or 9.3%. The increase in customer service fees on deposit accounts was primarily due to waived fees in 2020 for customers impacted by COVID-19 in addition to fees generated from the cash vault services for our customers who operate Bitcoin ATMs. Other service charges and fees increased primarily due to income from a loan payoff charge on a commercial real estate loan partially offset by a decrease in overdraft fee income. Noninterest income for the six months ended June 30, 2021 also increased due to an increase in bank owned life insurance income of $92,000, or 26.3%, when compared to the same period in 2020 due to the purchase of additional insurance policies in 2020. Other income increased $52,000, or 192.6% for the six months ended June 30, 2021 primarily due to a one-time incentive payment on a service contract received in the first quarter of 2021.
Noninterest Expense. Noninterest expense increased $2.0 million, or 12.4%, to $18.7 million for the six months ended June 30, 2021 compared to $16.7 million for the six months ended June 30, 2020. The increase is primarily due to an increase in salaries and employee benefits expense, data processing fees, directors’ compensation, professional fees and deposit insurance expenses, partially offset by a decrease in write downs of other assets and receivables. The increase of $2.0 million, or 17.7%, for the six months ended June 30, 2021 when compared to the same period in 2020 in salary and employee benefits was primarily due to stock based compensation expense and a higher number of sales and operations positions compared to the same period in 2020. Data processing fees increased $187,000, or 41.7%, primarily due to new contracts for deposit services. Directors’ compensation increased $150,000, or 41.1%, primarily due to increase stock-based compensation expense. Professional fees increased $147,000, or 19.5%, primarily due to management fees and an increase in audit and compliance costs. Deposit insurance expenses increased $93,000, or 75.0%, primarily due to one-time credits that were recognized in the first quarter of 2020 that resulted in a lower expense. These increases were offset by a decrease in write downs of other assets and receivables of $500,000. In the first quarter of 2020 a write-down of a notes receivable balance was completed after we evaluated the collectability and determined that $500,000 was uncollectible.
Income Tax Provision. We recorded a provision for income taxes of $3.0 million for the six months ended June 30, 2021, reflecting an effective tax rate of 28.7%, compared to a provision of $1.7 million for the six months ended June 30, 2020, reflecting an effective tax rate of 27.5%.
Average Balance Sheet and Related Yields and Rates
The following table sets forth the average balance sheets, annualized average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments have been made, as the amount of tax free interest-earning assets is immaterial. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months Ended June 30, | ||||||||||||||
|
| 2021 |
|
| 2020 | ||||||||||
|
|
|
|
| Interest |
|
|
|
|
|
|
| Interest |
|
|
|
| Average |
|
| Earned/ |
| Yield/ |
|
| Average |
|
| Earned/ |
| Yield/ |
(Dollars in thousands) |
| Balance |
|
| Paid |
| Rate |
|
| Balance |
|
| Paid |
| Rate |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans | $ | 1,310,127 |
| $ | 30,995 |
| 4.73% |
| $ | 1,138,223 |
| $ | 28,151 |
| 4.95% |
Short-term investments |
| 126,671 |
|
| 52 |
| 0.08% |
|
| 19,045 |
|
| 75 |
| 0.79% |
Investment securities |
| 32,578 |
|
| 348 |
| 2.14% |
|
| 39,767 |
|
| 457 |
| 2.30% |
Federal Home Loan Bank stock |
| 869 |
|
| 7 |
| 1.61% |
|
| 2,242 |
|
| 60 |
| 5.35% |
Total interest-earning assets |
| 1,470,245 |
|
| 31,402 |
| 4.27% |
|
| 1,199,277 |
|
| 28,743 |
| 4.79% |
Non-interest earning assets |
| 68,269 |
|
|
|
|
|
|
| 58,227 |
|
|
|
|
|
Total assets | $ | 1,538,514 |
|
|
|
|
|
| $ | 1,257,504 |
|
|
|
|
|
Liabilities and shareholders' equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Savings accounts | $ | 151,378 |
| $ | 111 |
| 0.15% |
| $ | 125,430 |
| $ | 182 |
| 0.29% |
Money market accounts |
| 375,309 |
|
| 924 |
| 0.49% |
|
| 268,669 |
|
| 1,221 |
| 0.91% |
NOW accounts |
| 155,582 |
|
| 187 |
| 0.24% |
|
| 125,155 |
|
| 268 |
| 0.43% |
Certificates of deposit |
| 154,256 |
|
| 528 |
| 0.68% |
|
| 147,057 |
|
| 1,418 |
| 1.93% |
Total interest-bearing deposits |
| 836,525 |
|
| 1,750 |
| 0.42% |
|
| 666,311 |
|
| 3,089 |
| 0.93% |
Borrowings |
| 13,500 |
|
| 141 |
| 2.09% |
|
| 66,154 |
|
| 547 |
| 1.65% |
Total interest-bearing liabilities |
| 850,025 |
|
| 1,891 |
| 0.44% |
|
| 732,465 |
|
| 3,636 |
| 0.99% |
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
| 432,670 |
|
|
|
|
|
|
| 275,368 |
|
|
|
|
|
Other noninterest-bearing liabilities |
| 18,361 |
|
|
|
|
|
|
| 15,694 |
|
|
|
|
|
Total liabilities |
| 1,301,056 |
|
|
|
|
|
|
| 1,023,527 |
|
|
|
|
|
Total equity |
| 237,458 |
|
|
|
|
|
|
| 233,977 |
|
|
|
|
|
Total liabilities and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equity | $ | 1,538,514 |
|
|
|
|
|
| $ | 1,257,504 |
|
|
|
|
|
Net interest income |
|
|
| $ | 29,511 |
|
|
|
|
|
| $ | 25,107 |
|
|
Interest rate spread (1) |
|
|
|
|
|
| 3.83% |
|
|
|
|
|
|
| 3.80% |
Net interest-earning assets (2) | $ | 620,220 |
|
|
|
|
|
| $ | 466,812 |
|
|
|
|
|
Net interest margin (3) |
|
|
|
|
|
| 4.01% |
|
|
|
|
|
|
| 4.19% |
Average interest-earning assets to |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest-bearing liabilities |
| 172.96% |
|
|
|
|
|
|
| 163.73% |
|
|
|
|
|
(1)Interest earned/paid on loans includes fee income related to SBA loan fee accretion of $1.2 million and $255,000 for the six months ended June 30, 2021 and June 30, 2020, respectively. Interest earned/paid on loans also includes mortgage warehouse loan origination fee income of $678,000 and $226,000 for the six months ended June 30, 2021 and June 30, 2020, respectively.
(2)Net interest rate spread represents the difference between the weighted average yield on interest-bearing assets and the weighted average of interest-bearing liabilities.
(3)Net interest-earning assets represent total interest earning assets less total interest-bearing liabilities.
(4)Net interest margin represents net interest income divided by average total interest-earning assets.
(5)Annualized.
Rate/Volume Analysis
The following table sets forth the effects of changing rates and volumes on our net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effect attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionately based on the changes due to rate and the changes due to volume.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| For the Six Months Ended June 30, 2021 | |||||||
| Compared to the Six Months Ended June 30, 2020 | |||||||
| Increase (Decrease) Due to |
| Total | |||||
(In thousands) | Rate |
| Volume |
| Increase | |||
Interest-earning assets: |
|
|
|
|
|
|
|
|
Loans | $ | (1,264) |
| $ | 4,108 |
| $ | 2,844 |
Short-term investments |
| (119) |
|
| 96 |
|
| (23) |
Investment securities |
| (31) |
|
| (78) |
|
| (109) |
Federal Home Loan Bank stock |
| (28) |
|
| (25) |
|
| (53) |
Total interest-earning assets |
| (1,442) |
|
| 4,101 |
|
| 2,659 |
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
Savings accounts |
| (103) |
|
| 32 |
|
| (71) |
Money Market accounts |
| (679) |
|
| 382 |
|
| (297) |
NOW accounts |
| (136) |
|
| 55 |
|
| (81) |
Certificates of deposit |
| (956) |
|
| 66 |
|
| (890) |
Total interest-bearing deposits |
| (1,874) |
|
| 535 |
|
| (1,339) |
Borrowings |
| 115 |
|
| (521) |
|
| (406) |
Total interest-bearing liabilities |
| (1,759) |
|
| 14 |
|
| (1,745) |
Change in net interest income | $ | 317 |
| $ | 4,087 |
| $ | 4,404 |
Management of Market Risk
Net Interest Income Simulation. We analyze our sensitivity to changes in interest rates through a net interest income simulation model. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings. We estimate what our net interest income would be for a 12-month period in the current interest rate environment. We then calculate what the net interest income would be for the same period under the assumption that interest rates increase 200 basis points from current market rates and under the assumption that interest rates decrease 100 basis points from current market rates, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve.
The following table presents the estimated changes in net interest income of the Bank, calculated on a bank-only basis, that would result from changes in market interest rates over twelve-month periods beginning June 30, 2021.
|
|
|
|
|
|
|
|
|
|
| At | |||
| June 30, | |||
| 2021 | |||
(Dollars in thousands) | Estimated |
| Change | |
Changes in Interest Rates (Basis Points) |
|
|
|
|
200 | $ | 58,947 |
| 2.80% |
0 |
| 57,363 |
| — |
-100 |
| 57,238 |
| (0.20)% |
Economic Value of Equity Simulation. We also analyze the sensitivity of our financial condition to changes in interest rates through an economic value of equity (“EVE”) model. EVE represents the present value of the expected cash flows from our assets less the present value of the expected cash flows arising from our liabilities adjusted for the value of off-balance sheet contracts. The EVE ratio represents the dollar amount of our EVE divided by the present value of our total assets for a given interest rate scenario. EVE attempts to quantify our economic value using a discounted cash flow methodology while the EVE ratio reflects that value as a form of capital ratio. We estimate what our EVE would be as of a specific date. We then calculate what EVE would be as of the same date throughout a series of interest rate scenarios representing immediate and permanent, parallel shifts in the yield curve. We currently calculate EVE under the assumptions that interest rates increase 100, 200, 300 and 400 basis points from current market rates, and under the assumption that interest rates decrease 100 basis points from current market rates.
The following table presents the estimated changes in EVE of the Bank, calculated on a bank-only basis, that would result from changes in market interest rates as of June 30, 2021.
|
|
|
|
|
|
|
|
|
|
| At | |||
| June 30, | |||
| 2021 | |||
(Dollars in thousands) | Economic |
| Change | |
Changes in Interest Rates (Basis Points) |
|
|
|
|
400 | $ | 345,462 |
| 23.60% |
300 |
| 329,861 |
| 18.10% |
200 |
| 313,295 |
| 12.10% |
100 |
| 297,799 |
| 6.60% |
0 |
| 279,423 |
| — |
-100 |
| 243,008 |
| (13.00)% |
Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the tables presented above assume that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assume that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on our net interest income and will differ from actual results.
Liquidity and Capital Resources
Liquidity is the ability to meet current and future financial obligations of a short-term nature. Our primary sources of funds consist of deposit inflows, loan repayments and maturities, FHLB advances, and sales of securities. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition.
We regularly review the need to adjust our investments in liquid assets based upon our assessment of: (1) expected loan demand, (2) expected deposit flows and identified volatile deposits, (3) yields available on interest-earning deposits and securities, and (4) the objectives of our asset/liability management program. Excess liquid assets are primarily invested in mortgage-backed securities backed by government sponsored entities, collateralized mortgage obligations, municipal bonds and asset-backed securities.
Our most liquid assets are cash and cash equivalents. The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period. At June 30, 2021, cash and cash equivalents totaled $140.4 million. Securities classified as available-for-sale, which provide additional sources of liquidity, totaled $32.6 million at June 30, 2021. Warehouse loans that have a short-term duration also provide additional sources of liquidity. The balance that meets the definition of a liquid assets totaled $215.1 million as of June 30, 2021.
At June 30, 2021, we had the ability to borrow $139.8 million from the Federal Home Loan Bank of Boston. On that date, we had $13.5 million in advances outstanding. At June 30, 2021, we also had an available line of credit with the Federal Reserve Bank of Boston’s borrower-in-custody program of $217.1 million, none of which was outstanding as of that date.
We have no material commitments or demands that are likely to affect our liquidity other than as set forth below. In the event loan demand were to increase faster than expected, or any unforeseen demand or commitment were to occur, we could access our borrowing capacity with the Federal Home Loan Bank of Boston or obtain additional funds through brokered certificates of deposit.
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments include commitments to extend credit, which involve elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets. At June 30, 2021 and December 31, 2020, we had $110.6 million and $31.9 million in loan commitments outstanding, respectively. In addition to commitments to originate loans, at June 30, 2021 and December 31, 2020, we had $241.8 million and $202.0 million in unadvanced funds to borrowers, respectively. We also had $1.7 million in outstanding letters of credit at June 30, 2021 and December 31, 2020.
A significant decrease in deposits could result in the Company having to seek other sources of funds, including brokered certificates of deposit, QwickRate deposits, and Federal Home Loan Bank of Boston advances. Depending on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay. We believe, however, based on past experience that a significant portion of our deposits will remain with us. We have the ability to attract and retain deposits by adjusting the interest rates offered.
Non-core deposits, or volatile deposits, are accounts where full banking services are not utilized or there is significant volatility expected. The Company has identified $29.3 million in volatile deposits as of June 30, 2021.
The Company maintains access to multiple sources of liquidity. We have utilized wholesale funding markets and have remained open but with rates that have been volatile. If funding costs are elevated for an extended period of time, it could have an adverse effect on the Company's net interest margin. If an extended recession causes large numbers of the company's deposit customers to withdraw their funds, the company might become mor reliant on volatile or more expensive sources of funding.
The Bank is subject to various regulatory capital requirements administered by the Massachusetts Commissioner of Banks and the Federal Deposit Insurance Corporation. At June 30, 2021, the Bank exceeded all applicable regulatory capital requirements, and was considered “well capitalized” under regulatory guidelines. See Note 10 of the Notes to the Unaudited Consolidated Financial Statements for additional information.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
See Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations”.
Item 4. Controls and Procedures
An evaluation was performed under the supervision and with the participation of the Company’s management, including the President and Chief Executive Officer and the Executive Vice President and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of June 30, 2021. Based on that evaluation, the Company’s management, including the President and Chief Executive Officer and the Executive Vice President and Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective.
During the quarter ended June 30, 2021, there have been no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Part II – Other Information
Item 1. Legal Proceedings
Not applicable.
Item 1A. Risk Factors
Not applicable to a smaller reporting company.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a)Not applicable.
(b)Not applicable.
(c)On March 12, 2021, the Company announced that its Board of Directors had adopted a stock repurchase program under which it would repurchase up to 1,400,000 shares of its common stock, or approximately 7.5% of the current outstanding shares. The repurchase program has no expiration date. The Company’s repurchases of common stock for the second quarter of 2021, under the repurchase program is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
| Total |
| Average Price |
| Total Number of |
| Maximum Number of | |
April 1, 2021 - April 30, 2021 |
| 297,485 |
| $ | 15.35 |
| 297,485 |
| 904,559 |
May 1, 2021 - May 31, 2021 |
| 46,736 |
| $ | 16.17 |
| 46,736 |
| 857,823 |
June 1, 2021 - June 30, 2021 |
| 51,663 |
| $ | 16.21 |
| 51,663 |
| 806,160 |
Total |
| 395,884 |
| $ | 15.56 |
| 395,884 |
|
|
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
Item 6. Exhibits
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
101 | The following financial statements from the Provident Bancorp, Inc. Quarterly Report on Form 10-Q for the quarter ended June 30, 2021, formatted in Inline Extensible Business Reporting Language (iXBRL): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Changes in Shareholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Unaudited Consolidated Financial Statements. |
104 | Cover Page Interactive Data File (formatted as iXBRL and contained in exhibit 101). |
________________
(1)Incorporated by reference to the Company’s Registration Statement on Form S-1 (file no. 333-232018), initially filed with the Securities and Exchange Commission on June 7, 2019.
(2)Incorporated by reference to the Company’s Current Report on Form 8-K (file no. 001-39090), filed with the Securities and Exchange Commission on March 29, 2021.
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.
|
|
|
|
| PROVIDENT BANCORP, INC. |
|
|
|
Date: August 12, 2021 |
| /s/ David P. Mansfield |
|
| David P. Mansfield |
|
| President and Chief Executive Officer |
|
|
|
Date: August 12, 2021 |
| /s/ Carol L. Houle |
|
| Carol L. Houle |
|
| Executive Vice President and Chief Financial Officer |