|
Maryland
|
| |
27-3100949
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(I.R.S. Employer
Identification No.) |
|
|
2640 Monroeville Boulevard,
Monroeville, Pennsylvania |
| |
15146
|
|
|
(Address of Principal Executive Offices)
|
| |
(Zip Code)
|
|
|
Title of Each Class
|
| |
Name of Each Exchange on Which Registered
|
|
|
None
|
| |
None
|
|
| Large accelerated filer ☐ | | |
Accelerated filer ☑
|
| |
Non-accelerated filer ☐
|
| |
Smaller reporting company ☑
|
|
| | | | | | |
(Do not check if a smaller
reporting company) |
| | | |
| Emerging growth company ☐ | | | | | | | | | | |
|
Document
|
| |
Part of Form 10-K
|
|
|
Proxy Statement for the 2019 Annual Meeting of Stockholders of the Registrant
|
| |
Part III
|
|
| PART I. | | | | | | | |
| | | | | 1 | | | |
| | | | | 17 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 26 | | | |
| PART II. | | | | | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 27 | | | |
| | | | | 44 | | | |
| | | | | 46 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| | | | | 104 | | | |
| PART III. | | | | | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| | | | | 105 | | | |
| PART IV. | | | | | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| SIGNATURES | | | | | 108 | | |
Branch Name
|
| |
Address
|
| |
Owned or Leased
|
|
Cumberland | | | 200 N. Mechanic Street Cumberland, MD 21502 |
| | Owned | |
LaVale | | | 1275 National Highway LaVale, MD 21502 |
| | Owned | |
Blawnox | | | 201 Freeport Road Pittsburgh, PA 15238 |
| | Owned | |
Green Tree | | | Four Parkway Center #100 875 Greentree Road Pittsburgh, PA 15220 |
| | Leased (expires 1/31/2020) | |
Greensburg | | | 5150 Route 30 Greensburg, PA 15601 |
| | Leased (expires 4/30/2021) | |
Hyndman | | | 3945 Center Street Hyndman, PA 15545 |
| | Owned | |
Lawrenceville | | | 5137 Butler Street Pittsburgh, PA 15201 |
| | Owned | |
Ligonier | | | 211 W. Main Street Ligonier, PA 15658 |
| | Owned | |
McKnight Road | | | 7703 McKnight Road Pittsburgh, PA 15237 |
| | Leased (expires 7/1/2020) | |
Monroeville (Corporate Headquarters) | | | 2640 Monroeville Boulevard Monroeville, PA 15146 |
| | Owned | |
Mount Pleasant | | | 659 W. Main Street Mt Pleasant, PA 15666 |
| | Owned | |
Mt. Troy | | | 2000 Mt. Troy Road Pittsburgh, PA 15212 |
| | Owned | |
Murrysville | | | 4785 Old William Penn Highway Murrysville, PA 15668 |
| | Owned | |
Pittsburgh (downtown) | | | Lawyers Building 428 Forbes Avenue Pittsburgh, PA 15219 |
| | Leased (expires 10/31/2020) | |
Scottdale | | | 100 Pittsburgh Street Scottdale, PA 15683 |
| | Owned | |
Shaler | | | 900 Mt. Royal Boulevard Pittsburgh, PA 15223 |
| | Owned | |
Shaler Drive-Thru | | | 1100 Mt. Royal Boulevard Pittsburgh, PA 15223 |
| | Owned | |
Plan
|
| |
Number of securities to be
issued upon exercise of outstanding options, warrants, and rights |
| |
Weighted average
exercise price |
| |
Number of securities available
for future issuance under equity compensation plans |
| |||||||||
Equity compensation plans approved
by stockholders(1) |
| | | | 217,080 | | | | | $ | 16.50 | | | | | | 101,144 | | |
Equity compensation plans approved
by stockholders(2) |
| | | | 49,615 | | | | | $ | 19.82 | | | | | | 77,135 | | |
Equity compensation plans not approved by stockholders
|
| | | | — | | | | | | — | | | | | | — | | |
| | |
At December 31,
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||
Municipal obligations
|
| | | $ | 53,546 | | | | | $ | 53,698 | | | | | $ | 49,988 | | | | | $ | 50,777 | | |
U.S. government and agency obligations
|
| | | | 8,368 | | | | | | 8,270 | | | | | | 8,334 | | | | | | 8,340 | | |
Corporate bonds
|
| | | | 4,226 | | | | | | 4,201 | | | | | | 2,276 | | | | | | 2,272 | | |
Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ginnie Mae pass-through certificates
|
| | | | 19,213 | | | | | | 18,890 | | | | | | 17,416 | | | | | | 17,291 | | |
Fannie Mae pass-through certificates
|
| | | | 13,952 | | | | | | 13,620 | | | | | | 16,078 | | | | | | 16,145 | | |
Freddie Mac pass-through certificates
|
| | | | 12,662 | | | | | | 12,410 | | | | | | 12,510 | | | | | | 12,537 | | |
Private pass-through certificates
|
| | | | 25,064 | | | | | | 24,715 | | | | | | 14,603 | | | | | | 14,498 | | |
Collateralized mortgage obligations
|
| | | | 12,328 | | | | | | 12,159 | | | | | | 7,277 | | | | | | 7,159 | | |
Equity securities
|
| | | | 2,686 | | | | | | 2,725 | | | | | | 3,647 | | | | | | 4,170 | | |
Total securities
|
| | | $ | 152,045 | | | | | $ | 150,688 | | | | | $ | 132,129 | | | | | $ | 133,189 | | |
|
| | |
Due 1 Year or Less
|
| |
Due 1 – 5 Years
|
| |
Due 5 – 10 Years
|
| |
Due Over 10 Years
|
| |
Total Securities
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| |
Amortized
Cost |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||||||||
Municipal obligations
|
| | | $ | — | | | | | | — | | | | | $ | 6,658 | | | | | | 3.54% | | | | | $ | 22,384 | | | | | | 2.79% | | | | | $ | 24,504 | | | | | | 2.87% | | | | | $ | 53,546 | | | | | | 2.92% | | |
U.S. government and agency
obligations |
| | | | — | | | | | | — | | | | | | 7,428 | | | | | | 2.16% | | | | | | 940 | | | | | | 2.92% | | | | | | — | | | | | | — | | | | | | 8,368 | | | | | | 2.25% | | |
Corporate bonds
|
| | | | 1,758 | | | | | | 1.61% | | | | | | 1,472 | | | | | | 3.66% | | | | | | 996 | | | | | | 3.98% | | | | | | — | | | | | | — | | | | | | 4,226 | | | | | | 2.88% | | |
Mortgage-backed securities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ginnie Mae pass through
certificates |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,213 | | | | | | 2.36% | | | | | | 19,213 | | | | | | 2.36% | | |
Fannie Mae pass through
certificates |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,914 | | | | | | 2.88% | | | | | | 12,038 | | | | | | 2.33% | | | | | | 13,952 | | | | | | 2.41% | | |
Freddie Mac pass through certificates
|
| | | | — | | | | | | — | | | | | | 32 | | | | | | 2.66% | | | | | | 385 | | | | | | 2.46% | | | | | | 12,245 | | | | | | 2.67% | | | | | | 12,662 | | | | | | 2.66% | | |
Collateralized mortgage obligations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,328 | | | | | | 2.77% | | | | | | 12,328 | | | | | | 2.77% | | |
Private pass through certificates
|
| | | | — | | | | | | — | | | | | | 920 | | | | | | 3.27% | | | | | | 4,450 | | | | | | 3.05% | | | | | | 19,694 | | | | | | 2.99% | | | | | | 25,064 | | | | | | 3.01% | | |
Equity securities
|
| | | | 2,686 | | | | | | 3.17% | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,686 | | | | | | 3.17% | | |
Total
|
| | | $ | 4,444 | | | | | | 2.55% | | | | | $ | 16,510 | | | | | | 2.91% | | | | | $ | 31,069 | | | | | | 2.87% | | | | | $ | 100,022 | | | | | | 2.69% | | | | | $ | 152,045 | | | | | | 2.75% | | |
|
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |||||||||||||||
One-to-four family residential and construction
|
| | | $ | 253,913 | | | | | $ | 261,715 | | | | | $ | 174,740 | | | | | $ | 167,512 | | | | | $ | 148,694 | | |
Commercial real estate
|
| | | | 308,775 | | | | | | 300,997 | | | | | | 116,691 | | | | | | 119,879 | | | | | | 114,203 | | |
Home equity loans and lines of credit
|
| | | | 123,373 | | | | | | 130,915 | | | | | | 77,913 | | | | | | 79,157 | | | | | | 82,254 | | |
Commercial business
|
| | | | 46,196 | | | | | | 56,122 | | | | | | 15,505 | | | | | | 14,779 | | | | | | 12,035 | | |
Other
|
| | | | 1,139 | | | | | | 1,413 | | | | | | 520 | | | | | | 553 | | | | | | 824 | | |
Total loans
|
| | | $ | 733,396 | | | | | $ | 751,162 | | | | | $ | 385,369 | | | | | $ | 381,880 | | | | | $ | 358,010 | | |
|
| | |
December 31, 2018
|
| |||||||||||||||
| | |
Due Under
1 Year |
| |
Due 1 – 5
Years |
| |
Due Over
5 Years |
| |||||||||
One-to-four family residential and construction
|
| | | $ | 187 | | | | | $ | 4,835 | | | | | $ | 248,891 | | |
Commercial real estate
|
| | | | 23,221 | | | | | | 31,629 | | | | | | 253,925 | | |
Home equity loans and lines of credit
|
| | | | 6,251 | | | | | | 10,334 | | | | | | 106,788 | | |
Commercial business
|
| | | | 13,998 | | | | | | 11,471 | | | | | | 20,727 | | |
Other
|
| | | | 904 | | | | | | 160 | | | | | | 75 | | |
Total loans
|
| | | $ | 44,561 | | | | | $ | 58,429 | | | | | $ | 630,406 | | |
|
| | |
December 31, 2018
|
| |||||||||||||||
| | |
Due Under
1 Year |
| |
Due 1 – 5
Years |
| |
Due Over
5 Years |
| |||||||||
Interest Rates: | | | | | | | | | | | | | | | | | | | |
Fixed
|
| | | $ | 44,205 | | | | | $ | 49,461 | | | | | $ | 346,492 | | |
Adjustable
|
| | | | 356 | | | | | | 8,968 | | | | | | 283,914 | | |
Total loans
|
| | | $ | 44,561 | | | | | $ | 58,429 | | | | | $ | 630,406 | | |
|
| | |
Year Ended
December 31, 2018 |
| |
Year Ended
December 31, 2017 |
|||||||||||||||||
| | |
Average
Balance |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Yield/
Rate |
|||||||||||
Savings accounts
|
| | | $ | 150,461 | | | | | | 0.14% | | | | | $ | 141,912 | | | | | | 0.13% |
Certificates of deposit
|
| | | | 228,006 | | | | | | 1.93% | | | | | | 195,821 | | | | | | 1.47% |
Money market accounts
|
| | | | 96,427 | | | | | | 0.54% | | | | | | 81,135 | | | | | | 0.31% |
Demand and NOW accounts
|
| | | | 99,376 | | | | | | 0.23% | | | | | | 86,543 | | | | | | 0.17% |
Total deposits
|
| | | $ | 574,270 | | | | | | 0.86% | | | | | $ | 505,411 | | | | | | 0.69% |
|
| | |
December 31
2018 |
| |||
Three months or less
|
| | | $ | 14,665 | | |
Over three to six months
|
| | | | 10,976 | | |
Over six to twelve months
|
| | | | 13,001 | | |
Over twelve months
|
| | | | 69,425 | | |
Total
|
| | | $ | 108,067 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Balance
|
| | | $ | 4,524 | | | | | $ | 27,021 | | |
Average balance outstanding during the period
|
| | | | 12,696 | | | | | | 38,565 | | |
Maximum amount outstanding at any month-end
|
| | | | 51,500 | | | | | | 72,926 | | |
Weighted average interest rate at period end
|
| | | | 2.64% | | | | | | 1.54% | | |
Average interest rate during the period
|
| | | | 1.79 | | | | | | 1.22 | | |
| | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||||||||||||||
| | |
Average
Outstanding Balance |
| |
Interest
|
| |
Yield/
Rate |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Yield/
Rate |
| ||||||||||||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans
|
| | | $ | 740,370 | | | | | $ | 32,033 | | | | | | 4.25% | | | | | $ | 650,600 | | | | | $ | 26,948 | | | | | | 4.14% | | |
Investment and mortgage-backed securities
|
| | | | 145,995 | | | | | | 3,850 | | | | | | 2.55% | | | | | | 123,864 | | | | | | 3,091 | | | | | | 2.50% | | |
FHLB stock
|
| | | | 8,542 | | | | | | 590 | | | | | | 6.91% | | | | | | 7,218 | | | | | | 384 | | | | | | 5.32% | | |
Interest-earning deposits
|
| | | | 19,692 | | | | | | 322 | | | | | | 1.64% | | | | | | 13,845 | | | | | | 133 | | | | | | 0.96% | | |
Total interest-earning assets
|
| | | | 914,599 | | | | | | 36,795 | | | | | | 3.95% | | | | | | 795,527 | | | | | | 30,556 | | | | | | 3.84% | | |
Noninterest-earning assets
|
| | | | 63,921 | | | | | | | | | | | | | | | | | | 56,765 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 978,520 | | | | | | | | | | | | | | | | | $ | 852,292 | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | $ | 150,461 | | | | | | 205 | | | | | | 0.14% | | | | | | 141,912 | | | | | | 185 | | | | | | 0.13% | | |
Certificates of deposit
|
| | | | 228,006 | | | | | | 4,008 | | | | | | 1.93% | | | | | | 195,821 | | | | | | 2,880 | | | | | | 1.47% | | |
Money market accounts
|
| | | | 96,427 | | | | | | 522 | | | | | | 0.54% | | | | | | 81,135 | | | | | | 255 | | | | | | 0.31% | | |
Demand and NOW accounts
|
| | | | 99,376 | | | | | | 226 | | | | | | 0.23% | | | | | | 86,543 | | | | | | 151 | | | | | | 0.17% | | |
Total interest-bearing deposits
|
| | | | 574,270 | | | | | | 4,961 | | | | | | 0.86% | | | | | | 505,411 | | | | | | 3,471 | | | | | | 0.69% | | |
Federal Home Loan Bank borrowings
|
| | | | 126,295 | | | | | | 2,482 | | | | | | 1.98% | | | | | | 104,604 | | | | | | 1,601 | | | | | | 1.53% | | |
Securities sold under agreements to repurchase
|
| | | | 4,782 | | | | | | 11 | | | | | | 0.23% | | | | | | 4,532 | | | | | | 4 | | | | | | 0.09% | | |
Total interest-bearing liabilities
|
| | | | 705,347 | | | | | | 7,454 | | | | | | 1.05% | | | | | | 614,547 | | | | | | 5,076 | | | | | | 0.83% | | |
Noninterest-bearing deposits
|
| | | | 135,320 | | | | | | | | | | | | | | | | | | 116,461 | | | | | | | | | | | | | | |
Noninterest-bearing liabilities
|
| | | | 3,443 | | | | | | | | | | | | | | | | | | 4,007 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 844,110 | | | | | | | | | | | | | | | | | | 735,015 | | | | | | | | | | | | | | |
Stockholders’ equity
|
| | | | 134,410 | | | | | | | | | | | | | | | | | | 117,277 | | | | | | | | | | | | | | |
Total liabilities and stockholders’ equity
|
| | | $ | 978,520 | | | | | | | | | | | | | | | | | $ | 852,292 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 29,341 | | | | | | | | | | | | | | | | | $ | 25,480 | | | | | | | | |
Net interest rate spread(1)
|
| | | | | | | | | | | | | | | | 2.90% | | | | | | | | | | | | | | | | | | 3.01% | | |
Net interest-earning assets(2)
|
| | | $ | 209,252 | | | | | | | | | | | | | | | | | $ | 180,980 | | | | | | | | | | | | | | |
Net interest margin(3)
|
| | | | | | | | | | | | | | | | 3.21% | | | | | | | | | | | | | | | | | | 3.20% | | |
Average interest-earning assets to interest-bearing liabilities
|
| | | | 129.67% | | | | | | | | | | | | | | | | | | 129.45% | | | | | | | | | | | | | | |
| | |
Year Ended December 31, 2018
vs. Year Ended December 31, 2017 |
| |||||||||||||||
| | |
Increase (decrease) due to
|
| |||||||||||||||
| | |
Volume
|
| |
Rate
|
| |
Total
|
| |||||||||
Interest-earning assets: | | | | | | | | | | | | | | | | | | | |
Loans receivable
|
| | | $ | 3,844 | | | | | $ | 1,241 | | | | | $ | 5,085 | | |
Investment and mortgage-backed securities
|
| | | | 576 | | | | | | 183 | | | | | | 759 | | |
FHLB stock
|
| | | | 83 | | | | | | 123 | | | | | | 206 | | |
Interest-earning deposits
|
| | | | 71 | | | | | | 118 | | | | | | 189 | | |
Total interest-earning assets
|
| | | | 4,574 | | | | | | 1,665 | | | | | | 6,239 | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | |
Savings accounts
|
| | | | 11 | | | | | | 9 | | | | | | 20 | | |
Certificates of deposit
|
| | | | 516 | | | | | | 612 | | | | | | 1,128 | | |
Money market accounts
|
| | | | 55 | | | | | | 212 | | | | | | 267 | | |
Demand and NOW accounts
|
| | | | 25 | | | | | | 50 | | | | | | 75 | | |
Federal Home Loan Bank borrowings
|
| | | | 372 | | | | | | 509 | | | | | | 881 | | |
Securities sold under agreements to repurchase
|
| | | | — | | | | | | 7 | | | | | | 7 | | |
Total interest-bearing liabilities
|
| | | | 979 | | | | | | 1,399 | | | | | | 2,378 | | |
Change in net interest income
|
| | | $ | 3,595 | | | | | $ | 266 | | | | | $ | 3,861 | | |
|
| | |
December 31,
|
| |
September 30,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |||||||||||||||
Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family residential and construction
|
| | | $ | 1,727 | | | | | $ | 1,899 | | | | | $ | 544 | | | | | $ | 516 | | | | | $ | 574 | | |
Commercial real estate
|
| | | | 661 | | | | | | 756 | | | | | | 100 | | | | | | 100 | | | | | | — | | |
Home equity loans and lines of credit
|
| | | | 258 | | | | | | 244 | | | | | | 101 | | | | | | 73 | | | | | | 96 | | |
Commercial business
|
| | | | 62 | | | | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
Other
|
| | | | 19 | | | | | | 3 | | | | | | 8 | | | | | | — | | | | | | 5 | | |
Total nonaccrual loans
|
| | | | 2,727 | | | | | | 2,907 | | | | | | 753 | | | | | | 689 | | | | | | 675 | | |
Loans past due 90 days and still accruing
|
| | | | 3 | | | | | | 19 | | | | | | — | | | | | | — | | | | | | — | | |
Total non-performing loans
|
| | | | 2,730 | | | | | | 2,926 | | | | | | 753 | | | | | | 689 | | | | | | 675 | | |
Foreclosed real estate
|
| | | | 486 | | | | | | 419 | | | | | | 251 | | | | | | 281 | | | | | | 357 | | |
Total non-performing assets
|
| | | $ | 3,216 | | | | | $ | 3,345 | | | | | $ | 1,004 | | | | | $ | 970 | | | | | $ | 1,032 | | |
Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-accrual loans to total loans
|
| | | | 0.37% | | | | | | 0.39% | | | | | | 0.20% | | | | | | 0.18% | | | | | | 0.19% | | |
Non-performing loans to total loans
|
| | | | 0.37% | | | | | | 0.39% | | | | | | 0.20% | | | | | | 0.18% | | | | | | 0.19% | | |
Non-performing assets to total assets
|
| | | | 0.33% | | | | | | 0.34% | | | | | | 0.21% | | | | | | 0.20% | | | | | | 0.22% | | |
Allowance for loan losses to non-performing loans
|
| | | | 161.68% | | | | | | 141.05% | | | | | | 509.56% | | | | | | 551.52% | | | | | | 574.67% | | |
| | |
December 31,
2018 |
| |||
Classified assets: | | | | | | | |
Substandard
|
| | | $ | 2,829 | | |
Doubtful
|
| | | | — | | |
Loss
|
| | | | — | | |
Total classified assets
|
| | | | 2,829 | | |
Special mention
|
| | | | 5,145 | | |
Total criticized assets
|
| | | $ | 7,974 | | |
|
| | |
For the Year Ended December 31,
|
| |
For the Year Ended September 30,
|
| ||||||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |||||||||||||||
Balance at beginning of year
|
| | | $ | 4,127 | | | | | $ | 3,837 | | | | | $ | 3,800 | | | | | $ | 3,879 | | | | | $ | 3,919 | | |
Provision charged to operating expenses
|
| | | | 572 | | | | | | 517 | | | | | | 40 | | | | | | 105 | | | | | | — | | |
Recoveries of loans previously charged-off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family residential and construction
|
| | | | 69 | | | | | | 28 | | | | | | — | | | | | | 8 | | | | | | 74 | | |
Commercial real estate
|
| | | | 2 | | | | | | 1 | | | | | | 1 | | | | | | 7 | | | | | | 6 | | |
Home equity loans and lines of credit
|
| | | | 11 | | | | | | — | | | | | | — | | | | | | 9 | | | | | | 9 | | |
Commercial business
|
| | | | 5 | | | | | | 3 | | | | | | — | | | | | | 18 | | | | | | 190 | | |
Other
|
| | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | | | | | — | | |
Total recoveries
|
| | | | 87 | | | | | | 39 | | | | | | 1 | | | | | | 49 | | | | | | 279 | | |
Loans charged-off: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four family residential and construction
|
| | | | — | | | | | | (185) | | | | | | — | | | | | | (70) | | | | | | (162) | | |
Commercial real estate
|
| | | | (80) | | | | | | — | | | | | | — | | | | | | (93) | | | | | | (9) | | |
Home equity loans and lines of credit
|
| | | | — | | | | | | (51) | | | | | | — | | | | | | (4) | | | | | | (70) | | |
Commercial business
|
| | | | (244) | | | | | | (1) | | | | | | — | | | | | | (43) | | | | | | (54) | | |
Other
|
| | | | (48) | | | | | | (29) | | | | | | (4) | | | | | | (23) | | | | | | (24) | | |
Total charge-offs
|
| | | | (372) | | | | | | (266) | | | | | | (4) | | | | | | (233) | | | | | | (319) | | |
Net charge-offs
|
| | | | (285) | | | | | | (227) | | | | | | (3) | | | | | | (184) | | | | | | (40) | | |
Balance at end of year
|
| | | $ | 4,414 | | | | | $ | 4,127 | | | | | $ | 3,837 | | | | | $ | 3,800 | | | | | $ | 3,879 | | |
Net charge-offs to average loans outstanding
|
| | | | 0.04% | | | | | | 0.03% | | | | | | 0.00% | | | | | | 0.05% | | | | | | 0.01% | | |
Allowance for loan losses to total loans at year-end
|
| | | | 0.60% | | | | | | 0.55% | | | | | | 1.00% | | | | | | 1.00% | | | | | | 1.10% | | |
| | |
December 31, 2018
|
| |
December 31, 2017
|
| |
December 31, 2016
|
| |
September 30, 2016
|
| |
September 30, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent of
Loans in Each Category to Total |
| |
Amount
|
| |
Percent of
Loans in Each Category to Total |
| |
Amount
|
| |
Percent of
Loans in Each Category to Total |
| |
Amount
|
| |
Percent of
Loans in Each Category to Total |
| |
Amount
|
| |
Percent of
Loans in Each Category to Total |
| ||||||||||||||||||||||||||||||
One-to-four family residential and construction
|
| | | $ | 1,051 | | | | | | 34.6% | | | | | $ | 1,384 | | | | | | 34.8% | | | | | $ | 1,280 | | | | | | 45.4% | | | | | $ | 1,250 | | | | | | 43.9% | | | | | $ | 1,122 | | | | | | 40.5% | | |
Commercial real estate
|
| | | | 2,761 | | | | | | 42.1% | | | | | | 2,003 | | | | | | 40.1% | | | | | | 1,787 | | | | | | 30.3% | | | | | | 1,786 | | | | | | 31.4% | | | | | | 1,867 | | | | | | 32.5% | | |
Home equity loans and lines of credit
|
| | | | 312 | | | | | | 16.8% | | | | | | 400 | | | | | | 17.4% | | | | | | 547 | | | | | | 20.2% | | | | | | 547 | | | | | | 20.7% | | | | | | 457 | | | | | | 23.4% | | |
Commercial business
|
| | | | 286 | | | | | | 6.3% | | | | | | 333 | | | | | | 7.5% | | | | | | 211 | | | | | | 4.0% | | | | | | 211 | | | | | | 3.9% | | | | | | 411 | | | | | | 3.4% | | |
Other
|
| | | | 4 | | | | | | 0.2% | | | | | | 7 | | | | | | 0.2% | | | | | | 12 | | | | | | 0.1% | | | | | | 6 | | | | | | 0.1% | | | | | | 22 | | | | | | 0.2% | | |
Total
|
| | | $ | 4,414 | | | | | | 100.0% | | | | | $ | 4,127 | | | | | | 100.0% | | | | | $ | 3,837 | | | | | | 100.0% | | | | | $ | 3,800 | | | | | | 100.0% | | | | | $ | 3,879 | | | | | | 100.0% | | |
|
| | |
Net Portfolio Value(2)
|
| |
Net Interest Income
|
| ||||||||||||||||||||||||||||||
| | | | | | | | |
Estimated Increase
(Decrease) |
| | | | | | | |
Estimated Increase
(Decrease) |
| ||||||||||||||||||
Change in Interest Rates (basis points)
|
| |
Estimated
NPV(1) |
| |
Amount
|
| |
Percent
|
| |
Estimated Net
Interest Income(3) |
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
December 31, 2018 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
+300
|
| | | $ | 139,694 | | | | | $ | (21,212) | | | | | | (13.18)% | | | | | $ | 29,269 | | | | | $ | (182) | | | | | | (0.62)% | | |
+200
|
| | | $ | 149,914 | | | | | $ | (10,992) | | | | | | (6.83)% | | | | | $ | 29,540 | | | | | $ | 89 | | | | | | 0.30% | | |
+100
|
| | | $ | 158,986 | | | | | $ | (1,920) | | | | | | (1.19)% | | | | | $ | 29,715 | | | | | $ | 264 | | | | | | 0.89% | | |
0
|
| | | $ | 160,906 | | | | | $ | — | | | | | | —% | | | | | $ | 29,451 | | | | | $ | — | | | | | | —% | | |
-100
|
| | | $ | 149,662 | | | | | $ | (11,244) | | | | | | (6.99)% | | | | | $ | 27,935 | | | | | $ | (1,516) | | | | | | (5.15)% | | |
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash on hand and due from banks
|
| | | $ | 3,371 | | | | | $ | 3,523 | | |
Interest-earning deposits in other institutions
|
| | | | 12,836 | | | | | | 12,742 | | |
Cash and Cash Equivalents
|
| | | | 16,207 | | | | | | 16,265 | | |
Investment securities available for sale, at fair value
|
| | | | 66,169 | | | | | | 65,559 | | |
Equity securities, at fair value
|
| | | | 2,725 | | | | | | — | | |
Mortgage-backed securities available for sale, at fair value
|
| | | | 81,794 | | | | | | 67,630 | | |
Certificate of deposit
|
| | | | 249 | | | | | | 749 | | |
Federal Home Loan Bank stock, at cost
|
| | | | 7,827 | | | | | | 9,468 | | |
Loans receivable, net of allowance for loan losses of $4,414 and $4,127
|
| | | | 728,982 | | | | | | 747,035 | | |
Foreclosed real estate
|
| | | | 486 | | | | | | 419 | | |
Office properties and equipment, net
|
| | | | 7,794 | | | | | | 8,191 | | |
Bank-owned life insurance
|
| | | | 22,572 | | | | | | 22,040 | | |
Goodwill
|
| | | | 25,836 | | | | | | 25,836 | | |
Core deposit intangible
|
| | | | 2,508 | | | | | | 3,344 | | |
Accrued interest receivable and other assets
|
| | | | 8,647 | | | | | | 6,064 | | |
TOTAL ASSETS
|
| | | $ | 971,796 | | | | | $ | 972,600 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Deposits:
|
| | | | | | | | | | | | |
Demand, savings and club accounts
|
| | | $ | 471,177 | | | | | $ | 482,902 | | |
Time Deposits
|
| | | | 246,697 | | | | | | 211,944 | | |
Total Deposits
|
| | | | 717,874 | | | | | | 694,846 | | |
Federal Home Loan Bank short-term borrowings
|
| | | | 4,524 | | | | | | 27,021 | | |
Federal Home Loan Bank advances
|
| | | | 104,963 | | | | | | 107,652 | | |
Securities sold under agreements to repurchase
|
| | | | 2,137 | | | | | | 4,240 | | |
Advance deposits by borrowers for taxes and insurance
|
| | | | 45 | | | | | | 782 | | |
Accrued interest payable and other liabilities
|
| | | | 4,363 | | | | | | 4,087 | | |
TOTAL LIABILITIES
|
| | | | 833,906 | | | | | | 838,628 | | |
Stockholders’ Equity | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share, 10,000,000 shares authorized, none issued
|
| | | | — | | | | | | — | | |
Common stock, $0.01 par value per share, 40,000,000 shares authorized, 4,812,991 and 4,790,687 shares outstanding, respectively
|
| | | | 48 | | | | | | 48 | | |
Additional paid-in-capital
|
| | | | 75,571 | | | | | | 75,063 | | |
Retained earnings
|
| | | | 65,301 | | | | | | 60,172 | | |
Unearned Employee Stock Ownership Plan (ESOP) shares
|
| | | | (1,686) | | | | | | (1,839) | | |
Accumulated other comprehensive (loss) income
|
| | | | (1,344) | | | | | | 528 | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 137,890 | | | | | | 133,972 | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 971,796 | | | | | $ | 972,600 | | |
|
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Interest and Dividend Income | | | | | | | | | | | | | |
Loans, including fees
|
| | | $ | 32,033 | | | | | $ | 26,948 | | |
Mortgage-backed securities
|
| | | | 1,999 | | | | | | 1,257 | | |
Investments:
|
| | | | | | | | | | | | |
Taxable
|
| | | | 420 | | | | | | 518 | | |
Tax-exempt
|
| | | | 1,431 | | | | | | 1,316 | | |
Federal Home Loan Bank stock
|
| | | | 590 | | | | | | 384 | | |
Interest-earning deposits and federal funds sold
|
| | | | 322 | | | | | | 133 | | |
Total Interest and Dividend Income
|
| | | | 36,795 | | | | | | 30,556 | | |
Interest Expense | | | | | | | | | | | | | |
Deposits
|
| | | | 4,961 | | | | | | 3,471 | | |
Federal Home Loan Bank short-term borrowings
|
| | | | 227 | | | | | | 470 | | |
Federal Home Loan Bank advances
|
| | | | 2,255 | | | | | | 1,131 | | |
Securities sold under agreements to repurchase
|
| | | | 11 | | | | | | 4 | | |
Total Interest Expense
|
| | | | 7,454 | | | | | | 5,076 | | |
Net Interest Income
|
| | | | 29,341 | | | | | | 25,480 | | |
Provision for Loan Losses
|
| | | | 572 | | | | | | 517 | | |
Net Interest Income after Provision for Loan Losses
|
| | | | 28,769 | | | | | | 24,963 | | |
Noninterest Income | | | | | | | | | | | | | |
Service charges
|
| | | | 2,970 | | | | | | 2,569 | | |
Earnings on bank-owned life insurance
|
| | | | 533 | | | | | | 510 | | |
Net losses on sales of securities
|
| | | | (17) | | | | | | (323) | | |
Net gains on sales of equities
|
| | | | 394 | | | | | | — | | |
Net equity securities fair value adjustment losses
|
| | | | (484) | | | | | | — | | |
Net loan sale gains
|
| | | | 71 | | | | | | 197 | | |
Investment management fees
|
| | | | 644 | | | | | | 412 | | |
Other income
|
| | | | 236 | | | | | | 178 | | |
Total Noninterest Income
|
| | | | 4,347 | | | | | | 3,543 | | |
Noninterest Expenses | | | | | | | | | | | | | |
Compensation and employee benefits
|
| | | | 12,451 | | | | | | 10,403 | | |
Data processing
|
| | | | 644 | | | | | | 612 | | |
Premises and occupancy costs
|
| | | | 2,637 | | | | | | 2,182 | | |
Automatic teller machine expense
|
| | | | 512 | | | | | | 439 | | |
Federal deposit insurance
|
| | | | 293 | | | | | | 279 | | |
Core deposit amortization
|
| | | | 836 | | | | | | 772 | | |
Merger related expenses
|
| | | | — | | | | | | 3,089 | | |
Other operating expenses
|
| | | | 4,694 | | | | | | 3,943 | | |
Total Noninterest Expenses
|
| | | | 22,067 | | | | | | 21,719 | | |
Income before Income Tax Expense
|
| | | | 11,049 | | | | | | 6,787 | | |
Income Tax Expense | | | | | | | | | | | | | |
Federal
|
| | | | 1,713 | | | | | | 2,106 | | |
State
|
| | | | 535 | | | | | | 356 | | |
Total Income Tax Expense
|
| | | | 2,248 | | | | | | 2,462 | | |
Net Income
|
| | | $ | 8,801 | | | | | $ | 4,325 | | |
Earnings Per Share: | | | | | | | | | | | | | |
Basic earnings per common share
|
| | | $ | 1.90 | | | | | $ | 1.08 | | |
Diluted earnings per common share
|
| | | $ | 1.88 | | | | | $ | 1.05 | | |
Cash dividends paid per common share
|
| | | $ | 0.88 | | | | | $ | 0.77 | | |
Basic weighted average shares outstanding
|
| | | | 4,634,003 | | | | | | 4,021,942 | | |
Diluted weighted average shares outstanding
|
| | | | 4,685,044 | | | | | | 4,127,318 | | |
|
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Net Income
|
| | | $ | 8,801 | | | | | $ | 4,325 | | |
Other comprehensive (loss) income: | | | | | | | | | | | | | |
Change in unrealized (loss) gain on securities available for sale
|
| | | | (1,949) | | | | | | 788 | | |
Tax effect
|
| | | | 409 | | | | | | (269) | | |
Reclassification adjustment for security losses realized in income
|
| | | | 17 | | | | | | 323 | | |
Tax effect
|
| | | | (4) | | | | | | (111) | | |
Change in pension obligation for defined benefit plan
|
| | | | 90 | | | | | | 733 | | |
Tax effect
|
| | | | (19) | | | | | | (249) | | |
Total other comprehensive (loss) income
|
| | | | (1,456) | | | | | | 1,215 | | |
Total Comprehensive Income
|
| | | $ | 7,345 | | | | | $ | 5,540 | | |
|
| | |
Common
Stock |
| |
Additional
Paid-In Capital |
| |
Retained
Earnings |
| |
Unearned
ESOP Shares |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
Balance, December 31, 2016
|
| | | $ | 26 | | | | | $ | 16,626 | | | | | $ | 59,107 | | | | | $ | (1,992) | | | | | $ | (777) | | | | | $ | 72,990 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 4,325 | | | | | | — | | | | | | — | | | | | | 4,325 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,215 | | | | | | 1,215 | | |
Reclassification of certain income tax effects from
accumulated other comprehensive income |
| | | | — | | | | | | — | | | | | | (90) | | | | | | — | | | | | | 90 | | | | | | — | | |
Stock repurchases (5,454 shares)
|
| | | | — | | | | | | (161) | | | | | | — | | | | | | — | | | | | | — | | | | | | (161) | | |
Cash dividends ($0.77 per share)
|
| | | | — | | | | | | — | | | | | | (3,312) | | | | | | — | | | | | | — | | | | | | (3,312) | | |
Stock options exercised (18,895 shares)
|
| | | | — | | | | | | 311 | | | | | | — | | | | | | — | | | | | | — | | | | | | 311 | | |
Excess tax benefits from stock based compensation
|
| | | | — | | | | | | (142) | | | | | | 142 | | | | | | — | | | | | | — | | | | | | — | | |
Compensation expense on stock awards
|
| | | | — | | | | | | 529 | | | | | | — | | | | | | — | | | | | | — | | | | | | 529 | | |
Compensation expense on ESOP
|
| | | | — | | | | | | 250 | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 403 | | |
Merger consideration (2,168,097 shares)
|
| | | | 22 | | | | | | 57,650 | | | | | | — | | | | | | — | | | | | | — | | | | | | 57,672 | | |
Balance, December 31, 2017
|
| | | $ | 48 | | | | | $ | 75,063 | | | | | $ | 60,172 | | | | | $ | (1,839) | | | | | $ | 528 | | | | | $ | 133,972 | | |
Net income
|
| | | | — | | | | | | — | | | | | | 8,801 | | | | | | — | | | | | | — | | | | | | 8,801 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,456) | | | | | | (1,456) | | |
Change in accouting principle for adoption of ASU 2016-01
|
| | | | — | | | | | | — | | | | | | 416 | | | | | | — | | | | | | (416) | | | | | | — | | |
Stock repurchases (13,482 shares)
|
| | | | — | | | | | | (428) | | | | | | — | | | | | | — | | | | | | — | | | | | | (428) | | |
Cash dividends ($0.88 per share)
|
| | | | — | | | | | | — | | | | | | (4,088) | | | | | | — | | | | | | — | | | | | | (4,088) | | |
Stock options exercised (35,536 shares)
|
| | | | — | | | | | | 648 | | | | | | — | | | | | | — | | | | | | — | | | | | | 648 | | |
Compensation expense on stock awards
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
Compensation expense on ESOP
|
| | | | — | | | | | | 287 | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 440 | | |
Balance, December 31, 2018
|
| | | $ | 48 | | | | | $ | 75,571 | | | | | $ | 65,301 | | | | | $ | (1,686) | | | | | $ | (1,344) | | | | | $ | 137,890 | | |
|
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Cash Flows From Operating Activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,801 | | | | | $ | 4,325 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,352 | | | | | | 929 | | |
Provision for loan losses
|
| | | | 572 | | | | | | 517 | | |
Amortization of core deposit intangible
|
| | | | 836 | | | | | | 772 | | |
Net loss on sale of securities available for sale
|
| | | | 17 | | | | | | 323 | | |
Net gain on sale of equity securities
|
| | | | (394) | | | | | | — | | |
Origination of loans held for sale
|
| | | | (5,552) | | | | | | (8,063) | | |
Proceeds from sale of loans held for sale
|
| | | | 5,623 | | | | | | 8,260 | | |
Net equity securities fair value adjustment losses
|
| | | | 484 | | | | | | — | | |
Net loan sale gains
|
| | | | (71) | | | | | | (197) | | |
Compensation expense on ESOP
|
| | | | 440 | | | | | | 403 | | |
Compensation expense on stock awards
|
| | | | 1 | | | | | | 529 | | |
Deferred income taxes
|
| | | | (288) | | | | | | 646 | | |
Increase in accrued interest receivable
|
| | | | (166) | | | | | | (357) | | |
Earnings on bank-owned life insurance
|
| | | | (533) | | | | | | (510) | | |
Increase in accrued interest payable
|
| | | | 161 | | | | | | 187 | | |
Other, net
|
| | | | 1,350 | | | | | | 1,144 | | |
Net Cash Provided by Operating Activities
|
| | | | 12,633 | | | | | | 8,908 | | |
Cash Flows Used In Investing Activities | | | | | | | | | | | | | |
Net decrease (increase) in loans
|
| | | | 14,077 | | | | | | (54,638) | | |
Purchases of investment securities
|
| | | | (11,699) | | | | | | (10,117) | | |
Purchases of equity securities
|
| | | | (546) | | | | | | — | | |
Purchases of mortgage-backed securities
|
| | | | (27,985) | | | | | | (36,768) | | |
Proceeds from maturities of certificates of deposits
|
| | | | 500 | | | | | | — | | |
Proceeds from maturities/principal repayments/calls of investment securities
|
| | | | 1,335 | | | | | | 8,920 | | |
Proceeds from maturities/principal repayments/calls of mortgage-backed securities
|
| | | | 12,046 | | | | | | 8,850 | | |
Proceeds from sales of investment securities
|
| | | | 4,830 | | | | | | 27,123 | | |
Proceeds from sales of equity securities
|
| | | | 1,900 | | | | | | — | | |
Proceeds from sales of mortgage-backed securities
|
| | | | — | | | | | | 25,853 | | |
Purchase of Federal Home Loan Bank stock
|
| | | | (3,532) | | | | | | (6,405) | | |
Redemption of Federal Home Loan Bank stock
|
| | | | 5,173 | | | | | | 4,847 | | |
Proceeds from sales of foreclosed real estate
|
| | | | 450 | | | | | | 181 | | |
Net purchases of office properties and equipment
|
| | | | (374) | | | | | | (1,206) | | |
Cash and cash equivalents acquired
|
| | | | — | | | | | | 9,611 | | |
Net Cash Used in Investing Activities
|
| | | | (3,825) | | | | | | (23,749) | | |
Cash Flows From Financing Activities | | | | | | | | | | | | | |
Net decrease in demand, savings and club accounts
|
| | | | (11,725) | | | | | | (5,250) | | |
Net increase in certificate accounts
|
| | | | 34,753 | | | | | | 3,965 | | |
Net (decrease) increase in securities sold under agreements to repurchase
|
| | | | (2,103) | | | | | | 1,898 | | |
Repayments of Federal Home Loan Bank short-term borrowings
|
| | | | (165,491) | | | | | | (239,737) | | |
Proceeds from Federal Home Loan Bank short-term borrowing
|
| | | | 142,994 | | | | | | 202,134 | | |
Repayments of Federal Home Loan Bank advances
|
| | | | (35,689) | | | | | | (15,651) | | |
Proceeds from Federal Home Loan Bank advances
|
| | | | 33,000 | | | | | | 75,635 | | |
Net (decrease) increase in advance deposits by borrowers for taxes and insurance
|
| | | | (737) | | | | | | 754 | | |
Exercise of stock options
|
| | | | 648 | | | | | | 311 | | |
Dividends paid
|
| | | | (4,088) | | | | | | (3,312) | | |
Stock repurchases
|
| | | | (428) | | | | | | (161) | | |
Net Cash Provided (Used) by Financing Activities
|
| | | | (8,866) | | | | | | 20,586 | | |
Net Increase (Decrease) in Cash and Cash Equivalents
|
| | | | (58) | | | | | | 5,745 | | |
Cash and Cash Equivalents – Beginning
|
| | | | 16,265 | | | | | | 10,520 | | |
Cash and Cash Equivalents – Ending
|
| | | $ | 16,207 | | | | | $ | 16,265 | | |
|
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Supplementary Cash Flows Information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 7,293 | | | | | $ | 4,889 | | |
Income taxes paid
|
| | | $ | 1,594 | | | | | $ | 1,411 | | |
Supplementary Schedule of Noncash Investing and Financing Activities | | | | | | | | | | | | | |
Foreclosed real estate acquired in settlement of loans
|
| | | $ | 486 | | | | | $ | 419 | | |
Loan participation payoffs not settled
|
| | | $ | 3,000 | | | | | $ | — | | |
Merger with Allegheny Valley Bancorp. Inc. | | | | ||||||||||
Non-cash assets acquired | | | | | | | | | | | | | |
Investment securities available for sale
|
| | | | | | | | | $ | 95,919 | | |
Federal Home Loan Bank stock
|
| | | | | | | | | | 4,739 | | |
Loans receivable, net of allowance for loan losses
|
| | | | | | | | | | 311,736 | | |
Office properties and equipment, net
|
| | | | | | | | | | 4,434 | | |
Accrued interest receivable
|
| | | | | | | | | | 1,144 | | |
Bank owned life insurance
|
| | | | | | | | | | 6,486 | | |
Core deposit intangible
|
| | | | | | | | | | 4,116 | | |
Other assets
|
| | | | | | | | | | 2,742 | | |
Goodwill
|
| | | | | | | | | | 17,216 | | |
| | | | | | | | | | | 448,532 | | |
Liabilities assumed | | | | | | | | | | | | | |
Certificate accounts
|
| | | | | | | | | | (70,422) | | |
Deposits other than certificate accounts
|
| | | | | | | | | | (263,522) | | |
Federal Home Loan Bank short-term borrowings
|
| | | | | | | | | | (64,624) | | |
Accrued interest payable
|
| | | | | | | | | | (615) | | |
Other liabilities
|
| | | | | | | | | | (1,288) | | |
| | | | | | | | | | | (400,471) | | |
Net Non Cash Assets Acquired
|
| | | | | | | | | $ | 48,061 | | |
Cash and cash equivalents acquired
|
| | | | | | | | | $ | 9,611 | | |
|
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Net income available to common stockholders
|
| | | $ | 8,801 | | | | | $ | 4,325 | | |
Basic EPS: | | | | | | | | | | | | | |
Weighted average shares outstanding
|
| | | | 4,634,003 | | | | | | 4,021,942 | | |
Basic EPS
|
| | | $ | 1.90 | | | | | $ | 1.08 | | |
Diluted EPS: | | | | | | | | | | | | | |
Weighted average shares outstanding
|
| | | | 4,634,003 | | | | | | 4,021,942 | | |
Diluted effect of common stock equivalents
|
| | | | 51,041 | | | | | | 105,376 | | |
Total diluted weighted average shares outstanding
|
| | | | 4,685,044 | | | | | | 4,127,318 | | |
Diluted EPS
|
| | | $ | 1.88 | | | | | $ | 1.05 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations due: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beyond 1 year but within 5 years
|
| | | $ | 7,428 | | | | | $ | — | | | | | $ | (81) | | | | | $ | 7,347 | | |
Beyond 5 year but within 10 years
|
| | | | 940 | | | | | | — | | | | | | (17) | | | | | | 923 | | |
Corporate bonds due: | | | | | | | | | | | | | | | | | | | | | | | | | |
1 year or less
|
| | | | 1,758 | | | | | | — | | | | | | (15) | | | | | | 1,743 | | |
Beyond 1 year but within 5 years
|
| | | | 1,472 | | | | | | 2 | | | | | | (10) | | | | | | 1,464 | | |
Beyond 5 years but within 10 years
|
| | | | 996 | | | | | | — | | | | | | (2) | | | | | | 994 | | |
Municipal obligations due: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beyond 1 year but within 5 years
|
| | | | 6,658 | | | | | | 298 | | | | | | — | | | | | | 6,956 | | |
Beyond 5 years but within 10 years
|
| | | | 22,384 | | | | | | 132 | | | | | | (81) | | | | | | 22,435 | | |
Beyond 10 years
|
| | | | 24,504 | | | | | | 82 | | | | | | (279) | | | | | | 24,307 | | |
| | | | $ | 66,140 | | | | | $ | 514 | | | | | $ | (485) | | | | | $ | 66,169 | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations due: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beyond 1 year but within 5 years
|
| | | $ | 7,400 | | | | | $ | 4 | | | | | $ | (8) | | | | | $ | 7,396 | | |
Beyond 5 year but within 10 years
|
| | | | 934 | | | | | | 10 | | | | | | — | | | | | | 944 | | |
Corporate bonds due: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beyond 1 year but within 5 years
|
| | | | 2,276 | | | | | | 14 | | | | | | (18) | | | | | | 2,272 | | |
Municipal obligations due: | | | | | | | | | | | | | | | | | | | | | | | | | |
Beyond 1 year but within 5 years
|
| | | | 8,702 | | | | | | 441 | | | | | | — | | | | | | 9,143 | | |
Beyond 5 years but within 10 years
|
| | | | 25,803 | | | | | | 339 | | | | | | (21) | | | | | | 26,121 | | |
Beyond 10 years
|
| | | | 15,483 | | | | | | 129 | | | | | | (99) | | | | | | 15,513 | | |
Equity securities
|
| | | | 3,647 | | | | | | 557 | | | | | | (34) | | | | | | 4,170 | | |
| | | | $ | 64,245 | | | | | $ | 1,494 | | | | | $ | (180) | | | | | $ | 65,559 | | |
|
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,270 | | | | | | (98) | | | | | $ | 8,270 | | | | | $ | (98) | | |
Corporate bonds
|
| | | | 1,490 | | | | | | (12) | | | | | | 1,743 | | | | | | (15) | | | | | | 3,233 | | | | | | (27) | | |
Municipal obligations
|
| | | | 10,049 | | | | | | (55) | | | | | | 11,730 | | | | | | (305) | | | | | | 21,779 | | | | | | (360) | | |
Total
|
| | | $ | 11,539 | | | | | $ | (67) | | | | | $ | 21,743 | | | | | $ | (418) | | | | | $ | 33,282 | | | | | $ | (485) | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and agency obligations
|
| | | $ | 5,924 | | | | | $ | (8) | | | | | $ | — | | | | | $ | — | | | | | $ | 5,924 | | | | | $ | (8) | | |
Corporate bonds
|
| | | | 751 | | | | | | (3) | | | | | | 1,001 | | | | | | (15) | | | | | | 1,752 | | | | | | (18) | | |
Municipal obligations
|
| | | | 4,911 | | | | | | (19) | | | | | | 4,491 | | | | | | (101) | | | | | | 9,402 | | | | | | (120) | | |
Equity securities
|
| | | | 857 | | | | | | (34) | | | | | | — | | | | | | — | | | | | | 857 | | | | | | (34) | | |
Total
|
| | | $ | 12,443 | | | | | $ | (64) | | | | | $ | 5,492 | | | | | $ | (116) | | | | | $ | 17,935 | | | | | $ | (180) | | |
|
| | |
Year Ended
December 31, 2018 |
| |||
Net equity securities fair value adjustment losses
|
| | | $ | (484) | | |
Net gains realized on the sale of equity securities during the year
|
| | | | 394 | | |
Losses recognized on equity securities during the period
|
| | | $ | (90) | | |
|
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
Government pass-throughs:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Ginnie Mae
|
| | | $ | 19,213 | | | | | $ | 1 | | | | | $ | (324) | | | | | $ | 18,890 | | |
Fannie Mae
|
| | | | 13,952 | | | | | | 7 | | | | | | (339) | | | | | | 13,620 | | |
Freddie Mac
|
| | | | 12,662 | | | | | | — | | | | | | (252) | | | | | | 12,410 | | |
Private pass-throughs
|
| | | | 25,064 | | | | | | — | | | | | | (349) | | | | | | 24,715 | | |
Collateralized mortgage obligations
|
| | | | 12,328 | | | | | | 11 | | | | | | (180) | | | | | | 12,159 | | |
| | | | $ | 83,219 | | | | | $ | 19 | | | | | $ | (1,444) | | | | | $ | 81,794 | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
Government pass-throughs:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Ginnie Mae
|
| | | $ | 17,416 | | | | | $ | 6 | | | | | $ | (131) | | | | | $ | 17,291 | | |
Fannie Mae
|
| | | | 16,078 | | | | | | 75 | | | | | | (8) | | | | | | 16,145 | | |
Freddie Mac
|
| | | | 12,510 | | | | | | 41 | | | | | | (14) | | | | | | 12,537 | | |
Private pass-throughs
|
| | | | 14,603 | | | | | | 8 | | | | | | (113) | | | | | | 14,498 | | |
Collateralized mortgage obligations
|
| | | | 7,277 | | | | | | — | | | | | | (118) | | | | | | 7,159 | | |
| | | | $ | 67,884 | | | | | $ | 130 | | | | | $ | (384) | | | | | $ | 67,630 | | |
|
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Government pass-throughs:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ginnie Mae
|
| | | $ | 4,850 | | | | | $ | (26) | | | | | $ | 13,794 | | | | | $ | (298) | | | | | $ | 18,644 | | | | | $ | (324) | | |
Fannie Mae
|
| | | | 403 | | | | | | (2) | | | | | | 12,152 | | | | | | (337) | | | | | | 12,555 | | | | | | (339) | | |
Freddie Mac
|
| | | | 680 | | | | | | (24) | | | | | | 11,699 | | | | | | (228) | | | | | | 12,379 | | | | | | (252) | | |
Private pass-throughs
|
| | | | 14,436 | | | | | | (134) | | | | | | 9,359 | | | | | | (215) | | | | | | 23,795 | | | | | | (349) | | |
Collateralized mortgage obligations
|
| | | | 4,091 | | | | | | (40) | | | | | | 6,048 | | | | | | (140) | | | | | | 10,139 | | | | | | (180) | | |
Total
|
| | | $ | 24,460 | | | | | $ | (226) | | | | | $ | 53,052 | | | | | $ | (1,218) | | | | | $ | 77,512 | | | | | $ | (1,444) | | |
|
| | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
|
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Government pass-throughs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ginnie Mae
|
| | | $ | 12,231 | | | | | $ | (87) | | | | | $ | 2,591 | | | | | $ | (44) | | | | | $ | 14,822 | | | | | $ | (131) | | |
Fannie Mae
|
| | | | 3,227 | | | | | | (8) | | | | | | — | | | | | | — | | | | | | 3,227 | | | | | | (8) | | |
Freddie Mac
|
| | | | 5,949 | | | | | | (14) | | | | | | — | | | | | | — | | | | | | 5,949 | | | | | | (14) | | |
Private pass-throughs
|
| | | | 12,559 | | | | | | (113) | | | | | | — | | | | | | — | | | | | | 12,559 | | | | | | (113) | | |
Collateralized mortgage obligations
|
| | | | 5,968 | | | | | | (79) | | | | | | 1,191 | | | | | | (39) | | | | | | 7,159 | | | | | | (118) | | |
Total
|
| | | $ | 39,934 | | | | | $ | (301) | | | | | $ | 3,782 | | | | | $ | (83) | | | | | $ | 43,716 | | | | | $ | (384) | | |
|
| | |
Real Estate Loans
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
One-to-four-
family Residential and Construction |
| |
Commercial
Real Estate |
| |
Home
Equity Loans and Lines of Credit |
| |
Commercial
Business |
| |
Other
Loans |
| |
Total
|
| ||||||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collectively evaluated for impairment
|
| | | $ | 253,913 | | | | | $ | 308,775 | | | | | $ | 123,373 | | | | | $ | 46,196 | | | | | $ | 1,139 | | | | | $ | 733,396 | | |
Individually evaluated for impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total loans before allowance for loan losses
|
| | | $ | 253,913 | | | | | $ | 308,775 | | | | | $ | 123,373 | | | | | $ | 46,196 | | | | | $ | 1,139 | | | | | $ | 733,396 | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collectively evaluated for impairment
|
| | | $ | 261,715 | | | | | $ | 300,702 | | | | | $ | 130,915 | | | | | $ | 56,122 | | | | | $ | 1,413 | | | | | $ | 750,867 | | |
Individually evaluated for impairment
|
| | | | — | | | | | | 295 | | | | | | — | | | | | | — | | | | | | — | | | | | | 295 | | |
Total loans before allowance for loan losses
|
| | | $ | 261,715 | | | | | $ | 300,997 | | | | | $ | 130,915 | | | | | $ | 56,122 | | | | | $ | 1,413 | | | | | $ | 751,162 | | |
|
|
Contractually required principal and interest
|
| | | $ | 2,467 | | |
|
Non-accretable discount
|
| | | | (2,467) | | |
|
Expected cash flows
|
| | | | — | | |
|
Accretable discount
|
| | | | — | | |
|
Estimated fair value
|
| | | $ | — | | |
|
| | |
Impaired Loans With
Allowance |
| |
Impaired Loans
Without Allowance |
| |
Total Impaired Loans
|
| |||||||||||||||||||||
| | |
Recorded
Investment |
| |
Related
Allowance |
| |
Recorded
Investment |
| |
Recorded
Investment |
| |
Unpaid Principal
Balance |
| |||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Total impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | 295 | | | | | $ | 295 | | | | | $ | 295 | | |
Total impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | 295 | | | | | $ | 295 | | | | | $ | 295 | | |
|
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Average investment in impaired loans: | | | | | | | | | | | | | |
Commercial real estate
|
| | | $ | 236 | | | | | $ | 861 | | |
| | | | $ | 236 | | | | | $ | 861 | | |
Interest income recognized on impaired loans
|
| | | $ | — | | | | | $ | — | | |
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| |
Total
|
| |||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four-family residential and construction
|
| | | $ | 252,186 | | | | | $ | — | | | | | $ | 1,727 | | | | | $ | — | | | | | $ | 253,913 | | |
Commercial real estate
|
| | | | 303,161 | | | | | | 4,851 | | | | | | 763 | | | | | | — | | | | | | 308,775 | | |
Home equity loans and lines of credit
|
| | | | 123,053 | | | | | | 62 | | | | | | 258 | | | | | | — | | | | | | 123,373 | | |
Commercial business loans
|
| | | | 45,902 | | | | | | 232 | | | | | | 62 | | | | | | — | | | | | | 46,196 | | |
Other loans
|
| | | | 1,120 | | | | | | — | | | | | | 19 | | | | | | — | | | | | | 1,139 | | |
Total
|
| | | $ | 725,422 | | | | | $ | 5,145 | | | | | $ | 2,829 | | | | | $ | — | | | | | $ | 733,396 | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four-family residential and construction
|
| | | $ | 259,463 | | | | | $ | 211 | | | | | $ | 2,041 | | | | | $ | — | | | | | $ | 261,715 | | |
Commercial real estate
|
| | | | 295,164 | | | | | | 5,077 | | | | | | 756 | | | | | | — | | | | | | 300,997 | | |
Home equity loans and lines of credit
|
| | | | 130,763 | | | | | | — | | | | | | 152 | | | | | | — | | | | | | 130,915 | | |
Commercial business loans
|
| | | | 55,878 | | | | | | 239 | | | | | | 5 | | | | | | — | | | | | | 56,122 | | |
Other loans
|
| | | | 1,411 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 1,413 | | |
Total
|
| | | $ | 742,679 | | | | | $ | 5,527 | | | | | $ | 2,956 | | | | | $ | — | | | | | $ | 751,162 | | |
|
| | |
Current
|
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-Accrual
|
| |
90 Days Past
Due & Accruing |
| |
Total
Loans |
| ||||||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four-family residential and
construction |
| | | $ | 250,691 | | | | | $ | 1,341 | | | | | $ | 154 | | | | | $ | 1,727 | | | | | $ | — | | | | | $ | 253,913 | | |
Commercial real estate
|
| | | | 307,740 | | | | | | 374 | | | | | | — | | | | | | 661 | | | | | | — | | | | | | 308,775 | | |
Home equity loans and lines of credit
|
| | | | 122,929 | | | | | | 163 | | | | | | 23 | | | | | | 258 | | | | | | — | | | | | | 123,373 | | |
Commercial business loans
|
| | | | 45,434 | | | | | | 690 | | | | | | 10 | | | | | | 62 | | | | | | — | | | | | | 46,196 | | |
Other loans
|
| | | | 1,111 | | | | | | 3 | | | | | | 3 | | | | | | 19 | | | | | | 3 | | | | | | 1,139 | | |
Total
|
| | | $ | 727,905 | | | | | $ | 2,571 | | | | | $ | 190 | | | | | $ | 2,727 | | | | | $ | 3 | | | | | $ | 733,396 | | |
|
| | |
Current
|
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-Accrual
|
| |
90 Days Past
Due & Accruing |
| |
Total
Loans |
| ||||||||||||||||||
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
One-to-four-family residential and
construction |
| | | $ | 258,202 | | | | | $ | 1,342 | | | | | $ | 272 | | | | | $ | 1,899 | | | | | $ | — | | | | | $ | 261,715 | | |
Commercial real estate
|
| | | | 299,888 | | | | | | 338 | | | | | | 15 | | | | | | 756 | | | | | | — | | | | | | 300,997 | | |
Home equity loans and lines of credit
|
| | | | 130,383 | | | | | | 122 | | | | | | 166 | | | | | | 244 | | | | | | — | | | | | | 130,915 | | |
Commercial business loans
|
| | | | 56,034 | | | | | | 83 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 56,122 | | |
Other loans
|
| | | | 1,376 | | | | | | 14 | | | | | | 1 | | | | | | 3 | | | | | | 19 | | | | | | 1,413 | | |
Total
|
| | | $ | 745,883 | | | | | $ | 1,899 | | | | | $ | 454 | | | | | $ | 2,907 | | | | | $ | 19 | | | | | $ | 751,162 | | |
|
| | |
Real Estate Loans
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
One-to-four-
family Residential and Construction |
| |
Commercial
Real Estate |
| |
Home
Equity Loans and Lines of Credit |
| |
Commercial
Business |
| |
Other
Loans |
| |
Total
|
| ||||||||||||||||||
Balance at December 31, 2017
|
| | | $ | 1,384 | | | | | $ | 2,003 | | | | | $ | 400 | | | | | $ | 333 | | | | | $ | 7 | | | | | $ | 4,127 | | |
Charge-offs
|
| | | | — | | | | | | (80) | | | | | | — | | | | | | (244) | | | | | | (48) | | | | | | (372) | | |
Recoveries
|
| | | | 69 | | | | | | 2 | | | | | | 11 | | | | | | 5 | | | | | | — | | | | | | 87 | | |
Provision
|
| | | | (402) | | | | | | 836 | | | | | | (99) | | | | | | 192 | | | | | | 45 | | | | | | 572 | | |
Balance December 31, 2018
|
| | | $ | 1,051 | | | | | $ | 2,761 | | | | | $ | 312 | | | | | $ | 286 | | | | | $ | 4 | | | | | $ | 4,414 | | |
Balance at December 31, 2016
|
| | | $ | 1,280 | | | | | $ | 1,787 | | | | | $ | 547 | | | | | $ | 211 | | | | | $ | 12 | | | | | $ | 3,837 | | |
Charge-offs
|
| | | | (185) | | | | | | — | | | | | | (51) | | | | | | (1) | | | | | | (29) | | | | | | (266) | | |
Recoveries
|
| | | | 28 | | | | | | 1 | | | | | | — | | | | | | 3 | | | | | | 7 | | | | | | 39 | | |
Provision
|
| | | | 261 | | | | | | 215 | | | | | | (96) | | | | | | 120 | | | | | | 17 | | | | | | 517 | | |
Balance December 31, 2017
|
| | | $ | 1,384 | | | | | $ | 2,003 | | | | | $ | 400 | | | | | $ | 333 | | | | | $ | 7 | | | | | $ | 4,127 | | |
|
| | |
Real Estate Loans
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||
| | |
One-to-four-
family Residential and Construction |
| |
Commercial
Real Estate |
| |
Home
Equity Loans and Lines of Credit |
| |
Commercial
Business |
| |
Other
Loans |
| |
Total
|
| ||||||||||||||||||
Evaluated for Impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively
|
| | | | 1,051 | | | | | | 2,761 | | | | | | 312 | | | | | | 286 | | | | | | 4 | | | | | | 4,414 | | |
Balance at December 31, 2018
|
| | | $ | 1,051 | | | | | $ | 2,761 | | | | | $ | 312 | | | | | $ | 286 | | | | | $ | 4 | | | | | $ | 4,414 | | |
Evaluated for Impairment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively
|
| | | | 1,384 | | | | | | 2,003 | | | | | | 400 | | | | | | 333 | | | | | | 7 | | | | | | 4,127 | | |
Balance at December 31, 2017
|
| | | $ | 1,384 | | | | | $ | 2,003 | | | | | $ | 400 | | | | | $ | 333 | | | | | $ | 7 | | | | | $ | 4,127 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Land and land improvements
|
| | | $ | 3,152 | | | | | $ | 3,152 | | |
Buildings and building improvements
|
| | | | 10,475 | | | | | | 10,433 | | |
Leasehold improvements
|
| | | | 871 | | | | | | 862 | | |
Furnitures, fixtures, and equipment
|
| | | | 4,678 | | | | | | 4,607 | | |
| | | | $ | 19,176 | | | | | $ | 19,054 | | |
Less accumulated depreciation
|
| | | | (11,447) | | | | | | (10,877) | | |
Plus projects in progress
|
| | | | 65 | | | | | | 14 | | |
Premises and equipment, net
|
| | | $ | 7,794 | | | | | $ | 8,191 | | |
|
| Years Ending December 31: | | | | | | | |
|
2019
|
| | | $ | 407 | | |
|
2020
|
| | | | 278 | | |
|
2021
|
| | | | 30 | | |
|
Total
|
| | | $ | 715 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Noninterest-bearing demand
|
| | | $ | 135,708 | | | | | $ | 135,786 | | |
Interest-bearing demand
|
| | | | 100,163 | | | | | | 96,987 | | |
Savings
|
| | | | 147,695 | | | | | | 150,762 | | |
Money market
|
| | | | 87,611 | | | | | | 99,367 | | |
Time deposits
|
| | | | 246,697 | | | | | | 211,944 | | |
Total deposits
|
| | | $ | 717,874 | | | | | $ | 694,846 | | |
|
|
One year or less
|
| | | $ | 86,458 | | |
|
Over one through two years
|
| | | | 76,313 | | |
|
Over two through three years
|
| | | | 29,167 | | |
|
Over three through four years
|
| | | | 14,011 | | |
|
Over four through five years
|
| | | | 31,283 | | |
|
Over five years
|
| | | | 9,465 | | |
|
Total
|
| | | $ | 246,697 | | |
|
|
Three months or less
|
| | | $ | 14,665 | | |
|
Over three to six months
|
| | | | 10,976 | | |
|
Over six to twelve months
|
| | | | 13,001 | | |
|
Over twelve months
|
| | | | 69,425 | | |
|
Total
|
| | | $ | 108,067 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Balance
|
| | | $ | 4,524 | | | | | $ | 27,021 | | |
Average balance outstanding during the period
|
| | | | 12,696 | | | | | | 38,565 | | |
Maximum amount outstanding at any month-end
|
| | | | 51,500 | | | | | | 72,926 | | |
Weighted average interest rate at period end
|
| | | | 2.64% | | | | | | 1.54% | | |
Average interest rate during the period
|
| | | | 1.79 | | | | | | 1.22 | | |
| | | | | | | | |
December 31
|
| |||||||||
Stated Maturity
|
| |
Interest Rate
|
| |
2018
|
| |
2017
|
| |||||||||
June 11, 2018
|
| | | | 0.92 | | | | | $ | — | | | | | $ | 750 | | |
June 22, 2018
|
| | | | 1.26 | | | | | | — | | | | | | 1,805 | | |
November 13, 2018
|
| | | | 1.65 | | | | | | — | | | | | | 3,000 | | |
January 22, 2019
|
| | | | 1.25 | | | | | | 125 | | | | | | 1,608 | | |
June 24, 2019
|
| | | | 1.63 | | | | | | 1,805 | | | | | | 1,805 | | |
September 11, 2019
|
| | | | 1.59 | | | | | | 6,438 | | | | | | 14,904 | | |
November 12, 2019
|
| | | | 1.91 | | | | | | 3,151 | | | | | | 3,151 | | |
January 8, 2020
|
| | | | 1.70 | | | | | | 5,794 | | | | | | 5,794 | | |
March 20, 2020
|
| | | | 2.51 | | | | | | 6,309 | | | | | | — | | |
July 29, 2020
|
| | | | 1.91 | | | | | | 1,822 | | | | | | 1,822 | | |
August 17, 2020
|
| | | | 1.63 | | | | | | 5,635 | | | | | | 5,635 | | |
September 8, 2020
|
| | | | 1.69 | | | | | | 9,726 | | | | | | 15,157 | | |
December 9, 2020
|
| | | | 1.92 | | | | | | 3,500 | | | | | | 3,500 | | |
January 26, 2021
|
| | | | 1.94 | | | | | | 4,000 | | | | | | 4,000 | | |
February 22, 2021
|
| | | | 1.95 | | | | | | 3,365 | | | | | | 3,365 | | |
March 8, 2021
|
| | | | 2.54 | | | | | | 7,639 | | | | | | — | | |
August 18, 2021
|
| | | | 1.80 | | | | | | 2,289 | | | | | | 3,119 | | |
September 8, 2021
|
| | | | 1.77 | | | | | | 11,469 | | | | | | 15,503 | | |
November 15, 2021
|
| | | | 3.23 | | | | | | 3,000 | | | | | | — | | |
September 8, 2022
|
| | | | 1.86 | | | | | | 7,587 | | | | | | 9,522 | | |
December 9, 2022
|
| | | | 2.26 | | | | | | 3,212 | | | | | | 3,212 | | |
December 29, 2022
|
| | | | 2.45 | | | | | | 8,097 | | | | | | 10,000 | | |
May 30, 2023
|
| | | | 2.93 | | | | | | 10,000 | | | | | | — | | |
| | | | | | | | | | $ | 104,963 | | | | | $ | 107,652 | | |
|
| | |
Remaining Contractual Maturity of the Agreements
|
| |||||||||||||||||||||||||||
| | |
Overnight and
Continuous |
| |
Up to 30
Days |
| |
30 – 90
Days |
| |
Greater than
90 Days |
| |
Total
|
| |||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government obligations
|
| | | $ | 6,031 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,031 | | |
Municipal obligations
|
| | | | 4,824 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,824 | | |
Total collateral pledged
|
| | | $ | 10,855 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 10,855 | | |
Gross amount of recognized liabilities for securities
sold under agreements to repurchase |
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 2,137 | | |
Amounts related to agreements not included in offsetting disclosures above
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 8,718 | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government obligations
|
| | | $ | 1,643 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,643 | | |
Municipal obligations
|
| | | | 5,727 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,727 | | |
Total collateral pledged
|
| | | $ | 7,370 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,370 | | |
Gross amount of recognized liabilities for securities
sold under agreements to repurchase |
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 4,240 | | |
Amounts related to agreements not included in offsetting disclosures above
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 3,130 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Balance
|
| | | $ | 2,137 | | | | | $ | 4,240 | | |
Average balance outstanding during the period
|
| | | | 4,782 | | | | | | 3,373 | | |
Maximum amount outstanding at any month-end
|
| | | | 8,251 | | | | | | 6,274 | | |
Weighted average interest rate at period end
|
| | | | 0.19% | | | | | | 0.12% | | |
Average interest rate during the period
|
| | | | 0.23 | | | | | | 0.12 | | |
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Federal: | | | | | | | | | | | | | |
Current
|
| | | $ | 2,001 | | | | | $ | 1,460 | | |
Deferred
|
| | | | (288) | | | | | | 259 | | |
Change in corporate tax rate
|
| | | | — | | | | | | 387 | | |
| | | | $ | 1,713 | | | | | $ | 2,106 | | |
State, current
|
| | | $ | 535 | | | | | $ | 356 | | |
|
| | |
December 31
|
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| ||||||||||||||||||
| | |
Amount
|
| |
% of Pre-tax
Income |
| |
Amount
|
| |
% of Pre-tax
Income |
| ||||||||||||
Expected federal tax rate
|
| | | $ | 2,321 | | | | | | 21.0% | | | | | $ | 2,307 | | | | | | 34.0% | | |
State taxes, net of federal tax benefit
|
| | | | 421 | | | | | | 3.8 | | | | | | 235 | | | | | | 3.5 | | |
Nontaxable interest income
|
| | | | (377) | | | | | | (3.4) | | | | | | (403) | | | | | | (5.9) | | |
Bank-owned life insurance
|
| | | | (112) | | | | | | (1.0) | | | | | | (173) | | | | | | (2.6) | | |
Merger expenses
|
| | | | — | | | | | | — | | | | | | 35 | | | | | | 0.5 | | |
Change in corporate tax rate
|
| | | | — | | | | | | — | | | | | | 387 | | | | | | 5.7 | | |
Other items, net
|
| | | | (5) | | | | | | (0.1) | | | | | | 74 | | | | | | 1.1 | | |
Effective Tax Rate
|
| | | $ | 2,248 | | | | | | 20.3% | | | | | $ | 2,462 | | | | | | 36.3% | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Deferred Tax Assets: | | | | | | | | | | | | | |
Allowance for loan losses
|
| | | $ | 927 | | | | | $ | 867 | | |
Employee benefits
|
| | | | 290 | | | | | | 195 | | |
Impairment reserves
|
| | | | 11 | | | | | | 17 | | |
Purchase accounting
|
| | | | — | | | | | | 70 | | |
Net unrealized losses on securities
|
| | | | 195 | | | | | | — | | |
Capital loss carryforward
|
| | | | 19 | | | | | | — | | |
Other, net
|
| | | | 148 | | | | | | 120 | | |
Total Deferred Tax Assets
|
| | | | 1,590 | | | | | | 1,269 | | |
Deferred Tax Liabilities: | | | | | | | | | | | | | |
Net unrealized gains on securities
|
| | | | — | | | | | | (223) | | |
Premises and equipment
|
| | | | (214) | | | | | | (292) | | |
Purchase accounting
|
| | | | (14) | | | | | | — | | |
Other, net
|
| | | | (46) | | | | | | (121) | | |
Total Deferred Tax Liabilities
|
| | | | (274) | | | | | | (636) | | |
Net Deferred Tax Assets
|
| | | $ | 1,316 | | | | | $ | 633 | | |
|
| | |
December 31, 2018
|
| |||||||||||||||||||||
| | |
Bank
|
| |
Company
|
| ||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
Total capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 111,857 | | | | | | 16.85% | | | | | $ | 115,390 | | | | | | 17.38% | | |
For capital adequacy purposes
|
| | | | 53,108 | | | | | | 8.00 | | | | | | 53,127 | | | | | | 8.00 | | |
To be well capitalized
|
| | | | 66,384 | | | | | | 10.00 | | | | | | 66,409 | | | | | | 10.00 | | |
Common equity tier I (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 107,451 | | | | | | 16.19% | | | | | $ | 110,981 | | | | | | 16.71% | | |
For capital adequacy purposes
|
| | | | 29,873 | | | | | | 4.50 | | | | | | 29,884 | | | | | | 4.50 | | |
To be well capitalized
|
| | | | 43,150 | | | | | | 6.50 | | | | | | 43,166 | | | | | | 6.50 | | |
Tier I capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 107,451 | | | | | | 16.19% | | | | | $ | 110,981 | | | | | | 16.71% | | |
For capital adequacy purposes
|
| | | | 39,831 | | | | | | 6.00 | | | | | | 39,845 | | | | | | 6.00 | | |
To be well capitalized
|
| | | | 53,108 | | | | | | 8.00 | | | | | | 53,127 | | | | | | 8.00 | | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 107,451 | | | | | | 11.33% | | | | | $ | 110,981 | | | | | | 11.71% | | |
For capital adequacy purposes
|
| | | | 37,947 | | | | | | 4.00 | | | | | | 37,921 | | | | | | 4.00 | | |
To be well capitalized
|
| | | | 47,434 | | | | | | 5.00 | | | | | | 47,401 | | | | | | 5.00 | | |
| | |
December 31, 2017
|
| |||||||||||||||||||||
| | |
Bank
|
| |
Company
|
| ||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
Total capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 104,414 | | | | | | 15.78% | | | | | $ | 109,553 | | | | | | 16.53% | | |
For capital adequacy purposes
|
| | | | 52,947 | | | | | | 8.00 | | | | | | 53,024 | | | | | | 8.00 | | |
To be well capitalized
|
| | | | 66,184 | | | | | | 10.00 | | | | | | 66,280 | | | | | | 10.00 | | |
Common equity tier I (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 100,265 | | | | | | 15.15% | | | | | $ | 105,191 | | | | | | 15.87% | | |
For capital adequacy purposes
|
| | | | 29,783 | | | | | | 4.50 | | | | | | 29,826 | | | | | | 4.50 | | |
To be well capitalized
|
| | | | 43,020 | | | | | | 6.50 | | | | | | 43,082 | | | | | | 6.50 | | |
Tier I capital (to risk weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 100,265 | | | | | | 15.15% | | | | | $ | 105,191 | | | | | | 15.87% | | |
For capital adequacy purposes
|
| | | | 39,711 | | | | | | 6.00 | | | | | | 39,768 | | | | | | 6.00 | | |
To be well capitalized
|
| | | | 52,947 | | | | | | 8.00 | | | | | | 53,024 | | | | | | 8.00 | | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | | |
Actual
|
| | | $ | 100,265 | | | | | | 10.55% | | | | | $ | 105,191 | | | | | | 11.01% | | |
For capital adequacy purposes
|
| | | | 38,030 | | | | | | 4.00 | | | | | | 38,221 | | | | | | 4.00 | | |
To be well capitalized
|
| | | | 47,538 | | | | | | 5.00 | | | | | | 47,776 | | | | | | 5.00 | | |
| | |
Options
|
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Term |
| |||||||||
Outstanding at December 31, 2016
|
| | | | 248,075 | | | | | $ | 16.50 | | | | | | 5.56 | | |
Granted
|
| | | | — | | | | | | — | | | | |||||
Merger related options
|
| | | | 73,051 | | | | | | 19.61 | | | | | | | | |
Exercised
|
| | | | (18,895) | | | | | | 16.50 | | | | |||||
Forfeited
|
| | | | — | | | | | | — | | | | | | | | |
Outstanding at December 31, 2017
|
| | | | 302,231 | | | | | $ | 17.25 | | | | | | 4.11 | | |
Granted
|
| | | | — | | | | | | — | | | | |||||
Exercised
|
| | | | (35,536) | | | | | | 18.25 | | | | |||||
Forfeited
|
| | | | — | | | | | | — | | | | | | | | |
Outstanding at December 31, 2018
|
| | | | 266,695 | | | | | $ | 17.12 | | | | | | 3.32 | | |
Exercisable at December 31, 2017
|
| | | | 302,231 | | | | | $ | 17.25 | | | | | | | | |
Exercisable at December 31, 2018
|
| | | | 266,695 | | | | | $ | 17.12 | | | | | | | | |
| | |
Number of
Restricted Shares |
| |
Weighted
Average Grant Date Price Per Share |
| ||||||
Non-vested shares at December 31, 2016
|
| | | | 19,860 | | | | | $ | 16.50 | | |
Granted
|
| | | | 2,424 | | | | | | 29.60 | | |
Vested
|
| | | | (22,284) | | | | | | 17.92 | | |
Forfeited
|
| | | | — | | | | | | — | | |
Non-vested shares at December 31, 2017
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 250 | | | | | | 31.10 | | |
Vested
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Non-vested shares at December 31, 2018
|
| | | | 250 | | | | | $ | 31.10 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Change in projected benefit obligation: | | | | | | | | | | | | | |
Benefit obligation at beginning of year
|
| | | $ | 4,168 | | | | | $ | 4,780 | | |
Interest cost
|
| | | | 131 | | | | | | 175 | | |
Settlement loss (gain)
|
| | | | 11 | | | | | | (28) | | |
Actuarial gain
|
| | | | (312) | | | | | | (133) | | |
Benefits paid
|
| | | | (36) | | | | | | (30) | | |
Settlement payments
|
| | | | (525) | | | | | | (596) | | |
Projected benefit obligation at end of year
|
| | | | 3,437 | | | | | | 4,168 | | |
Change in plan assets: | | | | | | | | | | | | | |
Fair value of plan assets at beginning of year
|
| | | | 3,564 | | | | | | 3,683 | | |
Actual return on plan assets
|
| | | | (99) | | | | | | 497 | | |
Employer contribution
|
| | | | — | | | | | | 15 | | |
Benefits paid
|
| | | | (36) | | | | | | (30) | | |
Administrative expenses
|
| | | | (21) | | | | | | (5) | | |
Settlement payments
|
| | | | (525) | | | | | | (596) | | |
Fair value of plan assets at end of year
|
| | | | 2,883 | | | | | | 3,564 | | |
Funded status
|
| | | $ | (554) | | | | | $ | (604) | | |
Amounts recognized in accumulated other comprehensive income (loss)
consist of: |
| | | | | | | | | | | | |
Unrecognized actuarial loss
|
| | | $ | (400) | | | | | $ | (397) | | |
Total
|
| | | $ | (400) | | | | | $ | (397) | | |
|
| | |
Years Ended December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Interest Cost
|
| | | $ | 131 | | | | | $ | 175 | | |
Expected return on plan assets
|
| | | | (162) | | | | | | (200) | | |
Amortization of net loss
|
| | | | 10 | | | | | | 96 | | |
Settlement obligation
|
| | | | 61 | | | | | | 72 | | |
Net periodic pension cost
|
| | | $ | 40 | | | | | $ | 143 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Net loss
|
| | | $ | 9 | | | | | $ | 10 | | |
Total
|
| | | $ | 9 | | | | | $ | 10 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Discount rate
|
| | | | 4.00% | | | | | | 3.40% | | |
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Discount rate
|
| | | | 4.00% | | | | | | 3.40% | | |
| | |
December 31
|
| |||||||||
Asset Category
|
| |
2018
|
| |
2017
|
| ||||||
Cash and Cash Equivalents
|
| | | | 2.89% | | | | | | 0.28% | | |
Equity Mutual Funds
|
| | | | 37.88 | | | | | | 71.13 | | |
Bond Mutual Funds
|
| | | | 59.23 | | | | | | 28.59 | | |
Total
|
| | | | 100.00% | | | | | | 100.00% | | |
|
| | |
Level I
|
| |
Level II
|
| |
Level III
|
| |
Total
|
| ||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents
|
| | | $ | 83 | | | | | $ | — | | | | | $ | — | | | | | $ | 83 | | |
Domestic Stock Funds
|
| | | | 896 | | | | | | — | | | | | | — | | | | | | 896 | | |
International Stock Funds
|
| | | | 196 | | | | | | — | | | | | | — | | | | | | 196 | | |
Domestic Bond Funds
|
| | | | 1,708 | | | | | | — | | | | | | — | | | | | | 1,708 | | |
Total assets at fair value
|
| | | $ | 2,883 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,883 | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and Cash Equivalents
|
| | | $ | 10 | | | | | $ | — | | | | | $ | — | | | | | $ | 10 | | |
Domestic Stock Funds
|
| | | | 2,040 | | | | | | — | | | | | | — | | | | | | 2,040 | | |
International Stock Funds
|
| | | | 495 | | | | | | — | | | | | | — | | | | | | 495 | | |
Domestic Bond Funds
|
| | | | 929 | | | | | | — | | | | | | — | | | | | | 929 | | |
International Bond Funds
|
| | | | 90 | | | | | | — | | | | | | — | | | | | | 90 | | |
Total assets at fair value
|
| | | $ | 3,564 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,564 | | |
|
Year Ended December 31,
|
| |
Plan Benefits
|
| |||
2019
|
| | | $ | 674 | | |
2020
|
| | | | 195 | | |
2021
|
| | | | 146 | | |
2022
|
| | | | 152 | | |
2023
|
| | | | 141 | | |
2024 – 2028
|
| | | | 848 | | |
Total
|
| | | $ | 2,156 | | |
|
| | |
December 31
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
One-to-four family and construction: | | | | | | | | | | | | | |
Loan commitments
|
| | | $ | 872 | | | | | $ | 510 | | |
Undisbursed home equity lines of credit
|
| | | | 34,485 | | | | | | 30,335 | | |
Undisbursed funds – construction loans in process
|
| | | | 6,129 | | | | | | 7,109 | | |
Commerical loan commitments
|
| | | | 67,240 | | | | | | 52,749 | | |
Standby letters of credit
|
| | | | 4,202 | | | | | | 1,961 | | |
Other
|
| | | | 24,251 | | | | | | 24,037 | | |
Total
|
| | | $ | 137,179 | | | | | $ | 116,701 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| | ||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Investment securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
U.S. government and agency obligations
|
| | | $ | — | | | | | $ | 8,270 | | | | | $ | — | | | | | $ | 8,270 | | | | ||
Corporate bonds
|
| | | | — | | | | | | 4,201 | | | | | | — | | | | | | 4,201 | | | | ||
Municipal obligations
|
| | | | — | | | | | | 53,698 | | | | | | — | | | | | | 53,698 | | | | ||
Total investment securities available for sale
|
| | | | — | | | | | | 66,169 | | | | | | — | | | | | | 66,169 | | | | ||
Equity securities
|
| | | | 2,725 | | | | | | — | | | | | | — | | | | | | 2,725 | | | | ||
Mortgage-backed securities available for sale
|
| | | | — | | | | | | 81,794 | | | | | | — | | | | | | 81,794 | | | | ||
Total recurring fair value measurements
|
| | | $ | 2,725 | | | | | $ | 147,963 | | | | | $ | — | | | | | $ | 150,688 | | | | ||
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Investment securities available for sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
U.S. government and agency obligations
|
| | | $ | — | | | | | $ | 8,340 | | | | | $ | — | | | | | $ | 8,340 | | | | ||
Corporate bonds
|
| | | | — | | | | | | 2,272 | | | | | | — | | | | | | 2,272 | | | | ||
Municipal obligations
|
| | | | — | | | | | | 50,777 | | | | | | — | | | | | | 50,777 | | | | ||
Equity securities
|
| | | | 4,170 | | | | | | — | | | | | | — | | | | | | 4,170 | | | | ||
Total investment securities available for sale
|
| | | | 4,170 | | | | | | 61,389 | | | | | | — | | | | | | 65,559 | | | | ||
Mortgage-backed securities available for sale
|
| | | | — | | | | | | 67,630 | | | | | | — | | | | | | 67,630 | | | | ||
Total recurring fair value measurements
|
| | | $ | 4,170 | | | | | $ | 129,019 | | | | | $ | — | | | | | $ | 133,189 | | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreclosed real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | 486 | | | | | $ | 486 | | |
Total nonrecurring fair value measurements
|
| | | $ | — | | | | | $ | — | | | | | $ | 486 | | | | | $ | 486 | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreclosed real estate
|
| | | $ | — | | | | | $ | — | | | | | $ | 419 | | | | | $ | 419 | | |
Impaired loans
|
| | | | — | | | | | | — | | | | | | 295 | | | | | | 295 | | |
Total nonrecurring fair value measurements
|
| | | $ | — | | | | | $ | — | | | | | $ | 714 | | | | | $ | 714 | | |
|
| | | | | | | | | | | | | | |
Quantitative Information about Level 3 Fair Value Measurements
|
| ||||||
| | |
December 31
|
| |
Valuation
Techniques |
| |
Unobservable
Input |
| |
Range
(Weighted Average) |
| |||||||||
| | |
2018
|
| |
2017
|
| |||||||||||||||
Foreclosed real estate
|
| | | $ | 486 | | | | | $ | 419 | | | | Appraisal of collateral(1) | | |
Appraisal adjustments(2)
|
| |
0% to 30% (17%)
|
|
| | | | | | | | | | | | | | | Liquidation expenses(2) | | | | | |
0% to 15% (11%)
|
|
Impaired loans
|
| | | $ | — | | | | | $ | 295 | | | |
Fair value of collateral(1),(3)
|
| |
Appraisal adjustments(2)
|
| |
0% to 20% (20%)
|
|
| | | | | | | | | | | | | | | Liquidation expenses(2) | | | | | |
0% to 10% (6%)
|
|
| | |
Carrying
Value |
| |
Estimated
Fair Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
December 31, 2018: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instruments – Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash on hand and due from banks(1)
|
| | | $ | 3,371 | | | | | $ | 3,371 | | | | | $ | 3,371 | | | | | $ | — | | | | | $ | — | | |
Interest-earning deposits in other institutions(1)
|
| | | | 12,836 | | | | | | 12,836 | | | | | | 12,836 | | | | | | — | | | | | | — | | |
Certificate of deposit(1)
|
| | | | 249 | | | | | | 249 | | | | | | 249 | | | | | | — | | | | | | — | | |
Investment securities(2)
|
| | | | 66,169 | | | | | | 66,169 | | | | | | | | | | | | 66,169 | | | | | | — | | |
Equity Securities(3)
|
| | | | 2,725 | | | | | | 2,725 | | | | | | 2,725 | | | | | | | | | | | | | | |
Mortgage-backed securities(2)
|
| | | | 81,794 | | | | | | 81,794 | | | | | | — | | | | | | 81,794 | | | | | | — | | |
Federal Home Loan Bank stock(1)
|
| | | | 7,827 | | | | | | 7,827 | | | | | | 7,827 | | | | | | — | | | | | | — | | |
Loans receivable(1)(4)
|
| | | | 728,982 | | | | | | 717,491 | | | | | | — | | | | | | — | | | | | | 717,491 | | |
Bank-owned life insurance(1)
|
| | | | 22,572 | | | | | | 22,572 | | | | | | 22,572 | | | | | | — | | | | | | — | | |
Accrued interest receivable(1)
|
| | | | 2,823 | | | | | | 2,823 | | | | | | 2,823 | | | | | | — | | | | | | — | | |
Financial Instruments – Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand, savings and club accounts(1)
|
| | | $ | 471,177 | | | | | $ | 471,177 | | | | | $ | 471,177 | | | | | $ | — | | | | | $ | — | | |
Certificate deposit accounts(1)
|
| | | | 246,697 | | | | | | 245,740 | | | | | | — | | | | | | — | | | | | | 245,740 | | |
Federal Home Loan Bank short-term borrowings(1)
|
| | | | 4,524 | | | | | | 4,524 | | | | | | 4,524 | | | | | | — | | | | | | — | | |
Federal Home Loan Bank advances(1)
|
| | | | 104,963 | | | | | | 104,345 | | | | | | — | | | | | | — | | | | | | 104,345 | | |
Securities sold under agreements to repurchase(1)
|
| | | | 2,137 | | | | | | 2,137 | | | | | | 2,137 | | | | | | — | | | | | | — | | |
Accrued interest payable(1)
|
| | | | 1,154 | | | | | | 1,154 | | | | | | 1,154 | | | | | | — | | | | | | — | | |
December 31, 2017: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instruments – Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash on hand and due from banks
|
| | | $ | 3,523 | | | | | $ | 3,523 | | | | | $ | 3,523 | | | | | $ | — | | | | | $ | — | | |
Interest-earning deposits in other institutions
|
| | | | 12,742 | | | | | | 12,742 | | | | | | 12,742 | | | | | | — | | | | | | — | | |
Certificate of deposit
|
| | | | 749 | | | | | | 749 | | | | | | 749 | | | | | | — | | | | | | — | | |
Investment securities
|
| | | | 65,559 | | | | | | 65,559 | | | | | | 4,170 | | | | | | 61,389 | | | | | | — | | |
Mortgage-backed securities
|
| | | | 67,630 | | | | | | 67,630 | | | | | | — | | | | | | 67,630 | | | | | | — | | |
Federal Home Loan Bank stock
|
| | | | 9,468 | | | | | | 9,468 | | | | | | 9,468 | | | | | | — | | | | | | — | | |
Loans receivable
|
| | | | 747,035 | | | | | | 747,371 | | | | | | — | | | | | | — | | | | | | 747,371 | | |
Bank-owned life insurance
|
| | | | 22,040 | | | | | | 22,040 | | | | | | 22,040 | | | | | | — | | | | | | — | | |
Accrued interest receivable
|
| | | | 2,657 | | | | | | 2,657 | | | | | | 2,657 | | | | | | — | | | | | | — | | |
Financial Instruments – Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand, savings and club accounts
|
| | | $ | 482,902 | | | | | $ | 482,902 | | | | | $ | 482,902 | | | | | $ | — | | | | | $ | — | | |
Certificate deposit accounts
|
| | | | 211,944 | | | | | | 211,454 | | | | | | — | | | | | | — | | | | | | 211,454 | | |
Federal Home Loan Bank short-term borrowings
|
| | | | 27,021 | | | | | | 27,021 | | | | | | 27,021 | | | | | | — | | | | | | — | | |
Federal Home Loan Bank advances
|
| | | | 107,652 | | | | | | 107,223 | | | | | | — | | | | | | — | | | | | | 107,223 | | |
Securities sold under agreements to repurchase
|
| | | | 4,240 | | | | | | 4,240 | | | | | | 4,240 | | | | | | — | | | | | | — | | |
Accrued interest payable
|
| | | | 993 | | | | | | 993 | | | | | | 993 | | | | | | — | | | | | | — | | |
Statement of Financial Condition
(Dollars in thousands) |
| |
December 31
|
| |||||||||
|
2018
|
| |
2017
|
| ||||||||
Assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 1,421 | | | | | $ | 980 | | |
Interest-earning deposits with other institutions
|
| | | | 47 | | | | | | 473 | | |
Cash and cash equivalents
|
| | | | 1,468 | | | | | | 1,453 | | |
Equity securities
|
| | | | 1,022 | | | | | | 2,451 | | |
Accrued interest receivable and other assets
|
| | | | 1,047 | | | | | | 1,208 | | |
Investment in subsidiary
|
| | | | 134,451 | | | | | | 128,904 | | |
Total Assets
|
| | | $ | 137,988 | | | | | $ | 134,016 | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
Accrued interest payable and other liabilities
|
| | | $ | 98 | | | | | $ | 44 | | |
Stockholders’ equity
|
| | | | 137,890 | | | | | | 133,972 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 137,988 | | | | | $ | 134,016 | | |
|
Statement of Operations
(Dollars in thousands) |
| |
Years Ended December 31
|
| |||||||||
|
2018
|
| |
2017
|
| ||||||||
Income | | | | | | | | | | | | | |
Dividends from subsidiary
|
| | | $ | 2,000 | | | | | $ | 2,000 | | |
Interest income
|
| | | | 62 | | | | | | 60 | | |
Gain (loss) on sale of investments
|
| | | | 394 | | | | | | (56) | | |
Net equity securities fair value adjustment losses
|
| | | | (468) | | | | | | — | | |
Other income
|
| | | | — | | | | | | 1 | | |
Total Income
|
| | | | 1,988 | | | | | | 2,005 | | |
Operating expenses
|
| | | | 259 | | | | | | 499 | | |
Total Expense
|
| | | | 259 | | | | | | 499 | | |
Income before taxes
|
| | | | 1,729 | | | | | | 1,506 | | |
Credit for income taxes
|
| | | | (70) | | | | | | (304) | | |
Income before equity in undistributed net income of subsidiaries
|
| | | | 1,799 | | | | | | 1,810 | | |
Equity in undistributed income of Standard Bank
|
| | | | 7,002 | | | | | | 2,515 | | |
| | | | $ | 8,801 | | | | | $ | 4,325 | | |
|
Statement of Cash Flows
(Dollars in thousands) |
| |
Years Ended December 31
|
| |||||||||
|
2018
|
| |
2017
|
| ||||||||
Net income
|
| | | $ | 8,801 | | | | | $ | 4,325 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Net (gain) loss on sale of equity securities
|
| | | | (394) | | | | | | 56 | | |
Net equity securities fair value adjustment losses
|
| | | | 468 | | | | | | — | | |
Net change in other assets and liabilities
|
| | | | 215 | | | | | | (103) | | |
Equity in undistributed income of subsidiaries
|
| | | | (7,002) | | | | | | (2,515) | | |
Net cash provided by operating activities
|
| | | | 2,088 | | | | | | 1,763 | | |
Investing Activities: | | | | | | | | | | | | | |
Proceeds from sale of equtiy securities
|
| | | | 1,900 | | | | | | 601 | | |
Purchases of equity securities
|
| | | | (546) | | | | | | (318) | | |
Cash and cash equialents acquired
|
| | | | — | | | | | | 408 | | |
Capital contribution to subsidiaries
|
| | | | — | | | | | | (57,672) | | |
Net cash (used for) provided by investing activities
|
| | | | 1,354 | | | | | | (56,981) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from exercise of stock options
|
| | | | 648 | | | | | | 311 | | |
Proceeds from stock issuance related to merger
|
| | | | — | | | | | | 57,672 | | |
Stock compensation expense
|
| | | | 1 | | | | | | 529 | | |
ESOP expense
|
| | | | 440 | | | | | | 403 | | |
Stock repurchases
|
| | | | (428) | | | | | | (161) | | |
Dividends paid
|
| | | | (4,088) | | | | | | (3,312) | | |
Net cash provided by (used for) financing activities
|
| | | | (3,427) | | | | | | 55,442 | | |
Net change in cash and cash equivalents
|
| | | | 15 | | | | | | 224 | | |
Cash and cash equivalents at the beginning of the year
|
| | | | 1,453 | | | | | | 1,229 | | |
Cash and cash equivalents at the end of the year
|
| | | $ | 1,468 | | | | | $ | 1,453 | | |
|
| | |
Unrealized Gains on
Available for Sale Securities |
| |
Unrecognized
Pension Costs |
| |
Total
|
| |||||||||
Balance as of December 31, 2016
|
| | | $ | (32) | | | | | $ | (745) | | | | | $ | (777) | | |
Other comprehensive income before reclassification
|
| | | | 519 | | | | | | 373 | | | | | | 892 | | |
Amount reclassified from accumulated other comprehensive income
|
| | | | 212 | | | | | | 111 | | | | | | 323 | | |
Total other comprehensive income
|
| | | | 731 | | | | | | 484 | | | | | | 1,215 | | |
Reclassification of certain income tax effects from accumulated other comprehensive income
|
| | | | 141 | | | | | | (51) | | | | | | 90 | | |
Balance as of December 31, 2017
|
| | | $ | 840 | | | | | $ | (312) | | | | | $ | 528 | | |
Other comprehensive income before reclassification
|
| | | | (1,540) | | | | | | 15 | | | | | | (1,525) | | |
Amount reclassified from accumulated other comprehensive loss
|
| | | | 13 | | | | | | 56 | | | | | | 69 | | |
Total other comprehensive (loss) income
|
| | | | (1,527) | | | | | | 71 | | | | | | (1,456) | | |
Change in accounting principle for adoption of ASU 2016-01
|
| | | | (416) | | | | | | — | | | | | | (416) | | |
Balance as of December 31, 2018
|
| | | $ | (1,103) | | | | | $ | (241) | | | | | $ | (1,344) | | |
|
| | |
Amount Reclassified
from Accumulated Other Comprehensive Income (Loss) |
| |
Affected Line on the
Consolidated Statements of Income |
| |||
December 31, 2018: | | | | | | | | | | |
Unrealized losses on available for sale securities
|
| | | $ | 17 | | | |
Net losses on sales of securities
|
|
| | | | | (4) | | | | Income tax expense | |
| | | | | 13 | | | | Net of tax | |
Amortization of defined benefit items:
Actuarial loss |
| | | | 10 | | | | Other operating expenses | |
Distribution settlement
|
| | | | 61 | | | | Other operating expenses | |
| | | | | (15) | | | | Income tax expense | |
| | | | | 56 | | | | Net of tax | |
Total reclassification for the period
|
| | | $ | 69 | | | | Net income | |
December 31, 2017: | | | | | | | | | | |
Unrealized losses on available for sale securities
|
| | | $ | 323 | | | |
Net losses on sales of securities
|
|
| | | | | (111) | | | | Income tax expense | |
| | | | | 212 | | | | Net of tax | |
Amortization of defined benefit items:
Actuarial gains |
| | | | 96 | | | | Other operating expenses | |
Distribution settlement
|
| | | | 72 | | | | Other operating expenses | |
| | | | | (57) | | | | Income tax expense | |
| | | | | 111 | | | | Net of tax | |
Total reclassification for the period
|
| | | $ | 323 | | | | Net income | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2017
|
| ||||||
Noninterest income | | | | | | | | | | | | | |
In scope of Topic 606:
|
| | | | | | | | | | | | |
Service charges on deposit accounts
|
| | | $ | 2,900 | | | | | $ | 2,510 | | |
Investment management fees
|
| | | | 644 | | | | | | 412 | | |
Noninterest income (in-scope of Topic 606)
|
| | | | 3,544 | | | | | | 2,922 | | |
Noninterest income (out-of-scope of Topic 606)
|
| | | | 803 | | | | | | 621 | | |
Total noninterest income
|
| | | $ | 4,347 | | | | | $ | 3,543 | | |
|
| Purchase Price Consideration in Common Stock | | | | | | | | | | | | | |
|
AVLY common shares settled for stock
|
| | | | 1,040,924 | | | | | | | | |
|
Exchange Ratio
|
| | | | 2.083 | | | | | | | | |
|
Standard AVB Financial Corp. shares issued
|
| | | | 2,168,097 | | | | | | | | |
|
Value assigned to Standard AVB Financial common share
|
| | | $ | 26.60 | | | | | | | | |
|
Purchase price per share
|
| | | $ | 55.41 | | | | | | | | |
|
Purchase price assigned AVLY common shares exchanged for Standard AVB Financial Corp.
|
| | | | | | | | | $ | 57,672 | | |
| Net Assets Acquired: | | | | | | | | | | | | | |
|
AVLY shareholders’ equity
|
| | | | 48,398 | | | | | | | | |
|
AVLY Goodwill
|
| | | | (8,144) | | | | | | | | |
|
Total tangible equity
|
| | | | 40,254 | | | | | | | | |
| Adjustments to reflect assets acquired at fair value: | | | | | | | | | | | | | |
| Loans | | | | | | | | | | | | | |
|
Interest rate
|
| | | | (861) | | | | | | | | |
|
General Credit
|
| | | | (3,851) | | | | | | | | |
|
Specific Credit-non amortizing
|
| | | | (2,467) | | | | | | | | |
|
Elimination of existing loan ALLL
|
| | | | 3,886 | | | | | | | | |
|
Certificates of Deposit Yield Premium
|
| | | | (902) | | | | | | | | |
|
Core Deposit Intangible
|
| | | | 4,116 | | | | | | | | |
|
Fixed assets
|
| | | | 384 | | | | | | | | |
|
Deferred Tax Asset
|
| | | | (103) | | | | | | | | |
| | | | | | | | | | | | 40,456 | | |
|
Goodwill resulting from the merger
|
| | | | | | | | | $ | 17,216 | | |
|
Total Purchase Price
|
| | | | | | | | | $ | 57,672 | | |
| Net Assets Acquired: | | | | | | | | | | | | | |
|
Cash
|
| | | | 9,611 | | | | | | | | |
|
Securities available for sale
|
| | | | 95,919 | | | | | | | | |
|
Loan
|
| | | | 311,736 | | | | | | | | |
|
Premises
|
| | | | 4,434 | | | | | | | | |
|
Accrued Interest receivable
|
| | | | 1,144 | | | | | | | | |
|
Bank-owned life insurance
|
| | | | 6,486 | | | | | | | | |
|
Deferred tax assets
|
| | | | — | | | | | | | | |
|
Core deposit intangible
|
| | | | 4,116 | | | | | | | | |
|
Other assets
|
| | | | 7,481 | | | | | | | | |
|
Time deposits
|
| | | | (70,422) | | | | | | | | |
|
Deposits other than time deposits
|
| | | | (263,522) | | | | | | | | |
|
Borrowings
|
| | | | (64,624) | | | | | | | | |
|
Accrued interest payable and other liabilities
|
| | | | (1,903) | | | | | | | | |
| | | | | | | | | | | | 40,456 | | |
|
Goodwill resulting from the AVLY merger
|
| | | | | | | | | $ | 17,216 | | |
|
2019
|
| | | | 628 | | |
|
2020
|
| | | | 472 | | |
|
2021
|
| | | | 352 | | |
|
2022
|
| | | | 325 | | |
|
2023
|
| | | | 325 | | |
|
2024
|
| | | | 325 | | |
|
2025
|
| | | | 81 | | |
| | | | | $ | 2,508 | | |
|
|
101 LAB
|
| | XBRL Taxonomy Label Linkbase Document(6) | |
|
101.PRE
|
| | XBRL Taxonomy Presentation Linkbase Document(6) | |
|
Signatures
|
| |
Title
|
| |
Date
|
|
|
/s/ Timothy K. Zimmerman
Timothy K. Zimmerman
|
| | Chief Executive Officer and Director (Principal Executive Officer) |
| |
March 18, 2019
|
|
|
/s/ Andrew W. Hasley
Andrew W. Hasley
|
| | President and Director (Principal Executive Officer) |
| |
March 18, 2019
|
|
|
/s/ Susan A. Parente
Susan A. Parente
|
| | Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
| |
March 18, 2019
|
|
|
/s/ Terence L. Graft
Terence L. Graft
|
| | Chairman of the Board | | |
March 18, 2019
|
|
|
/s/ Gregory J. Saxton
Gregory J. Saxton
|
| | Vice Chairman of the Board | | |
March 18, 2019
|
|
|
/s/ William T. Ferri
William T. Ferri
|
| | Director | | |
March 18, 2019
|
|
|
/s/ Paul A. Iurlano
Paul A. Iurlano
|
| | Director | | |
March 18, 2019
|
|
|
/s/ John M. Lally
John M. Lally
|
| | Director | | |
March 18, 2019
|
|
|
/s/ Jennifer H. Lunden
Jennifer H. Lunden
|
| | Director | | |
March 18, 2019
|
|
|
/s/ David C. Mathews
David C. Mathews
|
| | Director | | |
March 18, 2019
|
|
|
/s/ Ronald J. Mock
Ronald J. Mock
|
| | Director | | |
March 18, 2019
|
|
|
/s/ Thomas J. Rennie
Thomas J. Rennie
|
| | Director | | |
March 18, 2019
|
|
|
/s/ Robert C. Thomasmeyer
Robert C. Thomasmeyer
|
| | Director | | |
March 18, 2019
|
|
|
/s/ Dale A. Walker
Dale A. Walker
|
| | Director | | |
March 18, 2019
|
|