|
Georgia
|
| |
6022
|
| |
47-2528408
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Mark C. Kanaly
Kyle G. Healy David S. Park Alston & Bird LLP 1201 West Peachtree Street, Suite 4900 Atlanta, Georgia 30309 (404) 881-7000 |
| |
Farid Tan
President and Chief Financial Officer MetroCity Bankshares, Inc. 5114 Buford Highway Doraville, Georgia 30340 (770) 455-4989 |
| |
Peter G. Weinstock
Beth A. Whitaker Hunton Andrews Kurth LLP 1445 Ross Avenue, Suite 3700 Dallas, Texas 75202 (214) 979-3000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | |
Emerging growth company
☒
|
|
| | | | | | | | | | | | | |
Title of Each Class of Securities to Be Registered
|
| |
Proposed maximum
aggregate offering price(1)(2) |
| |
Amount of
registration fee |
| ||||||
Common Stock, $0.01 par value per share
|
| | | $ | 40,000,000 | | | | | $ | 4,848.00 | | |
| | |
Per share
|
| |
Total
|
| ||||||
Initial public offering price of our common stock
|
| | | $ | | | | | $ | | | ||
Underwriting discounts and commissions(1)
|
| | | $ | | | | | | $ | | | |
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | | ||
Proceeds to selling shareholders, before expenses
|
| | | $ | | | | | | $ | | | |
|
Keefe, Bruyette & Woods
|
| |
Raymond James
|
|
|
A Stifel Company
|
| | | |
|
Hovde Group, LLC
|
|
| | | | | 1 | | | |
| | | | | 11 | | | |
| | | | | 13 | | | |
| | | | | 41 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 51 | | | |
| | | | | 89 | | | |
| | | | | 106 | | | |
| | | | | 116 | | | |
| | | | | 125 | | | |
| | | | | 130 | | | |
| | | | | 132 | | | |
| | | | | 134 | | | |
| | | | | 137 | | | |
| | | | | 139 | | | |
| | | | | 143 | | | |
| | | | | 147 | | | |
| | | | | 147 | | | |
| | | | | 147 | | | |
| | | | | F-1 | | |
| | |
Three-Year CAGR from December 31, 2015 to December 31, 2018
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Nationwide Peer Group
|
| |
Ethnic Peer Group
|
| ||||||||||||||||||
| | |
MetroCity
|
| |
75th
Percentile |
| |
Median
|
| |
75th
Percentile |
| |
Median
|
| |||||||||||||||
Total Assets
|
| | | | 28.9% | | | | | | 16.5% | | | | | | 10.4% | | | | | | 20.5% | | | | | | 17.6% | | |
Total Loans
|
| | | | 28.4% | | | | | | 17.7% | | | | | | 13.6% | | | | | | 20.8% | | | | | | 17.1% | | |
Total Deposits
|
| | | | 30.7% | | | | | | 18.1% | | | | | | 11.0% | | | | | | 21.3% | | | | | | 16.1% | | |
Total Shareholders’ Equity
|
| | | | 23.5% | | | | | | 24.3% | | | | | | 11.5% | | | | | | 27.2% | | | | | | 18.9% | | |
| | |
Three-Year CAGR from December 31, 2015 to December 31, 2018
|
| |||||||||||||||||||||||||||
| | | | | | | | |
Nationwide Peer Group
|
| |
Ethnic Peer Group
|
| ||||||||||||||||||
| | |
MetroCity
|
| |
75th
Percentile |
| |
Median
|
| |
75th
Percentile |
| |
Median
|
| |||||||||||||||
Net Interest Income
|
| | | | 25.0% | | | | | | 17.7% | | | | | | 12.5% | | | | | | 22.2% | | | | | | 21.2% | | |
Noninterest Income
|
| | | | 37.2% | | | | | | 15.7% | | | | | | 5.4% | | | | | | 14.4% | | | | | | 6.4% | | |
Noninterest Expense
|
| | | | 28.1% | | | | | | 14.1% | | | | | | 8.4% | | | | | | 16.3% | | | | | | 13.4% | | |
Net Income
|
| | | | 35.6% | | | | | | 30.8% | | | | | | 20.9% | | | | | | 33.7% | | | | | | 26.5% | | |
| | |
For the Year-to-Date Period Ending on the Most Recent
Financial Quarter Available, |
| |||||||||||||||||||||||||||
| | | | | | | | |
Nationwide Peer Group
|
| |
Ethnic Peer Group
|
| ||||||||||||||||||
| | |
MetroCity
|
| |
75th
Percentile |
| |
Median
|
| |
75th
Percentile |
| |
Median
|
| |||||||||||||||
Return on Average Assets
|
| | | | 2.94% | | | | | | 1.35% | | | | | | 1.14% | | | | | | 1.61% | | | | | | 1.53% | | |
Return on Average Equity
|
| | | | 25.46% | | | | | | 12.23% | | | | | | 9.76% | | | | | | 13.13% | | | | | | 12.47% | | |
Net Interest Margin
|
| | | | 4.30% | | | | | | 4.04% | | | | | | 3.65% | | | | | | 4.08% | | | | | | 3.72% | | |
Efficiency Ratio
|
| | | | 40.3% | | | | | | 57.5% | | | | | | 62.2% | | | | | | 45.3% | | | | | | 50.8% | | |
Net Interest Income to Average Assets
|
| | | | 2.02% | | | | | | 3.77% | | | | | | 3.41% | | | | | | 3.98% | | | | | | 3.52% | | |
Noninterest Income to Average Assets
|
| | | | 1.31% | | | | | | 1.00% | | | | | | 0.67% | | | | | | 0.64% | | | | | | 0.43% | | |
Noninterest Expense to Average Assets
|
| | | | 1.34% | | | | | | 2.25% | | | | | | 2.67% | | | | | | 1.74% | | | | | | 1.98% | | |
Noninterest Income/Revenue
|
| | | | 39.3% | | | | | | 22.8% | | | | | | 16.3% | | | | | | 14.2% | | | | | | 11.1% | | |
| | |
For the Year-to-Date Period Ending on the Most Recent
Financial Quarter Available, |
| |||||||||||||||||||||||||||
| | | | | | | | |
Nationwide Peer Group
|
| |
Ethnic Peer Group
|
| ||||||||||||||||||
| | |
MetroCity
|
| |
75th
Percentile |
| |
Median
|
| |
75th
Percentile |
| |
Median
|
| |||||||||||||||
Nonperforming Assets to Loans and OREO
|
| | | | 1.41% | | | | | | 0.51% | | | | | | 0.89% | | | | | | 0.16% | | | | | | 0.36% | | |
ALL to Loans Held for Investment
|
| | | | 0.54% | | | | | | 1.11% | | | | | | 0.94% | | | | | | 0.96% | | | | | | 0.92% | | |
Net Charge-offs to Average Loans
|
| | | | 0.03% | | | | | | 0.00% | | | | | | 0.04% | | | | | | (0.00%) | | | | | | 0.02% | | |
| | |
Summary Demographic Information
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Population
|
| |
Median Household Income
|
| | | | | | | ||||||||||||||||||||||||||||||
MSA Name
|
| |
2019
(actual) |
| |
2014 – 2019
Growth |
| |
2019 – 2024
Proj. Growth |
| |
2019
($) |
| |
2014 – 2019
Growth |
| |
2019 – 2024
Proj. Growth |
| |
Number of
Businesses |
| |||||||||||||||||||||
Atlanta-Sandy Springs-Alpharetta, GA
|
| | | | 6,017,552 | | | | | | 8.0% | | | | | | 6.5% | | | | | | 68,974 | | | | | | 31.3% | | | | | | 11.8% | | | | | | 221,070 | | |
Auburn-Opelika, AL
|
| | | | 165,585 | | | | | | 8.7% | | | | | | 5.8% | | | | | | 50,561 | | | | | | 22.6% | | | | | | 8.1% | | | | | | 4,681 | | |
Dallas-Fort Worth-Arlington, TX
|
| | | | 7,575,979 | | | | | | 10.0% | | | | | | 7.7% | | | | | | 69,458 | | | | | | 22.4% | | | | | | 7.6% | | | | | | 240,876 | | |
Houston-The Woodlands-Sugar Land, TX
|
| | | | 7,092,836 | | | | | | 11.6% | | | | | | 8.0% | | | | | | 65,702 | | | | | | 16.2% | | | | | | 2.4% | | | | | | 213,685 | | |
Montgomery, AL
|
| | | | 374,026 | | | | | | (0.7%) | | | | | | 0.7% | | | | | | 51,310 | | | | | | 9.3% | | | | | | 8.9% | | | | | | 15,237 | | |
New York-Newark-Jersey City, NY-NJ-PA
|
| | | | 20,432,620 | | | | | | 2.2% | | | | | | 2.1% | | | | | | 77,981 | | | | | | 20.8% | | | | | | 10.2% | | | | | | 810,883 | | |
Tampa-St. Petersburg-Clearwater, FL
|
| | | | 3,171,289 | | | | | | 9.9% | | | | | | 6.8% | | | | | | 55,732 | | | | | | 27.1% | | | | | | 10.8% | | | | | | 112,371 | | |
Washington-Arlington-Alexandria, DC-VA-MD-WV
|
| | | | 6,311,930 | | | | | | 5.6% | | | | | | 5.2% | | | | | | 102,260 | | | | | | 11.3% | | | | | | 7.0% | | | | | | 219,675 | | |
United States of America
|
| | | | 329,236,175 | | | | | | 3.8% | | | | | | 3.6% | | | | | | 63,174 | | | | | | 22.5% | | | | | | 8.8% | | | | | | 12,492,759 | | |
| | |
As of and for the Six Months Ended
June 30, |
| |
As of and for the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
(dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||
Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | $ | 40,680 | | | | | $ | 35,090 | | | | | $ | 72,879 | | | | | $ | 60,514 | | | | | $ | 43,566 | | | | | $ | 33,370 | | |
Interest expense
|
| | | | 10,628 | | | | | | 6,273 | | | | | | 14,675 | | | | | | 8,619 | | | | | | 5,238 | | | | | | 3,583 | | |
Net interest income
|
| | | | 30,052 | | | | | | 28,817 | | | | | | 58,204 | | | | | | 51,895 | | | | | | 38,327 | | | | | | 29,787 | | |
Provision for loan losses
|
| | | | — | | | | | | 871 | | | | | | 1,237 | | | | | | 3,058 | | | | | | — | | | | | | — | | |
Noninterest income
|
| | | | 19,532 | | | | | | 19,360 | | | | | | 37,609 | | | | | | 32,405 | | | | | | 20,247 | | | | | | 14,261 | | |
Noninterest expense
|
| | | | 19,998 | | | | | | 17,670 | | | | | | 38,575 | | | | | | 31,192 | | | | | | 26,159 | | | | | | 18,005 | | |
Income tax expense
|
| | | | 7,894 | | | | | | 7,891 | | | | | | 14,667 | | | | | | 18,153 | | | | | | 12,200 | | | | | | 9,431 | | |
Net income
|
| | | | 21,692 | | | | | | 21,745 | | | | | | 41,334 | | | | | | 31,897 | | | | | | 20,216 | | | | | | 16,613 | | |
Per Share Data(4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic income per share
|
| | | $ | 0.90 | | | | | $ | 0.90 | | | | | $ | 1.71 | | | | | $ | 1.34 | | | | | $ | 0.87 | | | | | $ | 0.73 | | |
Diluted income per share
|
| | | $ | 0.89 | | | | | $ | 0.89 | | | | | $ | 1.69 | | | | | $ | 1.32 | | | | | $ | 0.86 | | | | | $ | 0.73 | | |
Dividends per share
|
| | | $ | 0.20 | | | | | $ | 0.18 | | | | | $ | 0.38 | | | | | $ | 0.23 | | | | | $ | 0.16 | | | | | $ | 0.12 | | |
Book value per share (at period end)
|
| | | $ | 7.58 | | | | | $ | 6.30 | | | | | $ | 6.95 | | | | | $ | 5.61 | | | | | $ | 4.54 | | | | | $ | 3.90 | | |
Shares of common stock outstanding
|
| | | | 24,305,378 | | | | | | 24,241,206 | | | | | | 24,258,062 | | | | | | 24,074,882 | | | | | | 23,642,510 | | | | | | 22,973,584 | | |
Weighted average diluted shares
|
| | | | 24,427,642 | | | | | | 24,397,508 | | | | | | 24,475,698 | | | | | | 24,139,006 | | | | | | 23,704,334 | | | | | | 22,469,762 | | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross loans held for investment
|
| | | $ | 1,190,911 | | | | | $ | 1,094,229 | | | | | $ | 1,145,714 | | | | | $ | 1,068,593 | | | | | $ | 804,318 | | | | | $ | 570,755 | | |
Loans held for sale
|
| | | | 69,686 | | | | | | 74,827 | | | | | | 56,865 | | | | | | 31,802 | | | | | | 161,890 | | | | | | — | | |
Allowance for loan losses
|
| | | | 6,483 | | | | | | 6,766 | | | | | | 6,645 | | | | | | 6,925 | | | | | | 5,471 | | | | | | 5,527 | | |
Total assets
|
| | | | 1,524,509 | | | | | | 1,345,821 | | | | | | 1,432,650 | | | | | | 1,288,927 | | | | | | 1,100,063 | | | | | | 671,380 | | |
Deposits
|
| | | | 1,296,187 | | | | | | 1,163,298 | | | | | | 1,244,232 | | | | | | 1,019,984 | | | | | | 870,867 | | | | | | 562,850 | | |
Shareholders’ equity
|
| | | | 184,317 | | | | | | 152,751 | | | | | | 168,608 | | | | | | 135,115 | | | | | | 107,261 | | | | | | 89,560 | | |
| | |
As of and for the Six Months Ended
June 30, |
| |
As of and for the Year Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
(dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||
Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Return on average assets(1)
|
| | | | 2.94% | | | | | | 3.30% | | | | | | 3.01% | | | | | | 2.77% | | | | | | 2.42% | | | | | | 2.61% | | |
Return on average equity(1)
|
| | | | 25.46 | | | | | | 31.51 | | | | | | 27.95 | | | | | | 27.24 | | | | | | 21.19 | | | | | | 20.88 | | |
Dividend payout ratio
|
| | | | 22.57 | | | | | | 20.16 | | | | | | 22.48 | | | | | | 17.05 | | | | | | 18.65 | | | | | | 16.04 | | |
Yield on total loans
|
| | | | 6.15 | | | | | | 5.92 | | | | | | 5.92 | | | | | | 5.91 | | | | | | 5.94 | | | | | | 6.20 | | |
Yield on average earning assets
|
| | | | 5.81 | | | | | | 5.63 | | | | | | 5.60 | | | | | | 5.55 | | | | | | 5.54 | | | | | | 5.74 | | |
Cost of average interest bearing liabilities
|
| | | | 2.16 | | | | | | 1.41 | | | | | | 1.60 | | | | | | 1.11 | | | | | | 0.97 | | | | | | 0.88 | | |
Cost of deposits
|
| | | | 2.17 | | | | | | 1.39 | | | | | | 1.60 | | | | | | 1.09 | | | | | | 0.96 | | | | | | 0.85 | | |
Net interest margin
|
| | | | 4.30 | | | | | | 4.62 | | | | | | 4.48 | | | | | | 4.76 | | | | | | 4.87 | | | | | | 4.98 | | |
Efficiency ratio(2)
|
| | | | 40.33 | | | | | | 35.55 | | | | | | 40.26 | | | | | | 37.00 | | | | | | 44.66 | | | | | | 40.88 | | |
Asset quality data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs to average loans
held for investment(1) |
| | | | 0.03% | | | | | | 0.19% | | | | | | 0.14% | | | | | | 0.17% | | | | | | 0.01% | | | | | | 0.09% | | |
Nonperforming assets to gross
loans and other real estate owned |
| | | | 1.41 | | | | | | 0.73 | | | | | | 0.78 | | | | | | 1.00 | | | | | | 0.49 | | | | | | 1.07 | | |
ALL to nonperforming loans
|
| | | | 38.67 | | | | | | 84.88 | | | | | | 74.12 | | | | | | 69.06 | | | | | | 153.94 | | | | | | 111.79 | | |
ALL to loans held for investment
|
| | | | 0.54 | | | | | | 0.62 | | | | | | 0.58 | | | | | | 0.65 | | | | | | 0.68 | | | | | | 0.97 | | |
Balance sheet and capital ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross loans held for investment to deposits
|
| | | | 91.88% | | | | | | 94.06% | | | | | | 92.08% | | | | | | 104.77% | | | | | | 92.36% | | | | | | 101.40% | | |
Noninterest bearing deposits to deposits
|
| | | | 23.87 | | | | | | 24.66 | | | | | | 24.05 | | | | | | 25.52 | | | | | | 24.74 | | | | | | 27.01 | | |
Tangible common equity to tangible assets(3)
|
| | | | 12.09 | | | | | | 11.35 | | | | | | 11.77 | | | | | | 10.48 | | | | | | 9.75 | | | | | | 13.33 | | |
Leverage ratio
|
| | | | 11.67 | | | | | | 10.79 | | | | | | 11.14 | | | | | | 10.76 | | | | | | 10.19 | | | | | | 13.20 | | |
Common equity tier 1 ratio
|
| | | | 17.99 | | | | | | 16.17 | | | | | | 17.44 | | | | | | 16.24 | | | | | | 14.16 | | | | | | 18.26 | | |
Tier 1 risk-based capital ratio
|
| | | | 17.99 | | | | | | 16.17 | | | | | | 17.44 | | | | | | 16.24 | | | | | | 14.16 | | | | | | 18.26 | | |
Total risk-based capital ratio
|
| | | | 18.66 | | | | | | 16.93 | | | | | | 18.16 | | | | | | 17.08 | | | | | | 14.89 | | | | | | 19.40 | | |
| | |
As of June 30, 2019
|
| |||||||||
(Dollars in thousands)
|
| |
Actual
|
| |
As
adjusted |
| ||||||
Shareholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share, 10,000,000 shares authorized; none issued or outstanding
|
| | | | — | | | | | | — | | |
Common stock, $0.01 par value per share, 40,000,000 shares authorized; 24,305,378 shares outstanding; shares outstanding, as adjusted
|
| | | $ | 243 | | | | | $ | | | |
Additional paid-in-capital
|
| | | | 39,096 | | | | | | | | |
Retained earnings
|
| | | | 144,989 | | | | | | | | |
Accumulated other comprehensive loss
|
| | | | (11) | | | | | | | | |
Total shareholders’ equity
|
| | | $ | 184,317 | | | | | $ | | | |
Capital ratios: | | | | | | | | | | | | | |
Tier 1 capital to average assets
|
| | | | 11.67% | | | | | | % | | |
Tier 1 capital to risk-weighted assets
|
| | | | 17.99% | | | | | | % | | |
Total capital to risk-weighted assets
|
| | | | 18.66% | | | | | | % | | |
Common equity Tier 1 capital to risk-weighted assets
|
| | | | 17.99% | | | | | | % | | |
Total shareholder’s equity to total assets
|
| | | | 12.09% | | | | | | % | | |
|
Public offering price per share
|
| | | | | | | | | $ | | | |
|
Net tangible book value per share at June 30, 2019
|
| | | | | | | | | $ | 7.58 | | |
|
Increase in net tangible book value per share attributable to this offering
|
| | | $ | | | | | | | | | |
|
As adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | | | |
|
Dilution in net tangible book value per share to new investors
|
| | | | | | | | | $ | | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average price
per share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Shareholders as of June 30, 2019
|
| | | | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | | | |
Investors in this offering
|
| | | | | | | | | % | | | | | | | | | | | % | | | | | | | | |||
Total
|
| | | | | | | | | | 100% | | | | | | | | | | | $ | 100% | | | | | $ | | | |
| | |
High(1)
|
| |
Low(1)
|
| |
Dividend
declared per share(1) |
| |||||||||
Year ended December 31, 2019 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 33.00 | | | | | $ | 24.75 | | | | | $ | 0.20 | | |
Second Quarter
|
| | | $ | 29.00 | | | | | $ | 27.50 | | | | | $ | 0.20 | | |
Third Quarter (to August 30, 2019)
|
| | | $ | 28.00 | | | | | $ | 27.28 | | | | | $ | 0.22 | | |
Year ended December 31, 2018 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 22.00 | | | | | $ | 19.55 | | | | | $ | 0.18 | | |
Second Quarter
|
| | | $ | 26.00 | | | | | $ | 22.00 | | | | | $ | 0.18 | | |
Third Quarter
|
| | | $ | 33.00 | | | | | $ | 25.40 | | | | | $ | 0.20 | | |
Fourth Quarter
|
| | | $ | 33.00 | | | | | $ | 33.00 | | | | | $ | 0.20 | | |
Year ended December 31, 2017 | | | | | |||||||||||||||
First Quarter
|
| | | $ | 13.50 | | | | | $ | 12.00 | | | | | $ | 0.10 | | |
Second Quarter
|
| | | $ | 20.00 | | | | | $ | 13.50 | | | | | $ | 0.10 | | |
Third Quarter
|
| | | $ | 22.00 | | | | | $ | 16.75 | | | | | $ | 0.10 | | |
Fourth Quarter
|
| | | $ | 20.00 | | | | | $ | 18.25 | | | | | $ | 0.15 | | |
| | |
Number of
securities to be issued upon exercise of outstanding options, warrants and rights (a) |
| |
Weighted
average exercise price of outstanding options, warrants and rights (b) |
| |
Number of
securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
| |||||||||
Plan Category | | | | | | | | | | | | | | | | | | | |
Equity compensation plans approved by security holders
|
| | | | 240,000 | | | | | $ | 12.70 | | | | | | 2,232,372 | | |
Total at December 31, 2018
|
| | | | 240,000 | | | | | $ | 12.70 | | | | | | 2,232,372 | | |
| | |
As of and for the
Six Months Ended June 30, |
| |
As of and for the Year Ended
December 31, |
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
(dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||
Tangible common equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | $ | 184,317 | | | | | $ | 152,751 | | | | | $ | 168,608 | | | | | $ | 135,115 | | | | | $ | 107,261 | | | | | $ | 89,560 | | |
Less: Core deposit intangibles and other intangibles
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9 | | | | | | 66 | | |
Tangible common equity
|
| | | $ | 184,317 | | | | | $ | 152,751 | | | | | $ | 168,608 | | | | | $ | 135,115 | | | | | $ | 107,252 | | | | | $ | 89,494 | | |
| | |
As of and for the
Six Months Ended June 30, |
| |
As of and for the Year Ended
December 31, |
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| |
2018
|
| |
2017
|
| |
2016
|
| |
2015
|
| ||||||||||||||||||
| | |
(dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||||||||
Tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,524,509 | | | | | $ | 1,345,821 | | | | | $ | 1,432,650 | | | | | $ | 1,288,927 | | | | | $ | 1,100,063 | | | | | $ | 671,380 | | |
Less: Core deposit intangibles and other intangibles
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9 | | | | | | 66 | | |
Tangible assets
|
| | | $ | 1,524,509 | | | | | $ | 1,345,821 | | | | | $ | 1,432,650 | | | | | $ | 1,288,927 | | | | | $ | 1,100,054 | | | | | $ | 671,314 | | |
Tangible common equity to tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tangible common equity
|
| | | $ | 184,317 | | | | | $ | 152,751 | | | | | $ | 168,808 | | | | | $ | 135,115 | | | | | $ | 107,252 | | | | | $ | 89,494 | | |
Tangible assets
|
| | | | 1,524,509 | | | | | | 1,345,821 | | | | | | 1,432,650 | | | | | | 1,288,927 | | | | | | 1,100,054 | | | | | | 671,314 | | |
Tangible common equity to tangible assets
|
| | | | 12.09% | | | | | | 11.35% | | | | | | 11.77% | | | | | | 10.48% | | | | | | 9.75% | | | | | | 13.33% | | |
Adjusted allowance for loan losses to adjust gross
loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Gross Loans
|
| | | $ | 1,190,911 | | | | | $ | 1,094,229 | | | | | $ | 1,145,714 | | | | | $ | 1,068,593 | | | | | $ | 804,318 | | | | | $ | 570,755 | | |
Less: Auto loan pools
|
| | | | 1,450 | | | | | | 5,042 | | | | | | 2,641 | | | | | | 8,695 | | | | | | 18,856 | | | | | | 27,749 | | |
Adjusted gross loans excluding auto loan pools
|
| | | | 1,189,461 | | | | | | 1,089,187 | | | | | | 1,143,073 | | | | | | 1,059,898 | | | | | | 785,462 | | | | | | 543,006 | | |
Allowance for loan losses
|
| | | | 6,483 | | | | | | 6,766 | | | | | | 6,645 | | | | | | 6,925 | | | | | | 5,471 | | | | | | 5,527 | | |
Less: Allowance for loan losses allocated to auto
loan pools |
| | | | 190 | | | | | | 650 | | | | | | 384 | | | | | | 1,166 | | | | | | — | | | | | | — | | |
Adjusted allowance for loan losses
|
| | | | 6,293 | | | | | | 6,116 | | | | | | 6,261 | | | | | | 5,759 | | | | | | 5,471 | | | | | | 5,527 | | |
Allowance for loan losses to gross loans
|
| | | | 0.54% | | | | | | 0.62% | | | | | | 0.58% | | | | | | 0.65% | | | | | | 0.68% | | | | | | 0.97% | | |
Adjusted allowance for loan losses to adjusted Gross loans
|
| | | | 0.53% | | | | | | 0.56% | | | | | | 0.55% | | | | | | 0.54% | | | | | | 0.70% | | | | | | 1.02% | | |
Adjusted net charge-offs to average loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs
|
| | | $ | 162 | | | | | $ | 1,030 | | | | | $ | 1,517 | | | | | $ | 1,603 | | | | | $ | 56 | | | | | $ | 459 | | |
Less: Net charge-offs attributable to auto loan pools
|
| | | | 159 | | | | | | 1,026 | | | | | | 1,412 | | | | | | 1,531 | | | | | | — | | | | | | — | | |
Adjusted net charge-offs
|
| | | | 3 | | | | | | 4 | | | | | | 105 | | | | | | 72 | | | | | | 56 | | | | | | 459 | | |
Average gross loans
|
| | | | 1,190,422 | | | | | | 1,096,726 | | | | | | 1,110,451 | | | | | | 966,707 | | | | | | 679,733 | | | | | | 525,961 | | |
Net charge-offs to average gross loans(1)
|
| | | | 0.03% | | | | | | 0.19% | | | | | | 0.14% | | | | | | 0.17% | | | | | | 0.01% | | | | | | 0.09% | | |
Adjusted net charge-offs to average gross loans(1)
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.01% | | | | | | 0.01% | | | | | | 0.01% | | | | | | 0.09% | | |
| | |
Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||
(Dollars in thousands)
|
| |
Average
Balance |
| |
Interest and
Fees |
| |
Yield/
Rate |
| |
Average
Balance |
| |
Interest and
Fees |
| |
Yield/
Rate |
| ||||||||||||||||||
Earning Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal funds sold and other investments(1)
|
| | | $ | 97,605 | | | | | $ | 1,214 | | | | | | 2.51% | | | | | $ | 63,207 | | | | | $ | 690 | | | | | | 2.20% | | |
Securities purchased under agreements to resell
|
| | | | 15,000 | | | | | | 227 | | | | | | 3.05 | | | | | | 15,000 | | | | | | 166 | | | | | | 2.23 | | |
Securities available for sale
|
| | | | 18,693 | | | | | | 241 | | | | | | 2.60 | | | | | | 20,917 | | | | | | 257 | | | | | | 2.48 | | |
Total investments
|
| | | | 131,298 | | | | | | 1,682 | | | | | | 2.58 | | | | | | 99,124 | | | | | | 1,113 | | | | | | 2.26 | | |
Construction and development
|
| | | | 34,442 | | | | | | 1,143 | | | | | | 6.69 | | | | | | 46,577 | | | | | | 1,343 | | | | | | 5.81 | | |
Commercial real estate
|
| | | | 443,212 | | | | | | 14,899 | | | | | | 6.78 | | | | | | 387,799 | | | | | | 12,200 | | | | | | 6.34 | | |
Commercial and industrial
|
| | | | 38,129 | | | | | | 1,392 | | | | | | 7.36 | | | | | | 36,781 | | | | | | 1,232 | | | | | | 6.75 | | |
Consumer
|
| | | | 2,383 | | | | | | 107 | | | | | | 9.05 | | | | | | 7,408 | | | | | | 235 | | | | | | 6.40 | | |
Residential real estate
|
| | | | 761,216 | | | | | | 21,455 | | | | | | 5.68 | | | | | | 679,527 | | | | | | 18,965 | | | | | | 5.63 | | |
Other
|
| | | | 283 | | | | | | 2 | | | | | | 1.43 | | | | | | 268 | | | | | | 6 | | | | | | 1.50 | | |
Gross loans(2)
|
| | | | 1,279,665 | | | | | | 38,998 | | | | | | 6.15 | | | | | | 1,158,360 | | | | | | 33,977 | | | | | | 5.92 | | |
Total earning assets
|
| | | | 1,410,963 | | | | | | 40,680 | | | | | | 5.81 | | | | | | 1,257,484 | | | | | | 35,090 | | | | | | 5.63 | | |
Noninterest-earning assets
|
| | | | 78,108 | | | | | | | | | | | | | | | | | | 72,040 | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,489,071 | | | | | | | | | | | | | | | | | $ | 1,329,524 | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NOW and savings deposits
|
| | | $ | 53,088 | | | | | $ | 92 | | | | | | 0.35% | | | | | $ | 74,359 | | | | | $ | 151 | | | | | | 0.41% | | |
Money market deposits
|
| | | | 103,190 | | | | | | 1,135 | | | | | | 2.22 | | | | | | 42,554 | | | | | | 161 | | | | | | 0.76 | | |
Time deposits
|
| | | | 820,912 | | | | | | 9,275 | | | | | | 2.28 | | | | | | 699,204 | | | | | | 5,332 | | | | | | 1.54 | | |
Total interest-bearing deposits
|
| | | | 977,190 | | | | | | 10,502 | | | | | | 2.17 | | | | | | 816,117 | | | | | | 5,644 | | | | | | 1.39 | | |
Borrowings
|
| | | | 13,628 | | | | | | 126 | | | | | | 1.86 | | | | | | 83,468 | | | | | | 629 | | | | | | 1.52 | | |
Total interest-bearing liabilities
|
| | | $ | 990,818 | | | | | $ | 10,628 | | | | | | 2.16 | | | | | $ | 899,585 | | | | | $ | 6,273 | | | | | | 1.41 | | |
Noninterest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing deposits
|
| | | $ | 299,373 | | | | | | | | | | | | | | | | | $ | 273,792 | | | | | | | | | | | | | | |
Other noninterest-bearing liabilities
|
| | | | 27,064 | | | | | | | | | | | | | | | | | | 16,967 | | | | | | | | | | | | | | |
Total noninterest-bearing liabilities
|
| | | | 326,437 | | | | | | | | | | | | | | | | | | 290,759 | | | | | | | | | | | | | | |
Shareholders’ equity
|
| | | | 171,816 | | | | | | | | | | | | | | | | | | 139,180 | | | | | | | | | | | | | | |
Total liabilities and shareholders’ equity
|
| | | $ | 1,489,071 | | | | | | | | | | | | | | | | | $ | 1,329,524 | | | | | | | | | | | | | | |
Net interest income
|
| | | | | | | | | $ | 30,052 | | | | | | | | | | | | | | | | | $ | 28,817 | | | | | | | | |
Net interest spread
|
| | | | | | | | | | | | | | | | 3.65% | | | | | | | | | | | | | | | | | | 4.22% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 4.30% | | | | | | | | | | | | | | | | | | 4.62% | | |
| | |
Six Months Ended June 30,
|
| | |||||||||||||||||
| | |
2019 over 2018
|
| | |||||||||||||||||
| | |
Increase (Decrease) Change Due to
|
| | | | |||||||||||||||
(Dollars in thousands)
|
| |
Average
Volume |
| |
Average
Rate |
| |
Net Interest
Variance |
| | |||||||||||
Earning Assets: | | | | | | | | | | | | | | | | | | | | | ||
Federal funds sold and other investments(1)
|
| | | $ | 251 | | | | | $ | 273 | | | | | $ | 524 | | | | ||
Securities purchased under agreements to resell
|
| | | | — | | | | | | 61 | | | | | | 61 | | | | ||
Securities available for sale
|
| | | | (27) | | | | | | 11 | | | | | | (16) | | | | ||
Total investments
|
| | | | 224 | | | | | | 345 | | | | | | 569 | | | | ||
Construction and development
|
| | | | (384) | | | | | | 184 | | | | | | (200) | | | | ||
Commercial real estate
|
| | | | 1,410 | | | | | | 1,289 | | | | | | 2,699 | | | | ||
Commercial and industrial
|
| | | | 47 | | | | | | 113 | | | | | | 160 | | | | ||
Consumer
|
| | | | (111) | | | | | | (17) | | | | | | (128) | | | | ||
Residential real estate
|
| | | | 2,217 | | | | | | 273 | | | | | | 2,490 | | | | ||
Other
|
| | | | — | | | | | | — | | | | | | — | | | | ||
Loans
|
| | | | 3,179 | | | | | | 1,842 | | | | | | 5,021 |