|
![]() |
| |
![]() |
|
| | |
Page
|
| |||
關於合併和特別會議的問答
|
| | | | 1 | | |
SUMMARY
|
| | | | 6 | | |
有關海岸銀行、瑞士央行、專業銀行和專業銀行的信息
|
| | | | 6 | | |
Regulatory Approvals
|
| | | | 7 | | |
The Merger
|
| | | | 7 | | |
合併完成及生效時間
|
| | | | 7 | | |
Merger Consideration
|
| | | | 7 | | |
每股普通股相當於專業人員的價值
|
| | | | 8 | | |
Exchange Procedures
|
| | | | 8 | | |
合併對美國聯邦所得税的重大影響
|
| | | | 8 | | |
Appraisal Rights
|
| | | | 9 | | |
海岸銀行財務顧問意見
|
| | | | 9 | | |
專業人士財務顧問意見
|
| | | | 9 | | |
專業人士董事會推薦
|
| | | | 9 | | |
專業董事和高管在合併中的利益
|
| | | | 10 | | |
完成合並的條件
|
| | | | 10 | | |
Third Party Proposals
|
| | | | 11 | | |
Termination
|
| | | | 11 | | |
Termination Fee
|
| | | | 12 | | |
NASDAQ Listing
|
| | | | 13 | | |
專業特別會議
|
| | | | 13 | | |
所需股東投票
|
| | | | 13 | | |
No Restriction on Resale
|
| | | | 13 | | |
市場價格和股利信息
|
| | | | 14 | | |
股東權利對比表
|
| | | | 15 | | |
Risk Factors
|
| | | | 15 | | |
RISK FACTORS
|
| | | | 16 | | |
有關前瞻性陳述的警示聲明
|
| | | | 22 | | |
未經審計的備考簡明合併財務信息
|
| | | | 24 | | |
市場價格和股息信息
|
| | | | 33 | | |
專業專題會議信息
|
| | | | 34 | | |
Time, Date, and Place
|
| | | | 34 | | |
會議將審議的事項
|
| | | | 35 | | |
專業董事會推薦
|
| | | | 35 | | |
Record Date and Quorum
|
| | | | 35 | | |
Required Vote
|
| | | | 35 | | |
如何投票給 - 登記在冊的股東
|
| | | | 36 | | |
How to Vote – Shares Held in “Street Name”
|
| | | | 36 | | |
Revocation of Proxies
|
| | | | 36 | | |
受股東支持協議約束的股份;由董事和高管持有的股份
|
| | | | 37 | | |
| | |
Page
|
| |||
代理徵集
|
| | | | 37 | | |
Attending the Meeting
|
| | | | 38 | | |
問題和其他信息
|
| | | | 38 | | |
PROPOSAL 1: THE MERGER
|
| | | | 39 | | |
Background of the Merger
|
| | | | 39 | | |
專業人士合併的原因和專業人士董事會的建議
|
| | | | 41 | | |
海岸航空公司合併的原因
|
| | | | 43 | | |
海岸銀行財務顧問意見
|
| | | | 44 | | |
專業人士財務顧問意見
|
| | | | 55 | | |
合併對美國聯邦所得税的重大影響
|
| | | | 67 | | |
Accounting Treatment
|
| | | | 69 | | |
Regulatory Approvals
|
| | | | 69 | | |
專業股東的評估權
|
| | | | 70 | | |
合併後的海岸公司董事會和管理層
|
| | | | 70 | | |
專業董事和高管在合併中的利益
|
| | | | 70 | | |
新的僱傭協議
|
| | | | 71 | | |
《董事限制性公約協議》;索賠函
|
| | | | 72 | | |
賠償和保險
|
| | | | 72 | | |
Severance Benefits
|
| | | | 72 | | |
提案2:專業特別會議休會
|
| | | | 74 | | |
THE MERGER AGREEMENT
|
| | | | 75 | | |
關於合併協議的説明
|
| | | | 75 | | |
合併和銀行合併
|
| | | | 75 | | |
合併的完成時間和生效時間
|
| | | | 76 | | |
Merger Consideration
|
| | | | 76 | | |
Exchange Procedures
|
| | | | 77 | | |
尚存控股公司和尚存銀行的組織文件;董事和高級管理人員
|
| | | | 77 | | |
待合併的業務行為
|
| | | | 77 | | |
公司股東批准
|
| | | | 80 | | |
Regulatory Matters
|
| | | | 80 | | |
NASDAQ Listing
|
| | | | 81 | | |
Employee Matters
|
| | | | 81 | | |
賠償和董事及高級職員保險
|
| | | | 81 | | |
Third Party Proposals
|
| | | | 82 | | |
系統集成;操作功能
|
| | | | 83 | | |
海岸諮詢委員會
|
| | | | 84 | | |
陳述和保修
|
| | | | 84 | | |
完成合並的條件
|
| | | | 86 | | |
Termination
|
| | | | 87 | | |
Termination Fee
|
| | | | 88 | | |
Waiver; Amendment
|
| | | | 88 | | |
| | |
Page
|
| |||
Expenses
|
| | | | 88 | | |
Governing Law
|
| | | | 89 | | |
股東權利對比表
|
| | | | 90 | | |
專業人士的業務
|
| | | | 100 | | |
專業公司管理層和主要股東對專業公司普通股的實益所有權
|
| | | | 104 | | |
沿海資本存量説明
|
| | | | 107 | | |
EXPERTS
|
| | | | 110 | | |
LEGAL MATTERS
|
| | | | 110 | | |
OTHER MATTERS
|
| | | | 110 | | |
通過引用併入的文檔
|
| | | | 110 | | |
|
附錄A - 協議和合並計劃
|
| | | | A-1 | | |
|
派珀·桑德勒公司附錄B - 意見
|
| | | | B-1 | | |
|
附錄C斯蒂芬斯公司的 - 意見
|
| | | | C-1 | | |
|
附錄D - 專業控股公司及其子公司合併財務報表
|
| | | | D-1 | | |
Date
|
| |
Seacoast
closing sale price |
| |
Equivalent
Professional per share value |
| ||||||
August 5, 2022
|
| | | $ | 36.75 | | | | | $ | 32.74 | | |
November 11, 2022
|
| | | $ | 32.72 | | | | | $ | 29.15 | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
Third Quarter
|
| | | $ | 36.92 | | | | | $ | 30.12 | | | | | $ | 0.17 | | |
Fourth Quarter (through November 9, 2022)
|
| | | $ | 32.91 | | | | | $ | 29.05 | | | | | $ | — | | |
| | |
Professional Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter(a)
|
| | | $ | 20.00 | | | | | $ | 14.24 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 17.75 | | | | | $ | 12.70 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 14.35 | | | | | $ | 10.45 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 18.00 | | | | | $ | 13.34 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 19.22 | | | | | $ | 14.97 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 20.46 | | | | | $ | 17.58 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 18.64 | | | | | $ | 17.08 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 19.74 | | | | | $ | 18.48 | | | | | $ | — | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 23.70 | | | | | $ | 19.29 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 23.92 | | | | | $ | 18.79 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 31.25 | | | | | $ | 19.33 | | | | | $ | — | | |
Fourth Quarter (through November 9, 2022)
|
| | | $ | 28.33 | | | | | $ | 25.58 | | | | | $ | — | | |
September 30, 2022
(Amounts in thousands) |
| |
Historical
Seacoast Banking Corporation of Florida |
| |
Historical
Professional Holding Corp. |
| |
Professional
Holding Corp. Pro Forma Adjustments |
| |
Historical
Apollo Bancshares, Inc. |
| |
Apollo
Bancshares, Inc. Pro Forma Adjustments |
| |
Historical
Drummond Banking Company |
| |
Drummond
Banking Company Pro Forma Adjustments |
| |
Cumulative
Pro Forma Adjustments |
| |
Pro
Forma Condensed Combined |
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 218,615 | | | | | $ | 173,266 | | | | | $ | — | | | | | $ | 46,017 | | | | | $ | — | | | | | $ | 32,151 | | | | | $ | — | | | | | $ | — | | | | | $ | 470,049 | | |
Debt securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券(按公允價值)
|
| | | | 1,860,734 | | | | | | 177,380 | | | | | | — | | | | | | 209,262 | | | | | | — | | | | | | 339,199 | | | | | | — | | | | | | — | | | | | | 2,586,575 | | |
持有至到期的證券
|
| | | | 774,706 | | | | | | 194 | | | | | | (16)(1) | | | | | | — | | | | | | — | | | | | | 4,917 | | | | | | (702)(1) | | | | | | (718) | | | | | | 779,099 | | |
Total debt securities
|
| | | | 2,635,440 | | | | | | 177,574 | | | | | | (16) | | | | | | 209,262 | | | | | | — | | | | | | 344,116 | | | | | | (702) | | | | | | (718) | | | | | | 3,365,674 | | |
Loans
|
| | | | 6,690,845 | | | | | | 2,004,895 | | | | | | (54,632)(2) | | | | | | 717,989 | | | | | | (14,360)(10) | | | | | | 588,409 | | | | | | (11,768)(18) | | | | | | (80,760) | | | | | | 9,921,378 | | |
減去:信貸損失準備金
|
| | | | (95,329) | | | | | | (16,485) | | | | | | (24,107)(3) | | | | | | (7,642) | | | | | | (6,873)(11) | | | | | | (10,426) | | | | | | (2,642)(19) | | | | | | (33,622) | | | | | | (163,504) | | |
貸款,扣除信貸損失準備後的淨額
|
| | | | 6,595,516 | | | | | | 1,988,410 | | | | | | (78,739) | | | | | | 710,347 | | | | | | (21,233) | | | | | | 577,983 | | | | | | (14,410) | | | | | | (114,382) | | | | | | 9,757,874 | | |
Goodwill
|
| | | | 286,606 | | | | | | 24,621 | | | | | | 181,691(4) | | | | | | 3,309 | | | | | | 70,053(12) | | | | | | — | | | | | | 81,510(20) | | | | | | 333,254 | | | | | | 647,790 | | |
其他無形資產淨值
|
| | | | 18,583 | | | | | | 958 | | | | | | 39,942(5) | | | | | | 102 | | | | | | 13,656(13) | | | | | | 2,694 | | | | | | 17,396(21) | | | | | | 70,994 | | | | | | 93,331 | | |
Other assets
|
| | | | 590,475 | | | | | | 110,048 | | | | | | 17,287(6) | | | | | | 63,995 | | | | | | 5,265(14) | | | | | | 66,823 | | | | | | 3,408(22) | | | | | | 25,960 | | | | | | 857,301 | | |
Total assets
|
| | | $ | 10,345,235 | | | | | $ | 2,474,877 | | | | | $ | 160,165 | | | | | $ | 1,033,032 | | | | | $ | 67,741 | | | | | $ | 1,023,767 | | | | | $ | 87,202 | | | | | $ | 315,108 | | | | | $ | 15,192,019 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 8,765,414 | | | | | $ | 2,188,291 | | | | | $ | (836)(7) | | | | | $ | 864,589 | | | | | $ | (100)(15) | | | | | $ | 873,843 | | | | | $ | (400)(23) | | | | | $ | (1,336) | | | | | $ | 12,690,801 | | |
Other liabilities
|
| | | | 292,019 | | | | | | 48,722 | | | | | | 12,563(8) | | | | | | 92,143 | | | | | | 2,061(16) | | | | | | 81,261 | | | | | | 2,493(24) | | | | | | 17,117 | | | | | | 531,262 | | |
Total liabilities
|
| | | $ | 9,057,433 | | | | | $ | 2,237,013 | | | | | $ | 11,727 | | | | | $ | 956,732 | | | | | $ | 1,961 | | | | | $ | 955,104 | | | | | $ | 2,093 | | | | | $ | 15,781 | | | | | $ | 13,222,063 | | |
Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
股東權益合計
|
| | | | 1,287,802 | | | | | | 237,864 | | | | | | 148,438(9) | | | | | | 76,300 | | | | | | 65,780(17) | | | | | | 68,663 | | | | | | 85,109(25) | | | | | | 299,327 | | | | | | 1,969,956 | | |
總負債和股東權益
|
| | | $ | 10,345,235 | | | | | $ | 2,474,877 | | | | | $ | 160,165 | | | | | $ | 1,033,032 | | | | | $ | 67,741 | | | | | $ | 1,023,767 | | | | | $ | 87,202 | | | | | $ | 315,108 | | | | | $ | 15,192,019 | | |
截至2022年9月30日的9個月
(金額以千計,每股數據除外) |
| |
Historical
Seacoast Banking Corporation of Florida |
| |
Historical
Professional Holding Corp. |
| |
Professional
Holding Corp. Pro Forma Adjustments |
| |
Historical
Apollo Bancshares, Inc. |
| |
Apollo
Bancshares, Inc. Pro Forma Adjustments |
| |
Historical
Drummond Banking Company |
| |
Drummond
Banking Company Pro Forma Adjustments |
| |
Cumulative
Pro Forma Adjustments |
| |
Pro
Forma Condensed Combined |
| |||||||||||||||||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款利息和手續費
|
| | | $ | 210,395 | | | | | $ | 66,602 | | | | | $ | 9,012(26) | | | | | $ | 23,613 | | | | | $ | 2,692(26) | | | | | $ | 24,165 | | | | | $ | 2,207(26) | | | | | $ | 13,911(26) | | | | | $ | 338,686 | | |
證券和其他利息
|
| | | | 42,990 | | | | | | 5,255 | | | | | | — | | | | | | 3,654 | | | | | | — | | | | | | 6,419 | | | | | | — | | | | | | — | | | | | | 58,318 | | |
Total Interest Income
|
| | | | 253,385 | | | | | | 71,857 | | | | | | 9,012 | | | | | | 27,267 | | | | | | 2,692 | | | | | | 30,584 | | | | | | 2,207 | | | | | | 13,911 | | | | | | 397,004 | | |
Total Interest Expense
|
| | | | 6,932 | | | | | | 6,104 | | | | | | (233)(27) | | | | | | 2,041 | | | | | | (186)(27) | | | | | | 578 | | | | | | — | | | | | | (419)(27) | | | | | | 15,236 | | |
Net interest income
|
| | | | 246,453 | | | | | | 65,753 | | | | | | 9,245 | | | | | | 25,226 | | | | | | 2,878 | | | | | | 30,006 | | | | | | 2,207 | | | | | | 14,330 | | | | | | 381,768 | | |
信貸損失準備金
|
| | | | 12,054 | | | | | | 4,434 | | | | | | — | | | | | | 748 | | | | | | — | | | | | | 3,014 | | | | | | — | | | | | | — | | | | | | 20,250 | | |
非利息收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | 49,554 | | | | | | 4,264 | | | | | | — | | | | | | 2,534 | | | | | | — | | | | | | 11,156 | | | | | | — | | | | | | — | | | | | | 67,508 | | |
證券(虧損)收益,淨額
|
| | | | (1,114) | | | | | | 13 | | | | | | — | | | | | | 581 | | | | | | — | | | | | | 6 | | | | | | — | | | | | | — | | | | | | (514) | | |
非利息收入合計
|
| | | | 48,440 | | | | | | 4,277 | | | | | | — | | | | | | 3,115 | | | | | | — | | | | | | 11,162 | | | | | | — | | | | | | — | | | | | | 66,994 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 98,421 | | | | | | 26,696 | | | | | | — | | | | | | 9,751 | | | | | | — | | | | | | 15,053 | | | | | | — | | | | | | — | | | | | | 149,921 | | |
外包數據處理成本
|
| | | | 17,592 | | | | | | 875 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,881 | | | | | | — | | | | | | — | | | | | | 20,348 | | |
Other expense
|
| | | | 60,411 | | | | | | 15,381 | | | | | | 5,437(29) | | | | | | 7,616 | | | | | | 1,656(29) | | | | | | 13,840 | | | | | | 1,403(29) | | | | | | 8,496(29) | | | | | | 105,744 | | |
非利息支出總額
|
| | | | 176,424 | | | | | | 42,952 | | | | | | 5,437 | | | | | | 17,367 | | | | | | 1,656 | | | | | | 30,774 | | | | | | 1,403 | | | | | | 8,496 | | | | | | 276,013 | | |
所得税前收入
|
| | | | 106,415 | | | | | | 22,644 | | | | | | 3,808 | | | | | | 10,226 | | | | | | 1,222 | | | | | | 7,380 | | | | | | 804 | | | | | | 5,834 | | | | | | 152,499 | | |
所得税撥備
|
| | | | 23,835 | | | | | | 4,758 | | | | | | 876(30) | | | | | | 2,418 | | | | | | 281(30) | | | | | | 1,309 | | | | | | 185(30) | | | | | | 1,342(30) | | | | | | 33,662 | | |
Net Income
|
| | | $ | 82,580 | | | | | $ | 17,886 | | | | | $ | 2,932 | | | | | $ | 7,808 | | | | | $ | 941 | | | | | $ | 6,071 | | | | | $ | 619 | | | | | $ | 4,492 | | | | | $ | 118,837 | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,257 | | | | | | (1,257) | | | | | | — | | | | | | — | | | | | | (1,257) | | | | | | — | | |
普通股股東可獲得的淨收入
|
| | | $ | 82,580 | | | | | $ | 17,886 | | | | | $ | 2,932 | | | | | $ | 6,551 | | | | | $ | 2,198 | | | | | $ | 6,071 | | | | | $ | 619 | | | | | $ | 5,749 | | | | | $ | 118,837 | | |
Per share data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股東可獲得的淨收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 1.33 | | | | | $ | 1.27 | | | | | | | | | | | $ | 1.50 | | | | | | | | | | | $ | 61.32 | | | | | | | | | | | | | | | | | $ | 1.40 | | |
Basic
|
| | | | 1.35 | | | | | | 1.33 | | | | | | | | | | | | 1.74 | | | | | | | | | | | | 61.32 | | | | | | | | | | | | | | | | | | 1.42 | | |
普通股平均流通股 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Diluted
|
| | | | 61,867 | | | | | | 14,092 | | | | | | (922)(32) | | | | | | 4,375 | | | | | | 456(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 4,579 | | | | | | 85,012 | | |
Basic
|
| | | | 61,327 | | | | | | 13,431 | | | | | | (638)(32) | | | | | | 3,766 | | | | | | 753(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 5,160 | | | | | | 83,783 | | |
For the Year Ended December 31, 2021
(金額以千計,每股數據除外) |
| |
Historical
Seacoast Banking Corporation of Florida |
| |
Historical
Professional Holding Corp. |
| |
Professional
Holding Corp. Pro Forma Adjustments |
| |
Historical
Apollo Bancshares, Inc. |
| |
Apollo
Bancshares, Inc. Pro Forma Adjustments |
| |
Historical
Drummond Banking Company |
| |
Drummond
Banking Company Pro Forma Adjustments |
| |
Historical
Business Bank of Florida, Corp.(31) |
| |
Business
Bank of Florida, Corp. Pro Forma Adjustments |
| |
Historical
Sabal Palm Bancorp, Inc.(31) |
| |
Sabal
Palm Bancorp, Inc. Pro Forma Adjustments |
| |
Cumulative
Pro Forma Adjustments |
| |
Pro
Forma Condensed Combined |
| |||||||||||||||||||||||||||||||||||||||
Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
貸款利息和手續費
|
| | | $ | 251,471 | | | | | $ | 76,912 | | | | | $ | 12,108(26) | | | | | $ | 25,631 | | | | | $ | 4,051(26) | | | | | $ | 27,377 | | | | | $ | 3,000(26) | | | | | $ | 7,976 | | | | | $ | 283(26) | | | | | $ | 14,026 | | | | | $ | 815(26) | | | | | $ | 20,257(26) | | | | | $ | 423,650 | | |
證券利息和
other |
| | | | 32,773 | | | | | | 2,709 | | | | | | — | | | | | | 3,788 | | | | | | — | | | | | | 6,968 | | | | | | — | | | | | | 376 | | | | | | — | | | | | | 403 | | | | | | — | | | | | | — | | | | | | 47,017 | | |
Total Interest Income
|
| | | | 284,244 | | | | | | 79,621 | | | | | | 12,108 | | | | | | 29,419 | | | | | | 4,051 | | | | | | 34,345 | | | | | | 3,000 | | | | | | 8,352 | | | | | | 283 | | | | | | 14,429 | | | | | | 815 | | | | | | 20,257 | | | | | | 470,667 | | |
Total Interest Expense
|
| | | | 8,219 | | | | | | 7,313 | | | | | | (1,511)(27) | | | | | | 2,939 | | | | | | (448)(27) | | | | | | 723 | | | | | | —(27) | | | | | | 401 | | | | | | —(27) | | | | | | 678 | | | | | | —(27) | | | | | | (1,959)(27) | | | | | | 18,314 | | |
Net interest income
|
| | | | 276,025 | | | | | | 72,308 | | | | | | 13,619 | | | | | | 26,480 | | | | | | 4,499 | | | | | | 33,622 | | | | | | 3,000 | | | | | | 7,951 | | | | | | 283 | | | | | | 13,751 | | | | | | 815 | | | | | | 22,216 | | | | | | 452,353 | | |
信貸損失準備金
|
| | | | (9,421) | | | | | | 4,740 | | | | | | 33,635(28) | | | | | | (100) | | | | | | 16,205(28) | | | | | | 1,406 | | | | | | 12,000(28) | | | | | | — | | | | | | 2,820(28) | | | | | | (772) | | | | | | 3,640(28) | | | | | | 68,300(28) | | | | | | 64,153 | | |
非利息收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other
|
| | | | 71,305 | | | | | | 6,148 | | | | | | — | | | | | | 2,778 | | | | | | — | | | | | | 14,236 | | | | | | — | | | | | | 231 | | | | | | — | | | | | | 1,857 | | | | | | — | | | | | | — | | | | | | 96,555 | | |
證券(虧損)收益,淨額
|
| | | | (578) | | | | | | 39 | | | | | | — | | | | | | 252 | | | | | | — | | | | | | 1,806 | | | | | | — | | | | | | 147 | | | | | | — | | | | | | (35) | | | | | | — | | | | | | — | | | | | | 1,631 | | |
非利息收入合計
|
| | | | 70,727 | | | | | | 6,187 | | | | | | — | | | | | | 3,030 | | | | | | — | | | | | | 16,042 | | | | | | — | | | | | | 378 | | | | | | — | | | | | | 1,822 | | | | | | — | | | | | | — | | | | | | 98,186 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 115,156 | | | | | | 29,277 | | | | | | — | | | | | | 10,890 | | | | | | — | | | | | | 18,168 | | | | | | — | | | | | | 2,315 | | | | | | — | | | | | | 6,182 | | | | | | — | | | | | | — | | | | | | 181,987 | | |
外包數據處理
costs |
| | | | 19,919 | | | | | | 1,182 | | | | | | — | | | | | | 1,813 | | | | | | — | | | | | | 2,303 | | | | | | — | | | | | | 572 | | | | | | — | | | | | | 723 | | | | | | — | | | | | | — | | | | | | 26,512 | | |
Other expense
|
| | | | 62,360 | | | | | | 16,807 | | | | | | 7,250(29) | | | | | | 6,682 | | | | | | 2,363(29) | | | | | | 13,134 | | | | | | 2,764(29) | | | | | | 1,860 | | | | | | 315(29) | | | | | | 4,864 | | | | | | 645(29) | | | | | | 13,337 | | | | | | 119,044 | | |
非利息支出總額
|
| | | | 197,435 | | | | | | 47,266 | | | | | | 7,250 | | | | | | 19,385 | | | | | | 2,363 | | | | | | 33,605 | | | | | | 2,764 | | | | | | 4,747 | | | | | | 315 | | | | | | 11,769 | | | | | | 645 | | | | | | 13,337 | | | | | | 327,543 | | |
所得税前收入
|
| | | | 158,738 | | | | | | 26,489 | | | | | | (27,266) | | | | | | 10,225 | | | | | | (14,069) | | | | | | 14,653 | | | | | | (11,764) | | | | | | 3,583 | | | | | | (2,852) | | | | | | 4,576 | | | | | | (3,470) | | | | | | (59,421) | | | | | | 158,843 | | |
所得税撥備
|
| | | | 34,335 | | | | | | 5,125 | | | | | | (6,271)(30) | | | | | | 1,804 | | | | | | (3,236)(30) | | | | | | 2,644 | | | | | | (2,706)(30) | | | | | | 948 | | | | | | (656)(30) | | | | | | 1,366 | | | | | | (798)(30) | | | | | | (13,667)(30) | | | | | | 32,555 | | |
Net Income
|
| | | $ | 124,403 | | | | | $ | 21,364 | | | | | $ | (20,995) | | | | | $ | 8,421 | | | | | $ | (10,833) | | | | | $ | 12,009 | | | | | $ | (9,058) | | | | | $ | 2,635 | | | | | $ | (2,196) | | | | | $ | 3,210 | | | | | $ | (2,672) | | | | | $ | (45,754) | | | | | $ | 126,288 | | |
非控股權益
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,325 | | | | | | (1,325) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,325) | | | | | | — | | |
普通股股東可獲得的淨收入
|
| | | $ | 124,403 | | | | | $ | 21,364 | | | | | $ | (20,995) | | | | | $ | 7,096 | | | | | $ | (9,508) | | | | | $ | 12,009 | | | | | $ | (9,058) | | | | | $ | 2,635 | | | | | $ | (2,196) | | | | | $ | 3,210 | | | | | $ | (2,672) | | | | | $ | (44,429) | | | | | $ | 126,288 | | |
Per share data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
普通股股東可獲得的淨收入
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | 2.18 | | | | | $ | 1.54 | | | | | | | | | | | $ | 1.62 | | | | | | | | | | | $ | 121.30 | | | | | | | | | | | $ | 2.37 | | | | | | | | | | | $ | 0.43 | | | | | | | | | | | | | | | | | $ | 1.53 | | |
Basic
|
| | | | 2.20 | | | | | | 1.61 | | | | | | | | | | | | 1.88 | | | | | | | | | | | | 121.30 | | | | | | | | | | | | 2.37 | | | | | | | | | | | | 0.43 | | | | | | | | | | | | | | | | | | 1.55 | | |
普通股平均流通股 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Diluted
|
| | | | 57,088 | | | | | | 13,901 | | | | | | (731)(32) | | | | | | 4,375 | | | | | | 456(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 1,112 | | | | | | (223)(32) | | | | | | 7,537 | | | | | | (5,877)(32) | | | | | | (1,330) | | | | | | 82,782 | | |
Basic
|
| | | | 56,586 | | | | | | 13,308 | | | | | | (515)(32) | | | | | | 3,766 | | | | | | 753(32) | | | | | | 99 | | | | | | 5,045(32) | | | | | | 1,112 | | | | | | (223)(32) | | | | | | 7,537 | | | | | | (5,877)(32) | | | | | | (817) | | | | | | 81,591 | | |
預計合併對價的初步計算
(單位為千,每股數據除外) |
| | |||||
收盤時預期的專業股票
|
| | | | 14,360 | | |
Per share exchange ratio
|
| | | | 0.8909 | | |
海岸普通股已發行股數
|
| | | | 12,793 | | |
乘以2022年9月30日的海岸普通股每股價格
|
| | | $ | 30.23 | | |
發行的海岸普通股價值
|
| | | | 386,730 | | |
轉換的專業期權的公允價值
|
| | | | 11,402 | | |
預計合併總對價
|
| | | $ | 398,132 | | |
採購價格分配
(In thousands) |
| |
September 30, 2022
|
| |||
預計合併總對價
|
| | | $ | 398,132 | | |
Assets: | | | | | | | |
Cash
|
| | | | 173,266 | | |
Securities
|
| | | | 177,558 | | |
Loans
|
| | | | 1,909,671 | | |
銀行房舍和設備
|
| | | | 7,867 | | |
核心存款無形資產
|
| | | | 40,900 | | |
Other assets
|
| | | | 115,934 | | |
Total assets
|
| | | | 2,425,196 | | |
Liabilities: | | | | | | | |
Deposits
|
| | | | 2,187,455 | | |
Other borrowings
|
| | | | 21,667 | | |
Other liabilities
|
| | | | 24,255 | | |
Total liabilities
|
| | | | 2,233,377 | | |
Net assets acquired
|
| | | | 191,820 | | |
預計形式商譽
|
| | | $ | 206,312 | | |
| | |
Seacoast Common Stock
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 30.87 | | | | | $ | 13.30 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 25.89 | | | | | $ | 16.02 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 22.23 | | | | | $ | 17.00 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 30.26 | | | | | $ | 17.62 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 40.93 | | | | | $ | 28.52 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 38.87 | | | | | $ | 33.00 | | | | | $ | 0.13 | | |
Third Quarter
|
| | | $ | 34.56 | | | | | $ | 29.28 | | | | | $ | 0.13 | | |
Fourth Quarter
|
| | | $ | 38.48 | | | | | $ | 32.38 | | | | | $ | 0.13 | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 39.31 | | | | | $ | 32.40 | | | | | $ | 0.13 | | |
Second Quarter
|
| | | $ | 35.96 | | | | | $ | 30.82 | | | | | $ | 0.17 | | |
Third Quarter
|
| | | $ | 36.92 | | | | | $ | 30.12 | | | | | $ | 0.17 | | |
第四季度(截至2022年11月9日)
|
| | | $ | 32.91 | | | | | $ | 29.05 | | | | | $ | — | | |
| | |
專業普通股
|
| |||||||||||||||
| | |
High
|
| |
Low
|
| |
Dividends
|
| |||||||||
2020 | | | | | | | | | | | | | | | | | | | |
First Quarter(a)
|
| | | $ | 20.00 | | | | | $ | 14.24 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 17.75 | | | | | $ | 12.70 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 14.35 | | | | | $ | 10.45 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 18.00 | | | | | $ | 13.34 | | | | | $ | — | | |
2021 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 19.22 | | | | | $ | 14.97 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 20.46 | | | | | $ | 17.58 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 18.64 | | | | | $ | 17.08 | | | | | $ | — | | |
Fourth Quarter
|
| | | $ | 19.74 | | | | | $ | 18.48 | | | | | $ | — | | |
2022 | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 23.70 | | | | | $ | 19.29 | | | | | $ | — | | |
Second Quarter
|
| | | $ | 23.92 | | | | | $ | 18.79 | | | | | $ | — | | |
Third Quarter
|
| | | $ | 31.25 | | | | | $ | 19.33 | | | | | $ | — | | |
第四季度(截至2022年11月9日)
|
| | | $ | 28.33 | | | | | $ | 25.58 | | | | | $ | — | | |
|
每股交易價格/每股專業有形賬面價值
|
| | | | 215% | | |
|
每股成交價/LTM每股收益
|
| | | | 23.0x | | |
|
每股成交價/預計2022年每股收益(1)
|
| | | | 20.5x | | |
|
每股成交價/預計2023年每股收益(1)
|
| | | | 15.1x | | |
|
Core Deposit Premium(2)
|
| | | | 12.6% | | |
|
Core Deposit Premium(3)
|
| | | | 12.3% | | |
|
Market Premium as of August 3, 2022
|
| | | | 44.6% | | |
| | |
Beginning Value
8/3/2021 |
| |
Ending Value
8/3/2022 |
| ||||||
Seacoast
|
| | | | 100% | | | | | | 119.9% | | |
Seacoast Peer Group
|
| | | | 100% | | | | | | 105.6% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 93.9% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 98.2% | | |
| | |
Beginning Value
8/3/2019 |
| |
Ending Value
8/3/2022 |
| ||||||
Seacoast
|
| | | | 100% | | | | | | 141.0% | | |
Seacoast Peer Group
|
| | | | 100% | | | | | | 111.0% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 141.7% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 119.5% | | |
| | |
Beginning Value
8/3/2021 |
| |
Ending Value
8/3/2022 |
| ||||||
Professional
|
| | | | 100% | | | | | | 113.5% | | |
專業對等組
|
| | | | 100% | | | | | | 102.3% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 93.9% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 98.2% | | |
| | |
Beginning Value
8/3/2019 |
| |
Ending Value
8/3/2022 |
| ||||||
Professional
|
| | | | 100% | | | | | | 121.4% | | |
專業對等組
|
| | | | 100% | | | | | | 114.5% | | |
S&P 500 Index
|
| | | | 100% | | | | | | 141.7% | | |
NASDAQ Bank Index
|
| | | | 100% | | | | | | 119.5% | | |
| Amerant Bancorp Inc. | | | Renasant Corp. | |
| 大西洋聯合銀行股份有限公司 | | | ServisFirst BancShares Inc. | |
| City Holding Co. | | | 第一批銀行股 | |
| FB Financial Corp. | | | TowneBank | |
| First Bancorp | | | Trustmark Corp. | |
| Live Oak BancShares Inc. | | | WesBanco Inc. | |
| | |
Seacoast
|
| |
Seacoast
Peer Group Median |
| |
Seacoast
Peer Group Mean |
| |
Seacoast
Peer Group Low |
| |
Seacoast
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 10,812 | | | | | | 13,344 | | | | | | 12,809 | | | | | | 6,037 | | | | | | 19,662 | | |
Loans / Deposits(2) (%)
|
| | | | 71.2 | | | | | | 74.9 | | | | | | 76.4 | | | | | | 58.9 | | | | | | 92.3 | | |
不良資產/總資產(3)(%)
|
| | | | 0.30 | | | | | | 0.39 | | | | | | 0.43 | | | | | | 0.08 | | | | | | 1.60 | | |
有形普通股權益/有形資產(4)(%)
|
| | | | 9.74 | | | | | | 7.43 | | | | | | 7.60 | | | | | | 6.43 | | | | | | 8.90 | | |
Tier 1 Leverage Ratio(5) (%)
|
| | | | 11.60 | | | | | | 9.43 | | | | | | 9.48 | | | | | | 8.19 | | | | | | 10.43 | | |
Total RBC Ratio(6) (%)
|
| | | | 17.70 | | | | | | 14.38 | | | | | | 14.44 | | | | | | 11.18 | | | | | | 16.98 | | |
Bank CRE / Total RBC Ratio (%)
|
| | | | 191.7 | | | | | | 262.4 | | | | | | 246.2 | | | | | | 165.1 | | | | | | 319.3 | | |
LTM Return on average assets (%)
|
| | | | 1.09 | | | | | | 1.15 | | | | | | 1.25 | | | | | | 0.64 | | | | | | 2.32 | | |
LTM Return on average equity (%)
|
| | | | 8.49 | | | | | | 9.93 | | | | | | 11.82 | | | | | | 6.47 | | | | | | 26.28 | | |
LTM Net interest margin (%)
|
| | | | 3.26 | | | | | | 3.03 | | | | | | 3.07 | | | | | | 2.64 | | | | | | 3.98 | | |
LTM Efficiency ratio (%)
|
| | | | 53.0 | | | | | | 61.0 | | | | | | 59.1 | | | | | | 32.2 | | | | | | 76.0 | | |
Price/Tangible book value (%)
|
| | | | 219 | | | | | | 179 | | | | | | 201 | | | | | | 130 | | | | | | 392 | | |
價格/LTM每股收益(X)
|
| | | | 19.4 | | | | | | 11.9 | | | | | | 12.9 | | | | | | 9.0 | | | | | | 20.9 | | |
Price/2022E Earnings per share
|
| | | | 22.1 | | | | | | 11.9 | | | | | | 12.9 | | | | | | 9.0 | | | | | | 18.5 | | |
Price/2023E Earnings per share
|
| | | | 14.2 | | | | | | 10.8 | | | | | | 11.6 | | | | | | 8.3 | | | | | | 17.0 | | |
Current Dividend Yield (%)
|
| | | | 1.9 | | | | | | 2.6 | | | | | | 2.3 | | | | | | 0.3 | | | | | | 4.0 | | |
Market value ($mm)
|
| | | | 2,224 | | | | | | 1,932 | | | | | | 1,917 | | | | | | 604 | | | | | | 4,701 | | |
| 美國國家銀行股份有限公司 | | | FVCBankcorp Inc. | |
| 藍嶺銀行股份有限公司 | | | HomeTrust BancShares Inc. | |
| Burke & Herbert Bank & Trust | | | 約翰·馬歇爾銀行股份有限公司 | |
| C&F Financial Corp. | | | MetroCity BankShares Inc. | |
| Capstar Financial Hldgs Inc. | | | MVB Financial Corp | |
| Colony Bankcorp Inc. | | | Primis Financial Corp. | |
| FineMark Holdings Inc. | | | River Financial Corp. | |
| First Citizens BancShares Inc. | | | 南方第一銀行股份有限公司 | |
| First Community BankShares Inc. | | | | |
| | |
Professional
|
| |
Professional
Peer Group Median |
| |
Professional
Peer Group Mean |
| |
Professional
Peer Group Low |
| |
Professional
Peer Group High |
| |||||||||||||||
Total assets ($mm)
|
| | | | 2,662 | | | | | | 3,097 | | | | | | 2,953 | | | | | | 2,290 | | | | | | 3,586 | | |
Loans / Deposits (%)
|
| | | | 83.4 | | | | | | 82.8 | | | | | | 81.0 | | | | | | 59.1 | | | | | | 115.6 | | |
不良資產/總資產(1)(%)
|
| | | | 0.09 | | | | | | 0.22 | | | | | | 0.37 | | | | | | 0.02 | | | | | | 1.07 | | |
有形普通股權益/有形資產(%)
|
| | | | 7.89 | | | | | | 8.25 | | | | | | 8.21 | | | | | | 4.13 | | | | | | 10.31 | | |
Tier 1 Leverage Ratio(2) (%)
|
| | | | 8.10 | | | | | | 10.11 | | | | | | 10.04 | | | | | | 8.36 | | | | | | 11.63 | | |
Total RBC Ratio(3) (%)
|
| | | | 12.80 | | | | | | 14.96 | | | | | | 15.30 | | | | | | 11.02 | | | | | | 20.03 | | |
CRE / Total RBC Ratio (%)
|
| | | | 283.8 | | | | | | 269.5 | | | | | | 247.6 | | | | | | 36.6 | | | | | | 385.1 | | |
LTM Return on average assets (%)
|
| | | | 0.73 | | | | | | 1.17 | | | | | | 1.21 | | | | | | 0.63 | | | | | | 2.40 | | |
LTM Return on average equity (%)
|
| | | | 8.58 | | | | | | 11.82 | | | | | | 12.25 | | | | | | 5.15 | | | | | | 24.30 | | |
LTM Net interest margin (%)
|
| | | | 3.07 | | | | | | 3.22 | | | | | | 3.30 | | | | | | 2.20 | | | | | | 4.27 | | |
LTM Efficiency ratio (%)
|
| | | | 60.1 | | | | | | 59.7 | | | | | | 60.9 | | | | | | 34.4 | | | | | | 89.5 | | |
Price/Tangible book value (%)
|
| | | | 148 | | | | | | 141 | | | | | | 143 | | | | | | 101 | | | | | | 209 | | |
價格/LTM每股收益(X)
|
| | | | 15.9 | | | | | | 10.2 | | | | | | 10.5 | | | | | | 6.6 | | | | | | 16.0 | | |
Price/2022E Earnings per share
|
| | | | 11.5 | | | | | | 11.0 | | | | | | 12.0 | | | | | | 7.4 | | | | | | 22.0 | | |
Price/2023E Earnings per share
|
| | | | 10.9 | | | | | | 10.3 | | | | | | 10.2 | | | | | | 7.9 | | | | | | 12.1 | | |
Current Dividend Yield (%)
|
| | | | — | | | | | | 2.9 | | | | | | 2.7 | | | | | | 1.4 | | | | | | 4.1 | | |
Market value ($mm)
|
| | | | 309 | | | | | | 351 | | | | | | 346 | | | | | | 169 | | | | | | 525 | | |
Acquiror
|
| |
Target
|
|
第一批銀行股 | | | 遺產東南銀行。 | |
HomeTrust BancShares Inc. | | | Quantum Capital Corp. | |
First Bancorp | | | 大南銀行 | |
F.N.B. Corp. | | | UB Bancorp | |
DFCU Financial | | | 第一柑橘銀行。Inc. | |
聯合社區銀行股份有限公司 | | | 進步金融公司 | |
佛羅裏達海岸銀行公司 | | | Drummond Banking Co. | |
第一批銀行股 | | | Beach Bancorp Inc. | |
佛羅裏達海岸銀行公司 | | | 阿波羅銀行/阿波羅銀行 | |
聯合社區銀行股份有限公司 | | | Reliant Bancorp Inc. | |
Lake Michigan CU | | | Pilot Bancshares Inc. | |
西蒙斯第一國家公司 | | | Triumph BancShares Inc. | |
西蒙斯第一國家公司 | | | 地標社區銀行 | |
聯合銀行股份有限公司 | | | 社區銀行家信託公司 | |
First Bancorp | | | Select Bancorp Inc. | |
聯合社區銀行股份有限公司 | | | Aquesta Financial Holdings | |
Peoples Bancorp Inc. | | | Premier Financial Bancorp Inc. | |
FL海岸銀行公司 | | | 佛羅裏達遺產銀行 | |
BancorpSouth Bank | | | FNS Bancshares Inc. | |
| | |
Seacoast/
專業型 |
| |
地區先例交易
|
| ||||||||||||||||||||||||
| | |
Median
|
| |
Mean
|
| |
Low
|
| |
High
|
| ||||||||||||||||||
成交價/LTM每股收益(X)
|
| | | | 23.0 | | | | | | 14.1 | | | | | | 14.6 | | | | | | 4.2 | | | | | | 23.8 | | |
成交價/預計每股收益(X)
|
| | | | 15.1 | | | | | | 12.3 | | | | | | 12.5 | | | | | | 10.8 | | | | | | 14.4 | | |
交易價格/每股有形賬面價值(%)
|
| | | | 215 | | | | | | 179 | | | | | | 174 | | | | | | 139 | | | | | | 217 | | |
有形賬面價值相對於核心存款的溢價(%)
|
| | | | 12.6 | | | | | | 9.3 | | | | | | 9.0 | | | | | | 4.4 | | | | | | 16.2 | | |
1-Day Market Premium (%)
|
| | | | 44.6 | | | | | | 28.6 | | | | | | 30.1 | | | | | | 9.5 | | | | | | 66.5 | | |
Discount
Rate |
| |
10.0x
|
| |
11.5x
|
| |
13.0x
|
| |
14.5x
|
| |
16.0x
|
| |
17.5x
|
| |||||||||||||||||||||
| | 8.0% | | | | | $ | 22.97 | | | | | $ | 26.03 | | | | | $ | 29.09 | | | | | $ | 32.15 | | | | | $ | 35.21 | | | | | $ | 38.27 | | |
| | 9.0% | | | | | $ | 22.04 | | | | | $ | 24.97 | | | | | $ | 27.89 | | | | | $ | 30.82 | | | | | $ | 33.75 | | | | | $ | 36.68 | | |
| | 10.0% | | | | | $ | 21.15 | | | | | $ | 23.95 | | | | | $ | 26.76 | | | | | $ | 29.56 | | | | | $ | 32.36 | | | | | $ | 35.17 | | |
| | 11.0% | | | | | $ | 20.30 | | | | | $ | 22.99 | | | | | $ | 25.67 | | | | | $ | 28.36 | | | | | $ | 31.05 | | | | | $ | 33.73 | | |
| | 12.0% | | | | | $ | 19.50 | | | | | $ | 22.07 | | | | | $ | 24.65 | | | | | $ | 27.22 | | | | | $ | 29.80 | | | | | $ | 32.37 | | |
Discount
Rate |
| |
150%
|
| |
165%
|
| |
180%
|
| |
195%
|
| |
210%
|
| |
225%
|
| |||||||||||||||||||||
| | 8.0% | | | | | $ | 28.69 | | | | | $ | 31.30 | | | | | $ | 33.91 | | | | | $ | 36.52 | | | | | $ | 39.13 | | | | | $ | 41.74 | | |
| | 9.0% | | | | | $ | 27.50 | | | | | $ | 30.00 | | | | | $ | 32.50 | | | | | $ | 35.00 | | | | | $ | 37.50 | | | | | $ | 40.00 | | |
| | 10.0% | | | | | $ | 26.38 | | | | | $ | 28.78 | | | | | $ | 31.17 | | | | | $ | 33.56 | | | | | $ | 35.95 | | | | | $ | 38.34 | | |
| | 11.0% | | | | | $ | 25.32 | | | | | $ | 27.61 | | | | | $ | 29.90 | | | | | $ | 32.19 | | | | | $ | 34.48 | | | | | $ | 36.78 | | |
| | 12.0% | | | | | $ | 24.30 | | | | | $ | 26.50 | | | | | $ | 28.70 | | | | | $ | 30.89 | | | | | $ | 33.09 | | | | | $ | 35.28 | | |
Annual
Estimate Variance |
| |
10.0x
|
| |
11.5x
|
| |
13.0x
|
| |
14.5x
|
| |
16.0x
|
| |
17.5x
|
| |||||||||||||||||||||
| | (20.0)% | | | | | $ | 18.24 | | | | | $ | 20.60 | | | | | $ | 22.96 | | | | | $ | 25.32 | | | | | $ | 27.68 | | | | | $ | 30.04 | | |
| | (10.0)% | | | | | $ | 20.21 | | | | | $ | 22.86 | | | | | $ | 25.51 | | | | | $ | 28.17 | | | | | $ | 30.82 | | | | | $ | 33.47 | | |
| | 0.0% | | | | | $ | 22.17 | | | | | $ | 25.12 | | | | | $ | 28.07 | | | | | $ | 31.02 | | | | | $ | 33.97 | | | | | $ | 36.91 | | |
| | 10.0% | | | | | $ | 24.14 | | | | | $ | 27.38 | | | | | $ | 30.62 | | | | | $ | 33.87 | | | | | $ | 37.11 | | | | | $ | 40.35 | | |
| | 20.0% | | | | | $ | 26.10 | | | | | $ | 29.64 | | | | | $ | 33.18 | | | | | $ | 36.72 | | | | | $ | 40.25 | | | | | $ | 43.79 | | |
Discount
Rate |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 13.89 | | | | | $ | 15.63 | | | | | $ | 17.37 | | | | | $ | 19.10 | | | | | $ | 20.84 | | | | | $ | 22.58 | | |
| | 10.0% | | | | | $ | 13.30 | | | | | $ | 14.97 | | | | | $ | 16.63 | | | | | $ | 18.29 | | | | | $ | 19.95 | | | | | $ | 21.62 | | |
| | 11.0% | | | | | $ | 12.74 | | | | | $ | 14.34 | | | | | $ | 15.93 | | | | | $ | 17.52 | | | | | $ | 19.11 | | | | | $ | 20.71 | | |
| | 12.0% | | | | | $ | 12.21 | | | | | $ | 13.74 | | | | | $ | 15.26 | | | | | $ | 16.79 | | | | | $ | 18.32 | | | | | $ | 19.84 | | |
| | 13.0% | | | | | $ | 11.71 | | | | | $ | 13.17 | | | | | $ | 14.63 | | | | | $ | 16.10 | | | | | $ | 17.56 | | | | | $ | 19.02 | | |
Discount
Rate |
| |
125%
|
| |
135%
|
| |
145%
|
| |
155%
|
| |
165%
|
| |
175%
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 21.72 | | | | | $ | 23.46 | | | | | $ | 25.20 | | | | | $ | 26.94 | | | | | $ | 28.67 | | | | | $ | 30.41 | | |
| | 10.0% | | | | | $ | 20.80 | | | | | $ | 22.47 | | | | | $ | 24.13 | | | | | $ | 25.79 | | | | | $ | 27.46 | | | | | $ | 29.12 | | |
| | 11.0% | | | | | $ | 19.93 | | | | | $ | 21.52 | | | | | $ | 23.11 | | | | | $ | 24.71 | | | | | $ | 26.30 | | | | | $ | 27.90 | | |
| | 12.0% | | | | | $ | 19.09 | | | | | $ | 20.62 | | | | | $ | 22.15 | | | | | $ | 23.68 | | | | | $ | 25.21 | | | | | $ | 26.73 | | |
| | 13.0% | | | | | $ | 18.31 | | | | | $ | 19.77 | | | | | $ | 21.23 | | | | | $ | 22.70 | | | | | $ | 24.16 | | | | | $ | 25.63 | | |
Annual
Estimate Variance |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | (20.0)% | | | | | $ | 9.83 | | | | | $ | 11.06 | | | | | $ | 12.28 | | | | | $ | 13.51 | | | | | $ | 14.74 | | | | | $ | 15.97 | | |
| | (10.0)% | | | | | $ | 11.06 | | | | | $ | 12.44 | | | | | $ | 13.82 | | | | | $ | 15.20 | | | | | $ | 16.58 | | | | | $ | 17.97 | | |
| | 0.0% | | | | | $ | 12.28 | | | | | $ | 13.82 | | | | | $ | 15.36 | | | | | $ | 16.89 | | | | | $ | 18.43 | | | | | $ | 19.96 | | |
| | 10.0% | | | | | $ | 13.51 | | | | | $ | 15.20 | | | | | $ | 16.89 | | | | | $ | 18.58 | | | | | $ | 20.27 | | | | | $ | 21.96 | | |
| | 20.0% | | | | | $ | 14.74 | | | | | $ | 16.58 | | | | | $ | 18.43 | | | | | $ | 20.27 | | | | | $ | 22.11 | | | | | $ | 23.95 | | |
Discount
Rate |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 26.28 | | | | | $ | 29.57 | | | | | $ | 32.86 | | | | | $ | 36.14 | | | | | $ | 39.43 | | | | | $ | 42.71 | | |
| | 10.0% | | | | | $ | 25.17 | | | | | $ | 28.31 | | | | | $ | 31.46 | | | | | $ | 34.61 | | | | | $ | 37.75 | | | | | $ | 40.90 | | |
| | 11.0% | | | | | $ | 24.11 | | | | | $ | 27.12 | | | | | $ | 30.14 | | | | | $ | 33.15 | | | | | $ | 36.16 | | | | | $ | 39.18 | | |
| | 12.0% | | | | | $ | 23.10 | | | | | $ | 25.99 | | | | | $ | 28.88 | | | | | $ | 31.77 | | | | | $ | 34.66 | | | | | $ | 37.54 | | |
| | 13.0% | | | | | $ | 22.15 | | | | | $ | 24.92 | | | | | $ | 27.69 | | | | | $ | 30.45 | | | | | $ | 33.22 | | | | | $ | 35.99 | | |
Discount
Rate |
| |
125%
|
| |
135%
|
| |
145%
|
| |
155%
|
| |
165%
|
| |
175%
|
| |||||||||||||||||||||
| | 9.0% | | | | | $ | 27.70 | | | | | $ | 29.91 | | | | | $ | 32.13 | | | | | $ | 34.34 | | | | | $ | 36.56 | | | | | $ | 38.77 | | |
| | 10.0% | | | | | $ | 26.52 | | | | | $ | 28.64 | | | | | $ | 30.76 | | | | | $ | 32.88 | | | | | $ | 35.01 | | | | | $ | 37.13 | | |
| | 11.0% | | | | | $ | 25.40 | | | | | $ | 27.44 | | | | | $ | 29.47 | | | | | $ | 31.50 | | | | | $ | 33.53 | | | | | $ | 35.57 | | |
| | 12.0% | | | | | $ | 24.34 | | | | | $ | 26.29 | | | | | $ | 28.24 | | | | | $ | 30.19 | | | | | $ | 32.13 | | | | | $ | 34.08 | | |
| | 13.0% | | | | | $ | 23.34 | | | | | $ | 25.21 | | | | | $ | 27.07 | | | | | $ | 28.94 | | | | | $ | 30.81 | | | | | $ | 32.67 | | |
Annual
Estimate Variance |
| |
8.0x
|
| |
9.0x
|
| |
10.0x
|
| |
11.0x
|
| |
12.0x
|
| |
13.0x
|
| |||||||||||||||||||||
| | (20.0)% | | | | | $ | 20.78 | | | | | $ | 23.38 | | | | | $ | 25.98 | | | | | $ | 28.58 | | | | | $ | 31.18 | | | | | $ | 33.78 | | |
| | (10.0)% | | | | | $ | 22.01 | | | | | $ | 24.76 | | | | | $ | 27.52 | | | | | $ | 30.27 | | | | | $ | 33.02 | | | | | $ | 35.77 | | |
| | 0.0% | | | | | $ | 23.24 | | | | | $ | 26.15 | | | | | $ | 29.05 | | | | | $ | 31.96 | | | | | $ | 34.86 | | | | | $ | 37.77 | | |
| | 10.0% | | | | | $ | 24.47 | | | | | $ | 27.53 | | | | | $ | 30.59 | | | | | $ | 33.65 | | | | | $ | 36.71 | | | | | $ | 39.76 | | |
| | 20.0% | | | | | $ | 25.70 | | | | | $ | 28.91 | | | | | $ | 32.12 | | | | | $ | 35.34 | | | | | $ | 38.55 | | | | | $ | 41.76 | | |
|
交易金額/報告有形賬面價值(合計):
|
| | | | 233% | | |
|
交易額/最近12個月(“LTM”)收益(1):
|
| | | | 21.5x | | |
|
Core Deposit Premium(2):
|
| | | | 12.3% | | |
| | |
Contribution ($M)
|
| |
Contribution (%)
|
| |
Implied Exchange
Ratio |
| |||||||||||||||||||||||||||
| | |
Seacoast
|
| |
Professional
|
| |
Pro Forma
|
| |
Seacoast
|
| |
Professional
|
| |||||||||||||||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Assets
|
| | | | 12,888.8 | | | | | | 2,661.5 | | | | | | 15,550.4 | | | | | | 82.9 | | | | | | 17.1 | | | | | | 0.9923x | | |
Gross Loans
|
| | | | 7,862.7 | | | | | | 1,987.2 | | | | | | 9,849.9 | | | | | | 79.8 | | | | | | 20.2 | | | | | | 1.2061x | | |
Deposits
|
| | | | 11,043.6 | | | | | | 2,381.7 | | | | | | 13,425.4 | | | | | | 82.3 | | | | | | 17.7 | | | | | | 1.0347x | | |
Tangible Common Equity
|
| | | | 1,142.5 | | | | | | 208.0 | | | | | | 1,350.5 | | | | | | 84.6 | | | | | | 15.4 | | | | | | 0.8791x | | |
Average
|
| | | | 82.4 | | | | | | 17.6 | | | | | | 1.0280x | | | ||||||||||||||||||
Profitability | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
YTD 2022 Core PTPP
|
| | | | 88.1 | | | | | | 18.6 | | | | | | 106.7 | | | | | | 82.6 | | | | | | 17.4 | | | | | | 1.0111x | | |
YTD 2022 Core Net Income
|
| | | | 63.4 | | | | | | 12.3 | | | | | | 75.7 | | | | | | 83.7 | | | | | | 16.3 | | | | | | 0.9368x | | |
FY 2022E Net Income (Internal)(1)
|
| | | | 137.4 | | | | | | 26.4 | | | | | | 163.8 | | | | | | 83.9 | | | | | | 16.1 | | | | | | 0.9262x | | |
FY 2023E Net Income (Internal)(1)
|
| | | | 182.8 | | | | | | 40.5 | | | | | | 223.3 | | | | | | 81.9 | | | | | | 18.1 | | | | | | 1.0624x | | |
| | |
Contribution ($M)
|
| |
Contribution (%)
|
| |
Implied Exchange
Ratio |
| |||||||||||||||||||||||||||
| | |
Seacoast
|
| |
Professional
|
| |
Pro Forma
|
| |
Seacoast
|
| |
Professional
|
| |||||||||||||||||||||
FY 2022E Net Income (Consensus)(2)
|
| | | | 137.4 | | | | | | 26.6 | | | | | | 164.0 | | | | | | 83.8 | | | | | | 16.2 | | | | | | 0.9309x | | |
FY 2023E Net Income (Consensus)(2)
|
| | | | 182.8 | | | | | | 29.1 | | | | | | 211.9 | | | | | | 86.3 | | | | | | 13.7 | | | | | | 0.7735x | | |
Average
|
| | | | 83.7 | | | | | | 16.3 | | | | | | 0.9402x | | | ||||||||||||||||||
Market Cap.
|
| | | | 2,223.9 | | | | | | 308.7 | | | | | | 2,532.5 | | | | | | 87.8 | | | | | | 12.2 | | | | | | 0.6792x | | |
High
|
| | | | 79.8 | | | | | | 20.2 | | | | | | 1.2061x | | | ||||||||||||||||||
Low
|
| | | | 87.8 | | | | | | 12.2 | | | | | | 0.6792x | | | ||||||||||||||||||
Seacoast/
專業型 |
| | | | 84.4 | | | | | | 15.6 | | | | | | 0.8909x | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Total Assets ($mm)
|
| | | $ | 2,662 | | | | | $ | 2,425 | | | | | $ | 2,960 | | | | | $ | 3,248 | | |
LTM Loan Growth (ex. PPP)
|
| | | | 17.8% | | | | | | 12.5% | | | | | | 15.8% | | | | | | 19.2% | | |
Securities / Assets
|
| | | | 22.0% | | | | | | 24.3% | | | | | | 19.7% | | | | | | 10.2% | | |
TCE / TA
|
| | | | 7.9% | | | | | | 7.2% | | | | | | 7.9% | | | | | | 9.2% | | |
Loans / Deposits
|
| | | | 83.4% | | | | | | 76.0% | | | | | | 85.5% | | | | | | 93.3% | | |
CRE/TRBC
|
| | | | 284% | | | | | | 242% | | | | | | 278% | | | | | | 328% | | |
Tier 1 Leverage Ratio
|
| | | | 8.5% | | | | | | 9.1% | | | | | | 9.9% | | | | | | 10.7% | | |
TRBC Ratio
|
| | | | 12.1% | | | | | | 12.7% | | | | | | 13.6% | | | | | | 14.3% | | |
NIB Deposits / Deposits
|
| | | | 32.6% | | | | | | 25.3% | | | | | | 29.6% | | | | | | 36.2% | | |
TBV + Dividends (1-Yr CAGR)
|
| | | | 3.4% | | | | | | (6.1)% | | | | | | 0.5% | | | | | | 10.7% | | |
TBV + Dividends (3-Yr CAGR)
|
| | | | 3.6% | | | | | | 6.0% | | | | | | 8.8% | | | | | | 11.3% | | |
TBV + Dividends (5-Yr CAGR)
|
| | | | NM | | | | | | 6.8% | | | | | | 9.7% | | | | | | 11.8% | | |
NPA / Assets(1)
|
| | | | 0.06% | | | | | | 0.43% | | | | | | 0.19% | | | | | | 0.09% | | |
ALLL / Loans (ex. PPP)
|
| | | | 0.77% | | | | | | 1.18% | | | | | | 1.11% | | | | | | 0.95% | | |
Cost of Total Deposits
|
| | | | 0.24% | | | | | | 0.29% | | | | | | 0.23% | | | | | | 0.15% | | |
Net Interest Margin
|
| | | | 3.41% | | | | | | 3.13% | | | | | | 3.47% | | | | | | 3.75% | | |
Fee Income / Revenue
|
| | | | 7.5% | | | | | | 9.7% | | | | | | 16.1% | | | | | | 19.3% | | |
Efficiency Ratio
|
| | | | 53.0% | | | | | | 61.7% | | | | | | 57.3% | | | | | | 47.3% | | |
LTM Core ROAA
|
| | | | 0.82% | | | | | | 1.12% | | | | | | 1.32% | | | | | | 1.47% | | |
LTM Core ROATCE
|
| | | | 10.9% | | | | | | 13.5% | | | | | | 15.5% | | | | | | 17.3% | | |
Core ROAA
|
| | | | 1.03% | | | | | | 1.12% | | | | | | 1.30% | | | | | | 1.51% | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Core ROATCE
|
| | | | 13.7% | | | | | | 13.6% | | | | | | 16.4% | | | | | | 20.1% | | |
Estimated 2022 ROA
|
| | | | 1.00% | | | | | | 1.10% | | | | | | 1.22% | | | | | | 1.41% | | |
Estimated 2023 ROA
|
| | | | 1.11% | | | | | | 1.10% | | | | | | 1.17% | | | | | | 1.33% | | |
Estimated 2022 ROTE
|
| | | | 11.8% | | | | | | 13.5% | | | | | | 14.6% | | | | | | 16.2% | | |
機構所有權
|
| | | | 61% | | | | | | 30% | | | | | | 39% | | | | | | 45% | | |
Insider Ownership
|
| | | | 8% | | | | | | 11% | | | | | | 16% | | | | | | 27% | | |
Retail Ownership
|
| | | | 31% | | | | | | 37% | | | | | | 45% | | | | | | 48% | | |
Market Cap ($mm)
|
| | | $ | 309 | | | | | $ | 275 | | | | | $ | 335 | | | | | $ | 380 | | |
LTM ADTV(2) ($mm)
|
| | | $ | 1.0 | | | | | $ | 0.5 | | | | | $ | 0.6 | | | | | $ | 0.8 | | |
Price / Tangible Book Value
|
| | | | 1.48x | | | | | | 1.32x | | | | | | 1.46x | | | | | | 1.58x | | |
Price / LTM EPS
|
| | | | 15.9x | | | | | | 8.0x | | | | | | 8.6x | | | | | | 9.9x | | |
Price / NTM EPS
|
| | | | 10.3x | | | | | | 7.9x | | | | | | 8.6x | | | | | | 10.6x | | |
Price / 2022 Estimated EPS
|
| | | | 11.5x | | | | | | 8.0x | | | | | | 9.0x | | | | | | 10.8x | | |
Price / 2023 Estimated EPS
|
| | | | 10.4x | | | | | | 7.6x | | | | | | 8.7x | | | | | | 10.4x | | |
Dividend Yield
|
| | | | 0.0% | | | | | | 1.7% | | | | | | 2.4% | | | | | | 2.9% | | |
LTM Dividend Payout
|
| | | | 0.0% | | | | | | 13.2% | | | | | | 20.4% | | | | | | 25.9% | | |
Methodology
|
| |
示例值範圍
|
| |||
每股有形賬面價值
|
| | | $ | 20.03 – $23.96 | | |
Core LTM Non-GAAP EPS
|
| | | $ | 12.57 – $15.61 | | |
2022E Consensus EPS
|
| | | $ | 15.69 – $21.07 | | |
2023E Consensus EPS
|
| | | $ | 16.37 – $22.54 | | |
2022E Management EPS
|
| | | $ | 15.48 – $20.78 | | |
2023E Management EPS
|
| | | $ | 22.16 – $30.51 | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Deal Value ($mm)
|
| | | $ | 484 | | | | | $ | 268 | | | | | $ | 305 | | | | | $ | 404 | | |
Stock Consideration
|
| | | | 100% | | | | | | 81% | | | | | | 99% | | | | | | 100% | | |
Cost Saves
|
| | | | 44% | | | | | | 30% | | | | | | 30% | | | | | | 35% | | |
目標價/有形賬面價值
|
| | | | 2.33x | | | | | | 1.52x | | | | | | 1.68x | | | | | | 1.83x | | |
買家價格/有形賬面價值
|
| | | | 2.13x | | | | | | 1.50x | | | | | | 1.71x | | | | | | 1.87x | | |
Pay-to-Trade(1) | | | | | 1.10x | | | | | | 0.88x | | | | | | 1.01x | | | | | | 1.06x | | |
Transaction Value / LTM EPS
|
| | | | 21.5x | | | | | | 12.5x | | | | | | 14.5x | | | | | | 18.3x | | |
Core Deposit Premium
|
| | | | 12.3% | | | | | | 6.9% | | | | | | 8.2% | | | | | | 10.9% | | |
EPS Accretion / (Dilution)
|
| | | | 10.4% | | | | | | 5.8% | | | | | | 10.0% | | | | | | 13.0% | | |
有形賬面價值增加/(稀釋)
|
| | | | (6.2)% | | | | | | (4.2)% | | | | | | (3.3)% | | | | | | (2.0)% | | |
有形賬面價值回收額(年)
|
| | | | 2.5 | | | | | | 2.0 | | | | | | 2.6 | | | | | | 3.0 | | |
Target Total Assets ($mm)
|
| | | $ | 2,662 | | | | | $ | 1,789 | | | | | $ | 1,985 | | | | | $ | 2,600 | | |
Target NPAs / Assets
|
| | | | 0.1% | | | | | | 0.3% | | | | | | 0.5% | | | | | | 0.8% | | |
Target LTM ROAA
|
| | | | 0.7% | | | | | | 0.9% | | | | | | 1.2% | | | | | | 1.3% | | |
Methodology
|
| |
示例值範圍
|
| |||
Tangible Book Value
|
| | | $ | 23.03 – $27.71 | | |
Core LTM Non-GAAP EPS
|
| | | $ | 19.80 – $28.87 | | |
Core Deposit Premium
|
| | | $ | 23.33 – $30.89 | | |
| | |
Professional
Holding Corp. |
| |
25th
Percentile |
| |
Median
|
| |
75th
Percentile |
| ||||||||||||
Deal Value ($mm)
|
| | | $ | 484 | | | | | $ | 115 | | | | | $ | 190 | | | | | $ | 460 | | |
Stock Consideration
|
| | | | 100% | | | | | | 36% | | | | | | 90% | | | | | | 99% | | |
Cost Saves
|
| | | | 44% | | | | | | 30% | | | | | | 35% | | | | | | 40% | | |
目標價/有形賬面價值
|
| | | | 2.33x | | | | | | 1.53x | | | | | | 1.71x | | | | | | 2.06x | | |
買家價格/有形賬面價值
|
| | | | 2.13x | | | | | | 1.48x | | | | | | 1.72x | | | | | | 2.09x | | |
Pay-to-Trade(1) | | | | | 1.1x | | | | | | 0.9x | | | | | | 1.0x | | | | | | 1.1x | | |
Transaction Value / LTM EPS
|
| | | | 21.5x | | | | | | 13.2x | | | | | | 16.2x | | | | | | 18.4x | | |
Core Deposit Premium
|
| | | | 12.3% | | | | | | 7.0% | | | | | | 9.7% | | | | | | 13.9% | | |
EPS Accretion / (Dilution)
|
| | | | 10.4% | | | | | | 8.3% | | | | | | 9.8% | | | | | | 11.5% | | |
有形賬面價值增加/(稀釋)
|
| | | | (6.2)% | | | | | | (5.1)% | | | | | | (2.6)% | | | | | | (1.4)% | | |
有形賬面價值回收額(年)
|
| | | | 2.5 | | | | | | 3.0 | | | | | | 2.3 | | | | | | 1.7 | | |
Target Total Assets ($mm)
|
| | | $ | 2,662 | | | | | $ | 624 | | | | | $ | 1,035 | | | | | $ | 2,203 | | |
Target NPAs / Assets
|
| | | | 0.1% | | | | | | 1.1% | | | | | | 0.4% | | | | | | 0.2% | | |
Target LTM ROAA
|
| | | | 0.7% | | | | | | 0.9% | | | | | | 1.2% | | | | | | 1.4% | | |
Methodology
|
| |
示例值範圍
|
| |||
每股有形賬面價值
|
| | | $ | 23.16 – $31.15 | | |
Core LTM Non-GAAP EPS
|
| | | $ | 20.93 – $29.06 | | |
Core Deposit Premium
|
| | | $ | 23.39 – $35.11 | | |
Name
|
| |
Options
|
| |
Restricted
Stock Awards |
| |
Stock
Appreciation Rights |
| |||||||||
Abel L. Iglesias
|
| | | | 0 | | | | | | 27,500 | | | | | | 104,500 | | |
Mary Usategui
|
| | | | 0 | | | | | | 22,500 | | | | | | 52,500 | | |
Michael C. Sontag
|
| | | | 0 | | | | | | 5,333 | | | | | | 0 | | |
Ryan L. Gorney
|
| | | | 0 | | | | | | 17,767 | | | | | | 20,000 | | |
Total | | | | | 0 | | | | | | 73,100 | | | | | | 177,000 | | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
Capital Stock
|
| | 專業股本的持有者有權享有根據FBCA和專業公司的公司章程和章程向資本股東提供的所有權利和義務。 | | | 海岸公司股本的持有者有權享有根據FBCA和海岸公司的公司章程和附例賦予資本股東的所有權利和義務。 | |
Authorized
|
| | 專業人士的法定股本包括50,000,000股A類有投票權普通股,每股面值0.01美元;10,000,000股B類無投票權普通股,每股面值0.01美元;以及10,000,000股優先股(構成可在一個或多個系列發行的單獨和單一類別的股票)。 | | | 海岸控股的法定股本包括120,000,000股普通股,每股面值0.10美元,以及4,000,000股優先股,聲明價值每股0.10美元(其中2,000股被指定為固定利率累積永久優先股,A系列和50,000股被指定為強制可轉換無累積無投票權優先股,B系列)。 | |
Outstanding
|
| | 截至2022年9月15日,有13,811,084股專業A類有投票權普通股流通股,沒有B類無投票權普通股或優先股流通股。 | | | 截至2022年9月30日,已發行的海岸公司普通股有61,476,328股,沒有已發行的海岸公司優先股。 | |
Voting Rights
|
| | 在董事選舉和所有提交表決的事項上,專業A類普通股的持有者每股享有一票投票權 | | | 海岸普通股的持有者通常在董事選舉和提交表決的所有事項上享有每股一票的投票權 | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | 股東大會上。 | | | 股東大會。 | |
Cumulative Voting
|
| | 任何股東在董事選舉中均無累計投票權。 | | | 任何股東在董事選舉中均無累計投票權。 | |
Dividends
|
| |
根據FBCA,公司不得向其股東進行分配,條件是:
•
公司將無法償還在正常業務過程中到期的債務;或
•
公司的資產將少於其總負債的總和(除非公司章程另有規定),即公司在分派時解散時,為滿足其優先權利優於接受分派的股東的優先權利而需要的金額。
此外,根據美聯儲的政策,銀行控股公司應與美聯儲協商,在下列情況下取消、推遲或大幅減少其股息:
•
過去四個季度可供股東使用的淨收入,扣除之前在此期間支付的股息,不足以為股息提供全部資金;
•
其預期收益留存率與其資本需求以及當前和預期的整體財務狀況不一致;或
•
它將無法達到或面臨無法達到其最低監管資本充足率的危險。
|
| | 海岸普通股持有者須遵守2009年通過的FBCA和美聯儲政策的相同條款。 | |
Number of Directors
|
| | 專業公司章程規定,專業公司董事會應由不少於一(1)人組成,具體人數由專業公司董事會不時通過決議確定。董事會可以隨時或隨時增加或減少董事人數,但不得減少 | | | [br}海岸公司章程規定,在海岸公司董事會任職的董事人數由董事會全體成員662∕3%和留任董事(董事)的過半數成員(董事)於2002年3月1日前首次當選為公司董事或(Ii)被指定為董事的董事以不定期投票方式確定。 | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | |
董事的人數具有縮短現任董事的任期的效力。
目前有10名董事在專業董事會任職。
專業董事會分為三類,每類董事交錯任職三年,每年選舉約三分之一的董事。因此,持不同政見的股東或股東團體至少需要兩次年度股東大會才能更換專業公司的多數董事。每名董事董事的任期與其當選的任期相同,直至其繼任者當選並具備資格為止,但該等董事須死亡、辭職或被免職。
|
| |
(br}一名留任董事),但在任何情況下不得少於三名董事或多於十四名董事(不包括將由一個或多個系列優先股投票的持有人作為一個類別單獨選出的董事)。
目前有11名董事在海岸董事會任職。
海岸公司董事會分為三個級別,每一級別的董事會成員交錯任職三年,每年大約有三分之一的董事由選舉產生。因此,持不同政見的股東或股東團體至少需要兩次年度股東大會才能更換海岸銀行的多數董事。每名董事董事的任期與其當選的任期相同,直至其繼任者當選並具備資格為止,但該等董事須死亡、辭職或被免職。
|
|
Election of Directors
|
| | 根據FBCA,除公司章程細則另有規定外,董事由有權在出席法定人數的年度會議的董事選舉中投票的股份持有人以多數票選出。專業人士的公司章程沒有規定選舉董事所需的投票權。 | | |
海岸公司董事的選舉同樣根據FBCA進行,其公司章程沒有規定選舉董事所需的投票權。
然而,儘管存在多數票標準,但在無競爭的董事選舉中,我們的公司治理準則規定,如果任何董事被提名人在選舉中獲得的保留票多於支持票,則董事將在股東投票通過後立即向董事會提交辭呈,辭職經董事會接受後生效。然後,薪酬和治理委員會將審查董事會是否應該接受辭職並向董事會提出建議,董事會將最終決定是否接受辭職。
|
|
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
Removal of Directors
|
| | 專業人士的公司章程規定,只有在有原因的情況下才能解除董事的職務,為此應將其定義為重罪定罪、法院命令宣佈精神不健全、破產判決,或董事已被有管轄權的法院裁定在履行對公司具有實質性重要性的事項上的疏忽或不當行為,且此類裁決不再受到直接上訴。因故撤職必須獲得當時有權投票選舉該董事的專業人士至少662%∕3%股份的投票批准。任何移除董事的訴訟必須在定罪、聲明或裁決之日起一(1)年內提起。 | | | 《海岸公司章程》規定,董事只有在(1)662∕3%有權投票的所有普通股和(2)持有大多數未直接或間接實益擁有或控制的已發行普通股的股東投贊成票後才能被免職,任何人士(1)為持有5%或以上普通股之實益擁有人或(2)為聯營公司並於過去五年內任何時間於正式召開及為此召開之股東大會上擁有5%或以上已發行普通股之實益擁有人(“獨立多數股東”),須於不少於30天前發出書面通知。 | |
董事會空缺
|
| | 專業公司的公司章程規定,如果董事會出現任何空缺,董事會可通過在任董事的多數票通過填補空缺,即使該多數人構成的人數不足整個董事會的法定人數。如此選出的填補任何空缺的董事的任期應在專業人士的下一次年度股東大會上屆滿。 | | | 海岸公司的章程規定,海岸公司董事會的空缺可由(1)662∕3%的全體董事和(2)多數留任董事的贊成票填補,即使存在不足法定人數,或如果沒有董事留任,也可以通過不少於662∕3%的有權投票的普通股和獨立多數股東的贊成票來填補空缺。 | |
經書面同意採取行動
|
| |
專業人士章程規定,專業人士普通股持有人要求或允許採取的行動必須在該等持有人正式召開的年度會議或特別會議上進行,不得通過該等持有人的任何書面同意而實施。
專業人士章程規定,董事會或其任何委員會的任何行動,只要董事會所有成員簽署並在董事會或該委員會的會議紀要中提出書面同意,就可以在沒有會議的情況下采取任何行動。
|
| |
海岸公司的公司章程規定,除非指定任何一系列海岸公司優先股的優先股、限制和相對權利,否則不得以書面同意採取任何行動。海岸公司普通股持有人要求或允許採取的任何行動,必須在該等持有人正式召開的年會或特別會議上採取,不得通過該等持有人的任何書面同意而實施。
《海岸公司章程》規定,任何要求或允許在董事會或其任何委員會會議上採取的行動,在符合以下條件的情況下均可在沒有會議的情況下采取
|
|
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | | | | 説明所採取行動的同意書由董事會或委員會全體成員簽署,並與董事會或委員會的會議紀要一併提交。 | |
股東提名和其他提議的提前通知要求
|
| |
任何有權在董事選舉中投票的專業股東都可以推薦一名董事候選人。股東可以推薦董事的被提名人,方法是將股東希望推薦的候選人的姓名和資格提交給Professional的公司祕書,c/o Professional Holding Corp.,地址:396 Alhambra Circle,Suite255,Coral Gables,佛羅裏達州33134。
如需考慮,有關董事選舉的建議必須在專業人士最後一次股東周年大會週年日前不少於120天至不超過180天(或如週年大會日期更改至早於週年日30個歷日,則在向股東發出或公佈週年大會日期通知日期後10個營業日內(以較早發生者為準))。
|
| |
任何有權在董事選舉中投票的海岸股東都可以推薦一名董事的候選人。股東可以通過向海岸薪酬和治理委員會提交股東希望推薦的候選人的姓名和資格來推薦董事的被提名人。海岸銀行位於佛羅裏達州海岸銀行,地址:科羅拉多大道815號,郵編:9012,佛羅裏達州斯圖爾特,郵編:34995。
如需考慮,有關在年度股東大會上舉行的董事選舉的建議必須在海岸銀行上次股東周年大會週年日前不少於60天至90天(如果年度會議日期自週年日起更改20天以上,則在海岸銀行將年度會議日期郵寄或以其他方式通知股東的日期後10天內)收到,而有關在為此目的而召開的特別會議上舉行的董事選舉的建議,必須在特別會議通知首次郵寄給股東的日期後第10天內收到。
|
|
股東大會通知
|
| | 每一次股東大會的通知必須在會議日期前不少於10天也不超過60天發給每一位有權投票的股東。 | | | 每一次股東大會的通知必須在會議日期前不少於10天也不超過60天發給每一位有權投票的股東。 | |
Amendments to Charter
|
| | 在符合《職業公司章程》607.1003節規定的某些要求的情況下,對專業公司公司章程的修改通常必須得到其董事會和有權獲得專業公司大部分流通股的持有者的批准 | | | 海岸公司的公司章程也有類似的修訂條款,除了(1)662∕3%的已發行和有權投票的股份的贊成票,如果適用,以及(2)獨立多數股東將是 | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | |
投票,條件是專業公司的公司章程需要所有已發行股份的662∕3%的贊成票,並有權投票批准對第四條(B)(“優先股”)、第五條(“股東在不召開會議的情況下采取行動”)、第六條(“股東特別大會”)、第八(B)條(“董事空缺”)、第八(C)條(“罷免董事”)、第九條(“章程”)或第十條(“修改公司章程”)的任何修改。或任何與專業人員章程不符的更改。董事會必須向股東推薦修改意見,除非董事會認為因利益衝突或者其他特殊情況不應當提出建議,並將修改意見的確定依據告知股東。
FBCA還允許董事會在某些特殊情況下無需股東批准即可修改公司章程(例如,更改某一類別或系列股票的面值)。
|
| | 公司章程細則第六條(“董事會”)、第七條(“有關企業合併的規定”)、第九條(“股東建議”)及第十條(“修訂公司章程”)的任何更改均須獲得批准。 | |
Amendments to Bylaws
|
| | 根據FBCA,董事會可在任何會議上以出席並參加表決的董事的多數票對專業公司的章程進行修訂,但條件是(1)修訂與專業公司股東通過的任何章程一致,或(2)股東未通過的章程的任何部分可由董事會廢除。專業公司的股東尚未通過任何章程,而章程進一步規定,董事會擁有通過或修改章程的獨家權力。 | | | 可通過(1)662∕3%的全體董事和(2)多數留任董事的投票來修訂海岸公司的章程。此外,股東亦可以(1)662∕3%有權投票的所有普通股股份及(2)獨立多數股東的贊成票修訂章程。 | |
股東特別大會
|
| | 《專業人士章程》規定,股東特別會議應在董事長、總裁或者董事會指示時召開,或者在下列情況下召開: | | | 《海岸公司章程》規定,除法規另有規定外,股東特別會議可由董事會主席或股東大會召集。 | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | 一名或多名股東根據公司章程提出的書面要求。專業人士的公司章程細則規定,股東不得召開股東特別大會,除非持有至少50%有權在建議的特別會議上審議的任何問題的所有投票權的持有人簽署、簽署日期並向專業人士的祕書提交一份或多份書面會議要求,説明召開會議的目的。書面要求應説明會議的一個或多個目的,並應在本公司的主要辦公室送交董事會主席或總裁。 | | | 董事會執行主席、首席執行官、總裁或董事會。該會議的通知必須述明該會議的目的,除該通知所述明的事項外,不得在該會議上處理任何事務。如持有不少於50%投票權的股份持有人提出書面要求,行政總裁可召開股東特別大會。 | |
Quorum
|
| | 專業人士章程規定,在任何股東大會上就該事項採取行動的法定人數為有權就某一事項投票的股份的多數,無論是親自出席還是由受委代表出席。 | | | 任何股東大會的法定人數為有權投票的股份的多數,無論是親自出席還是由代表出席。 | |
Proxy
|
| | 專業人士章程規定,任何股東、根據FBCA有權代表股東投票的其他人或這些人的事實律師,都可以親自或委託代表投票表決股東的股份。任何專業股東均可親自或由代理律師簽署委任表格,委任一名代表投票或以其他方式代其行事。預約表的影印件、影印件或同等複印件應視為充分的預約表。委託書的委任在專業祕書或其他獲授權計票的官員或代理人收到後生效,有效期最長為11個月,除非委任表中明確規定了較長的期限。指定代理人的股東死亡或喪失行為能力不影響專業人士接受代理人授權的權利,除非祕書或其他人收到死亡或喪失行為能力的通知 | | | 海岸公司的章程規定,股東、依法有權代表股東投票的人或事實上的代理人,可以親自或委託代理人投票表決股東的股份。股東可親自或由其代理人簽署委任表格,委任一名代表投票或以其他方式代其行事。一份看似由此人發送的經簽署的電報或電報,或一份照相、照片靜態、傳真、電子傳輸(包括.PDF文件)或同等複印件的預約表格即為充分的預約表格。除非委任表中明確規定了較長的期限,否則委派代表的任命在祕書或其他獲授權統計選票的官員收到後生效,有效期最長為11個月。指定代理人的股東死亡或喪失行為能力不影響海岸銀行接受代理人授權的權利,除非祕書收到死亡或喪失行為能力的通知 | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | 在代理人根據任命行使他或她的權力之前,有權統計選票的官員或代理人。股東可撤銷委託書的委任,除非委任書明文註明委託書不可撤銷,且委任書與利益有關。 | | | 或其他被授權在代理人根據任命行使其權力之前統計選票的官員。如果委託書顯眼地聲明它是不可撤銷的,並且如果且僅當它伴隨着法律上足以支持不可撤銷權力的利益時,委託書應是不可撤銷的。 | |
Preemptive Rights
|
| | 專業版的股東沒有優先購買權。 | | | 海岸銀行的股東沒有優先購買權。 | |
股東權利計劃/股東協議
|
| |
專業版沒有權限計劃。
專業人士章程規定,兩名或兩名以上股東可簽署協議,規定他們投票表決股份的方式。股東協議簽署後,股東各方應將協議的複印件送交專業公司的主要辦事處。專業性股東和專業性股東都不是關於專業性股本的股東協議的當事人。
|
| | 海濱沒有權利計劃。海岸公司和海岸公司的股東都不是關於海岸公司股本的股東協議的當事人。 | |
董事和高級管理人員的賠償
|
| | 在某些限制的限制下,專業公司章程一般規定,專業公司應對其現任和前任董事、高級職員和員工進行賠償,並可自行決定對任何代理人(I)因其在專業公司的職位而對該當事人提起的訴訟,以及(Ii)由專業公司採取的行動或根據專業公司的權利採取的行動進行賠償。此外,專業人員、董事、員工和代理人有權獲得FBCA授權的賠償權利。 | | | 《海岸警衞隊章程》規定,海岸警衞隊可根據《海岸警衞隊條例》的規定,對其現任和前任董事、高級管理人員、僱員和代理人進行賠償。 | |
某些企業合併限制
|
| | 專業公司的公司章程不包含任何關於專業公司和大股東之間的業務合併的規定。 | | | 海岸銀行的公司章程不包含任何關於海岸銀行與大股東之間的業務合併的條款。 | |
基礎業務交易
|
| | 專業人士的公司章程不包含任何有關基本業務交易的規定。 | | | 《海岸公司章程》規定,海岸公司需要有權投票批准任何合併、合併、換股或出售、交換、租賃、轉讓、購買和收購的所有普通股股份的662∕3%的贊成票。 | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | | | | 承擔海岸銀行或任何附屬公司的全部或幾乎所有合併資產或負債,或兩者兼而有之,除非交易獲全體董事662∕3%及多數留任董事的贊成票批准及向股東推薦。 | |
Non-Shareholder
Constituency Provision |
| | 專業公司的公司章程沒有明確允許董事會在評估某些要約時考慮股東以外的其他羣體的條款。 | | | 海岸公司的公司章程規定,在評估某些要約時,董事會在確定什麼最符合公司及其股東的利益時,除了考慮對價的充分性和形式外,還應考慮交易對海岸公司及其子公司、其員工、儲户、貸款和其他客户、債權人以及海岸公司及其子公司經營或所在社區的社會和經濟影響;收購人的業務及財務狀況、盈利及業務前景,包括但不限於償債及其他現有財務責任、與收購有關的財務責任及其他可能發生的財務責任,以及該等條件對公司及其附屬公司及公司及其附屬公司所在或所在社區的其他因素可能造成的影響;提出或作出該等行動的人士及其管理層的能力、經驗及誠信;成功完成業務合併的前景;以及海岸海岸作為一個獨立實體的前景。 | |
Dissenters’ Rights
|
| | 根據《證券交易法》,持不同政見者的權利不適用於被指定為國家市場系統證券或由全國證券交易商協會在交易商間報價系統中上市的任何類別或系列股票的持有人。 | | | 根據《證券交易法》,持不同政見者的權利不適用於被指定為國家市場系統證券或由全國證券交易商協會在交易商間報價系統中上市的任何類別或系列股票的持有人。 | |
| | |
PROFESSIONAL
|
| |
SEACOAST
|
|
| | | 因此,專業A類普通股的持有者無權根據FBCA行使持不同政見者的權利。 | | | 因此,海岸普通股持有人無權根據《海岸行動法》行使持不同政見者的權利。 | |
Name
|
| |
Principal Occupation
|
|
Herbert Martens | | | 專業和專業銀行董事長;Advent Associates LLC(私人投資)管理合夥人 | |
Margaret Blakey | | | 常務副總裁三五(房地產開發) | |
Norman C. Edelcup | | | 董事,Marquis Bancorp,Inc.(直到2020年與職業公司合併;董事,南佛羅裏達州社會公民委員會(包括其前身) | |
Carlos M. Garcia | | | BayBoston Managers LLC首席執行官(投資) | |
Jon L. Gorney | | | 印第安納第一聯邦銀行董事長(自2021年以來);之前在National City Corporation(金融服務)擔任過多個高管職位 | |
Abel L. Iglesias | | | 總裁和專業銀行首席執行官 | |
Ava L. Parker | | | 棕櫚灘州立學院總裁 | |
Lawrence Schimmel, M.D. | | |
Nutex Health and Clinigence首席醫療官
|
|
Name
|
| |
Principal Occupation
|
|
| | | Health | |
Hillel Shohet | | | 紐約國民銀行副董事長 | |
Joseph Willett | | | 馬西科投資基金董事 | |
Name
|
| |
Position
|
|
Abel L. Iglesias | | | 職業銀行首席執行官兼職業銀行首席執行官總裁 | |
Mary Usategui | | | 專業銀行首席財務官兼執行副總裁總裁、專業銀行首席財務官 | |
Michael C. Sontag | | |
常務副祕書長總裁
專業和專業銀行法律顧問 |
|
Ryan L. Gorney | | | 專業銀行首席信息官 | |
受益人姓名
董事和高管 |
| |
Amount and Nature of
Beneficial Ownership |
| |
Percentage of
Outstanding Shares |
| ||||||
Margaret Blakey
|
| | | | 4,874(1) | | | | | | * | | |
Norman Edelcup
|
| | | | 164,447(2) | | | | | | 1.1% | | |
Carlos M. Garcia
|
| | | | 428,643(3) | | | | | | 3.1% | | |
Jon L. Gorney
|
| | | | 19,287(4) | | | | | | * | | |
Ryan L. Gorney
|
| | | | 29,144(5) | | | | | | * | | |
Abel L. Iglesias
|
| | | | 36,805(6) | | | | | | * | | |
Herbert Martens
|
| | | | 76,933(7) | | | | | | * | | |
Ava Parker
|
| | | | 4,874(8) | | | | | | * | | |
Dr. Lawrence Schimmel, M.D.
|
| | | | 69,947(9) | | | | | | * | | |
Hillel Shohet
|
| | | | 106,580(10) | | | | | | * | | |
Mary Usategui
|
| | | | 25,890(11) | | | | | | * | | |
Joseph Willett
|
| | | | —(12) | | | | | | * | | |
全體董事和高管(12人)12人
|
| | | | 967,424 | | | | | | 7.0% | | |
受益人姓名
某些受益所有者 |
| |
Amount and Nature of
Beneficial Ownership |
| |
Percentage of
Outstanding Shares |
| ||||||
T.Rowe Price投資管理公司
100 E. Pratt Street Baltimore, MD 21202 |
| | | | 907,264(13) | | | | | | 6.6% | | |
奮進資本顧問公司
410 Greenwich Avenue Greenwich, CT 06830 |
| | | | 1,061,608(14) | | | | | | 8.3% | | |
EJF Capital
2107 Wilson Blvd., Suite 240 Arlington, VA 22201 |
| | | | 888,224(15) | | | | | | 6.2% | | |
FMR LLC
245 Summer Street Boston, MA 02210 |
| | | | 733,912.00 (16) | | | | | | 5.5% | | |
Name
|
| |
No. of Shares
Subject to SARs |
| |||
Carlos M. Garcia
|
| | | | 27,500 | | |
Jon L. Gorney
|
| | | | 25,000 | | |
Ryan L. Gorney
|
| | | | 20,000 | | |
Abel L. Iglesias
|
| | | | 104,500 | | |
Herbert Martens
|
| | | | 27,500 | | |
Dr. Lawrence Schimmel
|
| | | | 27,500 | | |
Mary Usategui
|
| | | | 52,500 | | |
| | |
Page
|
| |||
Preamble
|
| | | | A-1 | | |
第1條 - 交易和合並條款
|
| | | | A-1 | | |
1.1
Merger
|
| | | | A-1 | | |
1.2
Bank Merger
|
| | | | A-1 | | |
1.3
Time and Place of Closing
|
| | | | A-2 | | |
1.4
Effective Time
|
| | | | A-2 | | |
1.5
專業普通股折算
|
| | | | A-2 | | |
1.6
SBC Common Stock
|
| | | | A-3 | | |
1.7
職業股票獎
|
| | | | A-3 | | |
1.8
尚存公司的組織文件;董事和高級管理人員
|
| | | | A-4 | | |
1.9
Tax Consequences
|
| | | | A-4 | | |
文章2 - 交付合並對價
|
| | | | A-4 | | |
2.1
Exchange Procedures
|
| | | | A-4 | | |
2.2
原專業股東的權利
|
| | | | A-5 | | |
2.3
Dissenters’ Rights
|
| | | | A-6 | | |
第3條 - 聲明和保修
|
| | | | A-6 | | |
3.1
公司公開信
|
| | | | A-6 | | |
3.2
Standards
|
| | | | A-6 | | |
3.3
公司的陳述和保修
|
| | | | A-7 | | |
3.4
海濱公司的陳述和保證
|
| | | | A-25 | | |
第四條 - 公約和附加協定
|
| | | | A-28 | | |
4.1
在生效時間之前進行業務
|
| | | | A-28 | | |
4.2
Forbearances
|
| | | | A-28 | | |
4.3
Litigation
|
| | | | A-31 | | |
4.4
State Filings
|
| | | | A-31 | | |
4.5
專業股東批准;登記聲明和委託書/招股説明書
|
| | | | A-31 | | |
4.6
SBC股本上市
|
| | | | A-32 | | |
4.7
合理的最大努力
|
| | | | A-32 | | |
4.8
申請和同意
|
| | | | A-33 | | |
4.9
某些事項的通知
|
| | | | A-33 | | |
4.10
調查和保密
|
| | | | A-34 | | |
4.11
新聞稿;宣傳
|
| | | | A-34 | | |
4.12
收購建議書
|
| | | | A-34 | | |
4.13
Takeover Laws
|
| | | | A-35 | | |
4.14
員工福利和合同
|
| | | | A-35 | | |
4.15
Indemnification
|
| | | | A-36 | | |
4.16
解決某些問題
|
| | | | A-37 | | |
4.17
Claims Letters
|
| | | | A-38 | | |
4.18
限制性契約協議
|
| | | | A-38 | | |
4.19
Systems Integration
|
| | | | A-38 | | |
| | |
Page
|
| |||
4.20
Additional Contracts
|
| | | | A-38 | | |
4.21
Transfer Taxes
|
| | | | A-38 | | |
4.23
SBC Advisory Board
|
| | | | A-39 | | |
4.24
專業從屬票據的假設
|
| | | | A-39 | | |
第5條 - 條件是履行義務之前的條件
|
| | | | A-39 | | |
5.1
各方義務的條件
|
| | | | A-39 | | |
5.2
海岸義務的條件
|
| | | | A-40 | | |
5.3
公司義務的條件
|
| | | | A-41 | | |
ARTICLE 6 – TERMINATION
|
| | | | A-41 | | |
6.1
Termination
|
| | | | A-41 | | |
6.2
Effect of Termination
|
| | | | A-43 | | |
ARTICLE 7 – MISCELLANEOUS
|
| | | | A-43 | | |
7.1
Definitions
|
| | | | A-43 | | |
7.2
申述和契約不復存在
|
| | | | A-51 | | |
7.3
Expenses
|
| | | | A-51 | | |
7.4
Termination Fee
|
| | | | A-51 | | |
7.5
Entire Agreement
|
| | | | A-52 | | |
7.6
Amendments
|
| | | | A-52 | | |
7.7
Waivers
|
| | | | A-52 | | |
7.8
Assignment
|
| | | | A-52 | | |
7.9
Notices
|
| | | | A-53 | | |
7.10
Governing Law
|
| | | | A-53 | | |
7.11
Counterparts
|
| | | | A-53 | | |
7.12
Captions
|
| | | | A-53 | | |
7.13
Interpretations
|
| | | | A-53 | | |
7.14
Severability
|
| | | | A-54 | | |
7.15
Attorneys’ Fees
|
| | | | A-54 | | |
7.16
Waiver of Jury Trial
|
| | | | A-54 | | |
Exhibit
|
| |
Description
|
|
A
|
| | 銀行合併協議 | |
B
|
| | 股東支持協議格式 | |
C
|
| | Form of Claims Letter | |
D
|
| | 限制性契約協議格式 | |
| Affordable Care Act | | | Section 3.3(j)(iii) | |
| 合併綜合考慮事項 | | | Section 1.5(a) | |
| Agreement | | | Parties | |
| Articles of Merger | | | Section 1.4 | |
| Bank | | | Parties | |
| Bank Merger | | | Preamble | |
| 銀行合併協議 | | | Preamble | |
| CARES Act | | | Section 3.3(h)(xi) | |
| 更改建議 | | | Section 4.12(b) | |
| Closing | | | Section 1.3 | |
| Closing Date | | | Section 1.3 | |
| Company | | | Parties | |
| 公司管理協議 | | | Section 3.3(v) | |
| Covered Employees | | | Section 4.14(a) | |
| COVID-19 Measures | | | Section 3.3(h)(xi) | |
| CRA | | | Section 3.3(q) | |
| 異議條款 | | | Section 2.3 | |
| 持異議的股東 | | | Section 2.3 | |
| Effective Time | | | Section 1.4 | |
| Exchange Agent | | | Section 2.1(a) | |
| Exchange Fund | | | Section 2.1(d) | |
| Excluded Shares | | | Section 1.5(e) | |
| IIPI | | | Section 3.3(r)(i) | |
| 賠償通知書 | | | Section 7.2(b) | |
| 受賠方 | | | Section 7.2(b) | |
| Indemnified Party | | | Section 4.15(a) | |
| Loans | | | Section 3.3(n)(i) | |
| 重大不良影響 | | | Section 3.2(b) | |
| Measuring Date | | | Section 7.1(a) | |
| Merger | | | Preamble | |
| 合併考慮因素 | | | Section 1.5(a) | |
| PPP | | | Section 3.3(h)(xii) | |
| 專業證書 | | | Section 1.5(b) | |
| 專業導演推薦 | | | Section 3.3(b)(ii) | |
| 職業公開信 | | | Section 3.1 | |
| 專業人士最新資產負債表 | | | Section 3.3(d)(ii) | |
| 監管意見 | | | Section 4.8(b) | |
| Required Consents | | | Section 5.1(b) | |
| Sarbanes-Oxley Act | | | Section 3.3(d)(iv) | |
| SBC | | | Parties | |
| SBC Preferred Stock | | | Section 3.4(c) | |
| SBC監管協議 | | | Section 3.4(f)(ii) | |
| Seacoast | | | Parties | |
| 股東支持協議 | | | Preamble | |
| SNB | | | Parties | |
| Subordinated Notes | | | Section 4.24 | |
| 替換SBC選項 | | | Section 1.7(a) | |
| Surviving Bank | | | Section 1.2 | |
| 倖存的公司 | | | Section 1.1 | |
| Takeover Laws | | | Section 3.3(v) | |
| Seacoast: | | |
佛羅裏達海岸銀行公司
|
|
| | | | 815 Colorado Avenue | |
| | | | Stuart, Florida 34994 | |
| | | | Telecopy Number: (772) 288-6086 | |
| | | | 注意:Charles M.Shaffer | |
|
複製給律師(不構成通知):
|
| |
Alston & Bird LLP
|
|
| 1201 West Peachtree Street | | |||
| | | | Atlanta, Georgia 30309 | |
| | | | Telecopy Number: (404) 881-7777 | |
| | | | 注意:倫道夫·A·摩爾三世 | |
| Company: | | | 專業控股公司 | |
| | | | 5100 PGA Boulevard, Suite 101 | |
| | | | Palm Beach Gardens, FL 33418 | |
| | | | 注意:阿貝爾·伊格萊西亞斯 | |
| | | | Michael C. Sontag | |
|
複製給律師(不構成通知):
|
| |
Gunster, Yoakley & Stewart, P.A.
|
|
| 777 S. Flagler Drive, Suite 500 East | | |||
| | | | West Palm Beach, Florida 33401 | |
| | | | 注意:Michael V.Mitrione | |
| | | | 佛羅裏達海岸銀行公司 | | |||
| | | | By: | | |
/s/ Charles M. Shaffer
Charles M. Shaffer
董事長兼首席執行官 |
|
| | | | 海岸國家銀行 | | |||
| | | | By: | | |
/s/ Charles M. Shaffer
Charles M. Shaffer
董事長兼首席執行官 |
|
| | | | 專業控股公司 | | |||
| | | | By: | | |
/s/ Michael C. Sontag
Michael C. Sontag
常務副總裁兼總法律顧問 |
|
| | | | PROFESSIONAL BANK | | |||
| | | | By: | | |
/s/ Michael C. Sontag
Michael C. Sontag
常務副總裁兼總法律顧問 |
|
By: |
|
By: |
|
|
Name
|
| |
Address
|
| |
County
|
| |
City
|
| |
State
|
| |
Zip
|
| |
Service Type
|
|
| | | | | | | | | | |
By: |
|
By: |
|
Name: |
|
Address: |
|
By: |
|
| BUYER: | | | | |
| 佛羅裏達海岸銀行公司 | | | ||
|
Name: Charles M. Shaffer
職務: 董事長兼首席執行官 |
| | ||
| EMPLOYEE: | | | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| |
| BUYER: | | | | |
| 佛羅裏達海岸銀行公司 | | | ||
|
Name: Charles M. Shaffer
職務: 董事長兼首席執行官 |
| | ||
| DIRECTOR: | | | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| | ||
|
|
| |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 38,469 | | | | | $ | 62,305 | | |
生息存款
|
| | | | 545,521 | | | | | | 129,291 | | |
Federal funds sold
|
| | | | 13,477 | | | | | | 25,376 | | |
現金和現金等價物
|
| | | | 597,467 | | | | | | 216,972 | | |
可供出售的證券,按公允價值 - 應納税
|
| | | | 175,536 | | | | | | 65,110 | | |
可供出售的證券,按公允價值 - 免税
|
| | | | 18,765 | | | | | | 22,398 | | |
Securities held to maturity (fair value December 31, 2021, – $242, December 31, 2020, – $1,561)
|
| | | | 236 | | | | | | 1,547 | | |
Equity securities
|
| | | | 6,638 | | | | | | 6,005 | | |
截至2021年12月31日和2020年12月31日,貸款淨額分別為12,704美元和16,259美元
|
| | | | 1,764,460 | | | | | | 1,641,422 | | |
Loans held for sale
|
| | | | 165 | | | | | | 1,270 | | |
聯邦住房貸款銀行股票,按成本計算
|
| | | | 2,341 | | | | | | 3,229 | | |
聯邦儲備銀行股票,成本價
|
| | | | 5,426 | | | | | | 4,762 | | |
應計應收利息
|
| | | | 5,272 | | | | | | 6,666 | | |
房舍和設備,淨額
|
| | | | 3,871 | | | | | | 4,370 | | |
銀行擁有的人壽保險
|
| | | | 38,485 | | | | | | 37,360 | | |
Deferred tax asset
|
| | | | 9,510 | | | | | | 10,525 | | |
Goodwill
|
| | | | 24,621 | | | | | | 24,621 | | |
核心存款無形資產
|
| | | | 1,145 | | | | | | 1,422 | | |
Other assets
|
| | | | 10,173 | | | | | | 9,591 | | |
Total assets
|
| | | $ | 2,664,111 | | | | | $ | 2,057,270 | | |
負債和股東權益 | | | | | | | | | | | | | |
Deposits | | | | | | | | | | | | | |
Demand – non-interest bearing
|
| | | $ | 674,003 | | | | | $ | 475,598 | | |
Demand – interest bearing
|
| | | | 310,362 | | | | | | 232,367 | | |
Money market and savings
|
| | | | 1,121,330 | | | | | | 715,003 | | |
Time deposits
|
| | | | 265,693 | | | | | | 236,575 | | |
Total deposits
|
| | | | 2,371,388 | | | | | | 1,659,543 | | |
聯邦住房貸款銀行墊款
|
| | | | 35,000 | | | | | | 40,000 | | |
Official Checks
|
| | | | 4,125 | | | | | | 4,447 | | |
Other borrowings
|
| | | | 10,000 | | | | | | 114,573 | | |
Subordinated debt
|
| | | | — | | | | | | 10,153 | | |
應計利息和其他負債
|
| | | | 12,074 | | | | | | 12,989 | | |
Total liabilities
|
| | | | 2,432,587 | | | | | | 1,841,705 | | |
Stockholders’ equity | | | | | | | | | | | | | |
優先股,授權發行1,000萬股,未發行
|
| | | | — | | | | | | — | | |
A類投票普通股,面值0.01美元;授權50,000,000股,
issued 14,393,750 and outstanding 13,446,400 shares as of December 31, 2021, and authorized 50,000,000 shares, issued 14,100,760 and outstanding 13,534,829 shares on December 31, 2020. |
| | | | 144 | | | | | | 141 | | |
B類非投票普通股,面值0.01美元;授權股份1,000,000股,2021年12月31日和2020年12月31日未發行和發行。
|
| | | | — | | | | | | — | | |
Treasury stock, at cost
|
| | | | (16,003) | | | | | | (9,209) | | |
新增實收資本
|
| | | | 212,012 | | | | | | 208,995 | | |
Retained earnings
|
| | | | 36,120 | | | | | | 14,756 | | |
累計其他綜合收益(虧損)
|
| | | | (749) | | | | | | 882 | | |
股東權益總額
|
| | | | 231,524 | | | | | | 215,565 | | |
總負債和股東權益
|
| | | $ | 2,664,111 | | | | | $ | 2,057,270 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Interest income | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 76,912 | | | | | $ | 66,296 | | |
投資證券 - 應納税
|
| | | | 816 | | | | | | 835 | | |
投資證券 - 免税
|
| | | | 735 | | | | | | 642 | | |
限制性股票的股息收入
|
| | | | 397 | | | | | | 414 | | |
Other
|
| | | | 761 | | | | | | 912 | | |
Total interest income
|
| | | | 79,621 | | | | | | 69,099 | | |
Interest expense | | | | | | | | | | | | | |
Deposits
|
| | | | 5,857 | | | | | | 6,777 | | |
聯邦住房貸款銀行墊款
|
| | | | 751 | | | | | | 964 | | |
Subordinated debt
|
| | | | 378 | | | | | | — | | |
Other borrowings
|
| | | | 327 | | | | | | 1,305 | | |
Total interest expense
|
| | | | 7,313 | | | | | | 9,046 | | |
Net interest income
|
| | | | 72,308 | | | | | | 60,053 | | |
貸款損失準備金
|
| | | | 4,740 | | | | | | 10,017 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 67,568 | | | | | | 50,036 | | |
Non-interest income | | | | | | | | | | | | | |
存款賬户手續費
|
| | | | 2,741 | | | | | | 1,196 | | |
銀行擁有的人壽保險收入
|
| | | | 1,125 | | | | | | 502 | | |
SBA origination fees
|
| | | | 260 | | | | | | 114 | | |
Swap fee income
|
| | | | 909 | | | | | | 1,026 | | |
待售貸款收入
|
| | | | 551 | | | | | | 808 | | |
賣出和贖回證券的收益
|
| | | | 39 | | | | | | 37 | | |
Other
|
| | | | 562 | | | | | | 623 | | |
非利息收入總額
|
| | | | 6,187 | | | | | | 4,306 | | |
非利息支出 | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 29,277 | | | | | | 25,579 | | |
入住率和設備
|
| | | | 3,929 | | | | | | 4,292 | | |
Data processing
|
| | | | 1,182 | | | | | | 1,276 | | |
Marketing
|
| | | | 635 | | | | | | 545 | | |
Professional fees
|
| | | | 2,830 | | | | | | 2,373 | | |
Acquisition expenses
|
| | | | 684 | | | | | | 3,328 | | |
監管評估
|
| | | | 1,681 | | | | | | 1,112 | | |
Other
|
| | | | 7,048 | | | | | | 5,115 | | |
非利息支出總額
|
| | | | 47,266 | | | | | | 43,620 | | |
所得税前收入
|
| | | | 26,489 | | | | | | 10,722 | | |
Income tax provision
|
| | | | 5,125 | | | | | | 2,417 | | |
Net income
|
| | | | 21,364 | | | | | | 8,305 | | |
Earnings per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.61 | | | | | $ | 0.69 | | |
Diluted
|
| | | $ | 1.54 | | | | | $ | 0.67 | | |
其他綜合收益: | | | | | | | | | | | | | |
可供出售證券的未實現持有收益(虧損)
|
| | | | (2,161) | | | | | | 1,265 | | |
Tax effect
|
| | | | 530 | | | | | | (310) | | |
其他綜合損益,税後淨額
|
| | | | (1,631) | | | | | | 955 | | |
Comprehensive income
|
| | | $ | 19,733 | | | | | $ | 9,260 | | |
| | |
Common Stock
|
| |
Treasury
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance on January 1, 2020
|
| | | | 5,867,446 | | | | | $ | 60 | | | | | $ | (4,155) | | | | | $ | 77,019 | | | | | $ | 6,451 | | | | | $ | (73) | | | | | $ | 79,302 | | |
普通股發行,淨額為
issuance cost |
| | | | 3,717,328 | | | | | | 39 | | | | | | — | | | | | | 60,928 | | | | | | — | | | | | | — | | | | | | 60,967 | | |
收購Marquis Bancorp(MBI)
|
| | | | 4,227,816 | | | | | | 42 | | | | | | — | | | | | | 69,993 | | | | | | — | | | | | | — | | | | | | 70,035 | | |
員工購股計劃
|
| | | | 7,194 | | | | | | — | | | | | | — | | | | | | 106 | | | | | | — | | | | | | — | | | | | | 106 | | |
基於股票的薪酬
|
| | | | 35,976 | | | | | | — | | | | | | — | | | | | | 959 | | | | | | — | | | | | | — | | | | | | 959 | | |
Treasury stock
|
| | | | (320,931) | | | | | | — | | | | | | (5,054) | | | | | | (10) | | | | | | — | | | | | | — | | | | | | (5,064) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,305 | | | | | | — | | | | | | 8,305 | | |
其他綜合收益
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 955 | | | | | | 955 | | |
Balance on December 31, 2020.
|
| | | | 13,534,829 | | | | | $ | 141 | | | | | $ | (9,209) | | | | | $ | 208,995 | | | | | $ | 14,756 | | | | | $ | 882 | | | | | $ | 215,565 | | |
Balance on January 1, 2021
|
| | | | 13,534,829 | | | | | $ | 141 | | | | | $ | (9,209) | | | | | $ | 208,995 | | | | | $ | 14,756 | | | | | $ | 882 | | | | | $ | 215,565 | | |
普通股發行,淨額為
issuance cost |
| | | | 152,598 | | | | | | 2 | | | | | | — | | | | | | 1,543 | | | | | | — | | | | | | — | | | | | | 1,545 | | |
員工購股計劃
|
| | | | 1,851 | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
基於股票的薪酬
|
| | | | 138,541 | | | | | | 1 | | | | | | — | | | | | | 1,451 | | | | | | — | | | | | | — | | | | | | 1,452 | | |
Treasury stock
|
| | | | (381,419) | | | | | | — | | | | | | (6,794) | | | | | | (11) | | | | | | — | | | | | | — | | | | | | (6,805) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,364 | | | | | | — | | | | | | 21,364 | | |
其他綜合收益(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,631) | | | | | | (1,631) | | |
Balance on December 31, 2021.
|
| | | | 13,446,400 | | | | | $ | 144 | | | | | $ | (16,003) | | | | | $ | 212,012 | | | | | $ | 36,120 | | | | | $ | (749) | | | | | $ | 231,524 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
將淨收入與經營活動的淨現金進行調整
|
| | | | | | | | | | | | |
貸款損失準備金
|
| | | | 4,740 | | | | | | 10,017 | | |
採購會計調整攤銷
|
| | | | (6,082) | | | | | | (7,466) | | |
遞延所得税撥備(優惠)
|
| | | | 1,258 | | | | | | (1,898) | | |
折舊及攤銷
|
| | | | 1,358 | | | | | | 1,352 | | |
賣出證券的虧損(收益)
|
| | | | 78 | | | | | | (4) | | |
看漲證券
|
| | | | (39) | | | | | | (33) | | |
股權未實現市值變動
|
| | | | 167 | | | | | | (34) | | |
證券攤銷淨額
|
| | | | 1,439 | | | | | | 3,331 | | |
遞延貸款費用淨攤銷
|
| | | | (8,086) | | | | | | (4,358) | | |
出售所持待售貸款的收益
|
| | | | 1,105 | | | | | | — | | |
銀行擁有的人壽保險收入
|
| | | | (1,125) | | | | | | (502) | | |
房屋和設備處置損失
|
| | | | 140 | | | | | | — | | |
員工購股計劃
|
| | | | 34 | | | | | | 106 | | |
Stock compensation
|
| | | | 1,452 | | | | | | 959 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應計應收利息
|
| | | | 1,394 | | | | | | (2,643) | | |
Other assets
|
| | | | (582) | | | | | | 3,454 | | |
官方支票、應計利息、應付利息和其他負債
|
| | | | (627) | | | | | | (3,416) | | |
經營活動提供的現金淨額
|
| | | | 17,988 | | | | | | 7,170 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
可供出售的證券的到期日和還款所得
|
| | | | 24,020 | | | | | | 17,651 | | |
贖回可供出售證券的收益
|
| | | | 7,357 | | | | | | 9,132 | | |
持有至到期的證券償還收益
|
| | | | 1,303 | | | | | | 122 | | |
購買可供出售的證券
|
| | | | (141,800) | | | | | | (62,795) | | |
出售可供出售的證券的收益
|
| | | | — | | | | | | 1,735 | | |
購買股權證券
|
| | | | (800) | | | | | | (5,000) | | |
貸款發放量,扣除本金償還後的淨額
|
| | | | (127,998) | | | | | | (341,850) | | |
出售貸款的收益
|
| | | | 194 | | | | | | 10,985 | | |
贖回聯邦儲備銀行股票
|
| | | | (664) | | | | | | (2,688) | | |
購買聯邦住房貸款銀行股票
|
| | | | — | | | | | | (235) | | |
聯邦住房貸款銀行股票到期收益
|
| | | | 888 | | | | | | — | | |
購買銀行擁有的人壽保險
|
| | | | — | | | | | | (20,000) | | |
購置房舍和設備
|
| | | | (989) | | | | | | (554) | | |
收購收益
|
| | | | — | | | | | | 26,860 | | |
投資活動中使用的淨現金
|
| | | | (238,489) | | | | | | (366,637) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
Net increase in deposits
|
| | | | 712,614 | | | | | | 270,227 | | |
股票發行收益,扣除發行成本
|
| | | | 1,545 | | | | | | 60,967 | | |
購買庫存股
|
| | | | (6,805) | | | | | | (5,064) | | |
聯邦住房貸款銀行墊款的收益
|
| | | | — | | | | | | 10,000 | | |
償還聯邦住房貸款預付款
|
| | | | (5,000) | | | | | | (50,000) | | |
償還次級應付票據
|
| | | | (10,000) | | | | | | — | | |
信用額度收益
|
| | | | 10,000 | | | | | | — | | |
償還信用額度
|
| | | | — | | | | | | (9,999) | | |
PPPLF預付款的收益
|
| | | | — | | | | | | 225,004 | | |
償還PPPLF預付款
|
| | | | (101,358) | | | | | | (123,646) | | |
融資活動提供的現金淨額
|
| | | | 600,996 | | | | | | 377,489 | | |
現金和現金等價物增加
|
| | | | 380,495 | | | | | | 18,022 | | |
期初現金及現金等價物
|
| | | | 216,972 | | | | | | 198,950 | | |
期末現金和現金等價物
|
| | | $ | 597,467 | | | | | $ | 216,972 | | |
補充現金流信息: | | | | | | | | | | | | | |
本期付息現金
|
| | | $ | 8,473 | | | | | $ | 10,556 | | |
當期繳税現金
|
| | | $ | 5,608 | | | | | | 3,018 | | |
補充非現金披露: | | | | | | | | | | | | | |
確認參與貸款為擔保借款
|
| | | $ | — | | | | | $ | 13,215 | | |
取得使用權資產所產生的租賃負債
|
| | | $ | 179 | | | | | $ | 2,027 | | |
Total assets acquired
|
| | | $ | — | | | | | $ | 583,797 | | |
承擔的總負債
|
| | | $ | — | | | | | $ | 538,383 | | |
|
ASU 2019-12, Income Taxes (Topic 740)
|
| |||
| Description | | | 2019年12月,FASB發佈了指導意見,通過刪除主題740中一般本金的多個例外,簡化了所得税的會計處理。 | |
| Date of Adoption | | | 該標準適用於公共企業實體的會計年度,以及2020年12月15日之後的這些會計年度內的過渡期。 | |
| 對合並財務報表的影響 | | | 新指引沒有對公司的合併財務報表或披露產生實質性影響。 | |
|
ASU 2020-04,金融工具 - 參考利率改革(主題848)
|
| |||
| Description | | | 2020年3月,財務會計準則委員會發布了ASU2020-4 - 參考匯率改革(第848主題),其中提供了可選的指導,以減輕會計負擔,或認識到參考匯率改革對財務報告的影響。新標準是由於倫敦銀行間同業拆借利率(LIBOR)可能不再作為可用基準利率的結果。該標準是可選的,併為將GAAP應用於合同、套期保值關係或參考LIBOR或其他預期將被終止的參考利率的其他交易提供了可選的權宜之計和例外。 | |
| Date of Adoption | | | 更新中的修訂適用於2020年3月12日至2022年12月31日期間的所有實體。本公司於2021年1月1日採用本標準。 | |
| 對合並財務報表的影響 | | | 公司已確定其使用LIBOR的產品,並實施了增強的後備語言,以促進向替代參考利率的過渡。新指引沒有對公司的綜合財務報表或披露產生實質性影響。 | |
| | |
Year Ended December 31,
|
| |||||||||
(千美元,每股數據除外)
|
| |
2021
|
| |
2020
|
| ||||||
基本每股收益: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
已發行普通股加權平均總額
|
| | | | 13,308,682 | | | | | | 12,042,477 | | |
Net income per share
|
| | | $ | 1.61 | | | | | $ | 0.69 | | |
稀釋後每股收益: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
已發行普通股加權平均總額
|
| | | | 13,308,682 | | | | | | 12,042,477 | | |
新增:員工限制性股票和期權的稀釋效應
|
| | | | 592,168 | | | | | | 390,040 | | |
已發行總加權平均稀釋股
|
| | | | 13,900,850 | | | | | | 12,432,517 | | |
Net income per share
|
| | | $ | 1.54 | | | | | $ | 0.67 | | |
December 31, 2021
(Dollars in thousands) |
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 40,368 | | | | | $ | 38 | | | | | $ | (472) | | | | | $ | 39,934 | | |
抵押貸款支持證券
|
| | | | 131,273 | | | | | | 70 | | | | | | (1,240) | | | | | | 130,103 | | |
美國機構債務
|
| | | | 3,939 | | | | | | 54 | | | | | | (7) | | | | | | 3,986 | | |
Corporate bonds
|
| | | | 1,500 | | | | | | 13 | | | | | | — | | | | | | 1,513 | | |
可供銷售的 - 應税總額
|
| | | $ | 177,080 | | | | | $ | 175 | | | | | $ | (1,719) | | | | | $ | 175,536 | | |
上市 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | | 17,163 | | | | | | 512 | | | | | | (1) | | | | | | 17,674 | | |
Municipals
|
| | | | 1,051 | | | | | | 40 | | | | | | — | | | | | | 1,091 | | |
可供銷售的 - 免税總額
|
| | | $ | 18,214 | | | | | $ | 552 | | | | | $ | (1) | | | | | $ | 18,765 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
抵押貸款支持證券
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
Total Held to Maturity
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds
|
| | | $ | 5,838 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,838 | | |
其他股權證券
|
| | | | 800 | | | | | $ | — | | | | | | — | | | | | | 800 | | |
Total Equity
|
| | | $ | 6,638 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,638 | | |
December 31, 2020
(Dollars in thousands) |
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 30,678 | | | | | $ | 77 | | | | | $ | (199) | | | | | $ | 30,556 | | |
抵押貸款支持證券
|
| | | | 28,514 | | | | | | 438 | | | | | | (30) | | | | | | 28,922 | | |
美國機構債務
|
| | | | 3,000 | | | | | | 122 | | | | | | — | | | | | | 3,122 | | |
Corporate bonds
|
| | | | 2,501 | | | | | | 9 | | | | | | — | | | | | | 2,510 | | |
可供銷售的 - 應税總額
|
| | | $ | 64,693 | | | | | $ | 646 | | | | | $ | (229) | | | | | $ | 65,110 | | |
上市 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | $ | 20,582 | | | | | $ | 717 | | | | | $ | — | | | | | $ | 21,299 | | |
Municipals
|
| | | | 1,064 | | | | | | 35 | | | | | | — | | | | | | 1,099 | | |
可供銷售的 - 免税總額
|
| | | $ | 21,646 | | | | | $ | 752 | | | | | $ | — | | | | | $ | 22,398 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair
Value |
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
抵押貸款支持證券
|
| | | $ | 345 | | | | | $ | 14 | | | | | $ | — | | | | | $ | 359 | | |
United States Treasury
|
| | | | 202 | | | | | | — | | | | | | — | | | | | | 202 | | |
Foreign Bonds
|
| | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
Total Held to Maturity
|
| | | $ | 1,547 | | | | | $ | 14 | | | | | $ | — | | | | | $ | 1,561 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds
|
| | | $ | 6,005 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,005 | | |
Total Equity
|
| | | $ | 6,005 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,005 | | |
| | |
December 31, 2021
|
| |||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Available for sale | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 1,634 | | | | | $ | 1,648 | | |
一年至五年後到期
|
| | | | 19,766 | | | | | | 20,358 | | |
五年至十年後到期
|
| | | | 2,253 | | | | | | 2,258 | | |
Due after ten years
|
| | | | — | | | | | | — | | |
Subtotal
|
| | | $ | 23,653 | | | | | $ | 24,264 | | |
小企業管理局貸款池
|
| | | $ | 40,368 | | | | | $ | 39,934 | | |
抵押貸款支持證券
|
| | | | 131,273 | | | | | | 130,103 | | |
Total available for sale
|
| | | $ | 195,294 | | | | | $ | 194,301 | | |
Held to maturity | | | | | | | | | | | | | |
抵押貸款支持證券
|
| | | $ | 236 | | | | | $ | 242 | | |
Total held to maturity
|
| | | $ | 236 | | | | | $ | 242 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 17,428 | | | | | $ | (336) | | | | | $ | 14,872 | | | | | $ | (136) | | | | | $ | 32,300 | | | | | $ | (472) | | |
抵押貸款支持證券
|
| | | | 109,621 | | | | | | (1,167) | | | | | | 1,710 | | | | | | (73) | | | | | | 111,331 | | | | | | (1,240) | | |
美國機構債務
|
| | | | 1,930 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | 1,930 | | | | | | (7) | | |
可供銷售的 - 應税總額
|
| | | $ | 128,979 | | | | | $ | (1,510) | | | | | $ | 16,582 | | | | | $ | (209) | | | | | $ | 145,561 | | | | | $ | (1,719) | | |
上市 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | | 809 | | | | | | (1) | | | | | | — | | | | | | — | | | | | $ | 809 | | | | | $ | (1) | | |
可供銷售的 - 免税總額
|
| | | $ | 809 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 809 | | | | | $ | (1) | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 18,849 | | | | | $ | (133) | | | | | $ | 8,945 | | | | | $ | (66) | | | | | $ | 27,794 | | | | | $ | (199) | | |
抵押貸款支持證券
|
| | | | 5,839 | | | | | | — | | | | | | 2,510 | | | | | | (30) | | | | | | 8,349 | | | | | | (30) | | |
美國機構債務
|
| | | | 227 | | | | | | — | | | | | | — | | | | | | — | | | | | | 227 | | | | | | — | | |
可供銷售的 - 應税總額
|
| | | $ | 24,915 | | | | | $ | (133) | | | | | $ | 11,455 | | | | | $ | (96) | | | | | $ | 36,370 | | | | | $ | (229) | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
用於投資的貸款: | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 902,654 | | | | | $ | 777,025 | | |
住宅房地產
|
| | | | 377,511 | | | | | | 379,534 | | |
Commercial (Non-PPP)
|
| | | | 325,415 | | | | | | 206,095 | | |
Commercial (PPP)
|
| | | | 58,615 | | | | | | 185,748 | | |
建設和土地開發
|
| | | | 91,520 | | | | | | 99,590 | | |
Consumer and other
|
| | | | 21,449 | | | | | | 9,689 | | |
為投資而持有的貸款總額,總額
|
| | | | 1,777,164 | | | | | | 1,657,681 | | |
貸款損失準備
|
| | | | (12,704) | | | | | | (16,259) | | |
為投資而持有的貸款,淨額
|
| | | $ | 1,764,460 | | | | | $ | 1,641,422 | | |
Loans held for sale: | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | 165 | | | | | $ | 1,270 | | |
Total loans held for sale
|
| | | $ | 165 | | | | | $ | 1,270 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 292 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 292 | | | | | $ | 902,362 | | | | | $ | 902,654 | | |
住宅房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | | | | | 377,511 | | |
Commercial (Non-PPP)
|
| | | | 449 | | | | | | — | | | | | | — | | | | | | 1,468 | | | | | | 1,917 | | | | | | 323,498 | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 58,608 | | | | | | 58,615 | | |
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | | | | | 91,520 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 654 | | | | | | 654 | | | | | | 20,795 | | | | | | 21,449 | | |
Total
|
| | | $ | 748 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,122 | | | | | $ | 2,870 | | | | | $ | 1,774,294 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 777,025 | | | | | $ | 777,025 | | |
住宅房地產
|
| | | | 1,317 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,317 | | | | | | 378,217 | | | | | | 379,534 | | |
Commercial (Non-PPP)
|
| | | | 278 | | | | | | — | | | | | | — | | | | | | 9,127 | | | | | | 9,405 | | | | | | 196,690 | | | | | | 206,095 | | |
Commercial (PPP)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 185,748 | | | | | | 185,748 | | |
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,590 | | | | | | 99,590 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,307 | | | | | | 1,307 | | | | | | 8,382 | | | | | | 9,689 | | |
Total
|
| | | $ | 1,595 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,434 | | | | | $ | 12,029 | | | | | $ | 1,645,652 | | | | | $ | 1,657,681 | | |
(Dollars in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 900,364 | | | | | $ | — | | | | | $ | 2,290 | | | | | $ | — | | | | | $ | 902,654 | | |
住宅房地產
|
| | | | 377,511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | |
Commercial (Non-PPP)
|
| | | | 323,657 | | | | | | 290 | | | | | | 1,468 | | | | | | — | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 58,615 | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,615 | | |
建設和土地開發
|
| | | | 91,520 | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | |
Consumer
|
| | | | 20,712 | | | | | | 83 | | | | | | — | | | | | | 654 | | | | | | 21,449 | | |
Total
|
| | | $ | 1,772,379 | | | | | $ | 373 | | | | | $ | 3,758 | | | | | $ | 654 | | | | | $ | 1,777,164 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 774,674 | | | | | $ | — | | | | | $ | 2,351 | | | | | $ | — | | | | | $ | 777,025 | | |
住宅房地產
|
| | | | 379,104 | | | | | | 430 | | | | | | — | | | | | | — | | | | | | 379,534 | | |
Commercial (Non-PPP)
|
| | | | 196,856 | | | | | | 112 | | | | | | 9,127 | | | | | | — | | | | | | 206,095 | | |
Commercial (PPP)
|
| | | | 185,748 | | | | | | — | | | | | | — | | | | | | — | | | | | | 185,748 | | |
建設和土地開發
|
| | | | 99,590 | | | | | | — | | | | | | — | | | | | | — | | | | | | 99,590 | | |
Consumer
|
| | | | 8,382 | | | | | | — | | | | | | 1,307 | | | | | | — | | | | | | 9,689 | | |
Total
|
| | | $ | 1,644,354 | | | | | $ | 542 | | | | | $ | 12,785 | | | | | $ | — | | | | | $ | 1,657,681 | | |
(Dollars in thousands)
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Commercial real estate
|
| | | $ | 5,845 | | | | | $ | — | | |
住宅房地產
|
| | | | 89 | | | | | | 405 | | |
Commercial
|
| | | | 410 | | | | | | 746 | | |
建設發展
|
| | | | — | | | | | | 3,732 | | |
Consumer and other loans
|
| | | | — | | | | | | — | | |
Carrying amount
|
| | | $ | 6,344 | | | | | $ | 4,883 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Balance at January 1
|
| | | $ | (630) | | | | | $ | — | | |
New loans purchased
|
| | | | — | | | | | | (545) | | |
Adjustment of income
|
| | | | — | | | | | | (85) | | |
Accretion
|
| | | | 356 | | | | | | | | |
不可增值差異的重新分類
|
| | | | (339) | | | | | | — | | |
Disposals
|
| | | | 41 | | | | | | — | | |
Balance on December 31
|
| | | $ | (572) | | | | | $ | (630) | | |
(Dollars in thousands)
|
| |
March 26, 2020
|
| |||
按貸款類型劃分的合同要求本金和利息 | | | | | | | |
Commercial real estate
|
| | | $ | 427 | | |
住宅房地產
|
| | | | 604 | | |
Commercial
|
| | | | 2,176 | | |
建設發展
|
| | | | 5,614 | | |
Consumer and other loans
|
| | | | — | | |
Total
|
| | | $ | 8,821 | | |
預計不會收取合同現金流(不可增值折扣)
|
| | | | | | |
Commercial real estate
|
| | | $ | 80 | | |
住宅房地產
|
| | | | 138 | | |
Commercial
|
| | | | 1,123 | | |
建設發展
|
| | | | 2,297 | | |
Consumer and other loans
|
| | | | — | | |
Total
|
| | | $ | 3,638 | | |
Expected cash flows
|
| | | $ | 5,183 | | |
預期現金流的利息部分(可增加折扣)
|
| | | | (545) | | |
根據ASC 310-30核算的PCI貸款的公允價值
|
| | | $ | 4,638 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
貸款損失準備金
|
| | | | 1,312 | | | | | | 162 | | | | | | 1,816 | | | | | | 83 | | | | | | 1,367 | | | | | | 4,740 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | (7,641) | | | | | | — | | | | | | (654) | | | | | | (8,295) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末津貼餘額合計
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 1,845 | | | | | $ | 3,115 | | | | | $ | 1,235 | | | | | $ | 272 | | | | | $ | 81 | | | | | $ | 6,548 | | |
貸款損失準備金
|
| | | | 1,314 | | | | | | (731) | | | | | | 9,326 | | | | | | 116 | | | | | | (8) | | | | | | 10,017 | | |
Loans charged-off
|
| | | | — | | | | | | (207) | | | | | | (99) | | | | | | — | | | | | | — | | | | | | (306) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末津貼餘額合計
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於貸款的期末準備餘額
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估減損情況
|
| | | $ | — | | | | | $ | — | | | | | $ | 671 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 1,325 | | |
集體評估減值情況
|
| | | | 4,471 | | | | | | 2,339 | | | | | | 3,966 | | | | | | 471 | | | | | | 132 | | | | | | 11,379 | | |
期末津貼餘額合計
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款單獨評估減值
|
| | | $ | 2,290 | | | | | $ | — | | | | | $ | 1,468 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 4,412 | | |
貸款集體評估減值
|
| | | | 900,364 | | | | | | 377,511 | | | | | | 382,562 | | | | | | 91,520 | | | | | | 20,795 | | | | | | 1,772,752 | | |
期末貸款餘額合計
|
| | | $ | 902,654 | | | | | $ | 377,511 | | | | | $ | 384,030 | | | | | $ | 91,520 | | | | | $ | 21,449 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於貸款的期末準備餘額
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估減損情況
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,309 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,309 | | |
集體評估減值情況
|
| | | | 3,159 | | | | | | 2,177 | | | | | | 2,153 | | | | | | 388 | | | | | | 73 | | | | | | 7,950 | | |
期末津貼餘額合計
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款單獨評估減值
|
| | | $ | 2,351 | | | | | $ | 299 | | | | | $ | 9,127 | | | | | $ | — | | | | | $ | 1,307 | | | | | $ | 13,084 | | |
貸款集體評估減值
|
| | | | 774,674 | | | | | | 379,235 | | | | | | 382,716 | | | | | | 99,590 | | | | | | 8,382 | | | | | | 1,644,597 | | |
期末貸款餘額合計
|
| | | $ | 777,025 | | | | | $ | 379,534 | | | | | $ | 391,843 | | | | | $ | 99,590 | | | | | $ | 9,689 | | | | | $ | 1,657,681 | | |
|
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
傢俱、固定裝置和設備
|
| | | $ | 2,182 | | | | | $ | 1,694 | | |
計算機、硬件和軟件
|
| | | | 2,590 | | | | | | 2,260 | | |
租賃改進
|
| | | | 3,867 | | | | | | 3,537 | | |
Corporate branding
|
| | | | 118 | | | | | | 118 | | |
| | | | | 8,757 | | | | | | 7,609 | | |
累計折舊及攤銷
|
| | | | (4,886) | | | | | | (3,239) | | |
| | | | $ | 3,871 | | | | | $ | 4,370 | | |
(Dollars in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Beginning goodwill
|
| | | $ | 24,621 | | | | | $ | — | | |
測算期調整
|
| | | | — | | | | | | — | | |
因業務合併而增加的業務
|
| | | | — | | | | | | 24,621 | | |
Ending goodwill
|
| | | $ | 24,621 | | | | | $ | 24,621 | | |
無形巖心礦藏
|
| | | $ | 1,422 | | | | | $ | 1,646 | | |
減去:累計攤銷
|
| | | | (277) | | | | | | (224) | | |
無形核心存款,淨額
|
| | | $ | 1,145 | | | | | $ | 1,422 | | |
(Dollars in thousands)
|
| |
Core deposit
intangible |
| |||
2022
|
| | | $ | 247 | | |
2023
|
| | | $ | 217 | | |
2024
|
| | | $ | 187 | | |
2025
|
| | | $ | 157 | | |
2026
|
| | | $ | 127 | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 17,431 | | | | | $ | 26,721 | | | | | $ | 44,373 | | | | | $ | 4,631 | | | | | $ | 93,156 | | |
Time deposits of more than $250,000
|
| | | | 32,058 | | | | | | 54,429 | | | | | | 83,290 | | | | | | 2,760 | | | | | | 172,537 | | |
Total
|
| | | $ | 49,489 | | | | | $ | 81,150 | | | | | $ | 127,663 | | | | | $ | 7,391 | | | | | $ | 265,693 | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 20,767 | | | | | $ | 13,258 | | | | | $ | 24,805 | | | | | $ | 19,240 | | | | | $ | 78,070 | | |
Time deposits of more than $250,000
|
| | | | 40,189 | | | | | | 35,314 | | | | | | 42,845 | | | | | | 40,157 | | | | | | 158,505 | | |
Total
|
| | | $ | 60,956 | | | | | $ | 48,572 | | | | | $ | 67,650 | | | | | $ | 59,397 | | | | | $ | 236,575 | | |
(Dollars in thousands)
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
1 year or less
|
| | | $ | 258,302 | | | | | $ | 177,178 | | |
Over 1 through 2 years
|
| | | | 6,669 | | | | | | 57,034 | | |
Over 2 through 3 years
|
| | | | 722 | | | | | | 1,658 | | |
Over 3 through 4 years
|
| | | | — | | | | | | 705 | | |
Over 4 through 5 years
|
| | | | — | | | | | | — | | |
Over 5 years
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 265,693 | | | | | $ | 236,575 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
到期至2030年,固定利率為0.81%,平均為0.81%
|
| | | $ | 5,000 | | | | | $ | 10,000 | | |
到期至2024年,浮動利率為1.86%至2.46%,平均為2.24%
|
| | | | 30,000 | | | | | | 30,000 | | |
| | | | $ | 35,000 | | | | | $ | 40,000 | | |
(Dollars in thousands)
|
| |
Advance Payments
|
| |||
2022
|
| | | $ | — | | |
2023
|
| | | | — | | |
2024
|
| | | | 30,000 | | |
2025
|
| | | | — | | |
2026
|
| | | | — | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Current provision | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,420 | | | | | $ | 3,849 | | |
State
|
| | | | 426 | | | | | | 466 | | |
Deferred provision | | | | | | | | | | | | | |
Federal
|
| | | | 1,353 | | | | | | (1,556) | | |
State
|
| | | | (74) | | | | | | (342) | | |
Income tax provision
|
| | | $ | 5,125 | | | | | $ | 2,417 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
聯邦法定利率乘以財務報表收入
|
| | | | 21.0% | | | | | $ | 5,563 | | | | | | 21.0% | | | | | $ | 2,251 | | |
Effect of: | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除聯邦福利後的州税
|
| | | | 1.1% | | | | | | 291 | | | | | | 0.9% | | | | | | 90 | | |
Tax-exempt interest
|
| | | | (1.2)% | | | | | | (311) | | | | | | (1.0)% | | | | | | (91) | | |
銀行擁有的人壽保險收益
|
| | | | (0.9)% | | | | | | (236) | | | | | | (1.0)% | | | | | | (105) | | |
股權薪酬超額收益
|
| | | | (0.6)% | | | | | | (165) | | | | | | 0.4% | | | | | | 42 | | |
Acquisition costs
|
| | | | —% | | | | | | 0 | | | | | | 1.3% | | | | | | 138 | | |
Other, net
|
| | | | (0.1)% | | | | | | (17) | | | | | | 0.9% | | | | | | 92 | | |
| | | | | 19.3% | | | | | $ | 5,125 | | | | | | 22.5% | | | | | $ | 2,417 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
貸款損失準備
|
| | | $ | 3,575 | | | | | $ | 4,205 | | |
Preopening expenses
|
| | | | 40 | | | | | | 66 | | |
Fair value adjustments
|
| | | | 2,874 | | | | | | 4,469 | | |
股票薪酬
|
| | | | 972 | | | | | | 821 | | |
Deferred loan fees
|
| | | | 1,322 | | | | | | 1,368 | | |
Deferred rent
|
| | | | 104 | | | | | | 111 | | |
Lease liability
|
| | | | 1,305 | | | | | | 1,594 | | |
Intangible assets
|
| | | | 463 | | | | | | — | | |
可供出售證券的未實現虧損
|
| | | | 243 | | | | | | — | | |
Other
|
| | | | 46 | | | | | | 3 | | |
遞延税項總資產
|
| | | | 10,944 | | | | | | 12,637 | | |
遞延納税義務: | | | | | | | | | | | | | |
Property and equipment
|
| | | | (129) | | | | | | (518) | | |
Right of use asset
|
| | | | (1,305) | | | | | | (1,594) | | |
可供出售的證券的未實現收益
|
| | | | — | | | | | | (286) | | |
遞延納税總額負債
|
| | | | (1,434) | | | | | | (2,398) | | |
Net deferred tax assets
|
| | | $ | 9,510 | | | | | $ | 10,239 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Balance on January 1,
|
| | | $ | 9,137 | | | | | $ | 4,388 | | |
New loans
|
| | | | 4,864 | | | | | | 2,500 | | |
MBI acquisition
|
| | | | — | | | | | | 757 | | |
PPP
|
| | | | 339 | | | | | | 1,682 | | |
關聯方組成變化的影響
|
| | | | — | | | | | | — | | |
Repayments
|
| | | | (2,626) | | | | | | (190) | | |
Balance on December 31
|
| | | $ | 11,714 | | | | | $ | 9,137 | | |
| | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 - 應納税 | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 39,934 | | | | | $ | — | | | | | $ | 39,934 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 130,103 | | | | | | — | | | | | | 130,103 | | | | | | — | | |
美國機構債務
|
| | | | 3,986 | | | | | | — | | | | | | 3,986 | | | | | | — | | |
Corporate bonds
|
| | | | 1,513 | | | | | | — | | | | | | 1,513 | | | | | | — | | |
可出售的證券 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | | 17,674 | | | | | | — | | | | | | 17,674 | | | | | $ | — | | |
Municipals
|
| | | | 1,091 | | | | | | — | | | | | | 1,091 | | | | | | — | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual funds
|
| | | | 5,838 | | | | | | 5,838 | | | | | | — | | | | | $ | — | | |
其他股權證券
|
| | | | 800 | | | | | | 800 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | | | | — | | | | | $ | — | | |
客户衍生品 - 利率互換
|
| | | | 1,144 | | | | | | — | | | | | | 1,144 | | | | | $ | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
客户衍生品 - 利率互換
|
| | | $ | 1,144 | | | | | | — | | | | | $ | 1,144 | | | | | $ | — | | |
| | |
Fair Value Measurements
on December 31, 2020 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 - 應納税 | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 30,556 | | | | | $ | — | | | | | $ | 30,556 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 28,922 | | | | | | — | | | | | | 28,922 | | | | | | — | | |
美國機構債務
|
| | | | 3,122 | | | | | | — | | | | | | 3,122 | | | | | | — | | |
Corporate bonds
|
| | | | 2,510 | | | | | | — | | | | | | 2,510 | | | | | | — | | |
可出售的證券 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | | 21,299 | | | | | | — | | | | | | 21,299 | | | | | $ | — | | |
Municipals
|
| | | | 1,099 | | | | | | — | | | | | | 1,099 | | | | | | — | | |
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual funds
|
| | | | 6,005 | | | | | | 6,005 | | | | | | — | | | | | $ | — | | |
Loans held for sale
|
| | | | 1,270 | | | | | | 1,270 | | | | | | — | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total on
December 31, 2021 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| |||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
住宅房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 797 | | | | | | — | | | | | | — | | | | | | 797 | | | | | | (671) | | |
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (654) | | |
Total
|
| | | $ | 797 | | | | | $ | — | | | | | $ | — | | | | | $ | 797 | | | | | $ | (1,325) | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2020 Using: |
| | | | | | | | | | | | | |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total on
December 31, 2020 |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| | | | | |||||||||||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | | ||||||||
住宅房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | ||||||||
Commercial
|
| | | | 818 | | | | | | — | | | | | | — | | | | | | 818 | | | | | | (8,309) | | | | | | | ||||||||
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | ||||||||
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | ||||||||
Total
|
| | | $ | 818 | | | | | $ | — | | | | | $ | — | | | | | $ | 818 | | | | | $ | (8,309) | | | | | | |
| | |
December 31, 2021
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
銀行的現金和到期,包括利息
deposits |
| | | $ | 583,990 | | | | | $ | 583,990 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 13,477 | | | | | | 13,477 | | | |
Level 1
|
|
可供出售的證券, - 應納税
|
| | | | 175,536 | | | | | | 175,536 | | | |
Level 2
|
|
可供出售的證券, - 免税
|
| | | | 18,765 | | | | | | 18,765 | | | |
Level 2
|
|
持有至到期的證券
|
| | | | 236 | | | | | | 242 | | | |
Level 2
|
|
Securities, equity
|
| | | | 5,838 | | | | | | 5,838 | | | |
Level 1
|
|
Securities, other equity
|
| | | | 800 | | | | | | 800 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,764,460 | | | | | | 1,779,968 | | | |
Level 3
|
|
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | |
Level 1
|
|
銀行擁有的人壽保險
|
| | | | 38,485 | | | | | | 38,485 | | | |
Level 2
|
|
客户衍生品 - 利率互換
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
應計應收利息
|
| | | | 5,272 | | | | | | 5,272 | | | |
Level 1, 2 & 3
|
|
財務負債: | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 2,371,388 | | | | | | 2,372,372 | | | |
Level 2
|
|
聯邦住房貸款銀行墊款
|
| | | | 35,000 | | | | | | 34,274 | | | |
Level 2
|
|
Line of credit
|
| | | | 10,000 | | | | | | 10,000 | | | |
Level 2
|
|
客户衍生品 - 利率互換
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
應計應付利息
|
| | | | 263 | | | | | | 263 | | | |
Level 2
|
|
| | |
December 31, 2020
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
銀行的現金和到期,包括利息
deposits |
| | | $ | 191,596 | | | | | $ | 191,596 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 25,376 | | | | | | 25,376 | | | |
Level 1
|
|
可供出售的證券, - 應納税
|
| | | | 65,110 | | | | | | 65,110 | | | |
Level 2
|
|
可供出售的證券, - 免税
|
| | | | 22,398 | | | | | | 22,398 | | | |
Level 2
|
|
持有至到期的證券
|
| | | | 1,547 | | | | | | 1,561 | | | |
Level 2
|
|
Securities, equity
|
| | | | 6,005 | | | | | | 6,005 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,641,422 | | | | | | 1,653,401 | | | |
Level 3
|
|
Loans held for sale
|
| | | | 1,270 | | | | | | 1,270 | | | |
Level 1
|
|
銀行擁有的人壽保險
|
| | | | 37,360 | | | | | | 37,360 | | | |
Level 2
|
|
應計應收利息
|
| | | | 6,666 | | | | | | 6,666 | | | |
Level 1, 2 & 3
|
|
財務負債: | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 1,659,543 | | | | | | 1,693,331 | | | |
Level 2
|
|
聯邦住房貸款銀行墊款
|
| | | | 40,000 | | | | | | 37,927 | | | |
Level 2
|
|
Subordinated debt
|
| | | | 10,153 | | | | | | 10,153 | | | |
Level 2
|
|
PPPLF advances
|
| | | | 101,358 | | | | | | 101,519 | | | |
Level 2
|
|
Loan participations
|
| | | | 13,215 | | | | | | 13,215 | | | |
Level 2
|
|
應計應付利息
|
| | | | 546 | | | | | | 546 | | | |
Level 2
|
|
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
可用信貸額度
|
| | | $ | 415,402 | | | | | $ | 355,927 | | |
無資金的貸款承諾 - 固定
|
| | | | 62,126 | | | | | | 28,414 | | |
無資金貸款承諾 - 變量
|
| | | | 46,698 | | | | | | 12,215 | | |
備用信用證
|
| | | | 12,095 | | | | | | 13,036 | | |
商業信用證
|
| | | | 2,765 | | | | | | 1,028 | | |
信用延期承諾總額
|
| | | $ | 539,086 | | | | | $ | 410,620 | | |
| | |
Actual
|
| |
Required for
Capital Adequacy Purposes |
| |
Well Capitalized
Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 222,696 | | | | | | 12.9% | | | | | $ | 138,435 | | | | | | 8.0% | | | | | $ | 173,043 | | | | | | 10.0% | | |
Company
|
| | | | 220,206 | | | | | | 12.7% | | | | | $ | 138,435 | | | | | | 8.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Tier 1 Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | $ | 103,826 | | | | | | 6.0% | | | | | | 138,435 | | | | | | 8.0% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 103,826 | | | | | | 6.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Tier 1 Leverage ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | 134,846 | | | | | | 5.0% | | |
Company
|
| | | | 206,507 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Common Equity Tier 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | | 77,869 | | | | | | 4.5% | | | | | | 112,478 | | | | | | 6.5% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 77,869 | | | | | | 4.5% | | | | | | 不適用 | | | | | | 不適用 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 176,633 | | | | | | 12.0% | | | | | $ | 117,298 | | | | | | 8.0% | | | | | $ | 146,623 | | | | | | 10.0% | | |
Company
|
| | | | 215,977 | | | | | | 14.7% | | | | | | 117,298 | | | | | | 8.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Tier 1 Capital ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 159,448 | | | | | | 10.9% | | | | | | 87,974 | | | | | | 6.0% | | | | | | 117,298 | | | | | | 8.0% | | |
Company
|
| | | | 188,639 | | | | | | 12.9% | | | | | | 87,974 | | | | | | 6.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Tier 1 Leverage ratio | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 159,448 | | | | | | 8.4% | | | | | | 75,723 | | | | | | 4.0% | | | | | | 94,654 | | | | | | 5.0% | | |
Company
|
| | | | 188,639 | | | | | | 10.0% | | | | | | 75,723 | | | | | | 4.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Common Equity Tier 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 159,448 | | | | | | 10.9% | | | | | | 65,980 | | | | | | 4.5% | | | | | | 95,305 | | | | | | 6.5% | | |
Company
|
| | | | 188,639 | | | | | | 12.9% | | | | | | 65,980 | | | | | | 4.5% | | | | | | 不適用 | | | | | | 不適用 | | |
| | |
Number of Shares
|
| |
Weighted-
Average Grant-Date Fair Value |
| ||||||
Balance on January 1, 2020
|
| | | | 99,216 | | | | | $ | 18.98 | | |
Granted
|
| | | | 37,527 | | | | | | 16.56 | | |
Vested
|
| | | | (37,794) | | | | | | 18.67 | | |
Forfeited
|
| | | | (1,551) | | | | | | 19.00 | | |
Expired
|
| | | | — | | | | | | — | | |
Balance on December 31, 2020
|
| | | | 97,398 | | | | | $ | 18.17 | | |
Balance on January 1, 2021
|
| | | | 97,398 | | | | | $ | 18.17 | | |
Granted
|
| | | | 142,736 | | | | | | 15.60 | | |
Vested
|
| | | | (37,352) | | | | | | 18.66 | | |
Forfeited
|
| | | | (4,195) | | | | | | 17.99 | | |
Expired
|
| | | | — | | | | | | — | | |
Balance on December 31, 2021
|
| | | | 198,587 | | | | | $ | 16.23 | | |
| | |
Stock
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
Balance on January 1, 2020
|
| | | | 152,100 | | | | | $ | 13.03 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
MBI Acquisition
|
| | | | 998,769 | | | | | | 10.17 | | | | | | | | | | | | | | |
Exercised
|
| | | | (152,328) | | | | | | 8.77 | | | | | | | | | | | | | | |
Expired
|
| | | | (1,045) | | | | | | 8.31 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (9,153) | | | | | | 7.05 | | | | | | | | | | | | | | |
Balance on December 31, 2020
|
| | | | 988,343 | | | | | | 10.84 | | | | | | 5.02 | | | | | $ | 4,587 | | |
Exercisable on December 31, 2020
|
| | | | 965,561 | | | | | $ | 10.79 | | | | | | 4.98 | | | | | $ | 4,525 | | |
Balance on January 1, 2021
|
| | | | 988,343 | | | | | $ | 10.84 | | | | | | | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (155,808) | | | | | | 9.92 | | | | | | | | | | | | | | |
Expired
|
| | | | (3,000) | | | | | | 13.00 | | | | | | | | | | | | | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance on December 31, 2021
|
| | | | 829,535 | | | | | | 11.01 | | | | | | 4.44 | | | | | $ | 6,765 | | |
Exercisable on December 31, 2021
|
| | | | 829,535 | | | | | $ | 11.01 | | | | | | 4.44 | | | | | $ | 6,765 | | |
(Dollars in thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
經營租賃和利息成本
|
| | | $ | 1,464 | | | | | $ | 1,816 | | |
Variable lease cost
|
| | | | 409 | | | | | | 490 | | |
Total lease cost
|
| | | $ | 1,873 | | | | | $ | 2,306 | | |
(Dollars in thousands)
|
| |
Year Ended
December 31, 2021 |
| |
Year Ended
December 31, 2020 |
| ||||||
經營租賃 - 經營現金流(固定付款)
|
| | | $ | 1,464 | | | | | $ | 1,816 | | |
運營租賃 - 運營現金流(減少負債)
|
| | | $ | 1,352 | | | | | $ | 1,900 | | |
New ROU assets – operating leases
|
| | | $ | 179 | | | | | $ | 2,027 | | |
加權平均租期(年) - 經營租賃
|
| | | | 4.80 | | | | | | 5.60 | | |
加權平均貼現率 - 經營租賃
|
| | | | 3.15% | | | | | | 3.11% | | |
(Dollars in thousands)
|
| |
December 31, 2021
|
| |||
到期經營租賃付款: | | | | | | | |
Within one year
|
| | | $ | 1,437 | | |
一年後但在兩年內
|
| | | | 1,420 | | |
兩年後但三年內
|
| | | | 1,136 | | |
三年後四年內
|
| | | | 1,075 | | |
四年後五年內
|
| | | | 604 | | |
After five years
|
| | | | 533 | | |
未貼現現金流合計
|
| | | | 6,205 | | |
Discount on cash flows
|
| | | | (1,056) | | |
經營租賃總負債
|
| | | $ | 5,149 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 5,819 | | | | | $ | 38,547 | | |
對子公司的投資
|
| | | | 234,814 | | | | | | 186,373 | | |
Other assets
|
| | | | 930 | | | | | | 50 | | |
| | | | $ | 241,563 | | | | | $ | 224,970 | | |
負債和股東權益 | | | | | | | | | | | | | |
Line of credit
|
| | | | 10,000 | | | | | | — | | |
Subordinated debt
|
| | | | — | | | | | | 10,153 | | |
Other liabilities
|
| | | | 39 | | | | | | (748) | | |
Shareholders’ equity
|
| | | | 231,524 | | | | | | 215,565 | | |
| | | | $ | 241,563 | | | | | $ | 224,970 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Income
|
| | | $ | — | | | | | $ | — | | |
Interest expenses
|
| | | | 393 | | | | | | 458 | | |
Non-interest expenses
|
| | | | 1,556 | | | | | | 3,347 | | |
子公司未分配收入中的所得税和權益前收益(虧損)
|
| | | $ | (1,949) | | | | | $ | (3,805) | | |
所得税撥備(福利)
|
| | | | (494) | | | | | | (787) | | |
子公司未分配收入中的權益前收益(虧損)
|
| | | | (1,455) | | | | | | (3,018) | | |
子公司未分配收入中的權益
|
| | | | 22,819 | | | | | | 11,323 | | |
Net Income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
(Dollars in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
將淨收益與經營活動的現金淨額進行調整:
|
| | | | | | | | | | | | |
Net income
|
| | | $ | 21,364 | | | | | $ | 8,305 | | |
子公司未分配收入中的權益
|
| | | | (22,819) | | | | | | (11,323) | | |
折舊及攤銷
|
| | | | (150) | | | | | | 133 | | |
其他資產淨減(增)
|
| | | | (883) | | | | | | 626 | | |
其他負債淨增(減)
|
| | | | 787 | | | | | | 9,294 | | |
經營活動提供(使用)的現金淨額
|
| | | | (1,701) | | | | | | 7,035 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
對子公司的投資
|
| | | | (27,253) | | | | | | (112,657) | | |
收購收益
|
| | | | — | | | | | | 26,860 | | |
投資活動中使用的淨現金
|
| | | | (27,253) | | | | | | (85,797) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
普通股發行,扣除相關費用
|
| | | | 1,545 | | | | | | 60,967 | | |
基於股票的就業福利計劃
|
| | | | 1,486 | | | | | | 1,065 | | |
MBI acquisition
|
| | | | — | | | | | | 70,035 | | |
償還次級應付票據
|
| | | | (10,000) | | | | | | — | | |
信用額度收益
|
| | | | 10,000 | | | | | | — | | |
償還信用額度
|
| | | | — | | | | | | (9,999) | | |
購買庫存股
|
| | | | (6,805) | | | | | | (5,064) | | |
融資活動提供的現金淨額
|
| | | | (3,774) | | | | | | 117,004 | | |
現金和現金等價物增加(減少)
|
| | | | (32,728) | | | | | | 38,242 | | |
年初的現金和現金等價物
|
| | | | 38,547 | | | | | | 305 | | |
年終現金和現金等價物
|
| | | $ | 5,819 | | | | | $ | 38,547 | | |
補充現金流信息: | | | | | | | | | | | | | |
年內繳納税款的現金
|
| | | $ | 5,608 | | | | | $ | 3,018 | | |
(單位為千,每股數據除外)
|
| |
Adjusted
Estimated Fair Value |
| |||
MBI已發行普通股數量
|
| | | | 3,509,143 | | |
Per share exchange ratio
|
| | | | 1.2048 | | |
普通股已發行股數
|
| | | | 4,227,816 | | |
乘以2020年3月26日的每股普通股價格
|
| | | $ | 15.21 | | |
已發行普通股價值
|
| | | | 64,305 | | |
以現金代替零碎股份
|
| | | | 1 | | |
MBI股票期權轉換為PFHD期權的公允價值
|
| | | | 5,729 | | |
轉讓總對價的公允價值
|
| | | $ | 70,035 | | |
已確認的購入可識別資產金額和承擔的負債 | | | | | | | |
現金和現金等價物
|
| | | $ | 26,860 | | |
可供出售的證券
|
| | | | 27,029 | | |
持有至到期的證券
|
| | | | 1,466 | | |
Loans
|
| | | | 515,304 | | |
Premises and equipment
|
| | | | 824 | | |
應計應收利息
|
| | | | 1,525 | | |
核心存款無形資產
|
| | | | 1,646 | | |
Other assets
|
| | | | 9,143 | | |
Total assets acquired
|
| | | | 583,797 | | |
Deposits
|
| | | | 498,110 | | |
聯邦住房貸款銀行墊款
|
| | | | 25,103 | | |
應付次級票據
|
| | | | 10,285 | | |
應計應付利息
|
| | | | 610 | | |
Other liabilities
|
| | | | 4,275 | | |
承擔的總負債
|
| | | | 538,383 | | |
可識別淨資產總額
|
| | | | 45,414 | | |
Goodwill
|
| | | $ | 24,621 | | |
| | |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 43,863 | | | | | $ | 38,469 | | |
生息存款
|
| | | | 113,641 | | | | | | 545,521 | | |
Federal funds sold
|
| | | | 15,762 | | | | | | 13,477 | | |
現金和現金等價物
|
| | | | 173,266 | | | | | | 597,467 | | |
可供出售的證券,按公允價值 - 應納税
|
| | | | 150,517 | | | | | | 175,536 | | |
可供出售的證券,按公允價值 - 免税
|
| | | | 26,863 | | | | | | 18,765 | | |
Securities held to maturity (fair value September 30, 2022 – $178, December 31, 2021 – $242)
|
| | | | 194 | | | | | | 236 | | |
Equity securities
|
| | | | 6,182 | | | | | | 6,638 | | |
截至2022年9月30日和2021年12月31日,貸款淨額分別為16,485美元和12,704美元
|
| | | | 1,988,410 | | | | | | 1,764,460 | | |
Loans held for sale
|
| | | | — | | | | | | 165 | | |
房舍和設備,淨額
|
| | | | 7,867 | | | | | | 9,020 | | |
銀行擁有的人壽保險
|
| | | | 54,534 | | | | | | 38,485 | | |
商譽和無形資產
|
| | | | 25,579 | | | | | | 25,766 | | |
Other assets
|
| | | | 41,465 | | | | | | 27,573 | | |
Total assets
|
| | | $ | 2,474,877 | | | | | $ | 2,664,111 | | |
負債和股東權益 | | | | | | | | | | | | | |
Deposits
|
| | | | | | | | | | | | |
Demand – noninterest bearing
|
| | | $ | 758,042 | | | | | $ | 674,003 | | |
Demand – interest bearing
|
| | | | 308,167 | | | | | | 310,362 | | |
Money market and savings
|
| | | | 976,766 | | | | | | 1,121,330 | | |
Time deposits
|
| | | | 145,316 | | | | | | 265,693 | | |
Total deposits
|
| | | | 2,188,291 | | | | | | 2,371,388 | | |
聯邦住房貸款銀行墊款
|
| | | | — | | | | | | 35,000 | | |
Official checks
|
| | | | 5,350 | | | | | | 4,125 | | |
Other borrowings
|
| | | | — | | | | | | 10,000 | | |
Subordinated debt
|
| | | | 24,467 | | | | | | — | | |
應計利息和其他負債
|
| | | | 18,905 | | | | | | 12,074 | | |
Total liabilities
|
| | | | 2,237,013 | | | | | | 2,432,587 | | |
Stockholders’ equity | | | | | | | | | | | | | |
優先股,授權發行1,000萬股,未發行
|
| | | | — | | | | | | — | | |
A類投票普通股,面值0.01美元;授權50,000,000股,
issued 14,769,354 and outstanding 13,811,084 shares as of September 30, 2022, and authorized 50,000,000 shares, issued 14,393,750 and outstanding 13,446,400 shares at December 31, 2021 |
| | | | 148 | | | | | | 144 | | |
B類非投票權普通股,面值0.01美元;授權股份1000萬股,
2022年9月30日和2021年12月31日未發行和未償還的債券 |
| | | | — | | | | | | — | | |
Treasury stock, at cost
|
| | | | (16,214) | | | | | | (16,003) | | |
新增實收資本
|
| | | | 216,703 | | | | | | 212,012 | | |
Retained earnings
|
| | | | 54,006 | | | | | | 36,120 | | |
累計其他綜合損失
|
| | | | (16,779) | | | | | | (749) | | |
股東權益總額
|
| | | | 237,864 | | | | | | 231,524 | | |
總負債和股東權益
|
| | | $ | 2,474,877 | | | | | $ | 2,664,111 | | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Interest income | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 25,222 | | | | | $ | 20,209 | | | | | $ | 66,602 | | | | | $ | 57,753 | | |
投資證券 - 應納税
|
| | | | 736 | | | | | | 186 | | | | | | 2,078 | | | | | | 526 | | |
投資證券 - 免税
|
| | | | 228 | | | | | | 177 | | | | | | 673 | | | | | | 569 | | |
限制性股票的股息收入
|
| | | | 108 | | | | | | 96 | | | | | | 310 | | | | | | 290 | | |
Other
|
| | | | 871 | | | | | | 222 | | | | | | 2,194 | | | | | | 486 | | |
Total interest income
|
| | | | 27,165 | | | | | | 20,890 | | | | | | 71,857 | | | | | | 59,624 | | |
Interest expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Deposits
|
| | | | 2,170 | | | | | | 1,476 | | | | | | 5,247 | | | | | | 4,223 | | |
聯邦住房貸款銀行墊款
|
| | | | — | | | | | | 182 | | | | | | 137 | | | | | | 568 | | |
Subordinated debt
|
| | | | 198 | | | | | | 128 | | | | | | 696 | | | | | | 335 | | |
Other borrowings
|
| | | | — | | | | | | — | | | | | | 24 | | | | | | 313 | | |
Total interest expense
|
| | | | 2,368 | | | | | | 1,786 | | | | | | 6,104 | | | | | | 5,439 | | |
Net interest income
|
| | | | 24,797 | | | | | | 19,104 | | | | | | 65,753 | | | | | | 54,185 | | |
貸款損失準備金
|
| | | | 1,343 | | | | | | 1,060 | | | | | | 4,434 | | | | | | 2,860 | | |
計提貸款損失準備後的淨利息收入
|
| | | | 23,454 | | | | | | 18,044 | | | | | | 61,319 | | | | | | 51,325 | | |
Noninterest income | | | | | | | | | | | | | | | | | | | | | | | | | |
存款賬户手續費
|
| | | | 542 | | | | | | 643 | | | | | | 1,636 | | | | | | 2,237 | | |
銀行擁有的人壽保險收入
|
| | | | 400 | | | | | | 281 | | | | | | 1,049 | | | | | | 844 | | |
SBA origination fees
|
| | | | 90 | | | | | | 21 | | | | | | 138 | | | | | | 166 | | |
Swap fee income
|
| | | | — | | | | | | 208 | | | | | | 112 | | | | | | 781 | | |
待售貸款收入
|
| | | | 6 | | | | | | 161 | | | | | | 122 | | | | | | 462 | | |
賣出和贖回證券的收益
|
| | | | — | | | | | | 1 | | | | | | 13 | | | | | | 23 | | |
Other
|
| | | | 185 | | | | | | 161 | | | | | | 1,207 | | | | | | 384 | | |
非利息收入總額
|
| | | | 1,223 | | | | | | 1,476 | | | | | | 4,277 | | | | | | 4,897 | | |
非利息支出 | | | | | | | | | | | | | | | | | | | | | | | | | |
工資和員工福利
|
| | | | 8,003 | | | | | | 7,350 | | | | | | 26,696 | | | | | | 21,233 | | |
入住率和設備
|
| | | | 1,001 | | | | | | 935 | | | | | | 3,013 | | | | | | 2,942 | | |
Data processing
|
| | | | 257 | | | | | | 303 | | | | | | 875 | | | | | | 869 | | |
Marketing
|
| | | | 565 | | | | | | 420 | | | | | | 886 | | | | | | 738 | | |
Professional fees
|
| | | | 830 | | | | | | 689 | | | | | | 2,635 | | | | | | 2,087 | | |
Acquisition expenses
|
| | | | 957 | | | | | | — | | | | | | 957 | | | | | | 684 | | |
監管評估
|
| | | | 254 | | | | | | 481 | | | | | | 1,276 | | | | | | 1,248 | | |
Other
|
| | | | 1,986 | | | | | | 1,446 | | | | | | 6,614 | | | | | | 4,565 | | |
非利息支出總額
|
| | | | 13,853 | | | | | | 11,624 | | | | | | 42,952 | | | | | | 34,366 | | |
所得税前收入
|
| | | | 10,824 | | | | | | 7,896 | | | | | | 22,644 | | | | | | 21,856 | | |
Income tax provision
|
| | | | 2,351 | | | | | | 1,608 | | | | | | 4,758 | | | | | | 4,452 | | |
Net income
|
| | | $ | 8,473 | | | | | $ | 6,288 | | | | | $ | 17,886 | | | | | $ | 17,404 | | |
Earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.63 | | | | | $ | 0.48 | | | | | $ | 1.33 | | | | | $ | 1.30 | | |
Diluted
|
| | | $ | 0.60 | | | | | $ | 0.45 | | | | | $ | 1.27 | | | | | $ | 1.25 | | |
其他綜合收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售證券的未實現持有虧損
|
| | | | (7,176) | | | | | | (288) | | | | | | (21,484) | | | | | | (1,081) | | |
Tax effect
|
| | | | 1,819 | | | | | | 71 | | | | | | 5,454 | | | | | | 265 | | |
其他綜合虧損,税後淨額
|
| | | | (5,357) | | | | | | (217) | | | | | | (16,030) | | | | | | (816) | | |
Comprehensive income
|
| | | $ | 3,116 | | | | | $ | 6,071 | | | | | $ | 1,856 | | | | | $ | 16,588 | | |
| | |
Common Stock
|
| |
Treasury
Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
|
| ||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance on December 31, 2020
|
| | | | 13,534,829 | | | | | $ | 141 | | | | | $ | (9,209) | | | | | $ | 208,995 | | | | | $ | 14,756 | | | | | $ | 882 | | | | | $ | 215,565 | | |
員工購股計劃
|
| | | | 1,851 | | | | | | — | | | | | | — | | | | | | 34 | | | | | | — | | | | | | — | | | | | | 34 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,068 | | | | | | — | | | | | | — | | | | | | 1,068 | | |
行使股票期權
|
| | | | 92,710 | | | | | | 1 | | | | | | — | | | | | | 811 | | | | | | — | | | | | | — | | | | | | 812 | | |
發行的限制性股票
|
| | | | 128,644 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Treasury stock
|
| | | | (341,367) | | | | | | — | | | | | | (6,037) | | | | | | (10) | | | | | | — | | | | | | — | | | | | | (6,047) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,404 | | | | | | — | | | | | | 17,404 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (816) | | | | | | (816) | | |
Balance on September 30, 2021
|
| | | | 13,416,667 | | | | | $ | 143 | | | | | $ | (15,246) | | | | | $ | 210,898 | | | | | $ | 32,160 | | | | | $ | 66 | | | | | $ | 228,021 | | |
Balance on December 31, 2021
|
| | | | 13,446,400 | | | | | $ | 144 | | | | | $ | (16,003) | | | | | $ | 212,012 | | | | | $ | 36,120 | | | | | $ | (749) | | | | | $ | 231,524 | | |
基於股票的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,776 | | | | | | — | | | | | | — | | | | | | 2,776 | | |
行使股票期權
|
| | | | 169,058 | | | | | | 2 | | | | | | — | | | | | | 1,917 | | | | | | — | | | | | | — | | | | | | 1,919 | | |
發行的限制性股票
|
| | | | 206,546 | | | | | | 2 | | | | | | — | | | | | | (2) | | | | | | — | | | | | | — | | | | | | — | | |
Treasury stock
|
| | | | (10,920) | | | | | | — | | | | | | (211) | | | | | | — | | | | | | — | | | | | | — | | | | | | (211) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,886 | | | | | | — | | | | | | 17,886 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,030) | | | | | | (16,030) | | |
September 30, 2022
|
| | | | 13,811,084 | | | | | $ | 148 | | | | | $ | (16,214) | | | | | $ | 216,703 | | | | | $ | 54,006 | | | | | $ | (16,779) | | | | | $ | 237,864 | | |
Balance on June 30, 2021
|
| | | | 13,475,781 | | | | | $ | 143 | | | | | $ | (13,544) | | | | | $ | 210,274 | | | | | $ | 25,872 | | | | | $ | 283 | | | | | $ | 223,028 | | |
基於股票的薪酬
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | 359 | | | | | | — | | | | | | — | | | | | | 359 | | |
行使股票期權
|
| | | | 28,296 | | | | | | — | | | | | | — | | | | | | 268 | | | | | | — | | | | | | — | | | | | | 268 | | |
發行的限制性股票
|
| | | | 6,189 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Treasury stock
|
| | | | (93,599) | | | | | | — | | | | | | (1,702) | | | | | | (3) | | | | | | — | | | | | | — | | | | | | (1,705) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,288 | | | | | | — | | | | | | 6,288 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (217) | | | | | | (217) | | |
Balance on September 30, 2021
|
| | | | 13,416,667 | | | | | $ | 143 | | | | | $ | (15,246) | | | | | $ | 210,898 | | | | | $ | 32,160 | | | | | $ | 66 | | | | | $ | 228,021 | | |
Balance on June 30, 2022
|
| | | | 13,742,381 | | | | | $ | 147 | | | | | $ | (16,201) | | | | | $ | 215,541 | | | | | $ | 45,533 | | | | | $ | (11,422) | | | | | $ | 233,598 | | |
基於股票的薪酬
expense |
| | | | — | | | | | | — | | | | | | — | | | | | | 547 | | | | | | — | | | | | | — | | | | | | 547 | | |
行使股票期權
|
| | | | 53,586 | | | | | | 1 | | | | | | — | | | | | | 615 | | | | | | — | | | | | | — | | | | | | 616 | | |
發行的限制性股票
|
| | | | 15,793 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Treasury stock
|
| | | | (676) | | | | | | — | | | | | | (13) | | | | | | — | | | | | | — | | | | | | — | | | | | | (13) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,473 | | | | | | — | | | | | | 8,473 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,357) | | | | | | (5,357) | | |
Balance on September 30, 2022
|
| | | | 13,811,084 | | | | | $ | 148 | | | | | $ | (16,214) | | | | | $ | 216,703 | | | | | $ | 54,006 | | | | | $ | (16,779) | | | | | $ | 237,864 | | |
| | |
截至9月30日的9個月
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
經營活動產生的現金流 | | | | | | | | | | | | | |
Net income
|
| | | $ | 17,886 | | | | | $ | 17,404 | | |
將淨收益與經營活動提供的現金淨額進行調整:
|
| | | | | | | | | | | | |
貸款損失準備金
|
| | | | 4,434 | | | | | | 2,860 | | |
採購會計調整攤銷
|
| | | | (4,752) | | | | | | (4,651) | | |
折舊及攤銷
|
| | | | 465 | | | | | | 1,023 | | |
看漲證券
|
| | | | (13) | | | | | | (23) | | |
Gain on loans held for sale
|
| | | | (122) | | | | | | (462) | | |
股權未實現市值變動
|
| | | | 513 | | | | | | 102 | | |
證券攤銷淨額
|
| | | | 1,111 | | | | | | 2,137 | | |
遞延貸款費用淨攤銷
|
| | | | (3,577) | | | | | | (6,589) | | |
持有待售貸款的來源
|
| | | | (7,973) | | | | | | (22,367) | | |
出售所持待售貸款的收益
|
| | | | 8,260 | | | | | | 23,815 | | |
銀行擁有的人壽保險收入
|
| | | | (1,049) | | | | | | (844) | | |
房屋和設備處置損失
|
| | | | 4 | | | | | | 140 | | |
員工購股計劃
|
| | | | — | | | | | | 34 | | |
Stock compensation
|
| | | | 2,776 | | | | | | 1,069 | | |
經營性資產和負債變動:
|
| | | | | | | | | | | | |
應計應收利息減少(增加)
|
| | | | (637) | | | | | | 1,330 | | |
Other assets
|
| | | | (8,178) | | | | | | (5,269) | | |
官方支票、應計利息和其他負債
|
| | | | 8,188 | | | | | | 1,586 | | |
經營活動提供的現金淨額
|
| | | | 17,336 | | | | | | 11,295 | | |
投資活動產生的現金流 | | | | | | | | | | | | | |
可供出售的證券的到期日和還款所得
|
| | | | 20,942 | | | | | | 16,749 | | |
贖回可供出售證券的收益
|
| | | | 4,135 | | | | | | 4,812 | | |
持有至到期的證券償還收益
|
| | | | 40 | | | | | | 1,282 | | |
購買可供出售的證券
|
| | | | (30,736) | | | | | | (50,922) | | |
購買股權證券
|
| | | | (57) | | | | | | (800) | | |
貸款發放量,扣除本金償還後的淨額
|
| | | | (220,284) | | | | | | (38,098) | | |
購買聯邦儲備銀行股票
|
| | | | (604) | | | | | | (654) | | |
贖回聯邦住房貸款銀行股票
|
| | | | 981 | | | | | | 888 | | |
購買銀行擁有的人壽保險
|
| | | | (15,000) | | | | | | — | | |
處置(購買)房地和設備,淨額
|
| | | | 145 | | | | | | (1,632) | | |
投資活動中使用的淨現金
|
| | | | (240,438) | | | | | | (68,375) | | |
融資活動產生的現金流 | | | | | | | | | | | | | |
存款淨增(減)
|
| | | | (182,807) | | | | | | 695,844 | | |
股票發行收益,扣除發行成本
|
| | | | 1,919 | | | | | | 812 | | |
購買庫存股
|
| | | | (211) | | | | | | (6,047) | | |
償還聯邦住房貸款預付款
|
| | | | (35,000) | | | | | | (5,000) | | |
發行次級應付票據的淨收益
|
| | | | 25,000 | | | | | | — | | |
償還信用額度
|
| | | | (10,000) | | | | | | — | | |
償還PPPLF預付款
|
| | | | — | | | | | | (101,358) | | |
融資活動提供(使用)的現金淨額
|
| | | | (201,099) | | | | | | 584,251 | | |
現金和現金等價物增加(減少)
|
| | | | (424,201) | | | | | | 527,171 | | |
期初現金及現金等價物
|
| | | | 597,467 | | | | | | 216,972 | | |
期末現金和現金等價物
|
| | | $ | 173,266 | | | | | $ | 744,143 | | |
補充現金流信息: | | | | | | | | | | | | | |
本期付息現金
|
| | | $ | 6,114 | | | | | $ | 6,192 | | |
在此期間支付的扣除退税的現金
|
| | | | 6,359 | | | | | | 4,200 | | |
| Description | | | 2022年3月,FASB發佈了ASU 2022-02,其中取消了對問題債務重組的指導,並要求實體評估所有貸款修改,以確定它們是導致新貸款還是現有貸款的延續。ASU 2022-02還要求實體按貸款和租賃的起源年份披露當期總沖銷。 | |
| Date of Adoption | | | ASU 2022-02 is effective January 1, 2023. | |
|
對合並財務報表的影響
|
| | 此ASU將對我們的財務報表披露產生影響,但不會對我們的財務報表產生實質性影響。 | |
| Description | | | 2022年6月,FASB發佈了ASU 2022-03,其中澄清了在計量公允價值時不應考慮合同銷售限制。ASU 2022-03還要求實體披露有關受合同銷售限制的證券的某些定性和定量信息。 | |
| Date of Adoption | | | ASU 2022-03 is effective January 1, 2023. | |
|
對合並財務報表的影響
|
| | 我們正在評估此ASU的影響,但不認為它是實質性的。 | |
| | |
截至9月30日的三個月
|
| |
截至9月30日的9個月
|
| ||||||||||||||||||
(千美元,每股數據除外)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
基本每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,473 | | | | | $ | 6,288 | | | | | $ | 17,886 | | | | | $ | 17,404 | | |
已發行普通股加權平均總額
|
| | | | 13,498,007 | | | | | | 13,196,025 | | | | | | 13,430,536 | | | | | | 13,344,470 | | |
普通股基本每股收益
|
| | | $ | 0.63 | | | | | $ | 0.48 | | | | | $ | 1.33 | | | | | $ | 1.30 | | |
稀釋後每股收益: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,473 | | | | | $ | 6,288 | | | | | $ | 17,886 | | | | | $ | 17,404 | | |
已發行普通股加權平均總額
|
| | | | 13,498,007 | | | | | | 13,196,025 | | | | | | 13,430,536 | | | | | | 13,344,470 | | |
新增:員工限制性股票和期權的稀釋效應
|
| | | | 742,008 | | | | | | 659,402 | | | | | | 661,214 | | | | | | 568,613 | | |
已發行總加權平均稀釋股
|
| | | | 14,240,015 | | | | | | 13,855,427 | | | | | | 14,091,750 | | | | | | 13,913,083 | | |
稀釋後每股普通股收益
|
| | | $ | 0.60 | | | | | $ | 0.45 | | | | | $ | 1.27 | | | | | $ | 1.25 | | |
反稀釋限制性股票和期權
|
| | | $ | 16,874 | | | | | $ | 7,357 | | | | | $ | 49,167 | | | | | $ | 278,007 | | |
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 31,902 | | | | | $ | 32 | | | | | $ | (420) | | | | | $ | 31,514 | | |
抵押貸款支持證券(1)
|
| | | | 135,017 | | | | | | — | | | | | | (20,183) | | | | | | 114,834 | | |
美國機構債務
|
| | | | 2,947 | | | | | | — | | | | | | (280) | | | | | | 2,667 | | |
Corporate bonds
|
| | | | 1,500 | | | | | | 2 | | | | | | — | | | | | | 1,502 | | |
可供銷售的 - 應税總額
|
| | | $ | 171,366 | | | | | $ | 34 | | | | | $ | (20,883) | | | | | $ | 150,517 | | |
可供銷售 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | $ | 25,343 | | | | | $ | 1 | | | | | $ | (1,330) | | | | | $ | 24,014 | | |
Municipals
|
| | | | 3,148 | | | | | | — | | | | | | (299) | | | | | | 2,849 | | |
可供銷售的 - 免税總額
|
| | | $ | 28,491 | | | | | $ | 1 | | | | | $ | (1,629) | | | | | $ | 26,863 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
住房抵押貸款支持證券
|
| | | $ | 194 | | | | | $ | — | | | | | $ | (16) | | | | | $ | 178 | | |
Total Held to Maturity
|
| | | $ | 194 | | | | | $ | — | | | | | $ | (16) | | | | | $ | 178 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual Funds
|
| | | $ | 5,325 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,325 | | |
其他股權證券
|
| | | | 857 | | | | | | — | | | | | | — | | | | | | 857 | | |
Total Equity
|
| | | $ | 6,182 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,182 | | |
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 40,368 | | | | | $ | 38 | | | | | $ | (472) | | | | | $ | 39,934 | | |
抵押貸款支持證券(1)
|
| | | | 131,273 | | | | | | 70 | | | | | | (1,240) | | | | | | 130,103 | | |
美國機構債務
|
| | | | 3,939 | | | | | | 54 | | | | | | (7) | | | | | | 3,986 | | |
Corporate bonds
|
| | | | 1,500 | | | | | | 13 | | | | | | — | | | | | | 1,513 | | |
可供銷售的 - 應税總額
|
| | | $ | 177,080 | | | | | $ | 175 | | | | | $ | (1,719) | | | | | $ | 175,536 | | |
可供銷售 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | $ | 17,163 | | | | | $ | 512 | | | | | $ | (1) | | | | | $ | 17,674 | | |
Municipals
|
| | | | 1,051 | | | | | | 40 | | | | | | — | | | | | | 1,091 | | |
可供銷售的 - 免税總額
|
| | | $ | 18,214 | | | | | $ | 552 | | | | | $ | (1) | | | | | $ | 18,765 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair
Value |
| ||||||||||||
Held to Maturity | | | | | | | | | | | | | | | | | | | | | | | | | |
住房抵押貸款支持證券
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
Total held to maturity
|
| | | $ | 236 | | | | | $ | 6 | | | | | $ | — | | | | | $ | 242 | | |
| | |
Amortized
Cost |
| |
Gross
Unrecognized Gains |
| |
Gross
Unrecognized Losses |
| |
Fair Value
|
| ||||||||||||
Equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual funds
|
| | | $ | 5,838 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,838 | | |
其他股權證券
|
| | | | 800 | | | | | | — | | | | | | — | | | | | | 800 | | |
Total equity
|
| | | $ | 6,638 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,638 | | |
| | |
September 30, 2022
|
| |||||||||
(Dollars in thousands)
|
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Available for sale | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | 5,289 | | | | | $ | 5,269 | | |
一年至五年後到期
|
| | | | 22,956 | | | | | | 21,666 | | |
五年至十年後到期
|
| | | | 4,693 | | | | | | 4,097 | | |
Due after ten years
|
| | | | — | | | | | | — | | |
Subtotal
|
| | | | 32,938 | | | | | | 31,032 | | |
小企業管理局貸款池
|
| | | | 31,902 | | | | | | 31,514 | | |
抵押貸款支持證券
|
| | | | 135,017 | | | | | | 114,834 | | |
Total available for sale
|
| | | $ | 199,857 | | | | | $ | 177,380 | | |
Held to maturity | | | | | | | | | | | | | |
Due in one year or less
|
| | | $ | — | | | | | $ | — | | |
一年至五年後到期
|
| | | | — | | | | | | — | | |
Subtotal
|
| | | $ | — | | | | | $ | — | | |
抵押貸款支持證券
|
| | | $ | 194 | | | | | $ | 178 | | |
Total held to maturity
|
| | | $ | 194 | | | | | $ | 178 | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 1,613 | | | | | $ | (90) | | | | | $ | 20,468 | | | | | $ | (330) | | | | | $ | 22,081 | | | | | $ | (420) | | |
抵押貸款支持證券
|
| | | | 90,835 | | | | | | (15,684) | | | | | | 24,178 | | | | | | (4,499) | | | | | | 115,013 | | | | | | (20,183) | | |
美國機構債務
|
| | | | 2,667 | | | | | | (280) | | | | | | — | | | | | | — | | | | | | 2,667 | | | | | | (280) | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| |
Fair
Value |
| |
Unrealized
Losses |
| ||||||||||||||||||
可供銷售的 - 應税總額
|
| | | $ | 95,115 | | | | | $ | (16,054) | | | | | $ | 44,646 | | | | | $ | (4,829) | | | | | $ | 139,761 | | | | | $ | (20,883) | | |
Available for sale – tax-exempt
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | $ | 23,020 | | | | | $ | (1,330) | | | | | $ | — | | | | | $ | — | | | | | $ | 23,020 | | | | | $ | (1,330) | | |
Municipals
|
| | | | 2,849 | | | | | | (299) | | | | | | — | | | | | | — | | | | | | 2,849 | | | | | | (299) | | |
可供銷售的 - 免税總額
|
| | | $ | 25,869 | | | | | $ | (1,629) | | | | | $ | — | | | | | $ | — | | | | | $ | 25,869 | | | | | $ | (1,629) | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Available for sale – taxable | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 17,428 | | | | | $ | (335) | | | | | $ | 14,872 | | | | | $ | (136) | | | | | $ | 32,300 | | | | | $ | (471) | | |
抵押貸款支持證券
|
| | | | 109,621 | | | | | | (1,168) | | | | | | 1,710 | | | | | | (73) | | | | | | 111,331 | | | | | | (1,241) | | |
美國機構債務
|
| | | | 1,930 | | | | | | (7) | | | | | | — | | | | | | — | | | | | | 1,930 | | | | | | (7) | | |
可供銷售的 - 應税總額
|
| | | $ | 128,979 | | | | | $ | (1,510) | | | | | $ | 16,582 | | | | | $ | (209) | | | | | $ | 145,561 | | | | | $ | (1,719) | | |
可供銷售 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | $ | 809 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 809 | | | | | $ | (1) | | |
可供銷售的 - 免税總額
|
| | | $ | 809 | | | | | $ | (1) | | | | | $ | — | | | | | $ | — | | | | | $ | 809 | | | | | $ | (1) | | |
|
(Dollars in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
用於投資的貸款: | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 997,478 | | | | | $ | 902,654 | | |
住宅房地產
|
| | | | 452,521 | | | | | | 377,511 | | |
Commercial (non-PPP)
|
| | | | 397,725 | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 2,618 | | | | | | 58,615 | | |
建設和土地開發
|
| | | | 128,570 | | | | | | 91,520 | | |
Consumer and other
|
| | | | 25,983 | | | | | | 21,449 | | |
為投資而持有的貸款總額,總額
|
| | | | 2,004,895 | | | | | | 1,777,164 | | |
貸款損失準備
|
| | | | (16,485) | | | | | | (12,704) | | |
為投資而持有的貸款,淨額
|
| | | $ | 1,988,410 | | | | | $ | 1,764,460 | | |
Loans held for sale: | | | | | | | | | | | | | |
Loans held for sale
|
| | | $ | — | | | | | $ | 165 | | |
Total loans held for sale
|
| | | $ | — | | | | | $ | 165 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 297 | | | | | $ | 297 | | | | | $ | 997,181 | | | | | $ | 997,478 | | |
住宅房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 452,521 | | | | | | 452,521 | | |
Commercial (non-PPP)
|
| | | | — | | | | | | 400 | | | | | | — | | | | | | 1,468 | | | | | | 1,868 | | | | | | 395,857 | | | | | | 397,725 | | |
Commercial (PPP)
|
| | | | 221 | | | | | | — | | | | | | — | | | | | | — | | | | | | 221 | | | | | | 2,397 | | | | | | 2,618 | | |
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 128,570 | | | | | | 128,570 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,983 | | | | | | 25,983 | | |
Total
|
| | | $ | 221 | | | | | $ | 400 | | | | | $ | — | | | | | $ | 1,765 | | | | | $ | 2,386 | | | | | $ | 2,002,509 | | | | | $ | 2,004,895 | | |
(Dollars in thousands)
|
| |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Nonaccrual
|
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| |||||||||||||||||||||
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 292 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 292 | | | | | $ | 902,362 | | | | | $ | 902,654 | | |
住宅房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | | | | | 377,511 | | |
Commercial (non-PPP)
|
| | | | 449 | | | | | | — | | | | | | — | | | | | | 1,468 | | | | | | 1,917 | | | | | | 323,498 | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 58,608 | | | | | | 58,615 | | |
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | | | | | 91,520 | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 654 | | | | | | 654 | | | | | | 20,795 | | | | | | 21,449 | | |
Total
|
| | | $ | 748 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,122 | | | | | $ | 2,870 | | | | | $ | 1,774,294 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 994,933 | | | | | $ | — | | | | | $ | 2,545 | | | | | $ | — | | | | | $ | 997,478 | | |
住宅房地產
|
| | | | 452,521 | | | | | | — | | | | | | — | | | | | | — | | | | | | 452,521 | | |
Commercial (non-PPP)
|
| | | | 395,857 | | | | | | 84 | | | | | | 1,784 | | | | | | — | | | | | | 397,725 | | |
Commercial (PPP)
|
| | | | 2,618 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,618 | | |
建設和土地開發
|
| | | | 128,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | 128,570 | | |
Consumer
|
| | | | 25,914 | | | | | | 69 | | | | | | — | | | | | | — | | | | | | 25,983 | | |
Total
|
| | | $ | 2,000,413 | | | | | $ | 153 | | | | | $ | 4,329 | | | | | $ | — | | | | | $ | 2,004,895 | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 900,364 | | | | | $ | — | | | | | $ | 2,290 | | | | | $ | — | | | | | $ | 902,654 | | |
住宅房地產
|
| | | | 377,511 | | | | | | — | | | | | | — | | | | | | — | | | | | | 377,511 | | |
Commercial (non-PPP)
|
| | | | 323,657 | | | | | | 290 | | | | | | 1,468 | | | | | | — | | | | | | 325,415 | | |
Commercial (PPP)
|
| | | | 58,615 | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,615 | | |
建設和土地開發
|
| | | | 91,520 | | | | | | — | | | | | | — | | | | | | — | | | | | | 91,520 | | |
Consumer
|
| | | | 20,712 | | | | | | 83 | | | | | | — | | | | | | 654 | | | | | | 21,449 | | |
Total
|
| | | $ | 1,772,379 | | | | | $ | 373 | | | | | $ | 3,758 | | | | | $ | 654 | | | | | $ | 1,777,164 | | |
(Dollars in thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
Commercial real estate
|
| | | $ | 5,795 | | | | | $ | 5,845 | | |
住宅房地產
|
| | | | — | | | | | | 89 | | |
Commercial
|
| | | | 200 | | | | | | 410 | | |
建設發展
|
| | | | — | | | | | | — | | |
Consumer and other loans
|
| | | | — | | | | | | — | | |
Carrying amount
|
| | | $ | 5,995 | | | | | $ | 6,344 | | |
(Dollars in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Balance at January 1
|
| | | | (573) | | | | | | (630) | | |
New loans purchased
|
| | | | — | | | | | | — | | |
Adjustment of income
|
| | | | — | | | | | | — | | |
Accretion
|
| | | | 202 | | | | | | 296 | | |
不可增值差異的重新分類
|
| | | | (407) | | | | | | (136) | | |
Disposals
|
| | | | 374 | | | | | | 16 | | |
Balance on September 30
|
| | | $ | (404) | | | | | $ | (454) | | |
| | |
Three Months Ended September 30, 2022
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 5,929 | | | | | $ | 2,966 | | | | | $ | 5,425 | | | | | $ | 677 | | | | | $ | 145 | | | | | $ | 15,142 | | |
貸款損失準備金
|
| | | | (40) | | | | | | 614 | | | | | | 545 | | | | | | 199 | | | | | | 25 | | | | | | 1,343 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末津貼餘額合計
|
| | | $ | 5,889 | | | | | $ | 3,580 | | | | | $ | 5,970 | | | | | $ | 876 | | | | | $ | 170 | | | | | $ | 16,485 | | |
| | |
Three Months Ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 4,285 | | | | | $ | 2,269 | | | | | $ | 3,423 | | | | | $ | 361 | | | | | $ | 80 | | | | | $ | 10,418 | | |
貸款損失準備金
|
| | | | (206) | | | | | | (47) | | | | | | 674 | | | | | | (28) | | | | | | 667 | | | | | | 1,060 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末津貼餘額合計
|
| | | $ | 4,079 | | | | | $ | 2,222 | | | | | $ | 4,097 | | | | | $ | 333 | | | | | $ | 747 | | | | | $ | 11,478 | | |
| | |
Nine Months Ended September 30, 2022
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and Land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
貸款損失準備金
|
| | | | 1,418 | | | | | | 1,241 | | | | | | 1,333 | | | | | | 405 | | | | | | 37 | | | | | | 4,434 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (653) | | | | | | (653) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末津貼餘額合計
|
| | | $ | 5,889 | | | | | $ | 3,580 | | | | | $ | 5,970 | | | | | $ | 876 | | | | | $ | 170 | | | | | $ | 16,485 | | |
| | |
Nine Months Ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and Land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance
|
| | | $ | 3,159 | | | | | $ | 2,177 | | | | | $ | 10,462 | | | | | $ | 388 | | | | | $ | 73 | | | | | $ | 16,259 | | |
貸款損失準備金
|
| | | | 920 | | | | | | 45 | | | | | | 1,276 | | | | | | (55) | | | | | | 674 | | | | | | 2,860 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | (7,641) | | | | | | — | | | | | | — | | | | | | (7,641) | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
期末津貼餘額合計
|
| | | $ | 4,079 | | | | | $ | 2,222 | | | | | $ | 4,097 | | | | | $ | 333 | | | | | $ | 747 | | | | | $ | 11,478 | | |
(Dollars in thousands)
|
| |
Commercial
Real Estate |
| |
Residential
Real Estate |
| |
Commercial
|
| |
Construction
and Land Development |
| |
Consumer
and Other |
| |
Total
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於貸款的期末準備餘額
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估減損情況
|
| | | $ | 99 | | | | | $ | — | | | | | $ | 1,018 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,117 | | |
購買的信用減值(PCI)貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
集體評估減值情況
|
| | | | 5,790 | | | | | | 3,580 | | | | | | 4,952 | | | | | | 876 | | | | | | 170 | | | | | | 15,368 | | |
期末津貼餘額合計
|
| | | $ | 5,889 | | | | | $ | 3,580 | | | | | $ | 5,970 | | | | | $ | 876 | | | | | $ | 170 | | | | | $ | 16,485 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款單獨評估減值
|
| | | $ | 2,545 | | | | | $ | — | | | | | $ | 1,784 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,329 | | |
貸款集體評估減值
|
| | | | 994,933 | | | | | | 452,521 | | | | | | 398,559 | | | | | | 128,570 | | | | | | 25,983 | | | | | | 2,000,566 | | |
期末貸款餘額合計
|
| | | $ | 997,478 | | | | | $ | 452,521 | | | | | $ | 400,343 | | | | | $ | 128,570 | | | | | $ | 25,983 | | | | | $ | 2,004,895 | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款損失準備: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
可歸因於貸款的期末準備餘額
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
單獨評估減損情況
|
| | | $ | — | | | | | $ | — | | | | | $ | 671 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 1,325 | | |
購買的信用減值(PCI)貸款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
集體評估減值情況
|
| | | | 4,471 | | | | | | 2,339 | | | | | | 3,966 | | | | | | 471 | | | | | | 132 | | | | | | 11,379 | | |
期末津貼餘額合計
|
| | | $ | 4,471 | | | | | $ | 2,339 | | | | | $ | 4,637 | | | | | $ | 471 | | | | | $ | 786 | | | | | $ | 12,704 | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
貸款單獨評估減值
|
| | | $ | 2,290 | | | | | $ | — | | | | | $ | 1,468 | | | | | $ | — | | | | | $ | 654 | | | | | $ | 4,412 | | |
貸款集體評估減值
|
| | | | 900,364 | | | | | | 377,511 | | | | | | 382,562 | | | | | | 91,520 | | | | | | 20,795 | | | | | | 1,772,752 | | |
期末貸款餘額合計
|
| | | $ | 902,654 | | | | | $ | 377,511 | | | | | $ | 384,030 | | | | | $ | 91,520 | | | | | $ | 21,449 | | | | | $ | 1,777,164 | | |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
(Dollars in thousands)
|
| |
Ending
Balance |
| |
% of Total
|
| |
Ending
Balance |
| |
% of Total
|
| ||||||||||||
NOW accounts
|
| | | $ | 308,167 | | | | | | 14.1% | | | | | $ | 310,362 | | | | | | 13.1% | | |
Money market accounts
|
| | | | 944,728 | | | | | | 43.2% | | | | | | 1,055,033 | | | | | | 44.5% | | |
Brokered deposits(1)
|
| | | | 18,407 | | | | | | 0.8% | | | | | | 58,365 | | | | | | 2.5% | | |
Savings accounts
|
| | | | 16,966 | | | | | | 0.8% | | | | | | 12,558 | | | | | | 0.5% | | |
存單
|
| | | | 141,981 | | | | | | 6.5% | | | | | | 261,067 | | | | | | 11.0% | | |
有息存款總額
|
| | | | 1,430,249 | | | | | | 65.4% | | | | | | 1,697,385 | | | | | | 71.6% | | |
無息存款
|
| | | | 758,042 | | | | | | 34.6% | | | | | | 674,003 | | | | | | 28.4% | | |
Total deposits
|
| | | $ | 2,188,291 | | | | | | 100.0% | | | | | $ | 2,371,388 | | | | | | 100.0% | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 15,108 | | | | | $ | 10,501 | | | | | $ | 21,453 | | | | | $ | 4,276 | | | | | $ | 51,338 | | |
Time deposits of more than $250,000
|
| | | | 30,676 | | | | | | 15,605 | | | | | | 41,366 | | | | | | 6,331 | | | | | | 93,978 | | |
Total
|
| | | $ | 45,784 | | | | | $ | 26,106 | | | | | $ | 62,819 | | | | | $ | 10,607 | | | | | $ | 145,316 | | |
(Dollars in thousands)
|
| |
Three
Months or Less |
| |
Over
Three Through Six Months |
| |
Over Six
Months Through 12 Months |
| |
Over
12 Months |
| |
Total
|
| |||||||||||||||
Time deposits of $250,000 or less
|
| | | $ | 17,431 | | | | | $ | 26,721 | | | | | $ | 44,373 | | | | | $ | 4,631 | | | | | $ | 93,156 | | |
Time deposits of more than $250,000
|
| | | | 32,058 | | | | | | 54,429 | | | | | | 83,290 | | | | | | 2,760 | | | | | | 172,537 | | |
Total
|
| | | $ | 49,489 | | | | | $ | 81,150 | | | | | $ | 127,663 | | | | | $ | 7,391 | | | | | $ | 265,693 | | |
(Dollars in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
1 year or less
|
| | | $ | 134,709 | | | | | $ | 258,302 | | |
Over 1 through 2 years
|
| | | | 10,457 | | | | | | 6,669 | | |
Over 2 through 3 years
|
| | | | 150 | | | | | | 722 | | |
Over 3 through 4 years
|
| | | | — | | | | | | — | | |
Over 4 through 5 years
|
| | | | — | | | | | | — | | |
Over 5 years
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 145,316 | | | | | $ | 265,693 | | |
(Dollars in thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
期末未付金額
|
| | | $ | — | | | | | $ | 35,000 | | |
期末加權平均利率
|
| | | | —% | | | | | | 2.04% | | |
期間最大月末餘額
|
| | | $ | 35,000 | | | | | $ | 35,000 | | |
期間的平均未償還餘額
|
| | | $ | 9,121 | | | | | $ | 36,918 | | |
期間加權平均利率
|
| | | | 1.98% | | | | | | 2.01% | | |
| | | | | | | | |
Fair Value Measurements
on September 30, 2022 Using: |
| |||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 - 應納税 | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 31,514 | | | | | $ | — | | | | | $ | 31,514 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 114,834 | | | | | | — | | | | | | 114,834 | | | | | | — | | |
美國機構債務
|
| | | | 2,667 | | | | | | — | | | | | | 2,667 | | | | | | — | | |
Corporate bonds
|
| | | | 1,502 | | | | | | — | | | | | | 1,502 | | | | | | — | | |
可供出售的證券 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | | 24,014 | | | | | | — | | | | | | 24,014 | | | | | | — | | |
Municipals
|
| | | | 2,849 | | | | | | — | | | | | | 2,849 | | | | | | — | | |
股票證券 - 共同基金
|
| | | | 5,325 | | | | | | 5,325 | | | | | | — | | | | | | — | | |
Equity Securities – other
|
| | | | 857 | | | | | | 857 | | | | | | — | | | | | | — | | |
客户衍生品 - 利率互換
|
| | | | 6,610 | | | | | | — | | | | | | 6,610 | | | | | | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
客户衍生品 - 利率互換
|
| | | $ | 6,610 | | | | | $ | — | | | | | $ | 6,610 | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||
(Dollars in thousands)
|
| |
Fair
Value |
| |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| ||||||||||||
ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | |
可供出售的證券 - 應納税 | | | | | | | | | | | | | | | | | | | | | | | | | |
小企業管理局貸款池
|
| | | $ | 39,934 | | | | | $ | — | | | | | $ | 39,934 | | | | | $ | — | | |
抵押貸款支持證券
|
| | | | 130,103 | | | | | | — | | | | | | 130,103 | | | | | | — | | |
美國機構債務
|
| | | | 3,986 | | | | | | — | | | | | | 3,986 | | | | | | — | | |
Corporate bonds
|
| | | | 1,513 | | | | | | — | | | | | | 1,513 | | | | | | — | | |
可供出售的證券 - 免税 | | | | | | | | | | | | | | | | | | | | | | | | | |
社區發展區債券
|
| | | | 17,674 | | | | | | — | | | | | | 17,674 | | | | | | — | | |
Municipals
|
| | | | 1,091 | | | | | | — | | | | | | 1,091 | | | | | | — | | |
股票證券 - 共同基金
|
| | | | 5,838 | | | | | | 5,838 | | | | | | — | | | | | | — | | |
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | | | | — | | | | | | — | | |
客户衍生品 - 利率互換
|
| | | | 1,144 | | | | | | — | | | | | | 1,144 | | | | | | — | | |
LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
客户衍生品 - 利率互換
|
| | | $ | 1,144 | | | | | $ | — | | | | | $ | 1,144 | | | | | $ | — | | |
| | | | | | | | |
Fair Value Measurements
on September 30, 2022 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total at
September 30,
2022
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| |||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 2,449 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,449 | | | | | $ | (99) | | |
住宅房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 766 | | | | | | — | | | | | | — | | | | | | 766 | | | | | | (1,018) | | |
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 3,215 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,215 | | | | | $ | (1,117) | | |
| | | | | | | | |
Fair Value Measurements
on December 31, 2021 Using: |
| |||||||||||||||||||||
(Dollars in thousands)
|
| |
Total at
December 31,
2021
|
| |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Gains
(Losses) |
| |||||||||||||||
Impaired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
住宅房地產
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 797 | | | | | | — | | | | | | — | | | | | | 797 | | | | | | (671) | | |
建設和土地開發
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (654) | | |
Total
|
| | | $ | 797 | | | | | $ | — | | | | | $ | — | | | | | $ | 797 | | | | | $ | (1,325) | | |
| | |
September 30, 2022
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
銀行的現金和到期,包括計息存款
|
| | | $ | 157,504 | | | | | $ | 157,504 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 15,762 | | | | | | 15,762 | | | |
Level 1
|
|
可供出售的證券, - 應納税
|
| | | | 171,366 | | | | | | 150,517 | | | |
Level 2
|
|
可供銷售的證券, - 免税
|
| | | | 28,491 | | | | | | 26,863 | | | |
Level 2
|
|
持有至到期的證券
|
| | | | 194 | | | | | | 178 | | | |
Level 2
|
|
Securities, equity
|
| | | | 5,325 | | | | | | 5,325 | | | |
Level 1
|
|
Securities, other equity
|
| | | | 857 | | | | | | 857 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,988,410 | | | | | | 1,975,085 | | | |
Level 3
|
|
銀行擁有的人壽保險
|
| | | | 54,534 | | | | | | 54,534 | | | |
Level 2
|
|
客户衍生品 - 利率互換
|
| | | | 6,610 | | | | | | 6,610 | | | |
Level 2
|
|
應計應收利息
|
| | | | 5,909 | | | | | | 5,909 | | | |
Level 1, 2 & 3
|
|
財務負債: | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,188,291 | | | | | $ | 2,006,303 | | | |
Level 2
|
|
Subordinated debt
|
| | | | 24,467 | | | | | | 24,467 | | | |
Level 2
|
|
客户衍生品 - 利率互換
|
| | | | 6,610 | | | | | | 6,610 | | | |
Level 2
|
|
應計應付利息
|
| | | | 252 | | | | | | 252 | | | |
Level 2
|
|
| | |
December 31, 2021
|
| ||||||||||||
(Dollars in thousands)
|
| |
Carrying
Amount |
| |
Fair
Value |
| |
Fair Value
Hierarchy |
| ||||||
Financial Assets: | | | | | | | | | | | | | | | | |
銀行的現金和到期,包括計息存款
|
| | | $ | 583,990 | | | | | $ | 583,990 | | | |
Level 1
|
|
Federal funds sold
|
| | | | 13,477 | | | | | | 13,477 | | | |
Level 1
|
|
可供出售的證券, - 應納税
|
| | | | 177,080 | | | | | | 175,536 | | | |
Level 2
|
|
可供銷售的證券, - 免税
|
| | | | 18,214 | | | | | | 18,765 | | | |
Level 2
|
|
持有至到期的證券
|
| | | | 236 | | | | | | 242 | | | |
Level 2
|
|
Securities, equity
|
| | | | 5,838 | | | | | | 5,838 | | | |
Level 1
|
|
Securities, other equity
|
| | | | 800 | | | | | | 800 | | | |
Level 1
|
|
Loans, net
|
| | | | 1,764,460 | | | | | | 1,779,968 | | | |
Level 3
|
|
Loans held for sale
|
| | | | 165 | | | | | | 165 | | | |
Level 1
|
|
銀行擁有的人壽保險
|
| | | | 38,485 | | | | | | 38,485 | | | |
Level 2
|
|
客户衍生品 - 利率互換
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
應計應收利息
|
| | | | 5,272 | | | | | | 5,272 | | | |
Level 1, 2 & 3
|
|
財務負債: | | | | | | | | | | | | | | | | |
Deposits
|
| | | $ | 2,371,388 | | | | | $ | 2,372,372 | | | |
Level 2
|
|
聯邦住房貸款銀行墊款
|
| | | | 35,000 | | | | | | 34,274 | | | |
Level 2
|
|
Line of credit
|
| | | | 10,000 | | | | | | 10,000 | | | |
Level 2
|
|
客户衍生品 - 利率互換
|
| | | | 1,144 | | | | | | 1,144 | | | |
Level 2
|
|
應計應付利息
|
| | | | 263 | | | | | | 263 | | | |
Level 2
|
|
(Dollars in thousands)
|
| |
September 30,
2022 |
| |
December 31,
2021 |
| ||||||
可用信貸額度
|
| | | $ | 529,519 | | | | | $ | 415,402 | | |
無資金的貸款承諾 - 固定
|
| | | | 70,375 | | | | | | 62,126 | | |
無資金貸款承諾 - 變量
|
| | | | 22,903 | | | | | | 46,698 | | |
備用信用證
|
| | | | 10,972 | | | | | | 12,095 | | |
商業信用證
|
| | | | 394 | | | | | | 2,765 | | |
信用延期承諾總額
|
| | | $ | 634,163 | | | | | $ | 539,086 | | |
| | |
Actual
|
| |
Required for
Capital Adequacy Purposes |
| |
Well Capitalized
Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
September 30, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 257,261 | | | | | | 12.5% | | | | | $ | 164,087 | | | | | | 8.0% | | | | | $ | 205,109 | | | | | | 10.0% | | |
Company
|
| | | | 271,324 | | | | | | 13.2% | | | | | | 164,087 | | | | | | 8.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Tier 1 Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 239,468 | | | | | | 11.7% | | | | | | 123,066 | | | | | | 6.0% | | | | | | 164,087 | | | | | | 8.0% | | |
Company
|
| | | | 229,064 | | | | | | 11.1% | | | | | | 123,066 | | | | | | 6.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Tier 1 Leverage ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 239,468 | | | | | | 9.6% | | | | | | 99,364 | | | | | | 4.0% | | | | | | 124,205 | | | | | | 5.0% | | |
Company
|
| | | | 229,064 | | | | | | 9.2% | | | | | | 99,364 | | | | | | 4.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Common Equity Tier 1
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 239,468 | | | | | | 11.7% | | | | | | 92,299 | | | | | | 4.5% | | | | | | 133,321 | | | | | | 6.5% | | |
Company
|
| | | | 229,064 | | | | | | 11.1% | | | | | | 92,299 | | | | | | 4.5% | | | | | | 不適用 | | | | | | 不適用 | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | $ | 222,696 | | | | | | 12.9% | | | | | $ | 138,435 | | | | | | 8.0% | | | | | $ | 173,043 | | | | | | 10.0% | | |
Company
|
| | | | 220,206 | | | | | | 12.7% | | | | | | 138,435 | | | | | | 8.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Tier 1 Capital ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | | 103,826 | | | | | | 6.0% | | | | | | 138,435 | | | | | | 8.0% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 103,826 | | | | | | 6.0% | | | | | | 不適用 | | | | | | 不適用 | | |
| | |
Actual
|
| |
Required for
Capital Adequacy Purposes |
| |
Well Capitalized
Prompt Corrective Action Regulations |
| |||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
Tier 1 Leverage ratio
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | 134,846 | | | | | | 5.0% | | |
Company
|
| | | | 206,507 | | | | | | 7.7% | | | | | | 107,877 | | | | | | 4.0% | | | | | | 不適用 | | | | | | 不適用 | | |
Common Equity Tier 1
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bank
|
| | | | 208,997 | | | | | | 12.1% | | | | | | 77,869 | | | | | | 4.5% | | | | | | 112,478 | | | | | | 6.5% | | |
Company
|
| | | | 206,507 | | | | | | 11.9% | | | | | | 77,869 | | | | | | 4.5% | | | | | | 不適用 | | | | | | 不適用 | | |